Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
1.91%
2.16%
2.03%
2.44%
2.94%
3.84%
3.71%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
0.98%
1.1%
1.04%
1.23%
1.41%
1.77%
1.7%
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 Tri-Mode System (M) Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
24.51%
27.09%
27.09%
27.09%
27.09%
27.09%
27.09%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
2.23%
2.59%
2.44%
2.48%
2.65%
3.23%
3.11%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 187,637.36K
MYR 187,150.00K
MYR 189,233.39K
MYR 202,897.03K
MYR 220,874.11K
MYR 234,291.29K
MYR 239,635.95K
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 1,802.32K
MYR 2,060.94K
MYR 1,955.59K
MYR 2,403.92K
MYR 2,978.17K
MYR 4,025.14K
MYR 4,037.02K
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 30,710.00K
MYR 31,986.93K
MYR 33,305.86K
MYR 34,664.00K
MYR 36,043.23K
MYR 37,492.74K
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 0.18
MYR 0.19
MYR 0.20
MYR 0.21
MYR 0.22
MYR 0.23
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Tri-Mode System (M) Berhad (0199.KL) Financial Forecast | Equlion
