Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
3.12%
3.36%
4.05%
4.7%
5.03%
5%
Sector average
5.57%
11.14%
4.77%
6.23%
5.49%
12.81%
ROA
2.64%
2.84%
3.13%
3.18%
3.11%
3.02%
Sector average
3.48%
4.3%
2.97%
2.89%
2.8%
2.68%
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 South Malaysia Industries Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
100%
100%
100%
100%
100%
100%
Sector average
28.71%
36.85%
37%
37%
37%
37.18%
Net Margin
13.96%
14.47%
14.86%
15.15%
15.17%
15.26%
Sector average
1.62%
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
Total Assets
MYR 158,163.00K
MYR 166,706.17K
MYR 201,716.84K
MYR 238,697.25K
MYR 267,095.19K
MYR 277,438.34K
Sector average
MYR 1,914,603.10K
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
Net Income
MYR 4,145.00K
MYR 4,619.53K
MYR 5,774.39K
MYR 6,995.89K
MYR 7,858.72K
MYR 8,216.40K
Sector average
MYR 76,126.13K
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
Valuation
MYR 67,180.84K
MYR 69,939.46K
MYR 72,778.22K
MYR 75,700.11K
MYR 78,728.68K
MYR 81,894.82K
Sector average
MYR 507,220.52K
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
Stock Price
MYR 0.32
MYR 0.33
MYR 0.35
MYR 0.36
MYR 0.38
MYR 0.39
Sector average
MYR 3.26
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
South Malaysia Industries Berhad (4375.KL) Financial Forecast | Equlion
