Stock NCT NCT ALLIANCE
Add to a list
To use this feature you must be a member
Log inSign up

Financials NCT Alliance

Equities

NCT

MYQ0056OO000

Real Estate Services

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
0.55 MYR -3.51% Intraday chart for NCT Alliance +7.84% +66.67%
Feb. 27 NCT Alliance Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI
Feb. 16 NCT Alliance Completes Private Share Placement MT

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 114.1 94.13 122.3 166.6 453.6 364.6
Enterprise Value (EV) 1 94.67 69.94 111.6 159.4 694.4 559.3
P/E ratio 8.67 x 17 x 46.3 x 29.1 x 14.4 x 9.87 x
Yield 2.5% 2.5% - - - -
Capitalization / Revenue 1.1 x 1.15 x 0.92 x 2.17 x 2.16 x 1.51 x
EV / Revenue 0.91 x 0.85 x 0.84 x 2.07 x 3.31 x 2.32 x
EV / EBITDA 15.9 x 13.1 x 17.6 x 13.1 x 11.3 x 7.55 x
EV / FCF 59.5 x 3.03 x 6.78 x -6.94 x -1.91 x 123 x
FCF Yield 1.68% 33% 14.8% -14.4% -52.5% 0.81%
Price to Book 0.93 x 0.84 x 1.27 x 1.54 x 1.04 x 0.73 x
Nbr of stocks (in thousands) 475,212 470,648 470,418 512,551 880,755 1,139,455
Reference price 2 0.2400 0.2000 0.2600 0.3250 0.5150 0.3200
Announcement Date 4/10/18 4/30/19 6/15/20 3/2/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 104.1 82.09 132.5 76.9 209.9 241.3
EBITDA 1 5.971 5.329 6.351 12.16 61.33 74.1
EBIT 1 5.31 4.864 5.825 11.86 61.23 73.73
Operating Margin 5.1% 5.93% 4.39% 15.42% 29.17% 30.55%
Earnings before Tax (EBT) 1 15.04 7.039 5.685 11.83 49.87 57.46
Net income 1 13.19 5.55 2.648 5.626 33.73 44.18
Net margin 12.68% 6.76% 2% 7.32% 16.07% 18.31%
EPS 2 0.0277 0.0117 0.005619 0.0112 0.0358 0.0324
Free Cash Flow 1 1.591 23.05 16.47 -22.95 -364.4 4.558
FCF margin 1.53% 28.08% 12.43% -29.85% -173.62% 1.89%
FCF Conversion (EBITDA) 26.64% 432.61% 259.39% - - 6.15%
FCF Conversion (Net income) 12.06% 415.37% 622.11% - - 10.32%
Dividend per Share 2 0.006000 0.005000 - - - -
Announcement Date 4/10/18 4/30/19 6/15/20 3/2/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - 241 195
Net Cash position 1 19.4 24.2 10.7 7.2 - -
Leverage (Debt/EBITDA) - - - - 3.927 x 2.627 x
Free Cash Flow 1 1.59 23.1 16.5 -23 -364 4.56
ROE (net income / shareholders' equity) 9.29% 3.77% 3.47% 7.43% 12.3% 9.49%
ROA (Net income/ Total Assets) 1.67% 1.67% 2.41% 4.66% 7.85% 5.65%
Assets 1 789.8 332.2 109.9 120.8 429.5 782.5
Book Value Per Share 2 0.2600 0.2400 0.2100 0.2100 0.4900 0.4400
Cash Flow per Share 2 0.0200 0.0200 0.0200 0.0100 0.0300 0.0100
Capex 1 0.08 0.15 0.15 0.11 2.85 0.67
Capex / Sales 0.08% 0.18% 0.12% 0.15% 1.36% 0.28%
Announcement Date 4/10/18 4/30/19 6/15/20 3/2/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Services

1st Jan change Capi.
NCT ALLIANCE Stock NCT Alliance
+66.67% 186M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-5.53% 26.35B
KE HOLDINGS INC. Stock KE Holdings Inc.
-5.31% 18.19B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-24.00% 10.28B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-16.77% 9.84B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
-2.74% 8.67B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-5.08% 6.73B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+33.24% 4.32B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-8.24% 2.23B
CHINA OVERSEAS PROPERTY HOLDINGS LIMITED Stock China Overseas Property Holdings Limited
-18.60% 1.92B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. NCT Stock
  4. Financials NCT Alliance