T-O (am): 1.01 (08:59:00)
T-O (pm): 0.965 (14:29:00)
Last updated: 16:50
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 Jan 26 | Q4 Nov 2025 | 4 | 30 Nov 2025 | 24.45 | -1.01 | -3.79 | -15.5% | 0.50 | -0.30 | 23.1% | 23.5% | 195.9% | 156.8% | ||||||||
| 22 Oct 25 | Q3 Aug 2025 | 3 | 30 Nov 2025 | 31.79 | 5.25 | 3.95 | 12.4% | 1.00 | 0.86 | 16.0% | 0.8% | 34.2% | 4.1% | ||||||||
| 16 Jul 25 | Q2 May 2025 | 2 | 30 Nov 2025 | 37.85 | 7.72 | 5.99 | 15.8% | 1.00 | 1.30 | 28.5% | 13.8% | 7.5% | 8.7% | ||||||||
| 16 Apr 25 | Q1 Feb 2025 | 1 | 30 Nov 2025 | 29.47 | 7.80 | 5.58 | 18.9% | 1.00 | 1.21 | 7.8% | 2.0% | 16.4% | 12.2% | ||||||||
| 22 Jan 25 | Q4 Nov 2024 | 4 | 30 Nov 2024 | 31.94 | 10.70 | 6.67 | 20.9% | 2.00 | 1.45 | 0.3% | 0.8% | 75.9% | 1.2% | ||||||||
| 23 Oct 24 | Q3 Aug 2024 | 3 | 30 Nov 2024 | 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 2024 | 2 | 30 Nov 2024 | 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 2024 | 1 | 30 Nov 2024 | 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 2023 | 4 | 30 Nov 2023 | 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 2023 | 3 | 30 Nov 2023 | 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 2023 | 2 | 30 Nov 2023 | 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 2023 | 1 | 30 Nov 2023 | 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 2022 | 4 | 30 Nov 2022 | 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 2022 | 3 | 30 Nov 2022 | 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 2022 | 2 | 30 Nov 2022 | 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 2022 | 1 | 30 Nov 2022 | 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 2021 | 4 | 30 Nov 2021 | 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 2021 | 3 | 30 Nov 2021 | 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 2021 | 2 | 30 Nov 2021 | 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 2021 | 1 | 30 Nov 2021 | 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 2020 | 4 | 30 Nov 2020 | 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 2020 | 3 | 30 Nov 2020 | 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 2020 | 2 | 30 Nov 2020 | 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 2020 | 1 | 30 Nov 2020 | 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 2019 | 4 | 30 Nov 2019 | 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 2019 | 3 | 30 Nov 2019 | 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 2019 | 2 | 30 Nov 2019 | 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 2019 | 1 | 30 Nov 2019 | 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 2018 | 4 | 30 Nov 2018 | 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 2018 | 3 | 30 Nov 2018 | 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 2018 | 2 | 30 Nov 2018 | 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 2018 | 1 | 30 Nov 2018 | 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 2017 | 4 | 30 Nov 2017 | 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 2017 | 3 | 30 Nov 2017 | 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 2017 | 2 | 30 Nov 2017 | 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 2017 | 1 | 30 Nov 2017 | 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 2016 | 4 | 30 Nov 2016 | 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 2016 | 3 | 30 Nov 2016 | 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 2016 | 2 | 30 Nov 2016 | 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 2016 | 1 | 30 Nov 2016 | 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 2015 | 4 | 30 Nov 2015 | 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 2015 | 3 | 30 Nov 2015 | 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 2015 | 2 | 30 Nov 2015 | 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 | 2.55 sen |
| Trailing PE (Sector Median: 13.2) | 37.8 |
| PEG | 37.8 |
| Altman Z | 1.3 |
| Beaver | 0.004 |
| Current Ratio | 7.91 |
| Debt-Equity (DE) Ratio | 0.07 |
| FCF Yield | -0.86 % |
| Revenue QoQ | -23.09 % |
| Revenue YoY | -23.47% |
| Profit QoQ | -195.95 % |
| Profit YoY | -156.8 % |
| Profit Margin (Sector Median: 3.8) | 9.49 % |
| ROE (ROIC: 2.82) | 2.82 % |
| Dividend Per Share (DPS) | 3.5 sen |
| Dividend Yield (DY) | 3.63 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.8) | |
| ROE (ROIC: 3.53) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.9 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 1.08 |
| 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: 443 M.
Market Cap Class: Small caps
Number of Shares: 460 M.
Adjusted Float: 32.7%.
Stock highly correlated with
DCHCARE (97%)
GLOTEC (95%)
INNATURE (95%)
ARTRONIQ (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 22-Dec-2025
| Shareholder | % | Value (M) |
|---|---|---|
| Zhulian Holdings Sdn Bhd | 33.71% | 149.64 |
| The Best Source Holdings Pte Ltd | 15.13% | 67.15 |
| Bank of Singapore Ltd | 10.41% | 46.21 |
| Teoh Meng Keat | 5.84% | 25.92 |
| Chong Siew Kam | 4.75% | 21.09 |
| Teoh Meng Lee | 2.48% | 11.01 |
| Teoh Meng Soon | 2.02% | 8.97 |
| Yeap Kim Siew | 0.66% | 2.93 |
| Yayasan Terengganu | 0.58% | 2.57 |
| Khoo Lay Boon | 0.58% | 2.57 |
| Chia Kim Lan | 0.52% | 2.31 |
| Sin Poh Seah | 0.41% | 1.82 |
| Teoh Shin Yi | 0.4% | 1.78 |
| Teoh Siew Choo | 0.37% | 1.64 |
| Teoh Siew Hong | 0.36% | 1.6 |
| Mohd Munir Bin Abdul Majid | 0.33% | 1.46 |
| Ng Gaik Hua | 0.3% | 1.33 |
| Koo Guat Ean | 0.29% | 1.29 |
| Khoor Ah Siew | 0.27% | 1.2 |
| Yeap Mong Sie | 0.27% | 1.2 |
| Yeap Hooi Hooi | 0.23% | 1.02 |
| Tc Holdings Sdn Bhd | 0.22% | 0.98 |
| Tan Hwee Loong | 0.18% | 0.8 |
| Golden Fresh Sdn. Bhd. | 0.17% | 0.75 |
| Chong Khong Shoong | 0.16% | 0.71 |
| Soon Bee Ai | 0.15% | 0.67 |