Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROA
29.39%
27.84%
22.01%
17.84%
15.05%
13.17%
Sector average
6.3%
5.41%
4.41%
3.65%
3.21%
2.61%
Gross Margin
7.22%
7.22%
7.22%
7.22%
7.22%
7.22%
Sector average
30.97%
30.97%
30.97%
30.97%
30.97%
31.44%
Net Margin
99.66%
92.17%
92.5%
90.35%
Amounts in MYR (millions); 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 Vantris Energy Berhad? It covers the balance sheet, income statement and Equlion model projections.
88.67%
88.13%
Sector average
34.6%
34.26%
33.87%
33.04%
32.6%
33.84%
Total Assets
MYR 10,987.60M
MYR 14,638.26M
MYR 18,294.86M
MYR 21,916.58M
MYR 25,523.27M
MYR 29,163.05M
Sector average
MYR 11,840.32M
MYR 12,314.53M
MYR 12,790.92M
MYR 13,260.89M
MYR 13,773.70M
MYR 14,898.84M
Net Income
MYR 3,731.11M
MYR 3,567.28M
MYR 3,624.70M
MYR 3,587.51M
MYR 3,570.08M
MYR 3,600.69M
Sector average
MYR 439.82M
MYR 440.35M
MYR 441.42M
MYR 430.12M
MYR 456.13M
MYR 481.27M
Valuation
MYR 868.84M
MYR 902.16M
MYR 937.15M
MYR 974.00M
MYR 1,012.78M
MYR 1,053.51M
Sector average
MYR 5,325.43M
MYR 5,519.73M
MYR 5,735.32M
MYR 5,968.14M
MYR 6,202.66M
MYR 6,656.42M
Stock Price
MYR 0.37
MYR 0.39
MYR 0.40
MYR 0.42
MYR 0.44
MYR 0.45
Sector average
MYR 2.13
MYR 2.20
MYR 2.29
MYR 2.39
MYR 2.48
MYR 2.61
Vantris Energy Berhad (5218.KL) Financial Forecast | Equlion