Samaiden Group Bhd
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… Read more
Samaiden Group Bhd (0223) - Net Assets
Latest net assets as of September 2025: RM186.34 Million MYR
Based on the latest financial reports, Samaiden Group Bhd (0223) has net assets worth RM186.34 Million MYR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (RM550.42 Million) and total liabilities (RM364.08 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 | RM186.34 Million |
| % of Total Assets | 33.85% |
| Annual Growth Rate | 80.15% |
| 5-Year Change | 243.95% |
| 10-Year Change | N/A |
| Growth Volatility | 149.33 |
Samaiden Group Bhd - Net Assets Trend (2016–2024)
This chart illustrates how Samaiden Group Bhd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Samaiden Group Bhd (2016–2024)
The table below shows the annual net assets of Samaiden Group Bhd from 2016 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | RM167.66 Million | +24.72% |
| 2023-12-31 | RM134.43 Million | +37.26% |
| 2022-12-31 | RM97.93 Million | +13.66% |
| 2021-12-31 | RM86.16 Million | +76.76% |
| 2020-12-31 | RM48.75 Million | +15.24% |
| 2019-12-31 | RM42.30 Million | +471.31% |
| 2018-12-31 | RM7.40 Million | +51.88% |
| 2017-12-31 | RM4.88 Million | +222.63% |
| 2016-12-31 | RM1.51 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Samaiden Group Bhd'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 4626.9% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | RM66.70 Million | 39.85% |
| Common Stock | RM106.52 Million | 63.64% |
| Total Equity | RM167.38 Million | 100.00% |
Samaiden Group Bhd Competitors by Market Cap
The table below lists competitors of Samaiden Group Bhd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
ALLERGY THER. PLC LS-001
F:HHU
|
$29.09 Million |
|
Desa Deri Sanayi ve Ticaret AS
IS:DESA
|
$29.09 Million |
|
biote Corp
NASDAQ:BTMD
|
$29.09 Million |
|
West Point Gold Corp.
OTCQB:WPGCF
|
$29.11 Million |
|
Pacific West Bancorp
PINK:PWBK
|
$29.07 Million |
|
IFGL Refractories Limited
NSE:IFGLEXPOR
|
$29.06 Million |
|
Starbreeze AB (publ)
PINK:STBEF
|
$29.06 Million |
|
Arcario AB
ST:ARCA
|
$29.05 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Samaiden Group Bhd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 134,292,474 to 167,375,000, a change of 33,082,526 (24.6%).
- Net income of 20,234,000 contributed positively to equity growth.
- Dividend payments of 9,210,000 reduced retained earnings.
- Share repurchases of 21,495,110 reduced equity.
- New share issuances of 21,495,000 increased equity.
- Other factors increased equity by 22,058,636.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | RM20.23 Million | +12.09% |
| Dividends Paid | RM9.21 Million | -5.5% |
| Share Repurchases | RM21.50 Million | -12.84% |
| Share Issuances | RM21.50 Million | +12.84% |
| Other Changes | RM22.06 Million | +13.18% |
| Total Change | RM- | 24.63% |
Book Value vs Market Value Analysis
This analysis compares Samaiden Group Bhd'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: 2.75x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 231.63x to 2.75x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-12-31 | RM0.00 | RM1.00 | x |
| 2017-12-31 | RM0.01 | RM1.00 | x |
| 2018-12-31 | RM0.02 | RM1.00 | x |
| 2019-12-31 | RM0.12 | RM1.00 | x |
| 2020-12-31 | RM0.14 | RM1.00 | x |
| 2021-12-31 | RM0.23 | RM1.00 | x |
| 2022-12-31 | RM0.24 | RM1.00 | x |
| 2023-12-31 | RM0.29 | RM1.00 | x |
| 2024-12-31 | RM0.36 | RM1.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Samaiden Group Bhd 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): 12.09%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 5.72%
- • Asset Turnover: 0.62x
- • Equity Multiplier: 3.39x
- Recent ROE (12.09%) is below the historical average (37.20%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2016 | 90.27% | 20.89% | 3.11x | 1.39x | RM1.21 Million |
| 2017 | 65.93% | 10.26% | 1.15x | 5.58x | RM2.73 Million |
| 2018 | 101.01% | 10.95% | 4.28x | 2.16x | RM6.74 Million |
| 2019 | 17.15% | 9.52% | 1.28x | 1.41x | RM3.02 Million |
| 2020 | 12.15% | 11.08% | 0.68x | 1.61x | RM1.05 Million |
| 2021 | 13.87% | 7.92% | 0.89x | 1.97x | RM3.33 Million |
| 2022 | 10.31% | 5.90% | 0.88x | 1.99x | RM299.62K |
| 2023 | 12.00% | 7.09% | 1.10x | 1.54x | RM2.69 Million |
| 2024 | 12.09% | 5.72% | 0.62x | 3.39x | RM3.50 Million |
Industry Comparison
This section compares Samaiden Group Bhd's net assets metrics with peer companies in the Engineering & Construction industry.
Industry Context
- Industry: Engineering & Construction
- Average net assets among peers: $69,179,748
- Average return on equity (ROE) among peers: 8.16%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Samaiden Group Bhd (0223) | RM186.34 Million | 90.27% | 1.95x | $29.07 Million |
| Southern Score Builders Berhad (0045) | $148.98 Million | 16.99% | 0.33x | $103.36 Million |
| Mega Sun City Holdings Bhd (0081) | $51.30 Million | 8.28% | 0.35x | $774.65K |
| Waja Konsortium Bhd (0102) | $33.07 Million | -28.61% | 0.43x | $4.69 Million |
| Kelington Group Bhd (0151) | $53.82 Million | 11.30% | 1.03x | $547.77 Million |
| Widad Group Bhd (0162) | $26.28 Million | -3.31% | 1.19x | $3.73 Million |
| Pasukhas Group Bhd (0177) | $136.35 Million | -12.43% | 0.39x | $1.72 Million |
| HSS Engineers Bhd (0185) | $35.94 Million | 28.20% | 1.15x | $19.35 Million |
| Cabnet Holdings Bhd (0191) | $43.36 Million | 12.08% | 0.28x | $1.84 Million |
| Inta Bina Group Bhd (0192) | $152.07 Million | 6.28% | 1.80x | $18.82 Million |
| Kejuruteraan Asastera Bhd (0193) | $10.62 Million | 42.83% | 4.18x | $87.38 Million |