0.420 (1.2%)

T-O: 0.0 (08:59:00)
Last updated: 17:00

Fundamental   5.2  
Technical   3.6  
Total Score   8.8  

 Insti+   MACD4+   Sector Trend+ 


iSaham Fundamental Trend

FCON: 0.57 | Sharpe Ratio: 0.04 | LTS: 5.8

Quarter Reports

Trailing Dividend

Financial Ratios

EPS 3.58 sen
Trailing PE (Sector Median: 24.1) 11.7
PEG 0.2
Altman Z 1.9
Beaver 0.197
Current Ratio 6.29
Debt-Equity (DE) Ratio 0.16
FCF Yield 2.38 %
Revenue QoQ 23.98 %
Revenue YoY 13.09 %
Profit QoQ 10.55 %
Profit YoY 49.06 %
All-Time Profit Margin (Sector Median: -3.4) 14.6 %
ROE (ROIC: 10.15) 10.15 %
Dividend Per Share (DPS) 1.5 sen
Dividend Yield (DY) 3.57 %

Fair Value

Weighted Average Fair Value: 0.86

Discounted Cash Flow (DCF) 5% Growth 0.345
Discounted Cash Flow (DCF) 10% Growth 0.455
Relative Valuation 0.86
Graham Formula 0.265
Graham Number 0.535
Net Tangible Asset (NTA) 0.36
Consistent QR FV N/APremium Access 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 3.06
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)

No transaction in the last 2 months.



Market Cap: 207 M.

Number of Shares: 495 M.

Adjusted Float: 22.61%.

Stock highly correlated with

ARBB (79%)

DSONIC (76%)

HOHUP (74%)

ROHAS (74%)

Manipulation Indicator: Hard to manipulate.

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 02-Jun-2020

Shareholder Value (M)
New Advent Sdn. Bhd. 112.39
OSK Technology Ventures Sdn Bhd 18.03
OSK Venture Equities Sdn Bhd 8.65
Hong Leong Value Fund 5.38
Teh Boon Wee 3.78
Hong Leong Dividend Fund 3.07
Lim Sin Khong 2.6
Lim Gaik Bway @ Lim Chiew Ah 2.09
Malta Corp. Sdn. Bhd. 1.89
Andrew Lim Cheong Seng 1.68
Hong Leong Growth Fund 1.6
Khor Chai Moi 1.4
Ng Sim Tin 1.26
Wong Ah Chiew 1.26
OSK Technology Ventures Sdn. Bhd. 1.25
Lee Kok Hoong 0.86
Yong Kut Sen 0.79
Lee Heuk Ping 0.67
Wong Chong Ngin 0.62
Ho Liang Choon @ Ho Lian Choon 0.59
Lee Yeow Teng 0.58
Wong Chu Khee 0.55
Ng Soon Gan 0.53
Tan Kin Lee 0.49
Au Kwan Seng 0.44
Yieldforce Sdn. Bhd. 0.43
Jian Qi Holdings Sdn. Bhd. 0.34
Soo Kau Moi 0.34