Wasco Berhad (5142.KL)

Malaysia · Energy · MYR

Key financials

ROE: 17.09%; 2025 (actual)
ROA: 5.93%; 2025 (actual)
Gross Margin: 16.22%; 2025 (actual)
Net Margin: 6.16%; 2025 (actual)
Total Assets: MYR 2,521.18M; 2025 (actual)
Net Income: MYR 160.54M; 2025 (actual)
Valuation: MYR 632.30M; 2026 (forecast)
Stock Price: MYR 0.82; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	17.09%	10.25%	9.97%	8.98%	8.25%	8.03%	7.45%
Sector average	-	-19.96%	4.22%	11.29%	6.2%	18.02%	7.92%
ROA	5.93%	4.43%	4.66%	4.39%	4.2%	4.23%	4.05%
Sector average	-	6.3%	5.41%	4.41%	3.65%	3.21%	2.61%
Gross Margin

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 Wasco Berhad? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	6.16%	6%	6.09%	5.95%	5.88%	6.09%	6.01%
Sector average	-	34.6%	34.26%	33.87%	33.04%	32.6%	33.84%

Total Assets	MYR 2,521.18M	MYR 2,289.10M	MYR 2,407.24M	MYR 2,524.87M	MYR 2,643.38M	MYR 2,772.81M	MYR 2,899.05M
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 160.54M	MYR 106.58M	MYR 109.45M	MYR 108.28M	MYR 108.49M	MYR 114.47M	MYR 114.73M
Sector average	-	MYR 439.82M	MYR 440.35M	MYR 441.42M	MYR 430.12M	MYR 456.13M	MYR 481.27M

Valuation	-	MYR 632.30M	MYR 656.71M	MYR 682.42M	MYR 709.45M	MYR 737.67M	MYR 767.34M
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 0.82	MYR 0.85	MYR 0.88	MYR 0.92	MYR 0.95	MYR 0.99
Sector average	-	MYR 2.13	MYR 2.20	MYR 2.29	MYR 2.39	MYR 2.48	MYR 2.61