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

0.38

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 209,273 209,273 209,273 192,525 171,304 146,147 139,338 134,639 155,385 132,000 119,268 109,754 7.42%
PBT 15,622 15,622 15,622 19,442 19,321 21,484 18,892 15,450 22,625 21,859 21,069 20,597 -3.02%
Tax -4,793 -4,793 -4,793 -4,109 -4,103 -3,316 -3,991 -4,361 -3,965 -3,910 -3,564 -3,397 3.89%
NP 10,829 10,829 10,829 15,333 15,218 18,168 14,901 11,089 18,660 17,949 17,505 17,200 -5.00%
-
NP to SH 10,863 10,863 10,863 15,386 15,261 17,873 14,869 11,108 18,717 18,279 18,090 17,414 -5.10%
-
Tax Rate 30.68% 30.68% 30.68% 21.13% 21.24% 15.43% 21.13% 28.23% 17.52% 17.89% 16.92% 16.49% -
Total Cost 198,444 198,444 198,444 177,192 156,086 127,979 124,437 123,550 136,725 114,051 101,763 92,554 8.83%
-
Net Worth 208,457 208,457 208,457 198,762 184,482 174,792 165,438 155,727 148,429 136,263 121,736 99,473 8.56%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 7,271 7,271 7,271 7,271 7,282 7,283 7,298 4,866 - 4,866 4,869 4,864 4.56%
Div Payout % 66.94% 66.94% 66.94% 47.26% 47.72% 40.75% 49.09% 43.81% - 26.62% 26.92% 27.93% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 208,457 208,457 208,457 198,762 184,482 174,792 165,438 155,727 148,429 136,263 121,736 99,473 8.56%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 496,000 248,000 248,000 243,472 243,212 8.23%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.17% 5.17% 5.17% 7.96% 8.88% 12.43% 10.69% 8.24% 12.01% 13.60% 14.68% 15.67% -
ROE 5.21% 5.21% 5.21% 7.74% 8.27% 10.23% 8.99% 7.13% 12.61% 13.41% 14.86% 17.51% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 43.17 43.17 43.17 39.71 35.29 30.10 28.64 27.67 63.86 54.25 48.99 45.13 -0.49%
EPS 2.23 2.24 2.23 3.17 3.14 3.68 3.06 2.28 7.69 7.51 7.43 7.16 -12.14%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.00 0.00 2.00 2.00 2.00 -3.14%
NAPS 0.43 0.43 0.43 0.41 0.38 0.36 0.34 0.32 0.61 0.56 0.50 0.409 0.55%
Adjusted Per Share Value based on latest NOSH - 496,000
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 42.19 42.19 42.19 38.82 34.54 29.47 28.09 27.14 31.33 26.61 24.05 22.13 7.42%
EPS 2.19 2.19 2.19 3.10 3.08 3.60 3.00 2.24 3.77 3.69 3.65 3.51 -5.10%
DPS 1.47 1.47 1.47 1.47 1.47 1.47 1.47 0.98 0.00 0.98 0.98 0.98 4.60%
NAPS 0.4203 0.4203 0.4203 0.4007 0.3719 0.3524 0.3335 0.314 0.2993 0.2747 0.2454 0.2006 8.56%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/12/23 29/12/23 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.355 0.355 0.355 0.38 0.385 0.445 0.52 0.505 1.13 0.755 0.71 0.75 -
P/RPS 0.82 0.82 0.82 0.96 1.09 1.48 1.82 1.83 1.77 1.39 1.45 1.66 -7.53%
P/EPS 15.84 15.84 15.84 11.97 12.25 12.09 17.02 22.12 14.69 10.05 9.56 10.47 4.70%
EY 6.31 6.31 6.31 8.35 8.16 8.27 5.88 4.52 6.81 9.95 10.46 9.55 -4.49%
DY 4.23 4.23 4.23 3.95 3.90 3.37 2.88 1.98 0.00 2.65 2.82 2.67 5.24%
P/NAPS 0.83 0.83 0.83 0.93 1.01 1.24 1.53 1.58 1.85 1.35 1.42 1.83 -8.40%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 28/02/24 28/02/24 28/02/24 27/02/23 24/02/22 25/02/21 26/02/20 28/02/19 27/02/18 27/02/17 24/02/16 25/02/15 -
Price 0.35 0.35 0.35 0.39 0.375 0.43 0.515 0.46 1.23 0.845 0.70 0.78 -
P/RPS 0.81 0.81 0.81 0.98 1.06 1.43 1.80 1.66 1.93 1.56 1.43 1.73 -8.08%
P/EPS 15.62 15.62 15.62 12.29 11.93 11.68 16.85 20.15 15.99 11.25 9.42 10.89 4.08%
EY 6.40 6.40 6.40 8.14 8.38 8.56 5.93 4.96 6.25 8.89 10.61 9.18 -3.92%
DY 4.29 4.29 4.29 3.85 4.00 3.49 2.91 2.17 0.00 2.37 2.86 2.56 5.90%
P/NAPS 0.81 0.81 0.81 0.95 0.99 1.19 1.51 1.44 2.02 1.51 1.40 1.91 -9.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
13 people like this. Showing 50 of 2,092 comments

Davidl

https://www.orientaldaily.com.my/news/business/2022/01/11/461432

2022-01-13 14:56

investortrader88

Bought some tickets at RM0.38.good luck guys

2022-01-28 14:54

Davidl

Time to shoot up!

2022-02-09 18:20

Xuxu81

tmr get ready guys

2022-02-09 21:16

lloydlim

Interesting price action! Starts gaining upward momentum now!

2022-02-09 22:18

Winningstrategy

The most undervalued Tech Software stock in KLSE
More room to zoom up .Stay tuned.

2022-02-09 22:37

ladybird517

Y no IB or sifu’s comment/ analysis cover this company.. so far osk seem like stop dumping and company start SBB.. price should slow go up..

2022-02-25 06:05

Dangel

Time to accumulate!

2022-02-27 20:29

investortrader88

https://www.theedgemarkets.com/article/willowglen-bags-rm14m-contract-provision-rts-supervisory-control-system

2022-03-02 21:15

investortrader88

https://www.theedgemarkets.com/article/willowglen-bags-rm33m-telecommunication-tower-support-infrastructures-contract

2022-03-07 19:47

amateurJR

Scada old security system la. But this stock hold for mid term ok eh

2022-03-09 10:48

Wyko

this is a sleepy counter

2022-03-24 16:17

aft7753

Willowglen has moved above SMA 60 & SMA 120 quite decisively.

The daily & weekly RSI , MACD and Stochastic apparently moving +ve mode.

1.5 cents dividend on the way .

Let watch closely about Willowglen. Will owglen will............well..

2022-03-28 09:03

valueinvestor79

good share. Dividend of 1.5 in next 3 weeks. Should get to 0.5 by then. increasing volume by next week

2022-03-30 12:25

amateurJR

wao lai liao

2022-03-30 12:26

amateurJR

going earn chicken rice money frm this

2022-03-30 12:26

Winningstrategy

Willow tree to transform into Bamboo tree
Strong and Firm

2022-03-30 12:32

Davidl

Time to accumulate!

2022-03-30 13:49

amateurJR

waiting reenter again 0.39

2022-04-01 15:56

Dangel

Patience Patience!

2022-04-05 15:31

Davidl

Patience is the key!

2022-04-07 20:14

aft7753

Willowglen has moved above SMA 60 , SMA 120 & SMA 200 quite decisively.

More uptrend on the way before dividend ???

Let watch Willowglen closely.

2022-04-08 08:03

Dangel

https://klse.i3investor.com/web/blog/detail/fundamental_trading/2022-03-12-story-h1600212706-Guess_what_Stocks_I_found_using_improvised_Warren_Buffet_Stock_Selectio

2022-04-11 11:08

amateurJR

Come please correction so I can re-enter

2022-04-12 00:40

Noni

I wait with you AmateurJR

2022-04-13 04:48

Dangel

Time to accumulate!

2022-04-14 12:02

Davidl

Sing dollar is now heading north!

2022-04-21 23:20

valueinvestor79

dividend on tuesday ?

2022-04-24 00:02

aft7753

Formation of a beautiful and simple " W " shape chart pattern.

2022-04-24 07:27

aft7753

The RSI , Stoch , Trix , AO, Chaikin Osc & MA Cross apparently moving +ve mode .

2022-04-24 08:10

Dangel

Time to accumulate!

2022-04-28 08:58

speakup

look at latest 2021 annual report:
Revenue from Malaysia rm50mil, revenue from Singapore rm120mil ! Singapore biz contributes 2.4X Malaysia biz. And now Singapore dollar highest vs Malaysia Ringgit currency, Willow profit will SOAR!

2022-04-29 09:42

speakup

tak percaya? Look at page 171 of WIllow 2021 annual report.

2022-04-29 09:44

speakup

Net cash rm76mil, total shares issued 496mil
meaning 38% of share price is represented by CASH!

2022-04-29 09:47

speakup

PE only 12x! Revenue mostly from Singapore (2.4x more than Malaysia)
If I were major shareholders, I would privatize Willow and relist in Singapore for higher valuation, easily double the current PE.

2022-04-29 09:55

gohku

I agree, this Willowgreen is a fantastic investment especially if u want to manage your assets against depreciation of ringgit.

Quite similar to Pintaras Jaya .

The ability to win contracts in singapore consistently shows extremely good world class competitive management .

2022-04-29 10:18

roger3210

dont be too overconfident, share price keep dropping for a reason, which you may have overlooked.

2022-04-29 16:14

amateurJR

buy now and wait for coming qtr result

2022-05-05 14:22

Dangel

Dividend received!

2022-05-18 11:34

roger3210

lol dividend receive, but share price sink few c :D if buy 1 day b4 dividend x dae, u r still losing few c

2022-05-18 16:34

amateurJR

qtr result way below projection. cut loss run liao

2022-05-30 17:21

bullrun1985

anyone still holding willow now? any advise here

2022-10-04 11:58

2Invest

Dear Bullrun;

It's a very subjective question. No investors here can give a perfect answer.

You have to ask yourself money that you have invested is spare money or you need to use that in the near future.

Sell, if you need that in the near future.

Personally, I am still holding. In fact, I will slowly top up more. As the company fundamental didn't change.

2022-10-14 20:24

Cakes Moon

Wow! Willow is doing really well, PE ratio only 9.5, super undervalued!!!

2022-11-16 18:52

Pang

hope management continue add value. Good job

2022-11-17 14:04

speakup

Most their revenue from Singapore
Better privatise and relist in Singapore

2022-11-24 09:08

billionn

Aiyo sth is seriously wrong! Mind sharing anyone?

2023-02-08 17:15

$$ BUYSELL $$

bad luck company. no volume, no business.

2023-11-01 23:17

Mie7677

Have award project from sing but irs turtle... Haha... Low vitamine c 😂

2023-12-21 12:23

speakup

only 2 companies in bursa earn majority of their profits from Singapore.... guess which 😄
but both companies share price are stagnant meaning market is not pricing in the fact that SGD is at all time high against RM

2 months ago

Post a Comment