Quantitative Analysis - WILLOW EPS +36.2% on Quarter Report 20/11/13

Stock Name = WILLOWGLEN MSC BERHAD - WILLOW

  Date   = 20/11/13 

  Price Current  = 0.65 

        Yesterday = 0.65

  EPS Increase % = 36.2

      Current EPS = 2.22

      Previous  EPS = 1.63

  Dividen %  = 0

  PE Current  = 7.26

     Previous = 9.09

  Target Price (EPS) = 0.878

Report Summary

The higher turnover and profit before tax is mainly contributed by the Singapore operations.

Turnover from the Malaysia operations has increased as well compared to the last financial year 

but has incurred losses due to higher manpower cost and delay in the rollout of projects. The

Indonesia operations are still at development stage.

The demand for SCADA and security solutions is expected to improve further in the final 

quarter and in year 2014. With the current projects at hand, the financial results of the Group

for the fourth quarter is expected to be good.

Date	EPS	Dividen	Profit/(loss) attributable to ordinary equity holders of the parent	Net Asset Per Share
20/11/13 06:50 PM	2.22	0	5,399	0.326
21/08/13 05:20 PM	1.63	0	3,971	0.299
29/05/13 12:00 AM	1.47	0	3,583	0.311
25/02/13 12:00 AM	2.46	3	5,982	0.297
21/11/12 12:00 AM	1.7	0	4,145	0.272
15/08/12 12:00 AM	1.24	0	3,009	0.256
23/05/12 12:00 AM	0.92	0	2,240	0.264
22/02/12 12:00 AM	1.51	2.5	3,667	0.256
23/11/11 12:00 AM	0.93	0	2,295	0.241
23/08/11 12:00 AM	0.58	0	1,457	0.231
30/05/11 12:00 AM	0.44	0	1,088	0.253
24/02/11 12:00 AM	0.99	3	2,439	0.249
24/11/10 12:00 AM	0.79	0	1,953	0.237
25/08/10 12:00 AM	1.09	0	2,702	0.229
26/05/10 12:00 AM	0.9	0	2,228	0.249
24/02/10 12:00 AM	1.4	3	3,465	0.244
24/11/09 12:00 AM	1.21	0	3,005	0.229
25/08/09 12:00 AM	1.28	0	3,167	0.216
26/05/09 12:00 AM	-	-	2,977	0.222
24/02/09 12:00 AM	-	-	2,792	0.21
25/11/08 12:00 AM	-	-	2,267	0.199
28/08/08 12:00 AM	-	-	1,943	0.189
02/05/08 12:00 AM	-	-	1,059	0.198
26/02/08 12:00 AM	-	-	2,612	0.194