WILLOW | WILLOWGLEN MSC BERHAD [NS]

9 9
0.375 (1.35%)

T-O (am): 0.000 (08:59:00)
T-O (pm): 0.000 (14:29:00)
Last updated: 17:00

Fundamental
Technical
Total Score

WILLOW | WILLOWGLEN MSC BERHAD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Historical Dividends

Financial Ratios

EPS 3.64 sen
Trailing PE (Sector Median: 17.9) 10.3
PEG 0.14
Altman Z 2.0
Beaver -0.937
Current Ratio 6.97
Debt-Equity (DE) Ratio 0.13
FCF Yield -13.04 %
Revenue QoQ 28.13 %
Revenue YoY 13.53 %
Profit QoQ 74.81 %
Profit YoY -1.96 %
Profit Margin (Sector Median: 1.4) 9.3 %
ROE (ROIC: 9.41) 9.41 %
Dividend Per Share (DPS) 1.5 sen
Dividend Yield (DY) 4.0 %

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.39
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 6.0
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 27.4
Expected Revenue (M) 241.59
Expected Growth (%) 13.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR WONG AH CHIEW added 23000.0 units announced on 14 Oct 2022 at ~RM0.325

MR WONG AH CHIEW added 100000.0 units announced on 06 Oct 2022 at ~RM0.325

MR WONG AH CHIEW added 10000.0 units announced on 22 Sep 2022 at ~RM0.355

MR WONG AH CHIEW added 100000.0 units announced on 08 Sep 2022 at ~RM0.345

Summary


Market Cap: 185 M.

Number of Shares: 495 M.

Adjusted Float: 44.9%.

Stock highly correlated with

IRIS (94%)

IWCITY (94%)

MCLEAN (94%)

SEALINK (94%)

Willowglen MSC Berhad, through its subsidiaries, is engaged in the research, design, development, engineering, supply, sales, implementation, and maintenance of computer-based control systems. The company offers hardware products, including RTUs and communication controllers. Its software products include SysLink VIDEO-SCADA software for telemetry, video surveillance, control, and monitoring functions; system simulator that allows a user to test RTU programs without a physical RTU; and Web accessibility via InterLink. The company's products also comprise digital video recorders (DVR) and PC-based DVR's. It operates in Malaysia, Singapore, and Europe. The company is headquartered in Kuala Lumpur, Malaysia. Willowglen MSC Berhad is a subsidiary of New Advent Sdn. Bhd.

Sectors: Technology, Software, Penny Stocks

Code: 0008

Website: http://www.willowglen.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 23-Mar-2022

Shareholder Value (M)
New Advent Sdn. Bhd. 100.35
Teh Boon Wee 3.75
Lim Sin Khong 2.51
Lock Kai Sang 1.86
Lim Gaik Bway @ Lim Chiew Ah 1.82
Andrew Lim Cheong Seng 1.8
Khor Chai Moi 1.26
Ng Sim Tin 1.13
Wong Ah Chiew 1.13
Malta Corp. Sdn. Bhd. 1.09
Chee Sai Mun 0.93
Lee Kok Hoong 0.78
OSK Venture Equities Sdn. Bhd. 0.73
Chong Kim Poh 0.69
Lee Heuk Ping 0.64
Ho Liang Choon @ Ho Lian Choon 0.53
Lee Yeow Teng 0.51
Gan Boon Siew 0.51
Wong Chu Khee 0.49
Ng Soon Gan 0.47
Pok See How 0.44
Honji Corporation Sdn. Bhd. 0.42
Au Kwan Seng 0.38
L.Lakshmanan A/L V.Lakshmanan 0.36
Yieldforce Sdn. Bhd. 0.35
Teng Swee Hin 0.35
Khor Neng Tiang 0.33
Christina Loh Yoke Lin 0.33
Jian Qi Holdings Sdn. Bhd. 0.31

This calculator use Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator use Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.