WILLOW | WILLOWGLEN MSC BERHAD
0.290 (-3.33%)
T-O (am): 0.300 (08:59:00)
Last updated: 16:50
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.72 sen |
| Trailing PE (Sector Median: 15.4) | 40.1 |
| PEG | 0.4 |
| Altman Z | 1.8 |
| Beaver | 0.346 |
| Current Ratio | 5.59 |
| Debt-Equity (DE) Ratio | 0.21 |
| FCF Yield | 9.92 % |
| Revenue QoQ | 8.72 % |
| Revenue YoY | -0.95% |
| Profit QoQ | 238.82 % |
| Profit YoY | -38.02 % |
| Profit Margin (Sector Median: 0.6) | 1.67 % |
| ROE (ROIC: 4.6) | 4.6 % |
| Dividend Per Share (DPS) | 1.5 sen |
| Dividend Yield (DY) | 5.17 % |
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: 15.4) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 0.6) | |
| ROE (ROIC: 4.6) | |
| 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) | 0.39 | 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] | 2.4 |
| 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 |
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: 143 M.
Market Cap Class: Micro caps
Number of Shares: 495 M.
Adjusted Float: 44.8%.
Stock highly correlated with
ELSOFT (91%)
MUDA (88%)
TASHIN (87%)
VIS (87%)
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 22-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| New Advent Sdn Bhd | 55.2% | 79.24 |
| Teh Boon Wee | 2.09% | 3.0 |
| Wong Chong Ngin | 1.47% | 2.11 |
| Lim Sin Khong | 1.38% | 1.98 |
| Lock Kai Sang | 1.1% | 1.58 |
| Andrew Lim Cheong Seng | 1.03% | 1.48 |
| Lim Gaik Bway @ Lim Chiew Ah | 1.0% | 1.44 |
| Wong Ah Chiew | 0.8% | 1.15 |
| Khor Chai Moi | 0.69% | 0.99 |
| Ng Sim Tin | 0.62% | 0.89 |
| Malta Corp. Sdn. Bhd. | 0.6% | 0.86 |
| Chee Sai Mun | 0.51% | 0.73 |
| Christina Loh Yoke Lin | 0.51% | 0.73 |
| Lee Kok Hoong | 0.43% | 0.62 |
| Lee Heuk Ping | 0.35% | 0.5 |
| Honji Corporation Sdn Bhd | 0.33% | 0.47 |
| Simon Wong Chu Keong | 0.29% | 0.42 |
| Gan Boon Siew | 0.29% | 0.42 |
| Lee Yeow Teng | 0.29% | 0.42 |
| Wong Chu Khee | 0.27% | 0.39 |
| Ng Soon Gan | 0.26% | 0.37 |
| Lim Guat Eyan | 0.25% | 0.36 |
| Tan Choon Ping | 0.23% | 0.33 |
| Au Kwan Seng | 0.21% | 0.3 |
| L.Lakshmanan A/L V.Lakshmanan | 0.21% | 0.3 |
| Yieldforce Sdn. Bhd. | 0.19% | 0.27 |
| Meridian Fortune Sdn Bhd | 0.19% | 0.27 |