WILLOW | WILLOWGLEN MSC BERHAD

0.355 (0.0%)

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

Fundamental
Technical
Total Score

WILLOW | WILLOWGLEN MSC BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
15 Nov 23 Q3 Sep 23 3 31 Dec 23 51.28 4.86 3.88 7.6% 0.00 0.78 10.2% 2.6% 37.1% 34.0%
23 Aug 23 Q2 Jun 23 2 31 Dec 23 46.52 3.72 2.83 6.1% 0.00 0.60 3.2% 3.0% 133.1% 18.1%
17 May 23 Q1 Mar 23 1 31 Dec 23 45.07 2.55 1.21 2.7% 0.00 0.25 15.1% 8.6% 73.1% 53.5%
27 Feb 23 Q4 Dec 22 4 31 Dec 22 53.10 5.86 4.51 8.5% 1.50 0.93 6.3% 2.4% 23.2% 36.9%
16 Nov 22 Q3 Sep 22 3 31 Dec 22 49.95 6.98 5.87 11.8% 0.00 1.21 4.2% 28.1% 145.3% 74.8%
24 Aug 22 Q2 Jun 22 2 31 Dec 22 47.96 3.19 2.39 5.0% 0.00 0.49 15.5% 13.3% 8.3% 21.7%
25 May 22 Q1 Mar 22 1 31 Dec 22 41.51 3.42 2.61 6.3% 0.00 0.54 23.7% 16.7% 63.4% 53.5%
24 Feb 22 Q4 Dec 21 4 31 Dec 21 54.40 8.57 7.14 13.1% 1.50 1.47 39.5% 1.1% 112.6% 30.4%
17 Nov 21 Q3 Sep 21 3 31 Dec 21 38.99 4.21 3.36 8.6% 0.00 0.69 7.9% 28.4% 9.8% 23.6%
18 Aug 21 Q2 Jun 21 2 31 Dec 21 42.34 4.12 3.06 7.2% 0.00 0.63 19.0% 24.0% 79.8% 10.6%
19 May 21 Q1 Mar 21 1 31 Dec 21 35.57 2.42 1.70 4.8% 0.00 0.35 33.9% 27.9% 83.4% 20.1%
25 Feb 21 Q4 Dec 20 4 31 Dec 20 53.82 11.18 10.26 19.1% 1.50 2.11 77.2% 3.0% 277.5% 172.2%
18 Nov 20 Q3 Sep 20 3 31 Dec 20 30.37 3.53 2.72 8.9% 0.00 0.57 11.1% 4.3% 1.8% 16.0%
19 Aug 20 Q2 Jun 20 2 31 Dec 20 34.15 3.71 2.77 8.1% 0.00 0.56 22.8% 18.6% 30.0% 15.8%
28 May 20 Q1 Mar 20 1 31 Dec 20 27.81 3.06 2.13 7.7% 0.00 0.44 46.8% 4.6% 43.5% 53.5%
26 Feb 20 Q4 Dec 19 4 31 Dec 19 52.27 5.07 3.77 7.2% 1.50 0.78 79.5% 41.9% 16.5% 1.3%
15 Nov 19 Q3 Sep 19 3 31 Dec 19 29.11 3.93 3.23 11.1% 0.00 0.66 1.1% 6.5% 1.6% 19.3%
21 Aug 19 Q2 Jun 19 2 31 Dec 19 28.80 4.28 3.29 11.4% 0.00 0.68 1.2% 19.1% 28.1% 49.7%
02 May 19 Q1 Mar 19 1 31 Dec 19 29.16 5.62 4.58 15.7% 0.00 0.94 20.8% 35.4% 22.9% 4.8%
28 Feb 19 Q4 Dec 18 4 31 Dec 18 36.83 5.09 3.72 10.1% 1.00 0.76 18.3% 1.9% 37.3% 19.3%
15 Aug 18 Q2 Jun 18 2 31 Dec 18 31.14 3.55 2.71 8.7% 0.00 0.55 12.5% 9.5% 23.5% 37.2%
16 May 18 Q1 Mar 18 1 31 Dec 18 35.59 3.10 2.20 6.2% 0.00 0.90 21.1% 7.1% 54.3% 55.9%
27 Feb 18 Q4 Dec 17 4 31 Dec 17 45.12 5.63 4.81 10.7% 0.00 1.97 20.2% 2.3% 4.1% 30.2%
22 Nov 17 Q3 Sep 17 3 31 Dec 17 37.53 5.84 4.62 12.3% 0.00 1.90 9.1% 27.6% 6.9% 22.4%
23 Aug 17 Q2 Jun 17 2 31 Dec 17 34.41 5.14 4.32 12.5% 0.00 1.77 10.2% 5.0% 13.3% 13.9%
26 Apr 17 Q1 Mar 17 1 31 Dec 17 38.32 6.01 4.98 13.0% 0.00 2.05 13.1% 49.0% 27.7% 91.3%
27 Feb 17 Q4 Dec 16 4 31 Dec 16 44.11 8.20 6.89 15.6% 2.00 2.83 50.0% 28.2% 82.7% 2.2%
28 Nov 16 Q3 Sep 16 3 31 Dec 16 29.41 4.61 3.77 12.8% 0.00 1.55 10.3% 15.7% 24.8% 7.1%
24 Aug 16 Q2 Jun 16 2 31 Dec 16 32.77 6.21 5.02 15.3% 0.00 2.06 27.4% 16.1% 92.8% 39.0%
27 Apr 16 Q1 Mar 16 1 31 Dec 16 25.71 2.84 2.60 10.1% 0.00 1.07 25.3% 17.7% 63.1% 33.6%
24 Feb 16 Q4 Dec 15 4 31 Dec 15 34.41 8.14 7.04 20.5% 2.00 2.90 35.4% 7.0% 100.1% 25.7%
18 Nov 15 Q3 Sep 15 3 31 Dec 15 25.41 4.28 3.52 13.9% 0.00 1.44 10.0% 6.2% 2.5% 8.4%
19 Aug 15 Q2 Jun 15 2 31 Dec 15 28.23 4.22 3.61 12.8% 0.00 1.48 9.6% 25.2% 7.9% 12.0%
29 Apr 15 Q1 Mar 15 1 31 Dec 15 31.23 4.43 3.92 12.6% 0.00 1.61 15.6% 18.8% 30.1% 1.3%
25 Feb 15 31/12/14 4 31/12/14 36.99 6.18 5.60 15.1% 2.00 2.31 54.6% 21.2% 45.8% 12.6%

Historical Dividends

Financial Ratios

EPS 2.51 sen
Trailing PE (Sector Median: 21.5) 14.1
PEG 4.52
Altman Z 1.7
Beaver -0.051
Current Ratio 5.0
Debt-Equity (DE) Ratio 0.21
FCF Yield -2.23 %
Revenue QoQ 10.22 %
Revenue YoY 2.65%
Profit QoQ 37.09 %
Profit YoY -33.97 %
Profit Margin (Sector Median: -0.3) 6.34 %
ROE (ROIC: 6.1) 6.1 %
Dividend Per Share (DPS) 1.5 sen
Dividend Yield (DY) 4.23 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 21.5)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: -0.3)
ROE (ROIC: 6.15)
Altman Z

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) 0.42
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] 3.88
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 100000.0 units announced on 03 Jan 2024 at ~RM0.35

MR WONG AH CHIEW added 100000.0 units announced on 24 Nov 2023 at ~RM0.34

MR WONG AH CHIEW added 6200.0 units announced on 16 Oct 2023 at ~RM0.345

MR WONG AH CHIEW added 113100.0 units announced on 09 Jun 2023 at ~RM0.355

MR WONG AH CHIEW added 100000.0 units announced on 02 Jun 2023 at ~RM0.355

MR WONG AH CHIEW added 40000.0 units announced on 26 Jan 2023 at ~RM0.375

MR WONG AH CHIEW added 50000.0 units announced on 04 Jan 2023 at ~RM0.375

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: 175 M.

Number of Shares: 495 M.

Adjusted Float: 44.8%.

Stock highly correlated with

BONIA (81%)

QES (80%)

DPHARMA (78%)

MFLOUR (78%)

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 22-Mar-2023

Shareholder % Value (M)
New Advent Sdn Bhd 55.2% 97.0
Teh Boon Wee 2.09% 3.67
Wong Chong Ngin 1.47% 2.58
Lim Sin Khong 1.38% 2.43
Lock Kai Sang 1.1% 1.93
Andrew Lim Cheong Seng 1.03% 1.81
Lim Gaik Bway @ Lim Chiew Ah 1.0% 1.76
Wong Ah Chiew 0.75% 1.32
Khor Chai Moi 0.69% 1.21
Ng Sim Tin 0.62% 1.09
Malta Corp. Sdn. Bhd. 0.6% 1.05
Chee Sai Mun 0.51% 0.9
Christina Loh Yoke Lin 0.51% 0.9
Lee Kok Hoong 0.43% 0.76
Lee Heuk Ping 0.35% 0.62
Honji Corporation Sdn Bhd 0.33% 0.58
Simon Wong Chu Keong 0.29% 0.51
Gan Boon Siew 0.29% 0.51
Lee Yeow Teng 0.29% 0.51
Wong Chu Khee 0.27% 0.47
Ng Soon Gan 0.26% 0.46
Lim Guat Eyan 0.25% 0.44
Tan Choon Ping 0.23% 0.4
Au Kwan Seng 0.21% 0.37
L.Lakshmanan A/L V.Lakshmanan 0.21% 0.37
Yieldforce Sdn. Bhd. 0.19% 0.33
Meridian Fortune Sdn Bhd 0.19% 0.33
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.