SAMAIDEN | SAMAIDEN GROUP BERHAD
1.28 (-3.76%)
T-O (am): 1.33 (08:59:00)
T-O (pm): 1.30 (14:29:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 48.83 | 4.20 | 3.17 | 6.5% | 0.00 | 0.80 | 5.8% | 21.4% | 7.0% | 22.1% | ||||||||
| 28 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 46.16 | 3.95 | 2.96 | 6.4% | 0.00 | 0.76 | 2.0% | 13.2% | 5.5% | 21.2% | ||||||||
| 30 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 45.24 | 3.92 | 3.14 | 6.9% | 0.50 | 0.81 | 1.5% | 15.7% | 64.7% | 8.2% | ||||||||
| 24 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 44.56 | 2.72 | 1.90 | 4.3% | 0.00 | 0.49 | 10.7% | 1.7% | 26.7% | 54.6% | ||||||||
| 21 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 40.23 | 3.48 | 2.60 | 6.5% | 0.00 | 0.67 | 1.3% | 36.3% | 6.3% | 15.1% | ||||||||
| 16 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 40.77 | 3.28 | 2.44 | 6.0% | 0.00 | 0.63 | 24.1% | 71.8% | 28.5% | 18.0% | ||||||||
| 30 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 53.68 | 4.78 | 3.42 | 6.4% | 0.00 | 0.92 | 22.5% | 113.3% | 18.5% | 94.6% | ||||||||
| 26 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 43.80 | 5.73 | 4.19 | 9.6% | 0.00 | 1.96 | 48.4% | 385.0% | 85.7% | 290.5% | ||||||||
| 25 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 29.52 | 3.15 | 2.26 | 7.6% | 0.00 | 1.07 | 24.4% | 267.6% | 9.0% | 8.5% | ||||||||
| 29 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 23.73 | 2.74 | 2.07 | 8.7% | 0.00 | 0.98 | 5.7% | 111.3% | 17.9% | 102.9% | ||||||||
| 27 Sep 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 25.16 | 2.34 | 1.75 | 7.0% | 0.00 | 0.91 | 178.6% | 63.6% | ||||||||||
| 27 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 9.03 | 1.60 | 1.07 | 11.9% | 0.00 | 0.58 | 12.5% | 48.4% | ||||||||||
| 24 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 8.03 | 2.80 | 2.08 | 25.9% | 0.00 | 1.19 | 28.5% | 103.8% | ||||||||||
| 26 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 11.23 | 1.31 | 1.02 | 9.1% | 0.00 | 0.69 |
Historical Dividends
Financial Ratios
| EPS | 2.7 sen |
| Trailing PE (Sector Median: 19.5) | 47.7 |
| PEG | 1.64 |
| Altman Z | 2.2 |
| Beaver | -0.162 |
| Current Ratio | 2.77 |
| Debt-Equity (DE) Ratio | 0.58 |
| FCF Yield | -2.37 % |
| Revenue QoQ | 5.8 % |
| Revenue YoY | 21.37% |
| Profit QoQ | 7.02 % |
| Profit YoY | 22.11 % |
| Profit Margin (Sector Median: 4.2) | 6.05 % |
| ROE (ROIC: 9.18) | 9.32 % |
| Dividend Per Share (DPS) | 0.5 sen |
| Dividend Yield (DY) | 0.39 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 19.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.2) | |
| ROE (ROIC: 9.51) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 5 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.29 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 3.17 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
MR FONG YENG FOON added 103900.0 units announced on 20 Jul 2022 at ~RM0.53
IR CHOW PUI HEE added 103900.0 units announced on 20 Jul 2022 at ~RM0.53
MR FONG YENG FOON added 189100.0 units announced on 15 Jul 2022 at ~RM0.55
IR CHOW PUI HEE added 189100.0 units announced on 15 Jul 2022 at ~RM0.55
MR LIM POH SEONG added 20000.0 units announced on 03 Jun 2022 at ~RM1.06
MR FONG YENG FOON added 168800.0 units announced on 10 Mar 2022 at ~RM0.95
IR CHOW PUI HEE added 168800.0 units announced on 10 Mar 2022 at ~RM0.95
MR LIM POH SEONG reduced 200000.0 units announced on 09 Dec 2020 at ~RM1.29
MISS OLIVIA LIM reduced 300000.0 units announced on 19 Oct 2020 at ~RM0.805
DATO' DR NADZRI BIN YAHAYA reduced 200000.0 units announced on 19 Oct 2020 at ~RM0.805
Summary
Market Cap: 533 M.
Number of Shares: 416 M.
Adjusted Float: 36.5%.
Stock highly correlated with
HUAYANG (94%)
MBSB (94%)
SEAL (94%)
SLVEST (94%)
Samaiden Group Berhad, an investment holding company is engaged in the EPCC of solar PV systems and power plants, and subcontracting services. The company offers provision of renewable energy (RE) consulting services to support development and implementation such as assessment, system design, financial modelling and feasibility study, preparation of tender submission documentation for the RE projects. It is also involved in environmental consulting services and environmental investigation assessment such as landfill and waste management, assessing site geological conditions, identifying and estimating the composition and emission of landfill gases. The company also offers O&M services includes providing performance monitoring and evaluation of the solar PV power plant. Samaiden Group Berhad is based in Petaling Jaya, Selangor.
Sectors: Green Tech, Solar EPCC, Industrial Products & Services, Industrial Services, Power Utilities
Code: 0223
Website: http://samaiden.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| SAMAIDEN-WA | 0.575 | 0.72 | 1.17% | 21-Jun-2026 |
Top Shareholdings
Updated on 29-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Fong Yeng Foon | 43.7% | 231.09 |
| Ir Chow Pui Hee | 33.88% | 179.17 |
| Chow Pui Hee | 32.21% | 170.34 |
| Chudenko Corp | 14.32% | 75.73 |
| PMB Shariah Growth Fund | 2.72% | 14.38 |
| Kenanga Shariah Growth Opportunities Fund | 1.81% | 9.57 |
| Kenanga Growth Opportunities Fund | 1.25% | 6.61 |
| Great Eastern Group | 1.16% | 6.13 |
| PMB Shariah Aggressive Fund | 1.06% | 5.61 |
| Manulife Investment Shariah Progress Fund | 0.98% | 5.18 |
| Wong Choi Ong | 0.95% | 5.02 |
| UBS AG | 0.95% | 5.02 |
| KWAP | 0.89% | 4.71 |
| Malaysian Timber Council | 0.77% | 4.07 |
| Kenanga Malaysian Inc Fund | 0.65% | 3.44 |
| Kenanga Syariah Extra Fund | 0.56% | 2.96 |
| Pmb Shariah Equity Fund | 0.49% | 2.59 |
| Lucille Teoh Soo Lien | 0.45% | 2.38 |
| Kenanga Oneprs Growth Fund | 0.44% | 2.33 |
| Etiqa Life Insurance Berhad | 0.44% | 2.33 |
| Manulife Investment-hw Shariah Flexi Fund | 0.42% | 2.22 |
| Kenanga Syariah Growth Fund | 0.38% | 2.01 |
| Hong Leong Assurance Berhad | 0.32% | 1.69 |
| Maybank Islamic Asset Management Sdn Bhd | 0.31% | 1.64 |
| J.P. Morgan Securities plc | 0.29% | 1.53 |
| Beh Seng Lee | 0.29% | 1.53 |