Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
8.25%
8.13%
8.24%
8.51%
9.09%
9.35%
9.09%
Sector average
-
5.37%
4.99%
3.81%
0.37%
-40.36%
13.39%
ROA
5.86%
5.68%
5.93%
6.15%
6.53%
6.69%
6.54%
Sector average
-
3.23%
3.16%
3.2%
3.32%
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 Rhone Ma Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
3.29%
3.43%
Gross Margin
31.3%
31.74%
31.74%
31.74%
31.74%
31.74%
31.74%
Sector average
-
46.29%
46.29%
46.29%
46.29%
46.78%
50.34%
Net Margin
6.33%
6.3%
6.33%
6.32%
6.34%
6.38%
6.38%
Sector average
-
2.37%
2.59%
2.69%
2.79%
2.95%
3.23%
Total Assets
MYR 258,486.85K
MYR 256,335.00K
MYR 276,188.89K
MYR 301,301.82K
MYR 332,791.42K
MYR 365,372.27K
MYR 395,962.38K
Sector average
-
MYR 2,920,165.03K
MYR 3,109,008.51K
MYR 3,342,031.55K
MYR 3,639,749.18K
MYR 3,975,914.61K
MYR 4,522,101.72K
Net Income
MYR 14,161.06K
MYR 14,621.77K
MYR 15,788.69K
MYR 17,746.26K
MYR 20,694.96K
MYR 23,360.63K
MYR 24,888.77K
Sector average
-
MYR 110,519.76K
MYR 128,588.49K
MYR 144,397.53K
MYR 169,642.76K
MYR 195,282.86K
MYR 227,484.38K
Valuation
-
MYR 147,111.92K
MYR 153,089.10K
MYR 159,294.99K
MYR 165,708.80K
MYR 172,354.38K
MYR 179,285.75K
Sector average
-
MYR 5,741,000.05K
MYR 5,975,939.30K
MYR 6,220,713.55K
MYR 6,476,721.28K
MYR 3,893,306.21K
MYR 4,402,282.24K
Stock Price
-
MYR 0.67
MYR 0.69
MYR 0.72
MYR 0.75
MYR 0.78
MYR 0.81
Sector average
-
MYR 0.88
MYR 0.91
MYR 0.95
MYR 0.99
MYR 1.06
MYR 1.19
Rhone Ma Holdings Berhad (5278.KL) Financial Forecast | Equlion
