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 (1.67%)

Day's Change

0.295 - 0.295

Trading Volume

40,000

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 191,986 213,678 209,273 192,525 171,304 146,147 139,338 134,639 155,385 132,000 119,268 109,754 7.42%
PBT -78 9,316 15,622 19,442 19,321 21,484 18,892 15,450 22,625 21,859 21,069 20,597 -3.02%
Tax -3,488 -4,270 -4,793 -4,109 -4,103 -3,316 -3,991 -4,361 -3,965 -3,910 -3,564 -3,397 3.89%
NP -3,566 5,046 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 -3,566 5,039 10,863 15,386 15,261 17,873 14,869 11,108 18,717 18,279 18,090 17,414 -5.10%
-
Tax Rate - 45.84% 30.68% 21.13% 21.24% 15.43% 21.13% 28.23% 17.52% 17.89% 16.92% 16.49% -
Total Cost 195,552 208,632 198,444 177,192 156,086 127,979 124,437 123,550 136,725 114,051 101,763 92,554 8.83%
-
Net Worth 198,762 198,762 208,457 198,762 184,482 174,792 165,438 155,727 148,429 136,263 121,736 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 7,282 7,283 7,298 4,866 - 4,866 4,869 4,864 4.56%
Div Payout % - 144.31% 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 198,762 198,762 208,457 198,762 184,482 174,792 165,438 155,727 148,429 136,263 121,736 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 -1.86% 2.36% 5.17% 7.96% 8.88% 12.43% 10.69% 8.24% 12.01% 13.60% 14.68% 15.67% -
ROE -1.79% 2.54% 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 39.60 44.08 43.17 39.71 35.29 30.10 28.64 27.67 63.86 54.25 48.99 45.13 -0.49%
EPS -0.74 1.04 2.23 3.17 3.14 3.68 3.06 2.28 7.69 7.51 7.43 7.16 -12.14%
DPS 0.00 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 0.41 0.41 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 38.71 43.08 42.19 38.82 34.54 29.47 28.09 27.14 31.33 26.61 24.05 22.13 7.42%
EPS -0.72 1.02 2.19 3.10 3.08 3.60 3.00 2.24 3.77 3.69 3.65 3.51 -5.10%
DPS 0.00 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 0.4007 0.4007 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 28/06/24 28/06/24 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 0.36 0.36 0.355 0.38 0.385 0.445 0.52 0.505 1.13 0.755 0.71 0.75 -
P/RPS 0.91 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 -48.94 34.63 15.84 11.97 12.25 12.09 17.02 22.12 14.69 10.05 9.56 10.47 4.70%
EY -2.04 2.89 6.31 8.35 8.16 8.27 5.88 4.52 6.81 9.95 10.46 9.55 -4.49%
DY 0.00 4.17 4.23 3.95 3.90 3.37 2.88 1.98 0.00 2.65 2.82 2.67 5.24%
P/NAPS 0.88 0.88 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 16/08/24 16/08/24 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 0.88 0.79 0.81 0.98 1.06 1.43 1.80 1.66 1.93 1.56 1.43 1.73 -8.08%
P/EPS -47.58 33.67 15.62 12.29 11.93 11.68 16.85 20.15 15.99 11.25 9.42 10.89 4.08%
EY -2.10 2.97 6.40 8.14 8.38 8.56 5.93 4.96 6.25 8.89 10.61 9.18 -3.92%
DY 0.00 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 0.85 0.85 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 2,114 comments

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

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

speakup

https://www.thestar.com.my/business/business-news/2024/08/07/willowglen-bags-rm2782mil-contract

2024-08-07 18:58

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.

2 months ago

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

2 months ago

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.

2 months ago

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 .

2 months ago

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.

2 months ago

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.

2 months ago

speakup

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

2 months ago

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.

2 months ago

cashflowman

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

1 month ago

cashflowman

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

1 month ago

Learner68

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

1 month ago

Stead

Why can’t Willow emulate the performance of ITMAX?

1 month ago

Post a Comment