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

0.31

Today's Change

+0.005 (1.64%)

Day's Change

0.305 - 0.31

Trading Volume

30,000

Financial
Market Cap

Market Cap

154 Million

NOSH

496 Million

Latest Quarter

Latest Quarter

30-Sep-2024 [#3]

Announcement Date

20-Nov-2024

Next Quarter

31-Dec-2024

Est. Ann. Date

28-Feb-2025

Est. Ann. Due Date

01-Mar-2025

QoQ | YoY

238.82% | -38.02%

T4Q Result

Revenue | NP to SH

213,189.000 | 3,565.000

RPS | P/RPS

42.98 Cent | 0.72

EPS | P/E | EY

0.72 Cent | 43.13 | 2.32%

DPS | DY | Payout %

1.47 Cent | 4.74% | 203.98%

NAPS | P/NAPS

0.38 | 0.81

QoQ | YoY

-29.25% | -71.31%

NP Margin | ROE

1.68% | 1.89%

F.Y. | Ann. Date

30-Sep-2024 | 20-Nov-2024

Latest Audited Result

Latest Audited Result

31-Dec-2023

Announcement Date

22-Apr-2024

Next Audited Result

31-Dec-2024

Est. Ann. Date

22-Apr-2025

Est. Ann. Due Date

29-Jun-2025

Annual (Unaudited)

Revenue | NP to SH

209,273.000 | 10,863.000

RPS | P/RPS

42.19 Cent | 0.73

EPS | P/E | EY

2.19 Cent | 14.15 | 7.06%

DPS | DY | Payout %

1.47 Cent | 4.74% | 66.94%

NAPS | P/NAPS

0.42 | 0.74

YoY

-29.4%

NP Margin | ROE

5.17% | 5.21%

F.Y. | Ann. Date

31-Dec-2023 | 28-Feb-2024

Annualized Result

Revenue | NP to SH

195,706.666 | 826.666

RPS | P/RPS

39.46 Cent | 0.79

EPS | P/E | EY

0.17 Cent | 186.00 | 0.54%

DPS | DY | Payout %

-

NAPS | P/NAPS

-

QoQ | YoY

123.18% | -92.17%

NP Margin | ROE

0.42% | 0.44%

F.Y. | Ann. Date

30-Sep-2024 | 20-Nov-2024

Business Process

Trailing 4 Quarters Trailing 8 Quarters
Available Quarters 4 Quarters 8 Quarters
Continuous Quarters Of Revenue Growth 1 / 4 25.00% 1 / 8 12.50%
Total Positive Profit Years 2 / 4 50.00% 6 / 8 75.00%
Continuous Quarters Of Positive Profit 1 / 4 25.00% 1 / 8 12.50%
Continuous Quarters Of Profit Growth 1 / 4 25.00% 1 / 8 12.50%
Continuous Quarters Of Adjusted EPS Growth 1 / 4 25.00% 1 / 8 12.50%
Total Dividend Years 1 / 4 25.00% 2 / 8 25.00%
Continuous Quarters Of Dividend 0 / 4 0.00% 0 / 8 0.00%
Continuous Quarters Of Dividend Growth 0 / 4 0.00% 0 / 8 0.00%
Continuous Quarters Of Adjusted Dps Growth 0 / 4 0.00% 0 / 8 0.00%
Average ROE 0.45% 1.00%
Average Net Profit Margin 1.34% 3.75%

Last 5 Financial Years Last 10 Financial Years
Available Years 5 Years 10 Years
Continuous Quarters Of Revenue Growth 5 / 5 100.00% 5 / 10 50.00%
Total Positive Profit Years 5 / 5 100.00% 10 / 10 100.00%
Continuous Quarters Of Positive Profit 5 / 5 100.00% 10 / 10 100.00%
Continuous Quarters Of Profit Growth 0 / 5 0.00% 0 / 10 0.00%
Continuous Quarters Of Adjusted EPS Growth 0 / 5 0.00% 0 / 10 0.00%
Total Dividend Years 5 / 5 100.00% 9 / 10 90.00%
Continuous Quarters Of Dividend 5 / 5 100.00% 6 / 10 60.00%
Continuous Quarters Of Dividend Growth 0 / 5 0.00% 0 / 10 0.00%
Continuous Quarters Of Adjusted Dps Growth 0 / 5 0.00% 0 / 10 0.00%
Average ROE 8.09% 10.60%
Average Net Profit Margin 9.03% 10.93%
Key Result

T4Q Annualized Annual (Unaudited) Last 10 FY Average Last 5 FY Average
Revenue 213,189 195,706 209,273 150,963 171,717
NP to SH 3,565 826 10,863 15,786 14,850
Dividend 7,271 0 7,271 5,587 7,281
Adjusted EPS 0.72 0.17 2.19 3.18 2.99
Adjusted DPS 1.47 0.00 1.47 1.13 1.47

NP to SH = Net Profit Attributable to Shareholder, EPS = Earning Per Share, DPS = Dividend Per Share

All figures in '000 unless specified.

EPS & DPS's figures in Cent.

Growth

LQ QoQ LQ YoY CQ YoY LQ vs Average of T4Q LQ vs Average of T8Q
Revenue 8.72% -0.95% 2.74% -4.71% -0.70%
NP to Owner 238.82% -38.02% -92.17% 169.62% 20.21%
Dividend 0.00% 0.00% 0.00% 0.00% 0.00%
Adjusted EPS 238.82% -38.02% -92.17% 169.62% 20.21%
Adjusted DPS 0.00% 0.00% 0.00% 0.00% 0.00%

LQ = Latest Quarter, CQ = Cumulative Quarter, T4Q = Trailing 4 Quarters, T8Q = Trailing 8 Quarters, QoQ = Quarter on Quarter, YoY = Year on Year

T4Q vs LFY T4Q vs AL5FY T4Q vs AL10FY AQR vs LFY AQR vs AL5FY AQR vs AL10FY LFY YoY LFY vs AL5FY LFY vs AL10FY
Revenue 1.87% 24.15% 41.22% -6.48% 13.97% 29.64% 8.70% 21.87% 38.63%
NP to Owner -67.18% -75.99% -77.42% -92.39% -94.43% -94.76% -29.40% -26.85% -31.19%
Dividend 0.00% -0.13% 30.15% 0.00% 0.00% 0.00% 0.00% -0.13% 30.15%
Adjusted EPS -67.18% -75.99% -77.42% -92.39% -94.43% -94.76% -29.40% -26.85% -31.19%
Adjusted DPS 0.00% -0.13% 30.15% 0.00% 0.00% 0.00% 0.00% -0.13% 30.15%

T4Q = Trailing 4 Quarters, T8Q = Trailing 8 Quarters, AL5FY = Average of Last 5 Financial Years, AL10FY = Average of Last 10 Financial Years, LFY = Latest Financial Year AQR = Annualized Quarter Result, YoY = Year on Year

Discussions
13 people like this. Showing 50 of 2,117 comments

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

katara

moving..

2024-05-16 12:55

cashflowman

Some decent volume today

2024-05-16 17:01

cashflowman

Operating profit drag down by associate in Canada.Balance sheet still looks healthy though.

2024-05-21 21:33

speakup

Many uncles auntys pakcik makcik trapped, waiting for syndicate to free uncles auntys pakcik makcik

2024-06-03 22:10

Apastock

macam ade sini

2024-06-23 23:02

cashflowman

Fundamentally good co but price not moving.
Need strong catalyst to push it

2024-07-17 14:04

lingo1988

In 2023, the Group has secured a project for the provision of Extra Low Voltage (“ELV”) and security systems for DATA CENTERS. Q1 2024: Revenue from Malaysia operations has increased by 91.63% compared to the corresponding quarter of last financial year.

Potential?

2024-07-23 10:31

SmallSexyPig

wonder if they will ever release their new software they've been working on for years now. Lost track of how many years delayed.

2024-08-03 21:29

speakup

What software? For Data Centre biz?

2024-08-03 22:05

Learner68

One of the highest contract in term of value in past 2 years. Looking good for the future with its strong technical fundamentals to win the contract.

2024-08-08 12:09

Stead

ITMAX is also doing identical job as WILLOW and it is trading above RM3 bil market capitalisation. WILLOW on the other hand is only 174 mil. The latest quarterly profit margin of ITMAX can be as high as 40%. Imagine if WILLOW can raise their profit margin from a single digit to 15 to 20, the share price will be more than double of existing price. Time to ponder.

2024-08-16 16:12

speakup

This company is owned by a relative of OSK boss. They filthy rich already so have no ambition whatsoever to grow Willow like Itmax

2024-08-16 17:02

Learner68

Question to ponder is when the Canada unit (exploring new business) will see light at the end of the tunnel ? Few more losses may cause people hit the panic button.

2024-08-16 20:18

cashflowman

Mgt shld consider to divest the Canada business if it cannot have effective monitoring
and continous incurring of losses will drag the group down .

2024-08-17 16:26

speakup

Originally Willow was a Canadian company. Osk family member bought it, expanded it to Malaysia and Singapore. Then listed it in bursa.
It started in Canada, not the other way around.

2024-08-17 17:40

cashflowman

Correct me if i am wrong. Thought they bought only the Singapore operations fr the Canada co . The business then expanded to Malaysia and sought listing in 2002.
The current investment in Canada co was made in 2015.

2024-08-18 11:11

speakup

Singapore before Malaysia or Malaysia before Singapore I not sure. I only know Canada was the original

2024-08-18 16:59

Learner68

The most recent secured contract, valued equivalent to approximately RM42,840,000 by Ministry of Education, Singapore for the Design, Supply and Installation of Security Systems.

2024-08-30 21:16

cashflowman

Price have not drop to so low since about ten years ago...if not mistaken😞

2024-09-12 15:22

cashflowman

Under persistent selling of late...
wonder why?🤔

2024-09-19 16:47

Learner68

If the selloff is without the base, expect management to be more aggressive in buying back.

2024-09-20 14:41

Stead

Why can’t Willow emulate the performance of ITMAX?

2 months ago

Learner68

coming QR is critical.. Would it be a 3rd consecutive profit loss? It is hard to believe a company that won contracts from Singapore government not making a profit.

1 month ago

mf

Israeli strike kills Hezbollah spokesperson as group prepares response to fresh ceasefire proposal
Tamara Qiblawi Hamdi Alkhshali
By Tamara Qiblawi, Allegra Goodwin, Ibrahim Dahman, Abeer Salman, Hamdi Alkhshali and Catherine Nicholls
5 minute read
Updated 3:33 PM EST, Sun November 17, 2024

1 month ago

cashflowman

Looks like Canada operations still bleeding. Will be prudent for Willow to start having some management control over the operations. Not wise to have zero management participation despite having a substantial stake.

1 month ago

Learner68

Willowglen Services Pte Ltd has been awarded a contract valued equivalent to approximately RM79,200,000 by Public Utilities Board, Singapore.

2 weeks ago

Post a Comment