0223.KL KLS
Samaiden Group Bhd
1W: -0.7%
1M: +60.5%
3M: +101.4%
YTD: +158.2%
1Y: +136.7%
3Y: +132.8%
5Y: +307.5%
RM3.19 ($0.78)
+0.35 (+12.32%)
Weekly Expected Move ±13.7%
RM2
RM2
RM3
RM3
RM4
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$354M
+55.6% ▲
5Y CAGR: +35.9%
Gross Profit
$48M
+34.4% ▲
5Y CAGR: +32.5%
Operating Income
$28M
+15.0% ▲
5Y CAGR: +30.9%
Net Income
$20M
+25.5% ▲
5Y CAGR: +22.8%
EPS (Diluted)
$0.04
+25.4% ▲
5Y CAGR: +16.2%
EBITDA
$30M
+26.6% ▲
5Y CAGR: +31.9%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 |
|---|---|---|---|---|---|
| Revenue | $53M | $151M | $171M | $227M | $354M |
| YoY Growth | -29.8% | +182.0% | +13.3% | +33.0% | +55.6% |
| Cost of Revenue | $42M | $125M | $145M | $192M | $306M |
| Gross Profit | $12M | $26M | $26M | $35M | $48M |
| Gross Margin | 21.9% | 16.9% | 15.1% | 15.6% | 13.5% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $5M | $9M | $12M | $13M | $19M |
| Operating Expenses | $4M | $8M | $11M | $11M | $19M |
| Operating Income | $8M | $17M | $14M | $25M | $28M |
| Operating Margin | 15.0% | 11.5% | 8.3% | 10.9% | 8.0% |
| Interest Expense | $48K | $404K | $382K | $459K | $2M |
| Income Before Tax | $8M | $16M | $13M | $22M | $26M |
| Tax Expense | $2M | $4M | $3M | $6M | $6M |
| Net Income | $6M | $12M | $10M | $16M | $20M |
| Net Margin | 11.1% | 7.9% | 5.9% | 7.1% | 5.7% |
| EPS (Diluted) | $0.02 | $0.03 | $0.03 | $0.04 | $0.04 |
| EBITDA | $8M | $17M | $15M | $23M | $30M |
| Shares Outstanding | 346M | 372M | 403M | 461M | 461M |