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 2024-05-30 pm EDT 		5-day change 1st Jan Change
0.525 MYR -.--% Intraday chart for NCT Alliance -0.94% +59.09%
May. 28 NCT Alliance Berhad Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 27 NCT Alliance Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 94.13 122.3 166.6 453.6 364.6 518.4
Enterprise Value (EV) 1 69.94 111.6 159.4 694.4 559.3 607.3
P/E ratio 17 x 46.3 x 29.1 x 14.4 x 9.87 x 13.7 x
Yield 2.5% - - - - -
Capitalization / Revenue 1.15 x 0.92 x 2.17 x 2.16 x 1.51 x 1.85 x
EV / Revenue 0.85 x 0.84 x 2.07 x 3.31 x 2.32 x 2.17 x
EV / EBITDA 13.1 x 17.6 x 13.1 x 11.3 x 7.55 x 9.38 x
EV / FCF 3.03 x 6.78 x -6.94 x -1.91 x 123 x 12 x
FCF Yield 33% 14.8% -14.4% -52.5% 0.81% 8.37%
Price to Book 0.84 x 1.27 x 1.54 x 1.04 x 0.73 x 0.85 x
Nbr of stocks (in thousands) 470,648 470,418 512,551 880,755 1,139,455 1,570,845
Reference price 2 0.2000 0.2600 0.3250 0.5150 0.3200 0.3300
Announcement Date 4/30/19 6/15/20 3/2/21 4/29/22 4/28/23 4/30/24
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 82.09 132.5 76.9 209.9 241.3 279.5
EBITDA 1 5.329 6.351 12.16 61.33 74.1 64.76
EBIT 1 4.864 5.825 11.86 61.23 73.73 64.12
Operating Margin 5.93% 4.39% 15.42% 29.17% 30.55% 22.94%
Earnings before Tax (EBT) 1 7.039 5.685 11.83 49.87 57.46 52.63
Net income 1 5.55 2.648 5.626 33.73 44.18 37.88
Net margin 6.76% 2% 7.32% 16.07% 18.31% 13.55%
EPS 2 0.0117 0.005619 0.0112 0.0358 0.0324 0.0242
Free Cash Flow 1 23.05 16.47 -22.95 -364.4 4.558 50.81
FCF margin 28.08% 12.43% -29.85% -173.62% 1.89% 18.18%
FCF Conversion (EBITDA) 432.61% 259.39% - - 6.15% 78.46%
FCF Conversion (Net income) 415.37% 622.11% - - 10.32% 134.14%
Dividend per Share 2 0.005000 - - - - -
Announcement Date 4/30/19 6/15/20 3/2/21 4/29/22 4/28/23 4/30/24
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - 241 195 88.9
Net Cash position 1 24.2 10.7 7.2 - - -
Leverage (Debt/EBITDA) - - - 3.927 x 2.627 x 1.373 x
Free Cash Flow 1 23.1 16.5 -23 -364 4.56 50.8
ROE (net income / shareholders' equity) 3.77% 3.47% 7.43% 12.3% 9.49% 6.85%
ROA (Net income/ Total Assets) 1.67% 2.41% 4.66% 7.85% 5.65% 4.85%
Assets 1 332.2 109.9 120.8 429.5 782.5 780.5
Book Value Per Share 2 0.2400 0.2100 0.2100 0.4900 0.4400 0.3900
Cash Flow per Share 2 0.0200 0.0200 0.0100 0.0300 0.0100 0.0200
Capex 1 0.15 0.15 0.11 2.85 0.67 0.86
Capex / Sales 0.18% 0.12% 0.15% 1.36% 0.28% 0.31%
Announcement Date 4/30/19 6/15/20 3/2/21 4/29/22 4/28/23 4/30/24
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
+59.09% 174M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-5.39% 26.56B
KE HOLDINGS INC. Stock KE Holdings Inc.
+4.75% 20.64B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-15.51% 9.93B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-29.20% 9.62B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
+6.99% 9.61B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-6.78% 6.6B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-8.81% 5.63B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+30.42% 4.21B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
+2.87% 2.55B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. NCT Stock
  4. Financials NCT Alliance