Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
4.64%
6.67%
11.94%
13.15%
14.2%
16.26%
14.06%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
0.79%
1.08%
1.99%
2.37%
2.75%
3.44%
3.29%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Prolintas Infra Business Trust? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
81.29%
88.28%
88.28%
88.28%
88.28%
88.28%
88.28%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
8.32%
12.32%
21.73%
22.36%
23.83%
28.76%
27.82%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 3,626,782.60K
MYR 3,677,970.02K
MYR 3,801,493.10K
MYR 4,062,902.25K
MYR 4,334,299.55K
MYR 4,605,806.93K
MYR 4,809,264.35K
Sector average
-
MYR 2,057,257.41K
MYR 2,205,953.72K
MYR 2,478,112.19K
MYR 2,809,980.58K
MYR 3,128,339.29K
MYR 3,541,707.43K
Net Income
MYR 28,850.03K
MYR 39,603.44K
MYR 74,489.91K
MYR 93,008.19K
MYR 115,292.42K
MYR 153,825.14K
MYR 154,705.97K
Sector average
-
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
MYR 176,629.89K
Valuation
-
MYR 984,500.00K
MYR 1,025,450.84K
MYR 1,067,698.23K
MYR 1,111,192.08K
MYR 1,155,421.31K
MYR 1,201,887.53K
Sector average
-
MYR 1,597,024.56K
MYR 1,655,176.01K
MYR 1,722,244.29K
MYR 1,796,878.50K
MYR 1,878,253.66K
MYR 1,494,718.80K
Stock Price
-
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.01
MYR 1.05
MYR 1.09
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Prolintas Infra Business Trust (5320.KL) Financial Forecast | Equlion
