Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
22.8%
20.74%
19.69%
20.48%
20.27%
18.95%
16.49%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
14.03%
13.26%
12.76%
13.79%
14.03%
13.52%
12.18%
Sector average
-
4.3%
2.97%
2.89%
2.8%
Amounts in MYR (millions); 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 Southern Cable Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
14.27%
14.25%
14.25%
14.25%
14.25%
14.25%
14.25%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
7.47%
7.65%
7.77%
7.8%
7.84%
7.91%
7.9%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 1,152.78M
MYR 1,332.44M
MYR 1,538.12M
MYR 1,841.63M
MYR 2,194.34M
MYR 2,567.63M
MYR 2,919.89M
Sector average
-
MYR 2,057.26M
MYR 2,205.95M
MYR 2,478.11M
MYR 2,809.98M
MYR 3,128.34M
MYR 3,541.71M
Net Income
MYR 131.42M
MYR 164.82M
MYR 183.11M
MYR 233.06M
MYR 283.03M
MYR 321.96M
MYR 334.25M
Sector average
-
MYR 107.56M
MYR 114.03M
MYR 133.42M
MYR 151.81M
MYR 168.40M
MYR 176.63M
Valuation
-
MYR 2,890.71M
MYR 3,009.67M
MYR 3,131.92M
MYR 3,257.74M
MYR 3,387.95M
MYR 3,524.20M
Sector average
-
MYR 1,597.02M
MYR 1,655.18M
MYR 1,722.24M
MYR 1,796.88M
MYR 1,878.25M
MYR 1,494.72M
Stock Price
-
MYR 2.26
MYR 2.35
MYR 2.45
MYR 2.55
MYR 2.65
MYR 2.76
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Southern Cable Group Berhad (0225.KL) Financial Forecast | Equlion
