SAMAIDEN | SAMAIDEN GROUP BERHAD
1.12 (1.82%)
T-O (am): 0.000 (08:59:00)
Last updated: 11:59
SAMAIDEN Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
SAMAIDEN Quarter Reports
Customize
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Feb 25 | Q2 Dec 24 | 2 | 30 Jun 25 | 80.05 | 6.56 | 4.75 | 5.9% | 0.00 | 1.14 | 62.1% | 63.9% | 42.5% | 50.0% | ||||||||
| 29 Nov 24 | Q1 Sep 24 | 1 | 30 Jun 25 | 49.39 | 4.36 | 3.34 | 6.8% | 1.50 | 0.80 | 13.7% | 7.0% | 42.5% | 12.7% | ||||||||
| 29 Aug 24 | Q4 Jun 24 | 4 | 30 Jun 24 | 57.23 | 8.10 | 5.81 | 10.1% | 0.70 | 1.42 | 23.7% | 26.5% | 41.4% | 85.1% | ||||||||
| 23 May 24 | Q3 Mar 24 | 3 | 30 Jun 24 | 75.01 | 5.61 | 4.11 | 5.5% | 0.00 | 1.02 | 53.6% | 68.3% | 29.6% | 115.7% | ||||||||
| 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 |
SAMAIDEN Historical Dividends
SAMAIDEN Financial Ratios
| EPS | 4.29 sen |
| Trailing PE (Sector Median: 19.6) | 27.6 |
| PEG | 0.3 |
| Altman Z | 2.2 |
| Beaver | -0.238 |
| Current Ratio | 2.37 |
| Debt-Equity (DE) Ratio | 0.73 |
| FCF Yield | -4.81 % |
| Revenue QoQ | 62.08 % |
| Revenue YoY | 63.93% |
| Profit QoQ | 42.45 % |
| Profit YoY | 50.0 % |
| Profit Margin (Sector Median: 5.6) | 6.88 % |
| ROE (ROIC: 10.46) | 10.61 % |
| Dividend Per Share (DPS) | 2.2 sen |
| Dividend Yield (DY) | 1.98 % |
SAMAIDEN Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 19.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.6) | |
| ROE (ROIC: 10.52) | |
| Altman Z |
SAMAIDEN Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.32 | 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] | 4.75 |
| 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 |
SAMAIDEN 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
SAMAIDEN Summary
Market Cap: 497 M.
Market Cap Class: Small caps
Number of Shares: 448 M.
Adjusted Float: 36.5%.
Stock highly correlated with
COSMOS (76%)
RKI (76%)
AEMULUS (72%)
ANCOMLB (71%)
Samaiden Group Berhad, incorporated in 2019 and headquartered in Petaling Jaya, Malaysia, is a leading clean energy solutions provider specializing in Engineering, Procurement, Construction, and Commissioning (EPCC) for renewable energy projects. With expertise spanning solar photovoltaic (PV) systems, biomass and biogas solutions, battery energy storage systems (BESS), mini hydro, waste-to-energy, and green hydrogen technologies, the company plays a pivotal role in advancing sustainable energy adoption. Beyond EPCC, Samaiden offers clean energy consulting, environmental advisory services, and operations and maintenance solutions to ensure long-term efficiency and sustainability of energy projects. The company also invests in renewable energy assets, reinforcing its commitment to driving Malaysia’s transition toward a low-carbon economy. With a strategic focus on innovation, sustainability, and regional expansion across Southeast Asia, Samaiden continues to position itself as a key enabler in the global clean energy transition.
Sectors: Green Tech, Solar EPCC, Power Utilities, Energy, Renewable Energy
Code: 0223
Website: http://samaiden.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| SAMAIDEN-WA | 0.385 | 0.72 | -0.45% | 21-Jun-2026 |
SAMAIDEN Top Shareholdings
Updated on 29-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Chow Pui Hee | 32.21% | 151.02 |
| Chudenko Corp | 14.32% | 67.14 |
| Fong Yeng Foon | 10.0% | 46.89 |
| Datuk Ir Chow Pui Hee | 10.0% | 46.89 |
| PMB Shariah Growth Fund | 2.72% | 12.75 |
| Kenanga Shariah Growth Opportunities Fund | 1.81% | 8.49 |
| Kenanga Growth Opportunities Fund | 1.25% | 5.86 |
| Great Eastern Group | 1.16% | 5.44 |
| PMB Shariah Aggressive Fund | 1.06% | 4.97 |
| Manulife Investment Shariah Progress Fund | 0.98% | 4.59 |
| Wong Choi Ong | 0.95% | 4.45 |
| UBS AG | 0.95% | 4.45 |
| KWAP | 0.89% | 4.17 |
| Malaysian Timber Council | 0.77% | 3.61 |
| Kenanga Malaysian Inc Fund | 0.65% | 3.05 |
| Kenanga Syariah Extra Fund | 0.56% | 2.63 |
| Pmb Shariah Equity Fund | 0.49% | 2.3 |
| Lucille Teoh Soo Lien | 0.45% | 2.11 |
| Kenanga Oneprs Growth Fund | 0.44% | 2.06 |
| Etiqa Life Insurance Berhad | 0.44% | 2.06 |
| Manulife Investment-hw Shariah Flexi Fund | 0.42% | 1.97 |
| Kenanga Syariah Growth Fund | 0.38% | 1.78 |
| Hong Leong Assurance Berhad | 0.32% | 1.5 |
| Maybank Islamic Asset Management Sdn Bhd | 0.31% | 1.45 |
| J.P. Morgan Securities plc | 0.29% | 1.36 |
| Beh Seng Lee | 0.29% | 1.36 |