Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
3.33%
-3.64%
-3.26%
-3.93%
-4.65%
-5%
-5.56%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
1.7%
-2.3%
-2.28%
-2.67%
-2.8%
-2.57%
-2.54%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 Synergy House Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
25.82%
100%
100%
100%
100%
100%
100%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
1.39%
-2.88%
-2.68%
-2.67%
-2.6%
-2.37%
-2.41%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 227,650.11K
MYR 180,443.00K
MYR 175,991.57K
MYR 179,002.88K
MYR 203,540.22K
MYR 224,406.77K
MYR 231,938.99K
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 4,317.16K
-MYR 4,702.79K
-MYR 4,065.01K
-MYR 4,730.48K
-MYR 5,360.16K
-MYR 5,494.65K
-MYR 5,799.56K
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 152,500.00K
MYR 131,818.28K
MYR 153,398.00K
MYR 173,816.86K
MYR 178,178.18K
MYR 188,065.48K
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 0.30
MYR 0.26
MYR 0.31
MYR 0.35
MYR 0.36
MYR 0.38
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Synergy House Berhad (0279.KL) Financial Forecast | Equlion
