Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
8.74%
7.21%
7.26%
6.37%
5.61%
5.09%
4.43%
Sector average
-
2.25%
-0.8%
8.05%
-3.21%
8.68%
2.3%
ROA
4.25%
5.03%
5.24%
4.68%
4.21%
3.89%
3.45%
Sector average
-
1.11%
0.67%
0.11%
-0.28%
-0.48%
-0.73%
Gross Margin
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 Sumisaujana Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
26.89%
26.21%
26.21%
26.21%
26.21%
26.21%
26.21%
Sector average
-
29.22%
29.22%
29.22%
29.22%
29.37%
31.29%
Net Margin
4.41%
5.56%
5.58%
5.49%
5.41%
5.48%
5.38%
Sector average
-
-7.34%
-6.75%
-6.79%
-6.9%
-6.8%
-6.75%
Total Assets
MYR 247.40M
MYR 240.15M
MYR 254.76M
MYR 265.48M
MYR 275.23M
MYR 284.51M
MYR 292.45M
Sector average
-
MYR 1,714.78M
MYR 1,772.88M
MYR 1,806.55M
MYR 1,836.10M
MYR 1,878.37M
MYR 1,849.47M
Net Income
MYR 8.09M
MYR 12.26M
MYR 12.96M
MYR 12.18M
MYR 11.39M
MYR 10.90M
MYR 9.94M
Sector average
-
MYR 27.74M
MYR 35.98M
MYR 32.93M
MYR 30.27M
MYR 30.90M
MYR 42.87M
Valuation
-
MYR 162.55M
MYR 168.46M
MYR 174.77M
MYR 181.50M
MYR 188.62M
MYR 196.21M
Sector average
-
MYR 1,373.35M
MYR 947.30M
MYR 862.60M
MYR 1,033.11M
MYR 1,035.70M
MYR 1,421.34M
Stock Price
-
MYR 0.11
MYR 0.12
MYR 0.12
MYR 0.13
MYR 0.13
MYR 0.14
Sector average
-
MYR 0.68
MYR 0.67
MYR 0.69
MYR 0.71
MYR 0.73
MYR 0.81
Sumisaujana Group Berhad (0349.KL) Financial Forecast | Equlion