Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-70.25%
-171.11%
236.07%
79.4%
48.53%
33.51%
Sector average
5.57%
11.14%
4.77%
6.23%
5.49%
12.81%
ROA
-25.12%
-25.8%
-27.18%
-28.51%
-27.89%
-26.71%
Sector average
3.48%
4.3%
2.97%
2.89%
2.8%
2.68%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Widad Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
8.25%
8.25%
8.25%
8.25%
8.25%
8.25%
Sector average
28.71%
36.85%
37%
37%
37%
37.18%
Net Margin
-172.28%
-149.65%
-147.23%
-149.69%
-150.75%
-149.48%
Sector average
1.62%
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
Total Assets
MYR 751,907.00K
MYR 735,756.52K
MYR 825,006.80K
MYR 984,715.09K
MYR 1,100,999.99K
MYR 1,144,105.31K
Sector average
MYR 1,914,603.10K
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
Net Income
-MYR 224,850.79K
-MYR 191,929.93K
-MYR 212,079.27K
-MYR 257,946.46K
-MYR 290,830.69K
-MYR 299,807.73K
Sector average
MYR 76,126.13K
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
Valuation
MYR 46,817.30K
MYR 39,962.69K
MYR 44,158.08K
MYR 53,708.31K
MYR 60,555.30K
MYR 62,424.46K
Sector average
MYR 507,220.52K
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
Stock Price
MYR 0.02
MYR 0.01
MYR 0.01
MYR 0.02
MYR 0.02
MYR 0.02
Sector average
MYR 3.26
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
Widad Group Berhad (0162.KL) Financial Forecast | Equlion
