Willowglen MSC Bhd (XKLS:0008) Cyclically Adjusted Revenue per Share: RM0.42 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XKLS:0008 Willowglen MSC Bhd XKLS:0008
51 GF Score
Price RM0.29
GF Value RM0.31
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Willowglen MSC Bhd Cyclically Adjusted Revenue per Share?

Willowglen MSC Bhd XKLS:0008 51 Cyclically Adjusted Revenue per Share is RM0.42 as of Jun. 2026. GuruFocus rates XKLS:0008 with a GF Score™ of 51/100 and a GF Value™ of RM0.31 (Fairly Valued). The stock has 4 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

Willowglen MSC Bhd's adjusted revenue per share for the three months ended in Jun. 2026 was RM0.092. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is RM0.42 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Willowglen MSC Bhd's average Cyclically Adjusted Revenue Growth Rate was -100.00% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 5.60% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 8.90% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of Willowglen MSC Bhd was 11.50% per year. The lowest was 5.60% per year. And the median was 9.95% per year.

As of today (2026-08-28), Willowglen MSC Bhd's current stock price is RM0.29. Willowglen MSC Bhd's Cyclically Adjusted Revenue per Share for the quarter that ended in Jun. 2026 was RM0.42. Willowglen MSC Bhd's Cyclically Adjusted PS Ratio of today is 0.69.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Willowglen MSC Bhd was 2.42. The lowest was 0.63. And the median was 1.07.


Willowglen MSC Bhd  (XKLS:0008) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

Willowglen MSC Bhd's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=0.29/0.42
=0.69

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Willowglen MSC Bhd was 2.42. The lowest was 0.63. And the median was 1.07.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


Willowglen MSC Bhd Cyclically Adjusted Revenue per Share Related Terms


Willowglen MSC Bhd Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Willowglen MSC Bhd's Cyclically Adjusted Revenue per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Willowglen MSC Bhd Cyclically Adjusted Revenue per Share Chart

Willowglen MSC Bhd Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.30 0.34 0.36 0.39 0.40

Willowglen MSC Bhd Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted Revenue per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.40 0.40 0.40 0.42 0.42

XKLS:0008 vs DELL, ANET, SNDK: Cyclically Adjusted Revenue per Share Comparison

For the Computer Hardware subindustry, Willowglen MSC Bhd's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Willowglen MSC Bhd Cyclically Adjusted PS Ratio vs Hardware Industry

For the Hardware industry and Technology sector, Willowglen MSC Bhd's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where Willowglen MSC Bhd's Cyclically Adjusted PS Ratio falls into.


XKLS:0008
51GF Score
Willowglen MSC Bhd XKLS:0008
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Willowglen MSC Bhd Cyclically Adjusted Revenue per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Willowglen MSC Bhd's adjusted Revenue per Share data for the three months ended in Jun. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=0.092/333.9520*333.9520
=0.092

Current CPI (Jun. 2026) = 333.9520.

Willowglen MSC Bhd Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201609 0.060 241.428 0.083
201612 0.091 241.432 0.126
201703 0.079 243.801 0.108
201706 0.071 244.955 0.097
201709 0.077 246.819 0.104
201712 0.093 246.524 0.126
201803 0.073 249.554 0.098
201806 0.064 251.989 0.085
201809 0.064 252.439 0.085
201812 0.076 251.233 0.101
201903 0.060 254.202 0.079
201906 0.059 256.143 0.077
201909 0.060 256.759 0.078
201912 0.107 256.974 0.139
202003 0.057 258.115 0.074
202006 0.070 257.797 0.091
202009 0.063 260.280 0.081
202012 0.111 260.474 0.142
202103 0.073 264.877 0.092
202106 0.087 271.696 0.107
202109 0.080 274.310 0.097
202112 0.112 278.802 0.134
202203 0.086 287.504 0.100
202206 0.099 296.311 0.112
202209 0.103 296.808 0.116
202212 0.110 296.797 0.124
202303 0.093 301.836 0.103
202306 0.096 305.109 0.105
202309 0.106 307.789 0.115
202312 0.137 306.746 0.149
202403 0.102 312.332 0.109
202406 0.096 314.175 0.102
202409 0.105 315.301 0.111
202412 0.122 315.605 0.129
202503 0.083 319.799 0.087
202506 0.103 322.561 0.107
202509 0.106 324.800 0.109
202512 0.101 324.054 0.104
202603 0.161 330.213 0.163
202606 0.092 333.952 0.092

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of RM0.42 mean?
Willowglen MSC Bhd (XKLS:0008) has a Cyclically Adjusted Revenue per Share of RM0.42 as of Jun. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Willowglen MSC Bhd and its competitors.
Is Willowglen MSC Bhd's Cyclically Adjusted Revenue per Share too high?
Willowglen MSC Bhd's current Cyclically Adjusted Revenue per Share is RM0.42. Overall, Willowglen MSC Bhd has a GF Score™ of 51/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Willowglen MSC Bhd's Cyclically Adjusted Revenue per Share compare to DELL and ANET?
Willowglen MSC Bhd's Cyclically Adjusted Revenue per Share of RM0.42 can be compared against companies in the Hardware industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Revenue per Share for a Hardware company?
A good Cyclically Adjusted Revenue per Share depends on the Hardware industry context. However, Cyclically Adjusted Revenue per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Willowglen MSC Bhd and its competitors. Willowglen MSC Bhd's current Cyclically Adjusted Revenue per Share is RM0.42. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Willowglen MSC Bhd stock overvalued right now?
Based on GuruFocus' analysis, Willowglen MSC Bhd (XKLS:0008) is currently considered Fairly Valued. The stock's GF Value™ is RM0.31, compared to a current price of RM0.29 — trading 6.5% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is RM0.42. Willowglen MSC Bhd's overall GF Score™ is 51/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For Willowglen MSC Bhd (XKLS:0008), the current Cyclically Adjusted Revenue per Share is RM0.42 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Willowglen MSC Bhd (XKLS:0008) Overvalued in 2026?

Based on GuruFocus' analysis, Willowglen MSC Bhd stock appears to be undervalued. The current stock price of RM0.29 is trading 6.5% below its estimated GF Value™ of RM0.31. GuruFocus considers Willowglen MSC Bhd to be Fairly Valued.

Key valuation signals for XKLS:0008:

  • Cyclically Adjusted Revenue per Share: RM0.42
  • GF Value™: RM0.31 vs. price of RM0.29 (6.5% below fair value)
  • GF Score™: 51/100 with 4 warning signs

No single metric tells the full story. See the XKLS:0008 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Willowglen MSC Bhd Business Description

Address No. 17 Jalan 2/149B, Taman Sri Endah, Bandar Baru Sri Petaling, Wilayah Persekutuan, Kuala Lumpur, MYS, 57000
Willowglen MSC Bhd is principally engaged in the research, development, and supply of computer-based control systems. The activities of the company include sales, implementation and maintenance of computer-based control systems, computer system integration activities and installation of building automation systems for remote monitoring, investment holding and design, supply consultancy, installation, engineering services and maintenance of computer hardware and software. The Singapore geographical segment generates maximum revenue for the company which designs, supplies, engineers, implementation and maintenance computer-based control systems.
51GF Score

Get the complete analysis for XKLS:0008

Cyclically Adjusted Revenue per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

RM0.29
Price
RM0.31
GF Value