Samaiden Group Bhd

0223 · KLSE · Industrials / Engineering & Construction

3.10MYR+0.04 (+1.31%)

Price History

Full chart

Market Stats

Previous Close3.06

Open3.01

Day Range3.01 – 3.12

52-Week Range0.8903 – 3.21

Volume4.18M

Market Cap1.59B

P/E (TTM)40.57

Forward P/E30.21

EPS0.07

Dividend Yield0.84%

Beta0.52

50-Day Avg1.87

200-Day Avg1.39

About

Samaiden Group Berhad, an investment holding company, provides engineering, procurement, construction, and commissioning of solar photovoltaic systems, power plants, and biomass and biogas systems in Malaysia, Singapore, and Cambodia. The company offers battery energy storage systems, mini hydro, waste-to-energy solutions, green hydrogen, and renewable energy and environmental consulting, as well as operation and maintenance services. It also involved in the leasing and investment activities; and provision of consultancy services to renewable energy. The company was formerly known as Samaiden Group Sdn Bhd and changed its name to Samaiden Group Berhad. Samaiden Group Berhad was founded in 2013 and is based in Petaling Jaya, Malaysia.

Company Details

SectorIndustrials
IndustryEngineering & Construction
CEOMs. Pui Hee Chow
Employees132
HeadquartersNo.1, Jalan SS21/58, Damansara Utama, Petaling Jaya, Malaysia, 47400, Malaysia
Websitehttps://www.samaiden.com.my

Leadership

Ms. Pui Hee ChowGroup MD & Director · b. 1978
Mr. Yeng Foon FongExecutive Director · b. 1970
Engineer Kein Seng LimChief Technical Officer · b. 1976
Dr. Wu Shun TeeChief Strategy Officer · b. 1988
Sor Hua TeaCompany Secretary
Hui Tian TeeCompany Secretary

Financials

Income Statement

Currency: MYR	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	6.53M	31.32M	68.30M	76.17M	53.45M	150.72M	170.80M	227.19M	353.55M	364.50M
Growth (%)	-	+379.66%	+118.06%	+11.52%	-29.83%	+181.99%	+13.32%	+33.02%	+55.62%	+3.10%
Cost of Revenue	4.48M	26.71M	58.47M	64.52M	41.76M	125.20M	144.95M	191.75M	305.92M	286.93M
Gross Profit	2.05M	4.61M	9.83M	11.65M	11.69M	25.52M	25.85M	35.44M	47.63M	77.57M
Gross Margin	31.33%	14.73%	14.40%	15.30%	21.87%	16.94%	15.13%	15.60%	13.47%	21.28%
Operating Expense	594.00K	1.15M	2.19M	4.28M	3.68M	8.23M	11.62M	10.75M	19.23M	22.70M
Operating Income	1.45M	3.46M	7.65M	7.38M	8.01M	17.29M	14.23M	24.69M	28.40M	54.87M
Operating Margin	22.24%	11.06%	11.19%	9.68%	14.99%	11.47%	8.33%	10.87%	8.03%	15.05%
EBITDA	1.48M	3.49M	7.61M	7.43M	8.31M	17.36M	14.76M	23.42M	29.65M	56.94M
EBITDA Margin	22.62%	11.15%	11.15%	9.76%	15.54%	11.52%	8.64%	10.31%	8.39%	15.62%
Net Income	1.36M	3.21M	7.48M	7.25M	5.92M	11.93M	10.08M	16.12M	20.23M	39.07M
Net Income Margin	20.89%	10.26%	10.95%	9.52%	11.08%	7.92%	5.90%	7.09%	5.72%	10.72%
Interest Expense	0	0	3.00K	26.00K	47.77K	404.14K	382.45K	459.28K	2.31M	7.99M
Interest Expense % of Total Revenue	0.00%	0.00%	0.00%	0.03%	0.09%	0.27%	0.22%	0.20%	0.65%	2.19%

Balance Sheet

Currency: MYR	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	2.10M	27.18M	15.96M	59.66M	78.68M	169.10M	194.51M	207.25M	567.49M	774.76M
Total Liabilities	586.00K	22.31M	8.56M	17.36M	29.93M	82.94M	96.57M	72.82M	399.83M	495.60M
Total Equity	1.51M	4.88M	7.41M	42.31M	48.75M	86.00M	97.79M	134.29M	167.38M	279.19M
Cash	1.56M	10.72M	5.00M	34.31M	8.05M	21.83M	41.05M	31.49M	35.48M	149.06M
Total Debt	-	-	89.00K	1.10M	2.35M	15.34M	9.57M	10.95M	114.46M	313.91M
Net Debt	-1.56M	-10.72M	-4.91M	-33.22M	-5.70M	-6.49M	-31.48M	-20.54M	78.98M	164.84M

Cash Flow

Currency: MYR	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	1.71M	11.15M	1.84M	11.78M	-11.69M	5.97M	33.40M	2.41M	-16.40M	15.34M
Investing Cash Flow	-13.00K	-1.07M	542.00K	-791.00K	-5.74M	-4.23M	-404.27K	2.24M	-41.06M	-208.55M
Financing Cash Flow	-589.00K	97.00K	-4.95M	1.03M	29.06M	34.43M	-5.57M	20.02M	113.06M	269.33M
Capital Expenditure	13.00K	91.00K	287.00K	1.29M	239.21K	509.82K	1.86M	2.15M	20.49M	152.04M
Free Cash Flow	1.69M	11.06M	1.56M	10.49M	-11.93M	5.46M	31.54M	255.85K	-36.89M	-136.70M
Dividends Paid	400.00K	500.00K	5.20M	0	-	-	-	2.04M	9.21M	6.99M
FCF to OCF	99.24%	99.18%	84.44%	89.06%	102.05%	91.46%	94.42%	10.63%	224.95%	-891.19%
Dividend Paid to FCF	23.64%	4.52%	333.76%	0.00%	-	-	-	796.01%	-24.97%	-5.11%

Earnings

Report Date	Dec 31, 2020	Mar 31, 2021	Jun 30, 2021	Sep 30, 2021	Dec 31, 2021	May 26, 2022	Aug 30, 2022	Nov 16, 2022	Feb 21, 2023	May 24, 2023	Aug 30, 2023	Nov 28, 2023	Feb 21, 2024	May 23, 2024	Aug 29, 2024	Nov 29, 2024	Feb 26, 2025	May 26, 2025	Aug 29, 2025	Nov 27, 2025	Feb 24, 2026	May 25, 2026	Aug 26, 2026
EPS Estimate	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.01	-	-	-	-
EPS Actual	0.01	0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.01	0.02	0.02	0.03
Surprise	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	100.00%	-	-	-	-
Timing	-	-	-	-	-	-	Pre-market	Pre-market	-	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	After-hours	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	-

Key Statistics & Ratios

Market Cap1.59B

Enterprise Value1.44B

Trailing P/E40.57

Forward P/E30.21

Price / Sales4.36

Price / Book5.11

EPS0.07

Book Value0.499

Revenue (TTM)364.50M

Gross Profit (TTM)77.57M

EBITDA62.43M

Profit Margin10.72%

Operating Margin23.67%

Return on Equity17.47%

Return on Assets5.74%

Shares Outstanding559.52M

Shares Float217.80M

Beta0.52

Dividend Yield0.84%

Dividend Rate0.02

Payout Ratio31.25%

Dividends

20261×

0.01Sep 18, 2026

20251×

0.01Nov 28, 2025

20242×

0.01Dec 13, 20240.01Sep 25, 2024

20231×

0.01Sep 21, 2023

Stock Splits

Jun 10, 20225:3