Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
2.18%
2.26%
2.58%
2.54%
2.72%
2.81%
Sector average
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
1.48%
1.5%
1.64%
1.56%
1.63%
1.69%
Sector average
2.5%
2.43%
2.29%
2.12%
2.5%
3.11%
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 Tower Real Estate Investment Trust? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
50.25%
50.25%
50.25%
50.25%
50.25%
50.25%
Sector average
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
29.67%
28.18%
30.78%
29.37%
31.04%
32.28%
Total Assets
MYR 845,724.00K
MYR 901,798.85K
MYR 963,220.63K
MYR 1,021,147.47K
MYR 1,060,704.85K
MYR 1,084,334.03K
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 12,463.00K
MYR 13,120.21K
MYR 15,308.18K
MYR 15,492.46K
MYR 17,010.81K
MYR 18,083.48K
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 144,415.42K
MYR 150,197.57K
MYR 156,168.21K
MYR 162,433.94K
MYR 168,946.36K
MYR 175,740.68K
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 0.29
MYR 0.31
MYR 0.32
MYR 0.33
MYR 0.34
MYR 0.36
Sector average
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
Tower Real Estate Investment Trust (5111.KL) Financial Forecast | Equlion