Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
4.94%
6.07%
6.83%
6.47%
6.23%
6.62%
6.15%
Sector average
-
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
2.73%
3.37%
3.88%
3.7%
3.59%
3.89%
3.74%
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 Real Estate Investment? It covers the balance sheet, income statement and Equlion model projections.
2.5%
3.11%
Gross Margin
55.95%
60.74%
60.74%
60.74%
60.74%
60.74%
60.74%
Sector average
-
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
39.72%
44.4%
49.53%
46.93%
45.85%
50.01%
48.44%
Total Assets
MYR 1,762,861.00K
MYR 1,758,889.55K
MYR 1,856,025.26K
MYR 1,981,887.48K
MYR 2,082,539.24K
MYR 2,163,582.13K
MYR 2,211,836.55K
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 48,084.00K
MYR 59,324.64K
MYR 70,162.44K
MYR 70,996.99K
MYR 72,906.47K
MYR 82,616.93K
MYR 81,816.91K
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 538,114.66K
MYR 559,213.60K
MYR 581,361.30K
MYR 604,565.65K
MYR 628,578.97K
MYR 653,857.79K
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 0.80
MYR 0.83
MYR 0.86
MYR 0.89
MYR 0.93
MYR 0.97
Sector average
-
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
Uoa Real Estate Investment (5110.KL) Financial Forecast | Equlion
