Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
12.56%
15.5%
15.82%
16.8%
17.05%
16.25%
14.48%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
6.74%
9.18%
8.91%
9.44%
9.48%
9.13%
8.43%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 West River Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
12.55%
10.86%
10.86%
10.86%
10.86%
10.86%
10.86%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
5.46%
6.06%
6.12%
6.12%
6.12%
6.13%
6.13%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 102,134.63K
MYR 124,305.00K
MYR 143,181.28K
MYR 172,754.04K
MYR 205,430.59K
MYR 236,478.52K
MYR 261,358.25K
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 6,069.90K
MYR 10,394.68K
MYR 11,917.47K
MYR 14,909.88K
MYR 17,928.15K
MYR 20,181.73K
MYR 20,972.53K
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 71,540.00K
MYR 74,474.70K
MYR 77,493.85K
MYR 80,603.49K
MYR 83,825.70K
MYR 87,196.82K
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 0.20
MYR 0.21
MYR 0.22
MYR 0.23
MYR 0.23
MYR 0.24
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
West River Berhad (0353.KL) Financial Forecast | Equlion
