Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
29.09%
27.72%
25.93%
25.87%
24.41%
21.89%
18.59%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
25.15%
23.48%
21.93%
22.4%
21.41%
19.48%
16.8%
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 United Plantations Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
69.14%
100%
100%
100%
100%
100%
100%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
32.82%
29.05%
28.98%
28.88%
28.83%
28.81%
28.8%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 3,319,172.00K
MYR 3,233,117.00K
MYR 4,044,205.02K
MYR 5,178,535.65K
MYR 6,527,296.75K
MYR 8,013,494.90K
MYR 9,509,091.05K
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 825,081.00K
MYR 769,306.77K
MYR 797,971.96K
MYR 1,032,747.14K
MYR 1,253,381.80K
MYR 1,416,088.31K
MYR 1,471,541.20K
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 18,249,087.55K
MYR 19,000,636.39K
MYR 19,771,933.60K
MYR 20,565,675.24K
MYR 21,387,808.52K
MYR 22,247,936.84K
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 29.33
MYR 30.54
MYR 31.78
MYR 33.05
MYR 34.38
MYR 35.76
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
United Plantations Berhad (2089.KL) Financial Forecast | Equlion
