Samindo Resources Tbk
PT Samindo Resources Tbk, through its subsidiaries, operates as an integrated coal mining services company in Indonesia. The company offers overburden removal, coal getting, coal hauling, and drilling exploration and other services. It also provides light vehicle rental services; outsourcing services; trades in vehicle spare parts and accessories; information and communication services; and engag… Read more
Samindo Resources Tbk (MYOH) - Net Assets
Latest net assets as of June 2025: Rp176.55 Million IDR
Based on the latest financial reports, Samindo Resources Tbk (MYOH) has net assets worth Rp176.55 Million IDR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp219.67 Million) and total liabilities (Rp43.11 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp176.55 Million |
| % of Total Assets | 80.37% |
| Annual Growth Rate | -16.23% |
| 5-Year Change | 36.38% |
| 10-Year Change | 88.54% |
| Growth Volatility | 63.54 |
Samindo Resources Tbk - Net Assets Trend (2006–2024)
This chart illustrates how Samindo Resources Tbk's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Samindo Resources Tbk (2006–2024)
The table below shows the annual net assets of Samindo Resources Tbk from 2006 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp176.00 Million | +5.26% |
| 2023-12-31 | Rp167.21 Million | +12.49% |
| 2022-12-31 | Rp148.64 Million | +5.71% |
| 2021-12-31 | Rp140.61 Million | +8.96% |
| 2020-12-31 | Rp129.05 Million | +5.52% |
| 2019-12-31 | Rp122.30 Million | +7.29% |
| 2018-12-31 | Rp113.99 Million | +11.16% |
| 2017-12-31 | Rp102.54 Million | -4.60% |
| 2016-12-31 | Rp107.48 Million | +15.14% |
| 2015-12-31 | Rp93.35 Million | +15.72% |
| 2014-12-31 | Rp80.67 Million | +25.91% |
| 2013-12-31 | Rp64.07 Million | +128.37% |
| 2012-12-31 | Rp28.05 Million | -99.98% |
| 2011-12-31 | Rp179.26 Billion | +20039.93% |
| 2010-12-31 | Rp-899.00 Million | -194.05% |
| 2009-12-31 | Rp955.87 Million | -35.03% |
| 2008-12-31 | Rp1.47 Billion | -40.49% |
| 2007-12-31 | Rp2.47 Billion | -42.06% |
| 2006-12-31 | Rp4.27 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Samindo Resources Tbk's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 14035287200.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp140.35 Million | 81.80% |
| Common Stock | Rp48.35 Million | 28.18% |
| Other Comprehensive Income | Rp-29.75 Million | -17.34% |
| Other Components | Rp12.62 Million | 7.35% |
| Total Equity | Rp171.57 Million | 100.00% |
Samindo Resources Tbk Competitors by Market Cap
The table below lists competitors of Samindo Resources Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
LOGISTRI FASTIGHETS AB
F:6DV
|
$47.96 Million |
|
Independent Bond ESG
CO:IIVBONDESG
|
$47.96 Million |
|
Fiamma Holdings Bhd
KLSE:6939
|
$48.00 Million |
|
SysJust Co., Ltd.
TWO:3158
|
$48.00 Million |
|
AOI Electronics Co. Ltd
MU:OIA
|
$47.95 Million |
|
Warehouse Group Ltd
PINK:WHGPF
|
$47.94 Million |
|
GDB Holdings Bhd
KLSE:0198
|
$47.94 Million |
|
Groupe LDLC SA
PA:ALLDL
|
$47.93 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Samindo Resources Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 160,395,741 to 171,573,622, a change of 11,177,881 (7.0%).
- Net income of 15,923,768 contributed positively to equity growth.
- Dividend payments of 3,000,585 reduced retained earnings.
- Other comprehensive income decreased equity by 1,954,234.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp15.92 Million | +9.28% |
| Dividends Paid | Rp3.00 Million | -1.75% |
| Other Comprehensive Income | Rp-1.95 Million | -1.14% |
| Other Changes | Rp208.93K | +0.12% |
| Total Change | Rp- | 6.97% |
Book Value vs Market Value Analysis
This analysis compares Samindo Resources Tbk's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 16974.24x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 70055.89x to 16974.24x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | Rp0.02 | Rp1320.00 | x |
| 2013-12-31 | Rp0.03 | Rp1320.00 | x |
| 2014-12-31 | Rp0.04 | Rp1320.00 | x |
| 2015-12-31 | Rp0.04 | Rp1320.00 | x |
| 2016-12-31 | Rp0.05 | Rp1320.00 | x |
| 2017-12-31 | Rp0.05 | Rp1320.00 | x |
| 2018-12-31 | Rp0.05 | Rp1320.00 | x |
| 2019-12-31 | Rp0.06 | Rp1320.00 | x |
| 2020-12-31 | Rp0.06 | Rp1320.00 | x |
| 2021-12-31 | Rp0.06 | Rp1320.00 | x |
| 2022-12-31 | Rp0.07 | Rp1320.00 | x |
| 2023-12-31 | Rp0.07 | Rp1320.00 | x |
| 2024-12-31 | Rp0.08 | Rp1320.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Samindo Resources Tbk utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 9.28%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 8.87%
- • Asset Turnover: 0.80x
- • Equity Multiplier: 1.31x
- Recent ROE (9.28%) is below the historical average (18.14%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2012 | 13.29% | 2.00% | 1.39x | 4.79x | Rp919.04K |
| 2013 | 22.21% | 7.06% | 1.35x | 2.32x | Rp7.81 Million |
| 2014 | 26.74% | 8.86% | 1.49x | 2.03x | Rp13.48 Million |
| 2015 | 26.49% | 10.91% | 1.40x | 1.73x | Rp15.37 Million |
| 2016 | 19.77% | 11.16% | 1.29x | 1.37x | Rp10.49 Million |
| 2017 | 12.00% | 6.53% | 1.38x | 1.33x | Rp2.04 Million |
| 2018 | 27.13% | 12.82% | 1.59x | 1.33x | Rp19.51 Million |
| 2019 | 21.33% | 10.25% | 1.59x | 1.31x | Rp13.85 Million |
| 2020 | 17.45% | 12.98% | 1.15x | 1.17x | Rp9.61 Million |
| 2021 | 19.16% | 16.76% | 0.98x | 1.17x | Rp12.87 Million |
| 2022 | 9.47% | 9.94% | 0.83x | 1.14x | Rp-788.97K |
| 2023 | 11.52% | 13.77% | 0.57x | 1.48x | Rp2.44 Million |
| 2024 | 9.28% | 8.87% | 0.80x | 1.31x | Rp-1.23 Million |
Industry Comparison
This section compares Samindo Resources Tbk's net assets metrics with peer companies in the Thermal Coal industry.
Industry Context
- Industry: Thermal Coal
- Average net assets among peers: $76,529,607,888
- Average return on equity (ROE) among peers: 5.72%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Samindo Resources Tbk (MYOH) | Rp176.55 Million | 13.29% | 0.24x | $47.96 Million |
| Adaro Andalan Indonesia Tbk (AADI) | $4.37 Billion | 26.20% | 0.62x | $1.89 Billion |
| Abm Investama Tbk (ABMM) | $161.75 Million | -23.33% | 4.11x | $48.25 Million |
| PT Alamtri Resources Indonesia Tbk (ADRO) | $4.46 Billion | 20.94% | 0.70x | $1.66 Billion |
| Akbar Indomakmur Stimec Tbk (AIMS) | $14.97 Billion | -10.78% | 0.01x | $2.15 Million |
| Atlas Resources Tbk (ARII) | $56.27 Million | -43.42% | 4.87x | $28.40 Million |
| Borneo Olah Sarana Sukses PT (BOSS) | $87.38 Billion | -121.65% | 7.00x | $2.95 Million |
| Baramulti Suksessarana Tbk (BSSR) | $190.38 Million | 16.03% | 0.38x | $59.12 Million |
| Bumi Resources Tbk (BUMI) | $286.35 Million | 130.35% | 11.91x | $1.77 Billion |
| Bayan Resources Tbk (BYAN) | $1.98 Billion | 62.59% | 0.74x | $5.78 Billion |
| Exploitasi Energi Indonesia (CNKO) | $651.45 Billion | 0.23% | 0.16x | $256.50K |