Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
18.77%
15.16%
16%
16.37%
15.67%
14.05%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
11.98%
11.37%
12.26%
12.51%
12.05%
11%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
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 TAS Offshore Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
21.09%
21.09%
21.09%
21.09%
21.09%
21.09%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
14.8%
14.85%
14.88%
14.88%
14.89%
14.9%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 183,982.00K
MYR 203,384.13K
MYR 240,038.03K
MYR 282,997.17K
MYR 327,169.73K
MYR 368,094.10K
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 23,360.00K
MYR 22,023.61K
MYR 27,188.03K
MYR 32,721.85K
MYR 36,756.81K
MYR 38,233.77K
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 82,224.82K
MYR 85,593.93K
MYR 89,063.76K
MYR 92,637.18K
MYR 96,340.92K
MYR 100,215.35K
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 0.46
MYR 0.48
MYR 0.50
MYR 0.52
MYR 0.54
MYR 0.56
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
TAS Offshore Berhad (5149.KL) Financial Forecast | Equlion
