Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
3.6%
3.99%
4.28%
5.06%
5.92%
7.17%
6.77%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
1.51%
1.64%
1.77%
2.1%
2.39%
2.88%
2.81%
Sector average
-
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
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 Swift Haulage Berhad? It covers the balance sheet, income statement and Equlion model projections.
28.09%
28.43%
28.43%
28.43%
28.43%
28.43%
28.43%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
3.4%
3.68%
3.98%
4.06%
4.28%
4.98%
4.85%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 1,769.63M
MYR 1,788.85M
MYR 1,823.08M
MYR 1,964.28M
MYR 2,137.57M
MYR 2,263.71M
MYR 2,312.66M
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 26.35M
MYR 29.26M
MYR 32.02M
MYR 39.71M
MYR 49.06M
MYR 63.48M
MYR 64.20M
Sector average
-
MYR 107.56M
MYR 114.03M
MYR 133.42M
MYR 151.81M
MYR 168.40M
MYR 176.63M
Valuation
-
MYR 309.91M
MYR 322.77M
MYR 336.03M
MYR 349.68M
MYR 363.61M
MYR 378.23M
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 0.37
MYR 0.38
MYR 0.40
MYR 0.42
MYR 0.43
MYR 0.45
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Swift Haulage Berhad (5303.KL) Financial Forecast | Equlion