Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
6.05%
6.68%
6.78%
7.12%
7.66%
8.01%
7.87%
Sector average
-
5.37%
4.99%
3.81%
0.37%
-40.36%
13.39%
ROA
4.68%
5.09%
5.12%
5.4%
5.78%
6.01%
5.93%
Sector average
-
3.23%
3.16%
3.2%
3.32%
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 Y.S.P. Southeast Asia Holding Berhad? It covers the balance sheet, income statement and Equlion model projections.
3.29%
3.43%
Gross Margin
44.12%
43.35%
43.35%
43.35%
43.35%
43.35%
43.35%
Sector average
-
46.29%
46.29%
46.29%
46.29%
46.78%
50.34%
Net Margin
6.86%
7.3%
7.38%
7.34%
7.33%
7.39%
7.37%
Sector average
-
2.37%
2.59%
2.69%
2.79%
2.95%
3.23%
Total Assets
MYR 541,056.00K
MYR 563,884.00K
MYR 597,796.82K
MYR 643,987.03K
MYR 700,051.09K
MYR 759,078.79K
MYR 815,055.52K
Sector average
-
MYR 2,920,165.03K
MYR 3,109,008.51K
MYR 3,342,031.55K
MYR 3,639,749.18K
MYR 3,975,914.61K
MYR 4,522,101.72K
Net Income
MYR 25,032.00K
MYR 28,130.66K
MYR 29,749.27K
MYR 33,512.28K
MYR 38,824.27K
MYR 43,879.31K
MYR 46,668.08K
Sector average
-
MYR 110,519.76K
MYR 128,588.49K
MYR 144,397.53K
MYR 169,642.76K
MYR 195,282.86K
MYR 227,484.38K
Valuation
-
MYR 286,526.87K
MYR 298,162.63K
MYR 310,240.48K
MYR 322,731.06K
MYR 335,671.00K
MYR 349,170.29K
Sector average
-
MYR 5,741,000.05K
MYR 5,975,939.30K
MYR 6,220,713.55K
MYR 6,476,721.28K
MYR 3,893,306.21K
MYR 4,402,282.24K
Stock Price
-
MYR 2.02
MYR 2.10
MYR 2.19
MYR 2.28
MYR 2.37
MYR 2.46
Sector average
-
MYR 0.88
MYR 0.91
MYR 0.95
MYR 0.99
MYR 1.06
MYR 1.19
Y.S.P. Southeast Asia Holding Berhad (7178.KL) Financial Forecast | Equlion
