Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
9.71%
6.07%
5.79%
5.33%
4.99%
4.77%
Sector average
0.76%
2.25%
-0.8%
8.05%
-3.21%
8.68%
ROA
6.73%
3.74%
3.64%
3.43%
3.27%
3.19%
Sector average
0.39%
1.11%
0.67%
0.11%
-0.28%
-0.48%
Gross Margin
19.62%
19.62%
19.62%
19.62%
Amounts in MYR (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for PMW International Berhad? It covers the balance sheet, income statement and Equlion model projections.
19.62%
19.62%
Sector average
19.4%
29.22%
29.22%
29.22%
29.22%
29.37%
Net Margin
5.78%
5.04%
5.21%
5.09%
5.03%
5.14%
Sector average
-6.73%
-7.34%
-6.75%
-6.79%
-6.9%
-6.8%
Total Assets
MYR 283,243.10K
MYR 295,953.49K
MYR 305,573.12K
MYR 315,994.53K
MYR 326,359.50K
MYR 335,854.72K
Sector average
MYR 1,681,670.24K
MYR 1,714,779.32K
MYR 1,772,883.78K
MYR 1,806,545.52K
MYR 1,836,103.89K
MYR 1,878,374.26K
Net Income
MYR 12,055.77K
MYR 10,832.43K
MYR 10,951.90K
MYR 10,670.08K
MYR 10,513.37K
MYR 10,554.90K
Sector average
-MYR 7,845.72K
MYR 27,736.86K
MYR 35,981.87K
MYR 32,933.18K
MYR 30,271.87K
MYR 30,900.28K
Valuation
MYR 282,066.78K
MYR 292,821.08K
MYR 304,121.86K
MYR 316,057.12K
MYR 328,634.27K
MYR 341,850.56K
Sector average
MYR 56,590.40K
MYR 1,373,347.85K
MYR 947,302.78K
MYR 862,599.42K
MYR 1,033,113.69K
MYR 1,035,695.29K
Stock Price
MYR 0.32
MYR 0.33
MYR 0.34
MYR 0.35
MYR 0.37
MYR 0.38
Sector average
MYR 0.30
MYR 0.68
MYR 0.67
MYR 0.69
MYR 0.71
MYR 0.73
PMW International Berhad (0379.KL) Financial Forecast | Equlion
