0.470 (-2.08%)

T-O: N/A (08:59:00)
Last updated: 17:00

Fundamental   2.9  
Technical   3.4  
Total Score   6.3  

 Sector Trend+   ST Sell- 


iSaham Fundamental Trend

FCON: 0.65 | Sharpe Ratio: 0.15 | LTS: 6.86

Quarter Reports

Trailing Dividend

Financial Ratios

EPS 2.56 sen
Trailing PE (Sector Median: 17.2) 18.7
PEG -4.32
Altman Z 1.7
Beaver 0.572
Current Ratio 5.34
Debt-Equity (DE) Ratio 0.2
FCF Yield 7.6 %
Dividend Per Share (DPS) 1.5 sen
Revenue QoQ -4.63 %
Revenue YoY 7.63 %
Profit QoQ -53.5 %
Profit YoY -7.91 %
NTA QoQ 6.25 %
Profit Margin (Sector Median: 0.0) 9.0 %
ROE 9.01 %
ROIC 9.01 %
Dividend Yield (DY) 3.19 %

Fair Value

iSaham Fair Value: 0.265

Discounted Cash Flow (DCF)5.0% Growth 0.265
Discounted Cash Flow (DCF)1.1% Growth 0.165
Relative Valuation 0.43
Graham Formula 0.195
Graham Number 0.0
Net Tangible Asset (NTA) 0.34

Advanced Calculators

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

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) 36.34
Expected Revenue (M) 403.81
Expected Growth (%) 20.0



Market Cap: 232 M.

Number of Shares: 495 M.

Float: 22.61%.

Stock highly correlated with

JTIASA (84%)

KARYON (83%)



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, IT Solutions/ IT Product, Software, Penny Stocks

Code: 0008

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

Related Links: Bursa | Annual Report | Announcement

Top Shareholdings

Updated on 8-Mar-2019

Shareholder Value (M)
New Advent Sdn Bhd 123.05
OSK Technology Ventures Sdn Bhd 26.29
OSK Venture Equities Sdn Bhd 9.68
Hong Leong Penny Stockfund 6.02
Teh Boon Wee 3.74
Lim Sin Khong 2.73
Lim Gaik Bway @ Lim Chiew Ah 2.47
Malta Corp. Sdn. Bhd. 2.35
Hong Leong Growth Fund 1.65
Khor Chai Moi 1.56
Wong Ah Chiew 1.41
OSK Technology Ventures Sdn. Bhd. 1.29
Hong Leong Dividend Fund 1.22
Ng Sim Tin 1.22
Wong Chong Ngin 1.07
Lee Kok Hoong 0.95
Andrew Lim Cheong Seng 0.94
Chan Yan Ping 0.84
Yieldforce Sdn. Bhd. 0.7
Lee Heuk Ping 0.69
Lee Yeow Teng 0.65
Wong Chu Khee 0.61
Ng Soon Gan 0.6
Tan Kin Lee 0.55
Ho Liang Choon @ Ho Lian Choon 0.49
Christina Loh Yoke Lin 0.47
Koo Fook Thian 0.46
Jian Qi Holdings Sdn. Bhd. 0.38
Hong Leong Asia-Pacific Dividend Fund 0.38