Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
8.19%
11.32%
11.45%
10.65%
9.92%
9.2%
8.57%
Sector average
-
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
7.25%
9.76%
9.61%
8.94%
8.37%
7.81%
7.34%
Sector average
-
2.5%
2.43%
2.29%
2.12%
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 UOA Development Bhd? It covers the balance sheet, income statement and Equlion model projections.
2.5%
3.11%
Gross Margin
44.26%
39.17%
39.17%
39.17%
39.17%
39.17%
39.17%
Sector average
-
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
70.3%
66.08%
61.26%
58.73%
56.81%
55.54%
55.32%
Total Assets
MYR 6,687,029.00K
MYR 6,874,419.00K
MYR 7,734,774.29K
MYR 8,567,255.39K
MYR 9,411,711.50K
MYR 10,241,561.11K
MYR 11,056,951.56K
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 474,042.00K
MYR 661,605.90K
MYR 702,167.23K
MYR 728,960.18K
MYR 752,863.15K
MYR 767,652.64K
MYR 781,671.40K
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 4,704,138.21K
MYR 4,887,306.03K
MYR 5,078,974.46K
MYR 5,279,673.63K
MYR 5,490,171.23K
MYR 5,710,962.99K
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 1.75
MYR 1.82
MYR 1.89
MYR 1.96
MYR 2.04
MYR 2.12
Sector average
-
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
UOA Development Bhd (5200.KL) Financial Forecast | Equlion
