Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
7.92%
7.59%
8.3%
8.93%
9.09%
8.67%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
7.1%
6.56%
7.21%
7.8%
7.98%
7.66%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
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 Semico Capital Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
37.07%
37.07%
37.07%
37.07%
37.07%
37.07%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
8.79%
8.35%
8.44%
8.47%
8.52%
8.54%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 45,538.00K
MYR 48,793.47K
MYR 52,781.01K
MYR 57,452.00K
MYR 62,512.89K
MYR 67,613.00K
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 2,979.00K
MYR 3,093.25K
MYR 3,663.37K
MYR 4,297.17K
MYR 4,784.04K
MYR 4,986.58K
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 202,896.00K
MYR 211,153.54K
MYR 219,684.10K
MYR 228,491.10K
MYR 237,628.87K
MYR 247,185.31K
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 0.56
MYR 0.59
MYR 0.61
MYR 0.63
MYR 0.66
MYR 0.69
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Semico Capital Berhad (0388.KL) Financial Forecast | Equlion
