Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
10.91%
11.1%
12.61%
13.57%
13.58%
12.49%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
4.76%
4.08%
4.54%
4.76%
4.83%
4.72%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
Gross Margin
13.98%
13.98%
13.98%
13.98%
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 Varia Berhad? It covers the balance sheet, income statement and Equlion model projections.
13.98%
13.98%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
4.8%
4.57%
4.78%
4.85%
4.94%
4.98%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 1,218,565.00K
MYR 1,373,495.18K
MYR 1,611,654.65K
MYR 1,877,808.23K
MYR 2,068,764.70K
MYR 2,160,864.17K
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 46,495.00K
MYR 52,882.51K
MYR 67,714.07K
MYR 83,066.34K
MYR 95,255.19K
MYR 99,803.82K
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 369,800.33K
MYR 385,062.20K
MYR 400,748.06K
MYR 416,880.49K
MYR 433,563.46K
MYR 450,999.57K
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 0.86
MYR 0.89
MYR 0.93
MYR 0.96
MYR 1.00
MYR 1.04
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Varia Berhad (5006.KL) Financial Forecast | Equlion
