ZHULIAN | ZHULIAN CORPORATION BERHAD

6
1.43 (-1.38%)

T-O (am): 1.45 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

ZHULIAN | ZHULIAN CORPORATION BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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%

Historical Dividends

Financial Ratios

EPS 6.25 sen
Trailing PE (Sector Median: 15.4) 22.9
PEG 22.9
Altman Z 2.1
Beaver 0.058
Current Ratio 5.13
Debt-Equity (DE) Ratio 0.1
FCF Yield 0.37 %
Revenue QoQ -10.25 %
Revenue YoY -11.24%
Profit QoQ -5.85 %
Profit YoY -7.23 %
Profit Margin (Sector Median: 6.1) 22.33 %
ROE (ROIC: 6.4) 6.4 %
Dividend Per Share (DPS) 13.0 sen
Dividend Yield (DY) 9.09 %

Adjusted Financial Ratios

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: 6.1)
ROE (ROIC: 6.38)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.98
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 7.01
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


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

Summary


Market Cap: 657 M.

Number of Shares: 460 M.

Adjusted Float: 32.7%.

Stock highly correlated with

HEXCAP (87%)

IMASPRO (87%)

YNHPROP (85%)

HARNLEN (83%)

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

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 20-Feb-2023

Shareholder % Value (M)
Zhulian Holdings Sdn Bhd 33.71% 221.74
The Best Source Holdings Pte Ltd 15.34% 100.93
Bank of Singapore Ltd 10.41% 68.48
Teoh Meng Keat 5.84% 38.42
Chong Siew Kam 4.75% 31.25
Teoh Meng Lee 2.48% 16.31
Teoh Meng Soon 2.02% 13.29
Yeap Kim Siew 0.66% 4.34
Yayasan Terengganu 0.58% 3.82
Khoo Lay Boon 0.58% 3.82
Chia Kim Lan 0.52% 3.42
Sin Poh Seah 0.41% 2.7
Teoh Shin Yi 0.4% 2.63
Teoh Siew Choo 0.37% 2.43
Teoh Siew Hong 0.36% 2.37
Mohd Munir Bin Abdul Majid 0.33% 2.17
Ng Gaik Hua 0.3% 1.97
Koo Guat Ean 0.29% 1.91
Khoor Ah Siew 0.27% 1.78
Yeap Mong Sie 0.27% 1.78
Yeap Hooi Hooi 0.23% 1.51
Tc Holdings Sdn Bhd 0.22% 1.45
Tan Hwee Loong 0.18% 1.18
Golden Fresh Sdn. Bhd. 0.17% 1.12
Chong Khong Shoong 0.16% 1.05
Soon Bee Ai 0.15% 0.99
Oon Hock Chye 0.0% 0.03
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.