Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
5.29%
3.31%
3.54%
3.72%
3.79%
3.83%
3.75%
Sector average
-
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
4.67%
2.93%
3.12%
3.26%
3.26%
3.25%
3.2%
Sector average
-
2.5%
2.43%
2.29%
2.12%
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 Tambun Indah Land Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.5%
3.11%
Gross Margin
49.9%
47.05%
47.05%
47.05%
47.05%
47.05%
47.05%
Sector average
-
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
29.21%
25.46%
25.51%
25.17%
25%
25.16%
25.03%
Total Assets
MYR 909,536.80K
MYR 909,561.00K
MYR 943,672.99K
MYR 988,906.52K
MYR 1,052,468.83K
MYR 1,098,576.48K
MYR 1,123,046.96K
Sector average
-
MYR 3,465,328.62K
MYR 3,697,086.46K
MYR 3,942,035.43K
MYR 4,176,705.88K
MYR 4,423,521.08K
MYR 4,690,611.83K
Net Income
MYR 41,821.39K
MYR 26,615.56K
MYR 28,904.18K
MYR 31,501.96K
MYR 33,314.33K
MYR 35,001.74K
MYR 35,594.68K
Sector average
-
MYR 130,356.17K
MYR 149,840.77K
MYR 159,253.22K
MYR 164,947.18K
MYR 179,118.87K
MYR 184,126.05K
Valuation
-
MYR 328,824.97K
MYR 341,805.85K
MYR 355,307.30K
MYR 369,401.62K
MYR 384,126.91K
MYR 399,574.89K
Sector average
-
MYR 1,446,100.05K
MYR 1,523,711.89K
MYR 1,583,461.14K
MYR 1,646,949.24K
MYR 1,728,113.58K
MYR 1,667,912.65K
Stock Price
-
MYR 0.75
MYR 0.78
MYR 0.81
MYR 0.84
MYR 0.87
MYR 0.91
Sector average
-
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
Tambun Indah Land Berhad (5191.KL) Financial Forecast | Equlion
