Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
17.5%
10.31%
11.98%
12.87%
13.31%
12.42%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
5.82%
3.8%
4.59%
5.11%
5.5%
5.42%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
Amounts in MYR (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Samaiden Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
21.28%
21.28%
21.28%
21.28%
21.28%
21.28%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
10.72%
7.61%
8.44%
8.78%
9.25%
9.44%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 774,761.00K
MYR 822,161.21K
MYR 895,653.46K
MYR 983,271.75K
MYR 1,072,479.71K
MYR 1,144,599.22K
Sector average
MYR 2,057,257.41K
MYR 2,205,953.72K
MYR 2,478,112.19K
MYR 2,809,980.58K
MYR 3,128,339.29K
MYR 3,541,707.43K
Net Income
MYR 39,074.00K
MYR 30,352.19K
MYR 39,430.87K
MYR 47,986.28K
MYR 56,583.00K
MYR 60,041.47K
Sector average
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
MYR 176,629.89K
Valuation
MYR 779,464.39K
MYR 811,761.56K
MYR 844,941.03K
MYR 879,113.97K
MYR 914,351.92K
MYR 951,123.34K
Sector average
MYR 1,597,024.56K
MYR 1,655,176.01K
MYR 1,722,244.29K
MYR 1,796,878.50K
MYR 1,878,253.66K
MYR 1,494,718.80K
Stock Price
MYR 1.39
MYR 1.45
MYR 1.51
MYR 1.57
MYR 1.63
MYR 1.70
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Samaiden Group Berhad (0223.KL) Financial Forecast | Equlion
