WILLOW | WILLOWGLEN MSC BERHAD
0.265 (1.92%)
T-O (am): 0.000 (08:59:00)
Last updated: 16:50
Fundamental
Technical
Total Score
WILLOW Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
WILLOW Quarter Reports
Customize
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 Nov 25 | Q3 Sep 25 | 3 | 31 Dec 25 | 51.56 | 2.17 | 0.97 | 1.9% | 0.00 | 0.20 | 3.0% | 1.5% | 7.9% | 59.6% | ||||||||
| 27 Aug 25 | Q2 Jun 25 | 2 | 31 Dec 25 | 50.04 | 1.93 | 1.05 | 2.1% | 0.00 | 0.22 | 23.9% | 7.1% | 65.1% | 160.9% | ||||||||
| 21 May 25 | Q1 Mar 25 | 1 | 31 Dec 25 | 40.38 | 4.24 | 3.02 | 7.5% | 0.00 | 0.62 | 31.6% | 18.1% | 115.6% | 5909.6% | ||||||||
| 27 Feb 25 | Q4 Dec 24 | 4 | 31 Dec 24 | 59.07 | -17.82 | -19.35 | -32.8% | 1.50 | -3.99 | 16.3% | 11.1% | 905.1% | 756.9% | ||||||||
| 20 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 50.79 | 3.41 | 2.40 | 4.7% | 0.00 | 0.50 | 8.7% | 0.9% | 238.8% | 38.0% | ||||||||
| 16 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 46.72 | -0.96 | -1.73 | -3.7% | 0.00 | -0.36 | 5.2% | 0.4% | 3228.8% | 161.2% | ||||||||
| 21 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 49.28 | 0.92 | -0.05 | -0.1% | 0.00 | -0.01 | 25.8% | 9.3% | 101.8% | 104.3% | ||||||||
| 28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 66.41 | 4.50 | 2.94 | 4.4% | 1.50 | 0.60 | 29.5% | 25.1% | 24.0% | 34.7% | ||||||||
| 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% |
WILLOW Historical Dividends
WILLOW Financial Ratios
| EPS | -2.89 sen |
| Trailing PE (Sector Median: 21.8) | 0.0 |
| PEG | 0.0 |
| Altman Z | 2.4 |
| Beaver | 0.371 |
| Current Ratio | 4.2 |
| Debt-Equity (DE) Ratio | 0.3 |
| FCF Yield | 13.65 % |
| Revenue QoQ | 3.03 % |
| Revenue YoY | 1.53% |
| Profit QoQ | -7.87 % |
| Profit YoY | -59.59 % |
| Profit Margin (Sector Median: 4.0) | -7.11 % |
| ROE (ROIC: -8.32) | -8.32 % |
| Dividend Per Share (DPS) | 1.5 sen |
| Dividend Yield (DY) | 5.66 % |
WILLOW Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 21.8) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.0) | |
| ROE (ROIC: -8.22) | |
| Altman Z |
WILLOW 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) | 0.35 | 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] | 0.9 |
| 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
WILLOW 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
WILLOW Summary
Market Cap: 131 M.
Market Cap Class: Micro caps
Number of Shares: 495 M.
Adjusted Float: 44.8%.
Stock highly correlated with
ELSOFT (96%)
ANNJOO (95%)
TGUAN (95%)
VIS (95%)
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, Penny Stocks
Code: 0008
Website: http://www.willowglen.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
WILLOW Top Shareholdings
Updated on 28-Nov-2025
| Shareholder | % | Value (M) |
|---|---|---|
| New Advent Sdn Bhd | 55.2% | 72.41 |
| Teh Boon Wee | 2.09% | 2.74 |
| Wong Chong Ngin | 1.47% | 1.93 |
| Lim Sin Khong | 1.38% | 1.81 |
| Lock Kai Sang | 1.1% | 1.44 |
| Andrew Lim Cheong Seng | 1.03% | 1.35 |
| Lim Gaik Bway @ Lim Chiew Ah | 1.0% | 1.31 |
| Wong Ah Chiew | 0.8% | 1.05 |
| Khor Chai Moi | 0.69% | 0.91 |
| Ng Sim Tin | 0.62% | 0.81 |
| Malta Corp. Sdn. Bhd. | 0.6% | 0.79 |
| Chee Sai Mun | 0.51% | 0.67 |
| Christina Loh Yoke Lin | 0.51% | 0.67 |
| Lee Kok Hoong | 0.43% | 0.56 |
| Lee Heuk Ping | 0.35% | 0.46 |
| Honji Corporation Sdn Bhd | 0.33% | 0.43 |
| Simon Wong Chu Keong | 0.29% | 0.38 |
| Gan Boon Siew | 0.29% | 0.38 |
| Lee Yeow Teng | 0.29% | 0.38 |
| Wong Chu Khee | 0.27% | 0.35 |
| Ng Soon Gan | 0.26% | 0.34 |
| Lim Guat Eyan | 0.25% | 0.33 |
| Tan Choon Ping | 0.23% | 0.3 |
| Au Kwan Seng | 0.21% | 0.28 |
| L.Lakshmanan A/L V.Lakshmanan | 0.21% | 0.28 |
| Yieldforce Sdn. Bhd. | 0.19% | 0.25 |
| Meridian Fortune Sdn Bhd | 0.19% | 0.25 |
Frequently Asked Questions
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. The company is listed on Bursa Malaysia and operates in the Technology and Penny Stocks sectors.
Yes, WILLOWGLEN MSC BERHAD is listed as Shariah-compliant.
The latest share price of WILLOWGLEN MSC BERHAD is RM 0.265 updated on 05 December 2025 16:50.
As of now, WILLOWGLEN MSC BERHAD has a market capitalization of 131M based on the latest financial data.
iSaham's technical analysis indicates that WILLOWGLEN MSC BERHAD's support level is at RM 0.265 and its resistance level is at RM 0.265, based on moving averages and price patterns.
The 52-week high for WILLOWGLEN MSC BERHAD is RM 0.31
WILLOWGLEN MSC BERHAD's share price has decreased by -13.11% year-to-date, influenced by market trends and company performance.
WILLOWGLEN MSC BERHAD declared a dividend of 1.5 sen for the year 2025-11-19. View more details on WILLOWGLEN MSC BERHAD's Historical Dividends page.
The main shareholders of WILLOWGLEN MSC BERHAD include New Advent Sdn Bhd, Teh Boon Wee and Wong Chong Ngin. View more on WILLOWGLEN MSC BERHAD Top Shareholders page.
You can buy WILLOWGLEN MSC BERHAD shares through any licensed online broker or trading platform registered with Bursa Malaysia. If you're new to investing, iSaham can help you open an account with M+ Online, one of Malaysia's leading brokers.
When you open your M+ account through the iSaham team, you can get iSaham Pro for free as a bonus offer.
WILLOWGLEN MSC BERHAD Latest News
WILLOW Insights+
Some features of iSaham Insights are exclusively available to iSaham Pro clients.
Learn More about iSaham ProResearch House Target Price
Average Target Price: N/A
Entitlements
(Bonus Issue, Share Split or Share consolidation for the past 3 years)
| Ex-Date | Category | Entitlements |
|---|---|---|
| No entitlements detected |
Private Placements
(Fund raising via private placement shares for the past 3 years)
| Date | Stage | Purpose | Issue Price |
|---|---|---|---|
| No Private Placements detected |
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.