T-O (am): 1.03 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
23 Oct 24 | Q3 Aug 24 | 3 | 30 Nov 24 | 32.05 | 6.21 | 3.79 | 11.8% | 2.00 | 0.82 | 3.7% | 6.3% | 42.3% | 38.8% | ||||||||
17 Jul 24 | Q2 May 24 | 2 | 30 Nov 24 | 33.28 | 7.56 | 6.57 | 19.7% | 2.00 | 1.43 | 15.2% | 0.5% | 3.4% | 30.5% | ||||||||
17 Apr 24 | Q1 Feb 24 | 1 | 30 Nov 24 | 28.89 | 8.10 | 6.35 | 22.0% | 3.00 | 1.38 | 10.2% | 11.2% | 5.8% | 7.2% | ||||||||
24 Jan 24 | Q4 Nov 23 | 4 | 30 Nov 23 | 32.19 | 9.27 | 6.75 | 21.0% | 4.00 | 1.47 | 5.9% | 0.2% | 8.9% | 313.5% | ||||||||
11 Oct 23 | Q3 Aug 23 | 3 | 30 Nov 23 | 34.20 | 9.09 | 6.20 | 18.1% | 3.00 | 1.35 | 2.3% | 3.8% | 34.4% | 19.0% | ||||||||
12 Jul 23 | Q2 May 23 | 2 | 30 Nov 23 | 33.42 | 9.72 | 9.45 | 28.3% | 3.00 | 2.05 | 2.7% | 8.2% | 38.0% | 20.2% | ||||||||
12 Apr 23 | Q1 Feb 23 | 1 | 30 Nov 23 | 32.55 | 8.37 | 6.85 | 21.0% | 3.00 | 1.49 | 0.9% | 5.8% | 316.7% | 73.8% | ||||||||
18 Jan 23 | Q4 Nov 22 | 4 | 30 Nov 22 | 32.25 | 2.71 | -3.16 | -9.8% | 8.00 | -0.69 | 2.1% | 3.9% | 141.3% | 125.0% | ||||||||
12 Oct 22 | Q3 Aug 22 | 3 | 30 Nov 22 | 32.95 | 9.95 | 7.65 | 23.2% | 3.00 | 1.66 | 9.5% | 10.1% | 35.4% | 20.1% | ||||||||
13 Jul 22 | Q2 May 22 | 2 | 30 Nov 22 | 36.40 | 12.37 | 11.85 | 32.5% | 3.00 | 2.15 | 5.3% | 4.1% | 54.7% | 15.1% | ||||||||
13 Apr 22 | Q1 Feb 22 | 1 | 30 Nov 22 | 34.57 | 25.84 | 26.15 | 75.7% | 3.00 | 5.21 | 3.0% | 16.6% | 106.8% | 103.6% | ||||||||
19 Jan 22 | Q4 Nov 21 | 4 | 30 Nov 21 | 33.56 | 10.96 | 12.65 | 37.7% | 8.00 | 2.75 | 8.5% | 23.0% | 32.2% | 6.7% | ||||||||
13 Oct 21 | Q3 Aug 21 | 3 | 30 Nov 21 | 36.67 | 12.55 | 9.57 | 26.1% | 3.00 | 2.08 | 3.4% | 14.2% | 7.0% | 12.9% | ||||||||
14 Jul 21 | Q2 May 21 | 2 | 30 Nov 21 | 37.94 | 12.75 | 10.29 | 27.1% | 3.00 | 2.24 | 8.4% | 3.9% | 19.9% | 9.4% | ||||||||
14 Apr 21 | Q1 Feb 21 | 1 | 30 Nov 21 | 41.45 | 15.26 | 12.85 | 31.0% | 3.00 | 2.79 | 4.9% | 7.6% | 5.2% | 18.2% | ||||||||
20 Jan 21 | Q4 Nov 20 | 4 | 30 Nov 20 | 43.60 | 16.41 | 13.55 | 31.1% | 8.00 | 2.95 | 2.0% | 11.5% | 23.3% | 49.0% | ||||||||
14 Oct 20 | Q3 Aug 20 | 3 | 30 Nov 20 | 42.74 | 13.77 | 10.99 | 25.7% | 3.00 | 2.39 | 8.2% | 7.6% | 3.2% | 8.7% | ||||||||
15 Jul 20 | Q2 May 20 | 2 | 30 Nov 20 | 39.50 | 15.29 | 11.36 | 28.8% | 3.00 | 2.47 | 11.9% | 24.5% | 4.5% | 41.8% | ||||||||
06 May 20 | Q1 Feb 20 | 1 | 30 Nov 20 | 44.84 | 14.09 | 10.87 | 24.2% | 3.00 | 2.36 | 14.6% | 13.7% | 19.5% | 0.7% | ||||||||
22 Jan 20 | Q4 Nov 19 | 4 | 30 Nov 19 | 39.12 | 13.18 | 9.10 | 23.2% | 6.00 | 1.98 | 1.5% | 13.1% | 10.1% | 42.6% | ||||||||
16 Oct 19 | Q3 Aug 19 | 3 | 30 Nov 19 | 39.73 | 12.62 | 10.11 | 25.4% | 2.00 | 2.20 | 24.1% | 22.1% | 48.2% | 40.9% | ||||||||
17 Jul 19 | Q2 May 19 | 2 | 30 Nov 19 | 52.32 | 24.25 | 19.52 | 37.3% | 2.00 | 4.24 | 32.6% | 18.9% | 80.9% | 61.8% | ||||||||
17 Apr 19 | Q1 Feb 19 | 1 | 30 Nov 19 | 39.45 | 13.44 | 10.79 | 27.4% | 2.00 | 2.35 | 12.4% | 9.0% | 31.9% | 19.7% | ||||||||
23 Jan 19 | Q4 Nov 18 | 4 | 30 Nov 18 | 45.03 | 15.68 | 15.83 | 35.2% | 4.00 | 3.44 | 11.8% | 23.7% | 7.4% | 37.9% | ||||||||
17 Oct 18 | Q3 Aug 18 | 3 | 30 Nov 18 | 51.02 | 19.96 | 17.11 | 33.5% | 2.00 | 3.36 | 15.9% | 2.5% | 41.8% | 17.3% | ||||||||
18 Jul 18 | Q2 May 18 | 2 | 30 Nov 18 | 44.02 | 17.54 | 12.07 | 27.4% | 2.00 | 2.62 | 1.6% | 9.3% | 33.8% | 1.0% | ||||||||
18 Apr 18 | Q1 Feb 18 | 1 | 30 Nov 18 | 43.34 | 11.40 | 9.02 | 20.8% | 2.00 | 1.96 | 26.6% | 10.4% | 21.4% | 38.0% | ||||||||
24 Jan 18 | Q4 Nov 17 | 4 | 30 Nov 17 | 59.01 | 15.08 | 11.48 | 19.5% | 3.00 | 2.50 | 18.6% | 13.7% | 21.3% | 43.9% | ||||||||
11 Oct 17 | Q3 Aug 17 | 3 | 30 Nov 17 | 49.78 | 17.23 | 14.58 | 29.3% | 1.50 | 3.17 | 2.6% | 13.1% | 19.6% | 138.5% | ||||||||
12 Jul 17 | Q2 May 17 | 2 | 30 Nov 17 | 48.52 | 16.06 | 12.19 | 25.1% | 1.50 | 2.65 | 0.3% | 2.8% | 16.2% | 53.5% | ||||||||
12 Apr 17 | Q1 Feb 17 | 1 | 30 Nov 17 | 48.38 | 18.84 | 14.56 | 30.1% | 1.50 | 3.16 | 6.8% | 0.5% | 28.9% | 105.7% | ||||||||
25 Jan 17 | Q4 Nov 16 | 4 | 30 Nov 16 | 51.91 | 26.32 | 20.46 | 39.4% | 1.50 | 4.45 | 17.9% | 19.8% | 234.7% | 93.7% | ||||||||
12 Oct 16 | Q3 Aug 16 | 3 | 30 Nov 16 | 44.01 | 7.80 | 6.11 | 13.9% | 1.50 | 1.33 | 6.8% | 13.1% | 23.0% | 63.7% | ||||||||
13 Jul 16 | Q2 May 16 | 2 | 30 Nov 16 | 47.22 | 11.16 | 7.94 | 16.8% | 1.50 | 1.73 | 2.0% | 14.6% | 12.2% | 28.5% | ||||||||
13 Apr 16 | Q1 Feb 16 | 1 | 30 Nov 16 | 48.16 | 10.97 | 7.08 | 14.7% | 1.50 | 1.54 | 25.6% | 12.8% | 33.0% | 43.6% | ||||||||
22 Jan 16 | Q4 Nov 15 | 4 | 30 Nov 15 | 64.76 | 17.91 | 10.57 | 16.3% | 1.50 | 2.72 | 27.8% | 18.4% | 37.3% | 6.5% | ||||||||
15 Oct 15 | Q3 Aug 15 | 3 | 30 Nov 15 | 50.66 | 20.91 | 16.86 | 33.3% | 1.50 | 3.67 | 8.3% | 11.4% | 51.9% | 62.6% | ||||||||
15 Jul 15 | Q2 May 15 | 2 | 30 Nov 15 | 55.27 | 14.67 | 11.10 | 20.1% | 1.50 | 2.41 | 0.1% | 15.8% | 11.5% | 34.3% | ||||||||
15 Apr 15 | 28/02/15 | 1 | 30/11/15 | 55.22 | 17.22 | 12.55 | 22.7% | 1.50 | 2.73 | 0.9% | 16.5% | 11.1% | 26.9% | ||||||||
21 Jan 15 | 30/11/14 | 4 | 30/11/14 | 54.71 | 12.96 | 11.30 | 20.6% | 2.00 | 2.46 | 4.3% | 29.8% | 8.9% | 17.7% |
EPS | 5.1 sen |
Trailing PE (Sector Median: 15.4) | 20.2 |
PEG | 20.2 |
Altman Z | 2.1 |
Beaver | 0.058 |
Current Ratio | 5.13 |
Debt-Equity (DE) Ratio | 0.1 |
FCF Yield | 0.51 % |
Revenue QoQ | -3.68 % |
Revenue YoY | -6.29% |
Profit QoQ | -42.27 % |
Profit YoY | -38.83 % |
Profit Margin (Sector Median: 5.5) | 18.55 % |
ROE (ROIC: 6.4) | 6.4 % |
Dividend Per Share (DPS) | 11.0 sen |
Dividend Yield (DY) | 10.68 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 15.4) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 5.5) | |
ROE (ROIC: 6.38) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.93 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 3.79 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 128.62 |
Expected Revenue (M) | 441.37 |
Expected Growth (%) | 19.0 |
TAN LIP GAY added 36800.0 units announced on 17 Nov 2021 at ~RM1.87
TAN LIP GAY added 33000.0 units announced on 25 May 2021 at ~RM1.77
MR OON HOCK CHYE added 10000.0 units announced on 04 Sep 2020 at ~RM1.35
Market Cap: 473 M.
Market Cap Class: Small caps
Number of Shares: 460 M.
Adjusted Float: 32.7%.
Stock highly correlated with
P&O (97%)
ARTRONIQ (95%)
EMETALL (94%)
MUDAJYA (94%)
Zhulian Corporation Berhad, an investment holding company, is engaged in the manufacture and marketing of custom and fine jewellery, and consumer products in the southeast Asian region. It is also engaged in the manufacture of home technology products, bedroom apparels, therapeutic products, and sanitary products; printing of brochures, leaflets, catalogues, name cards, and other related documents. It is engaged in development of properties and provides management services. The company's jewellery products include rings, bracelets, necklaces, brooches, pendants, earrings, bangles, scarf pins, and scarf clips; The food and beverage products comprise herb-based coffee drinks, nutritional cereal based food beverages, and fruit cordials with juice concentrates; while the homecare products consist of laundry detergents, dishwashing liquids, and air freshener fragrances. Zhulian Corporation's nutritional health products include functional beverages, cream milk powder, wheatgrass juice, capsules, and crystalline fructose sweeteners; The personal care products comprise hair washing and conditioning treatment products, skin moisturizing lotions, foot care sheets, and baby-soft talcum powder; Its home tech products include air purifiers, water reforming systems, and therapeutic mattress pads, pillows, and bolster. Its products also include beauty care products as well as accessories, such as belts. The company was founded in 1989 and is based in Penang, Malaysia.
Sectors: Consumer Products, Gold, Consumer Services, Consumer Products & Services
Share Registrar: SECURITIES SERVICES (HOLDINGS) SDN BHD (PENANG)
Code: 5131
Website: http://www.zhulian.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 20-Feb-2023
Shareholder | % | Value (M) |
---|---|---|
Zhulian Holdings Sdn Bhd | 33.71% | 159.72 |
The Best Source Holdings Pte Ltd | 12.77% | 60.49 |
Bank of Singapore Ltd | 10.41% | 49.32 |
Teoh Meng Keat | 5.84% | 27.67 |
Chong Siew Kam | 4.75% | 22.51 |
Teoh Meng Lee | 2.48% | 11.75 |
Teoh Meng Soon | 2.02% | 9.57 |
Yeap Kim Siew | 0.66% | 3.13 |
Yayasan Terengganu | 0.58% | 2.75 |
Khoo Lay Boon | 0.58% | 2.75 |
Chia Kim Lan | 0.52% | 2.46 |
Sin Poh Seah | 0.41% | 1.94 |
Teoh Shin Yi | 0.4% | 1.9 |
Teoh Siew Choo | 0.37% | 1.75 |
Teoh Siew Hong | 0.36% | 1.71 |
Mohd Munir Bin Abdul Majid | 0.33% | 1.56 |
Ng Gaik Hua | 0.3% | 1.42 |
Koo Guat Ean | 0.29% | 1.37 |
Khoor Ah Siew | 0.27% | 1.28 |
Yeap Mong Sie | 0.27% | 1.28 |
Yeap Hooi Hooi | 0.23% | 1.09 |
Tc Holdings Sdn Bhd | 0.22% | 1.04 |
Tan Hwee Loong | 0.18% | 0.85 |
Golden Fresh Sdn. Bhd. | 0.17% | 0.81 |
Chong Khong Shoong | 0.16% | 0.76 |
Soon Bee Ai | 0.15% | 0.71 |
Oon Hock Chye | 0.0% | 0.02 |