Zhulian Corporation Bhd

Zhulian Corporation Bhd

5131 · KLSE · Consumer Cyclical / Luxury Goods

0.465MYR-0.04 (-7.92%)

Price History

Full chart

Market Stats

Previous Close0.505
Open0.50
Day Range0.45 – 0.51
52-Week Range0.6191 – 0.9765
Volume372.30K
Market Cap315.10M
P/E (TTM)68.50
Forward P/E9.62
EPS0.01
Dividend Yield2.92%
Beta-0.06
50-Day Avg0.7542
200-Day Avg0.8299

About

Zhulian Corporation Berhad, an investment holding company, manufactures, markets, and trades consumer products in Malaysia, Thailand, Cambodia, and internationally. The company provides costume/fine fashion jewelry and accessories comprising rings, bracelets, necklaces, brooches, pendants, earrings, and bangles, as well as instant beverages under the ZHULIAN brand; food products; functional beverages, including collagen and fibre mixes, antioxidant beverages, soya drinks, weight management products, and plant protein formula; home wellness products, such as water and air purifiers, and food deoxifying unit under BEYOND brand; homecare detergents under the XTRA WASH brand; traditional herbal supplements under the GREENLEX brand; and vitamin tablets under the NUTRiLEX brand. It also offers therapeutic beddings, such as mattress pads, pillows, bolsters, and mattress protectors, as well as home, personal, baby, and beauty care products; home care and laundry care products; and antibacterial body wash. In addition, the company is involved in the printing of brochures, leaflets, catalogues, name cards, and other related documents, as well as manufactures therapeutic belts; and provides management services. Zhulian Corporation Berhad was founded in 1989 and is headquartered in Penang, Malaysia.

Company Details

  • SectorConsumer Cyclical
  • IndustryLuxury Goods
  • CEOMr. Meng-Keat Teoh
  • Employees479
  • HeadquartersPlot 42, Bayan Lepas Industrial Estate, Penang, Malaysia, 11900, Malaysia
  • Websitehttps://zhulian.com

Leadership

  • Mr. Meng-Keat TeohCEO & Executive Director · b. 1967
  • Mr. Meng Soon TeohGroup Executive Director · b. 1970
  • Mr. Meng Lee TeohGroup Executive Director · b. 1970
  • Ms. Lay Theng PhuahSenior Finance Manager · b. 1969
  • Ms. Yee Sing LohSenior Finance Manager · b. 1975
  • Mr. Teh Poh LimOperations Director · b. 1967
  • Mr. Guan Leong TanSenior Technical Manager · b. 1968
  • Mr. Ching Hee CheahMarketing Director · b. 1971
  • Ms. Lay Hoon Ch'ng MAICSACompany Secretary
  • Mr. Keng Meng WongSenior Operation Manager · b. 1964

Financials

Income Statement

Currency: MYR2012-11-302013-11-302014-11-302015-11-302016-11-302017-11-302018-11-302019-11-302020-11-302021-11-302022-11-302023-11-302024-11-302025-11-30
Total Revenue450.00M417.00M244.00M226.00M191.30M205.69M183.41M170.62M170.68M149.62M136.17M132.37M126.16M123.56M
Growth (%)--7.33%-41.49%-7.38%-15.35%+7.52%-10.83%-6.97%+0.03%-12.34%-8.99%-2.79%-4.69%-2.06%
Cost of Revenue139.00M127.00M53.00M65.00M57.05M79.15M72.33M75.04M73.95M62.50M64.33M58.66M57.73M48.56M
Gross Profit311.00M290.00M191.00M161.00M134.25M126.54M111.07M95.58M96.72M87.11M71.83M73.70M68.43M75.00M
Gross Margin69.11%69.54%78.28%71.24%70.18%61.52%60.56%56.02%56.67%58.23%52.75%55.68%54.24%60.70%
Operating Expense221.00M200.00M162.00M111.00M95.13M76.15M66.96M53.39M54.79M55.06M34.59M49.89M51.55M66.96M
Operating Income90.00M90.00M29.00M50.00M39.12M50.39M44.11M42.19M41.93M32.06M37.24M23.81M16.88M8.04M
Operating Margin20.00%21.58%11.89%22.12%20.45%24.50%24.05%24.73%24.57%21.43%27.35%17.99%13.38%6.51%
EBITDA-----62.57M55.11M52.13M68.94M60.72M58.82M43.31M38.13M25.60M
EBITDA Margin-----30.42%30.05%30.56%40.39%40.58%43.20%32.72%30.23%20.72%
Net Income117.00M121.00M47.00M53.00M41.60M52.81M52.36M49.52M46.77M41.64M38.31M29.24M23.44M14.13M
Net Income Margin26.00%29.02%19.26%23.45%21.74%25.68%28.55%29.02%27.40%27.83%28.14%22.09%18.58%11.44%
Interest Expense0000251.00K472.00K474.00K474.00K473.00K474.00K562.00K726.00K712.00K702.00K
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.13%0.23%0.26%0.28%0.28%0.32%0.41%0.55%0.56%0.57%

Balance Sheet

Currency: MYR2012-11-302013-11-302014-11-302015-11-302016-11-302017-11-302018-11-302019-11-302020-11-302021-11-302022-11-302023-11-302024-11-302025-11-30
Total Assets529.00M558.00M520.00M570.00M588.02M621.27M624.17M657.28M632.53M582.13M549.67M503.27M462.55M446.13M
Total Liabilities77.00M53.00M37.00M41.00M34.09M40.72M29.21M42.69M46.57M40.37M45.12M41.28M36.97M30.31M
Total Equity----553.92M580.55M594.97M614.59M585.97M541.76M504.55M461.99M425.58M415.81M
Cash138.00M129.00M92.00M87.00M33.07M20.78M11.40M10.45M11.29M95.90M80.93M155.25M106.96M84.38M
Total Debt--------232.00K105.00K----

Cash Flow

Currency: MYR2011-11-302012-11-302013-11-302014-11-302015-11-302016-11-302017-11-302018-11-302019-11-302020-11-302021-11-302022-11-302023-11-302024-11-302025-11-30
Operating Cash Flow-64.00M87.00M46.00M37.00M59.97M50.86M60.76M74.67M62.95M121.38M25.40M30.82M56.43M213.00K
Investing Cash Flow--12.00M-11.00M-13.00M-13.00M-15.49M-1.97M5.20M3.99M2.17M-221.00K19.02M3.06M3.87M1.68M
Financing Cash Flow--41.00M-85.00M-69.00M-30.00M-27.70M-27.60M-41.40M-36.80M-64.49M-78.32M-78.33M-78.33M-55.33M-27.91M
Capital Expenditure016.00M15.00M10.00M21.00M18.53M1.39M1.32M1.36M2.18M1.75M576.00K1.52M935.00K4.05M
Free Cash Flow------49.47M59.45M73.31M60.77M119.63M24.82M29.30M55.50M-3.83M
Dividends Paid-----27.60M27.60M41.40M27.60M46.00M41.40M41.40M78.20M55.20M27.60M
FCF to OCF------97.27%97.83%98.18%96.53%98.56%97.73%95.06%98.34%-1800.00%
Dividend Paid to FCF------55.79%69.64%37.65%75.70%34.61%166.78%266.92%99.46%-719.87%

Earnings

Report DateFeb 28, 2009May 31, 2009Aug 31, 2009Nov 30, 2009Apr 28, 2010Jul 28, 2010Nov 3, 2010Feb 2, 2011Apr 27, 2011Nov 2, 2011May 2, 2012Aug 1, 2012Oct 31, 2012Jan 30, 2013May 1, 2013Jul 31, 2013Oct 30, 2013Jan 22, 2014Apr 30, 2014Jul 16, 2014Oct 15, 2014Jan 21, 2015Apr 15, 2015Jul 15, 2015Oct 14, 2015Jan 22, 2016Apr 13, 2016Jul 13, 2016Oct 12, 2016Jan 25, 2017Apr 12, 2017Jul 12, 2017Oct 11, 2017Apr 18, 2018Jul 18, 2018Oct 10, 2018Jan 23, 2019Apr 17, 2019Jul 17, 2019Oct 16, 2019Jan 22, 2020Apr 15, 2020Jul 15, 2020Oct 14, 2020Jan 20, 2021Apr 14, 2021Jul 14, 2021Oct 13, 2021Jan 19, 2022Apr 13, 2022Jul 13, 2022Oct 12, 2022Jan 25, 2023Apr 12, 2023Jul 12, 2023Oct 11, 2023Jan 24, 2024Apr 17, 2024Jul 17, 2024Oct 23, 2024Jan 22, 2025Apr 16, 2025May 31, 2025Aug 31, 2025Nov 30, 2025Feb 28, 2026May 31, 2026
EPS Estimate-------------------------------------------------------------------
EPS Actual0.040.040.050.050.050.040.040.050.050.050.060.060.060.070.060.080.090.030.040.020.020.020.030.020.040.030.020.020.010.040.030.030.030.020.030.030.030.020.040.020.020.020.020.020.030.030.020.020.020.050.020.02-0.010.010.020.010.010.010.010.010.010.010.010.01-0.000.000.00
Surprise-------------------------------------------------------------------
Timing-----------------------------------------------------Pre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market-----

Key Statistics & Ratios

Market Cap315.10M
Enterprise Value203.72M
Trailing P/E68.50
Forward P/E9.62
PEG Ratio0.00
Price / Sales2.86
Price / Book0.78
EPS0.01
Book Value0.885
Revenue (TTM)110.28M
Gross Profit (TTM)62.12M
EBITDA15.62M
Profit Margin4.61%
Operating Margin13.70%
Return on Equity1.22%
Return on Assets1.46%
Shares Outstanding460.00M
Shares Float83.55M
Beta-0.06
Dividend Yield2.92%
Dividend Rate0.02
Payout Ratio50.00%

Dividends

20263×
0.10Aug 11, 20260.01May 12, 20260.01Feb 10, 2026
20254×
0.01Nov 18, 20250.01Aug 12, 20250.01May 13, 20250.02Feb 18, 2025
20244×
0.02Nov 19, 20240.02Aug 20, 20240.03May 14, 20240.01Feb 20, 2024
20234×
0.03Nov 7, 20230.03Aug 8, 20230.03May 9, 20230.05Feb 14, 2023
20224×
0.03Nov 8, 20220.03Aug 9, 20220.03May 10, 20220.03Feb 15, 2022
20214×
0.03Nov 9, 20210.03Aug 9, 20210.03May 11, 20210.03Feb 16, 2021
20201×
0.03Nov 12, 2020

Stock Splits

  • Jul 19, 20104:3