WILLOW | WILLOWGLEN MSC BERHAD [NS]
0.375 (1.35%)
T-O (am): 0.000 (08:59:00)
T-O (pm): 0.000 (14:29:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
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 |
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 |
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 |
Social
