Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
8.76%
7.72%
7.34%
6.64%
6.13%
5.83%
5.3%
Sector average
-
2.25%
-0.8%
8.05%
-3.21%
8.68%
2.3%
ROA
5.95%
5.18%
4.72%
4.37%
4.12%
4%
3.71%
Sector average
-
1.11%
0.67%
0.11%
-0.28%
-0.48%
-0.73%
Gross Margin
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 TSA Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
22.47%
21.6%
21.6%
21.6%
21.6%
21.6%
21.6%
Sector average
-
29.22%
29.22%
29.22%
29.22%
29.37%
31.29%
Net Margin
6.13%
4.72%
4.57%
4.45%
4.38%
4.5%
4.41%
Sector average
-
-7.34%
-6.75%
-6.79%
-6.9%
-6.8%
-6.75%
Total Assets
MYR 260,053.00K
MYR 292,944.00K
MYR 307,760.01K
MYR 321,415.76K
MYR 334,883.75K
MYR 348,060.42K
MYR 360,672.98K
Sector average
-
MYR 1,714,779.32K
MYR 1,772,883.78K
MYR 1,806,545.52K
MYR 1,836,103.89K
MYR 1,878,374.26K
MYR 1,849,466.04K
Net Income
MYR 16,062.00K
MYR 14,330.87K
MYR 14,173.44K
MYR 13,755.51K
MYR 13,524.91K
MYR 13,667.99K
MYR 13,134.01K
Sector average
-
MYR 27,736.86K
MYR 35,981.87K
MYR 32,933.18K
MYR 30,271.87K
MYR 30,900.28K
MYR 42,873.78K
Valuation
-
MYR 220,376.25K
MYR 228,704.69K
MYR 237,515.00K
MYR 246,808.96K
MYR 256,571.10K
MYR 266,889.32K
Sector average
-
MYR 1,373,347.85K
MYR 947,302.78K
MYR 862,599.42K
MYR 1,033,113.69K
MYR 1,035,695.29K
MYR 1,421,341.44K
Stock Price
-
MYR 0.71
MYR 0.74
MYR 0.77
MYR 0.80
MYR 0.83
MYR 0.86
Sector average
-
MYR 0.68
MYR 0.67
MYR 0.69
MYR 0.71
MYR 0.73
MYR 0.81
TSA Group Berhad (0297.KL) Financial Forecast | Equlion
