WILLOWGLEN MSC BHD

KLSE (MYR): WILLOW (0008)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.295

Today's Change

+0.005 (1.72%)

Day's Change

0.28 - 0.295

Trading Volume

46,200


13 people like this.

2,117 comment(s). Last comment by cashflowman 5 days ago

Josh Ong

449 posts

Posted by Josh Ong > 2014-10-07 14:43 | Report Abuse

This correction is not scary... economic crisis is too early to happen now...

MarvelLady

230 posts

Posted by MarvelLady > 2014-10-07 15:05 | Report Abuse

Today T+4 for the px spike up by stockists.

Posted by Foresight123 > 2014-10-08 10:00 | Report Abuse

Now so cheap d

kaitun78

283 posts

Posted by kaitun78 > 2014-10-08 10:33 | Report Abuse

very bad..

invester

265 posts

Posted by invester > 2014-10-08 10:38 | Report Abuse

Trying to find any news related to this counter but didnt see any. Maybe the biggest share holder is releasing some shares to the market?

Posted by Foresight123 > 2014-10-08 11:22 | Report Abuse

Ciao d... Later 0.40sen

MarvelLady

230 posts

Posted by MarvelLady > 2014-10-09 16:53 | Report Abuse

Heard Co no longer control by olh. His bro WAC took over.

tianhw

61 posts

Posted by tianhw > 2014-10-17 11:19 | Report Abuse

wow today market up ~ dunno will up for how long !!

tpchuayap

855 posts

Posted by tpchuayap > 2014-10-17 14:44 | Report Abuse

Happy trading..

tpchuayap

855 posts

Posted by tpchuayap > 2014-10-17 22:40 | Report Abuse

Hope to see the train continue to move to north....

Best 168

671 posts

Posted by Best 168 > 2014-10-24 14:58 | Report Abuse

Now come 0.845 will test 0.875

Best 168

671 posts

Posted by Best 168 > 2014-10-24 15:51 | Report Abuse

ROE 22%

alphajack

3,685 posts

Posted by alphajack > 2014-10-25 08:34 | Report Abuse

rm1..

koi koh

2,499 posts

Posted by koi koh > 2014-11-07 16:33 | Report Abuse

all IT stocks are flying

phye

45 posts

Posted by phye > 2014-11-10 09:28 | Report Abuse

coming....

tianhw

61 posts

Posted by tianhw > 2014-11-13 18:06 | Report Abuse

lol... IT stocks unrealiable... one day will go obsolete

alphajack

3,685 posts

Posted by alphajack > 2014-11-15 16:12 | Report Abuse

willow so cheap ah..lai taiko wana tapau a bit more..after results huat

koi koh

2,499 posts

Posted by koi koh > 2014-11-20 10:24 | Report Abuse

u cannot expect every q result to improve forever, increase or decrease is immaterial as long as it is still positive

arthursun

81 posts

Posted by arthursun > 2014-11-26 19:11 | Report Abuse

Wllow normally won't perform at 3rd quarter. This year some Willow project milestone payments had been delayed to December such as LRT due to some incidents occurred. However, do check the quarter results- For 4th quarter profit/revenue will increase (proved in last few years). Don't worry, when I attended the AGM, the growth still intact and the profit this year will surpass last year as well.

vogger

17 posts

Posted by vogger > 2014-12-26 12:12 | Report Abuse

isnt Ong Leong Huat counter?? He is big BUAYA. NO good impression on him after the PJDEV case.

SS661M

1,016 posts

Posted by SS661M > 2014-12-31 17:14 | Report Abuse

Pushed up by share buy back?

azlan88

509 posts

Posted by azlan88 > 2014-12-31 21:02 | Report Abuse

good fundamental but again OLH has his hands in this stock. Hurmm

YiStock

1,984 posts

Posted by YiStock > 2015-01-03 14:31 | Report Abuse

A review on Williow:

PARAMETERS
12/31/04 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13


1) Revenue RM
33,562,191 36,358,717 39,445,000 51,937,000 51,157,000 62,001,000 54,470,000 52,160,000 83,427,000 102,611,000

2) Net Operating Profit After Tax (NOPAT)
-2,258,626 4,341,172 8,055,000 8,238,000 8,061,000 12,614,000 9,312,000 8,381,000 15,231,000 19,291,000

3) Earning Per Share (EPS) RM
-0.0091 0.0175 0.0325 0.0332 0.0325 0.0510 0.0377 0.0349 0.0632 0.0795

4) Dividen Per Share (RM)
0 0.0 0.0000 0.0100 0.0200 0.0300 0.0300 0.0250 0.0300 0.0200

5) Share Price 31 December
0.10 0.12 0.20 0.23 0.23 0.35 0.40 0.30 0.34 0.68

6) Outstanding Shares
248000000 248,000,000 248,000,000 248,000,000 247,831,749 247,585,312 246,980,734 243,606,328 243,406,600 243,406,600

7) Enterprize Value
15,103,956 17,989,526 35,669,000 44,028,000 34,925,302 94,494,736 68,094,294 43,918,898 64,002,244 140,870,488

8) EBIT

-1,457,441 5,673,971 34,490 64,713 9,988,000 15,195,000 11,578,000 10,205,000 18,212,000 23,112,000

9) EBITDA
44,315 6,413,252 575,490 579,713 10,464,000 15,732,000 12,191,000 10,810,000 18,862,000 23,866,000

YiStock

1,984 posts

Posted by YiStock > 2015-01-03 14:44 | Report Abuse

1) DUPONT's ROE (%)
-7.63% 12.93% 19.27% 17.08% 15.49% 20.90% 15.18% 13.46% 21.06% 22.39% - PASS

2) Return of Asset (%)
-6.52% 10.72% 16.96% 15.23% 13.53% 18.16% 13.62% 12.29% 18.08% 18.45% - PASS

3) Return of Invested Capital (ROIC) (%)
-14.42% 26.87% 35.22% 29.93% 81.83% 124.87% 108.44% 72.51% 97.98% 81.86% - PASS

4) Earning Yield (Magic Formula) (%)
-9.65% 31.54% 0.10% 0.15% 28.60% 16.08% 17.00% 23.24% 28.46% 16.41% - PASS

5) PE Ratio using Magic Formula
-10.36 3.17 1034.18 680.36 3.50 6.22 5.88 4.30 3.51 6.10 - PASS

6) Current Ratio
6.49 5.56 7.87 8.12 6.97 6.70 8.78 10.26 6.38 5.30 - PASS

7) Debt To Equity Ratio
0.17 0.21 0.14 0.12 0.14 0.15 0.11 0.10 0.16 0.21 - PASS


8)Asset Turn Over
0.9688 0.9677 0.8965 1.0224 0.9001 0.9609 0.7903 0.7638 1.0944 1.0870 - PASS

9) Receivable Turn Ratio (days)
160 163 191 179 129 54 53 53 51 64 - PASS

10) Inventories Turn Over (times per year)
9.62 10.13 13.86 26.60 21.26 23.97 24.16 24.75 42.98 48.40 - PASS

11) Free Cash Flow (FCF) 1,468,050 3,952,604 566,000 3,521,000 14,156,000 8,320,000 16,468,000 6,157,000 1,803,000 17,889,000 - PASS

12) Cash return on Invested Capital (CROIC):

9.37% 24.47% 2.47% 12.79% 143.70% 82.36% 191.78% 53.27% 11.60% 75.91% - PASS

13) Free Cash Flow (FCF) to Revenue:
4.37% 10.87% 1.43% 6.78% 27.67% 13.42% 30.23% 11.80% 2.16% 17.43%- PASS

14) Free Cash Flow (FCF) to short term debt
0.30 0.57 0.10 0.60 1.88 0.92 2.45 1.07 0.15 0.99 - PASS

15) Revenue Over Capex
64.60 108.23 33.06 30.86 44.37 149.04 118.93 136.90 83.01 62.04 - PASS

16) Net Income Over CAPEX
-4.35 12.92 6.75 4.89 6.99 30.32 20.33 22.00 15.16 11.66 - PASS

17) Capex Requirement (%) per dollar net earning
-23.00% 7.74% 14.81% 20.43% 14.30% 3.30% 4.92% 4.55% 6.60% 8.57% - PASS

18) Retained Earning contribute to Total Equity (%)
16.25% 26.16% 46.10% 52.77% 52.44% 59.04% 60.44% 62.52% 67.96% 72.79% - PASS

19) Share Capital Contribute To Total Equity
83.75% 73.84% 59.32% 51.41% 47.66% 41.09% 40.42% 39.83% 34.29% 28.78% - PASS

20) Current Asset to Total Asset
92.67% 94.81% 94.09% 87.89% 88.05% 86.95% 86.17% 86.38% 88.45% 91.43% - PASS

jasonjc

11 posts

Posted by jasonjc > 2015-01-07 10:54 | Report Abuse

Hi, any directions or guide for this?
tq

YiStock

1,984 posts

Posted by YiStock > 2015-01-07 13:58 | Report Abuse

PARAMETERS
12/31/04 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13

5) PE Ratio using Magic Formula
-10.36 3.17 1034.18 680.36 3.50 6.22 5.88 4.30 3.51 6.10

@0.72, the share is traded at 6.52 x of FY 13's earning.

Scenario 1:

8 x FY 13's earning, the share is POSSIBLY traded at RM 0.86

Scenario 2:

For asset-light company, 12 x FY 13's earning, the share is POSSIBLY traded at RM1.24

scenario 3:
Market Value (Share Price) Generation (per $ EPS Retained)
2.38 2.44 1.75 1.22 1.59 1.54 0.87 0.82 1.56

@ average of 1.57, the share possibility traded at RM 0.69 (already reflected).

jasonjc

11 posts

Posted by jasonjc > 2015-01-07 14:20 | Report Abuse

thx yistock.. appreciate that.

YiStock

1,984 posts

Posted by YiStock > 2015-01-08 10:14 | Report Abuse

Sensitivity analysis for foreign currency risk

Foreign currency risk arises from Group entities with Ringgit Malaysia (“RM”) and Singapore Dollar (“SGD”) functional currencies.

A 1% strengthening of the Euro, SGD and USD against the respective functional currencies of the Group entities would have increase/(decrease) profit net of tax by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant.


Group
2013 2012
RM’000 RM’000
Profit Net of tax
Euro/RM 4 9
SGD/RM 185 69
USD/RM 0 2

SGD currency has since appreciated about 5% to date against Ringgit.

Expected It translate into 185,000 x 5 = 925,000 net of tax if calculation and assumption is correct.

duitkwspkita

26,756 posts

Posted by duitkwspkita > 2015-01-08 10:38 | Report Abuse

Dear Yistock,

Good morning to you. I like to read your comments, you are great in analysis. Thanks for sharing with us your analysis.

Hope to read more from your works.

BIG thanksssssssssss

warmest regards,
duit

YiStock

1,984 posts

Posted by YiStock > 2015-01-14 15:18 | Report Abuse

PE revisit: @ 0.76 share price

=> 6.8 x @ FY 13's EPS

oregami

1,999 posts

Posted by oregami > 2015-01-15 11:02 | Report Abuse

This lagger finally moves.

oregami

1,999 posts

Posted by oregami > 2015-01-16 16:00 | Report Abuse

Why this forum so quiet? Stagnant also quiet move also quiet. This stock bought by ghost?

aa111111

583 posts

Posted by aa111111 > 2015-01-18 13:00 | Report Abuse

Don't worry.Counter will up this Monday

aa111111

583 posts

Posted by aa111111 > 2015-01-19 00:12 | Report Abuse

This counter has strong cash holdings

bjax22

44 posts

Posted by bjax22 > 2015-01-22 07:17 | Report Abuse

Hmm.. I wonder why OSK sell 353100 willow shares. CNY maybe?

YiStock

1,984 posts

Posted by YiStock > 2015-02-06 15:09 | Report Abuse

PE revisit:
@ current 0.78, the share is traded at merely 7.15 times of FY 13's earning

aa111111

583 posts

Posted by aa111111 > 2015-02-14 18:52 | Report Abuse

look into this counter this Monday.ANG POW

RosmahMansur

2,870 posts

Posted by RosmahMansur > 2015-02-25 18:34 | Report Abuse

pretax profit down 20%, dividend 2 sen

RosmahMansur

2,870 posts

Posted by RosmahMansur > 2015-02-26 09:08 | Report Abuse

still looks good today 79sen

RosmahMansur

2,870 posts

Posted by RosmahMansur > 2015-03-03 15:23 | Report Abuse

Given a rm9.9 mil contract yesterday

TomyamGong

4,156 posts

Posted by TomyamGong > 2015-03-03 17:28 | Report Abuse

What contract was that rosmah? Mind to share?

Posted by yeohyongcheng > 2015-03-07 00:05 | Report Abuse

technology is a way forward..

bowman

2,597 posts

Posted by bowman > 2015-03-09 16:19 | Report Abuse

this counter will be profitable if u have holding power.

RosmahMansur

2,870 posts

Posted by RosmahMansur > 2015-03-12 20:10 | Report Abuse

another big project worth rm10.6mil awarded today

submarine

32 posts

Posted by submarine > 2015-03-13 07:54 | Report Abuse

I am just wonder why they do not announce the contract value in SGD since it is the subsidiary in SG that won the contract. Willow is one of the companies that will benefit from weakening ringgit as 80% of its revenue come from SG.

mirete1101

140 posts

Posted by mirete1101 > 2015-03-13 11:00 | Report Abuse

Technical analysis: price above 3EMA line, RSI across 50%, MACD signal turn positive,volume increase ,good sign........trade at ur own risk...

chrisyap

615 posts

Posted by chrisyap > 2015-03-15 22:36 | Report Abuse

support..

Post a Comment
Market Buzz