T-O (am): 0.510 (08:59:00)
Last updated: 17:00
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) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
26 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 90.24 | 4.71 | 6.52 | 7.2% | 0.00 | 0.41 | 28.4% | 6.6% | 32.2% | 35.6% | ||||||||
27 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 70.27 | 15.66 | 9.62 | 13.7% | 0.00 | 0.70 | 20.4% | 20.3% | 21.5% | 3.5% | ||||||||
28 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 88.33 | 17.31 | 12.26 | 13.9% | 0.00 | 0.88 | 8.2% | 60.6% | 10.2% | 74.6% | ||||||||
27 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 81.66 | 15.95 | 11.13 | 13.6% | 0.00 | 0.70 | 3.5% | 22.0% | 9.9% | 13.3% | ||||||||
28 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 84.63 | 14.16 | 10.12 | 12.0% | 0.00 | 0.68 | 44.9% | 14.1% | 8.9% | 9.9% | ||||||||
22 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 58.40 | 11.97 | 9.29 | 15.9% | 0.00 | 0.80 | 6.2% | 19.6% | 32.4% | 16.3% | ||||||||
31 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 55.00 | 9.31 | 7.02 | 12.8% | 0.00 | 0.58 | 17.8% | 6.9% | 45.3% | 12.5% | ||||||||
23 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 66.94 | 18.20 | 12.84 | 19.2% | 0.00 | 1.42 | 9.8% | 44.0% | 14.2% | 24.3% | ||||||||
29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 74.19 | 14.86 | 11.24 | 15.2% | 0.00 | 1.16 | 52.0% | 182.3% | 1.2% | 39.8% | ||||||||
29 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 48.82 | 15.57 | 11.10 | 22.7% | 0.00 | 1.26 | 5.1% | 0.8% | 38.4% | 17.1% | ||||||||
30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 51.46 | 9.83 | 8.02 | 15.6% | 0.00 | 0.90 | 57.0% | 232.5% | 52.7% | 10179.5% | ||||||||
22 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 119.61 | 28.57 | 16.96 | 14.2% | 0.00 | 2.63 | 355.1% | 236.9% | 111.0% | 255.8% | ||||||||
18 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 26.28 | 8.69 | 8.04 | 30.6% | 0.00 | 1.33 | 46.6% | 30.6% | 15.2% | 552.9% | ||||||||
07 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 49.23 | 13.44 | 9.48 | 19.2% | 0.00 | 1.78 | 218.1% | 160.8% | 12052.6% | 2373.1% | ||||||||
27 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 15.48 | 0.46 | 0.08 | 0.5% | 0.00 | 0.01 | 56.4% | 39.0% | 98.4% | 69.6% | ||||||||
02 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 35.50 | 7.77 | 4.77 | 13.4% | 0.00 | 0.90 | 76.4% | 5.1% | 287.2% | 316.4% | ||||||||
30 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 20.13 | 2.74 | 1.23 | 6.1% | 0.00 | 0.24 | 6.7% | 33.4% | 395.2% | 394.5% | ||||||||
25 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 18.88 | -0.42 | -0.42 | -2.2% | 1.00 | -0.08 | 25.5% | 20.0% | 1006.5% | 155.1% | ||||||||
19 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 25.35 | 0.53 | 0.05 | 0.2% | 0.00 | 0.01 | 32.3% | 42.6% | 102.1% | 99.0% | ||||||||
27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 37.43 | -1.84 | -2.20 | -5.9% | 0.00 | -0.47 | 23.8% | 36.9% | 427.0% | 204.6% | ||||||||
22 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 30.23 | -0.05 | -0.42 | -1.4% | 0.00 | -0.09 | 28.2% | 37.8% | 155.2% | 120.5% | ||||||||
15 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 23.58 | 1.75 | 0.76 | 3.2% | 0.00 | 0.16 | 46.6% | 22.9% | 83.9% | 30.7% | ||||||||
16 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 44.20 | 6.31 | 4.71 | 10.7% | 0.50 | 1.00 | 61.7% | 224.4% | 123.5% | 1902.5% | ||||||||
28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 27.33 | 2.91 | 2.11 | 7.7% | 0.00 | 0.44 | 24.6% | 10.2% | 3.3% | 62.3% | ||||||||
23 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 21.94 | 2.33 | 2.04 | 9.3% | 0.00 | 0.43 | 14.3% | 23.0% | 86.5% | 2.0% | ||||||||
24 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 19.20 | 1.36 | 1.09 | 5.7% | 0.00 | 0.23 | 40.9% | 22.4% | 365.1% | 77.5% | ||||||||
18 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 13.63 | 0.36 | 0.23 | 1.7% | 0.60 | 0.05 | 55.3% | 33.1% | 95.8% | 64.0% | ||||||||
28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 30.45 | 5.39 | 5.59 | 18.4% | 0.00 | 1.18 | 6.9% | 40.1% | 168.7% | 4979.1% | ||||||||
28 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 28.49 | 3.01 | 2.08 | 7.3% | 0.00 | 0.43 | 15.2% | 11.4% | 57.2% | 122.4% | ||||||||
24 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 24.73 | 5.34 | 4.86 | 19.7% | 0.00 | 1.01 | 21.4% | 40.2% | 645.5% | 15090.6% | ||||||||
30 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 20.37 | 1.29 | 0.65 | 3.2% | 0.00 | 0.13 | 6.3% | 35.5% | 492.7% | 552.0% | ||||||||
28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 21.74 | 0.71 | 0.11 | 0.5% | 0.00 | 0.02 | 15.0% | 46.4% | 101.2% | 96.4% | ||||||||
25 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 25.56 | -8.15 | -9.29 | -36.4% | 0.00 | -1.92 | 38.2% | 22.3% | 29137.5% | 425.1% | ||||||||
26 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 41.38 | 3.74 | 0.03 | 0.1% | 0.00 | 0.01 | 30.9% | 104.3% | 68.0% | 96.6% | ||||||||
24 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 31.60 | 1.75 | 0.10 | 0.3% | 0.00 | 0.02 | 22.1% | 16.1% | 96.7% | 98.0% | ||||||||
29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 40.54 | 5.47 | 3.05 | 7.5% | 0.00 | 0.63 | 23.2% | 14.0% | 6.7% | 292.4% | ||||||||
19 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 32.91 | 4.88 | 2.86 | 8.7% | 0.00 | 0.59 | 62.5% | 70.4% | 207.0% | 52.4% | ||||||||
25 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 20.25 | 1.96 | 0.93 | 4.6% | 0.00 | 0.20 | 25.6% | 22.3% | 81.5% | 426.0% | ||||||||
25 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 27.22 | 6.29 | 5.03 | 18.5% | 0.00 | 1.36 | 23.5% | 91.7% | 547.2% | 50.5% | ||||||||
27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 35.56 | 3.13 | 0.78 | 2.2% | 0.00 | 0.21 | 84.1% | 20.3% | 58.6% | 54.6% |
EPS | 2.13 sen |
Trailing PE (Sector Median: 6.3) | 23.9 |
PEG | 23.9 |
Altman Z | 1.4 |
Beaver | 0.368 |
Current Ratio | 3.63 |
Debt-Equity (DE) Ratio | 0.4 |
FCF Yield | 14.43 % |
Revenue QoQ | 28.43 % |
Revenue YoY | 6.64% |
Profit QoQ | -32.22 % |
Profit YoY | -35.6 % |
Profit Margin (Sector Median: 7.7) | 11.96 % |
ROE (ROIC: 6.21) | 6.92 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 6.3) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 7.7) | |
ROE (ROIC: 6.21) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.47 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 6.52 |
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) | 107.93 |
Expected Revenue (M) | 1715.98 |
Expected Growth (%) | 45.0 |
DATO' SRI YAP NGAN CHOY added 367700.0 units announced on 23 Jan 2024 at ~RM0.3
DATO' YAP FOOK CHOY added 367700.0 units announced on 23 Jan 2024 at ~RM0.3
DATO' SRI YAP NGAN CHOY added 4728200.0 units announced on 22 Jan 2024 at ~RM0.275
DATO' YAP FOOK CHOY added 4728200.0 units announced on 22 Jan 2024 at ~RM0.275
DATO' SRI YAP NGAN CHOY added 810000.0 units announced on 14 Dec 2022 at ~RM0.34
DATO' YAP FOOK CHOY added 810000.0 units announced on 14 Dec 2022 at ~RM0.34
DATO' SRI YAP NGAN CHOY added 1121900.0 units announced on 14 Oct 2022 at ~RM0.35
DATO' YAP FOOK CHOY added 1121900.0 units announced on 14 Oct 2022 at ~RM0.35
DATO' SRI YAP NGAN CHOY added 1880800.0 units announced on 06 Oct 2022 at ~RM0.375
DATO' YAP FOOK CHOY added 1880800.0 units announced on 06 Oct 2022 at ~RM0.375
DATO' YAP FOOK CHOY added 286800.0 units announced on 29 Sep 2022 at ~RM0.38
DATO' SRI YAP NGAN CHOY added 286800.0 units announced on 29 Sep 2022 at ~RM0.38
DATO' SRI YAP NGAN CHOY added 2488100.0 units announced on 08 Sep 2022 at ~RM0.41
DATO' YAP FOOK CHOY added 2488100.0 units announced on 08 Sep 2022 at ~RM0.41
DATO' YAP FOOK CHOY added 3731300.0 units announced on 28 Jul 2022 at ~RM0.4
DATO' SRI YAP NGAN CHOY added 3731300.0 units announced on 28 Jul 2022 at ~RM0.4
DATO' SRI YAP NGAN CHOY added 2875400.0 units announced on 25 Jul 2022 at ~RM0.385
DATO' YAP FOOK CHOY added 2875400.0 units announced on 25 Jul 2022 at ~RM0.385
DATO' YAP FOOK CHOY added 5395000.0 units announced on 21 Jul 2022 at ~RM0.36
DATO' SRI YAP NGAN CHOY added 5395000.0 units announced on 21 Jul 2022 at ~RM0.36
DATO' YAP FOOK CHOY added 2550000.0 units announced on 15 Jul 2022 at ~RM0.365
DATO' SRI YAP NGAN CHOY added 180000.0 units announced on 13 Jul 2022 at ~RM0.37
DATO' SRI YAP NGAN CHOY added 399500.0 units announced on 08 Jul 2022 at ~RM0.37
DATO' YAP FOOK CHOY added 2236500.0 units announced on 09 Jun 2022 at ~RM0.38
DATO' SRI YAP NGAN CHOY added 501000.0 units announced on 07 Jun 2022 at ~RM0.375
Market Cap: 944 M.
Market Cap Class: Middlers
Number of Shares: 1852 M.
Adjusted Float: 42.8%.
Stock highly correlated with
DLADY (94%)
CHGP (93%)
TEXCYCL (93%)
ADB (91%)
NCT Alliance Berhad (Previously known as Grand-Flo Berhad), is an investment holding company. NCT Alliance Berhad ventured into property development in mid-2013. The diversification in property development marked the effectiveness of the company after the completion of the acquisition of Innoceria Sdn Bhd in August 2014. Both projects are located in Mainland Penang, namely are Vortex Business Park and The Glades. These projects are capturing high-growth opportunities in Northern Peninsular because Vortex Business Park is a commercial development located in the industrial hub of Batu Kawan while The Glades features luxury residences in Bukit Mertajam. The company also developed nature-inspired Acacia Residences at Salak Perdana, Sepang and launched in October 2019. In 2020, the company rationalised their business into property development.
Sectors: Property
Code: 0056
Website: https://www.nctalliance.com/index.php/en/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Ybg Yap Consolidated Sdn Bhd | 50.29% | 475.15 |
Chin Hin Group Property Berhad | 5.61% | 53.0 |
Kenanga Investors Berhad | 5.25% | 49.6 |
Chiau Haw Choon | 4.68% | 44.2 |
Dato' Sri Yap Ngan Choy | 3.59% | 33.9 |
Datuk Seri Chiau Beng Teik | 3.56% | 33.6 |
Chong Keat Sdn Bhd | 3.17% | 29.93 |
Dato' Yap Fook Choy | 2.04% | 19.25 |
Kenanga Growth Fund | 2.01% | 18.99 |
AI Capital Sdn. Bhd. | 1.54% | 14.55 |
Chan Wah Kiang | 1.34% | 12.66 |
Kenanga Shariah Growth Opportunities Fund | 1.12% | 10.58 |
Dato Ong Choo Meng | 0.91% | 8.6 |
Yap Ngan Choy | 0.82% | 7.75 |
Kenanga Syariah Growth Fund | 0.82% | 7.75 |
Chiau Beng Teik | 0.74% | 6.99 |
Nutra Lipids Holdings Sdn Bhd | 0.64% | 6.05 |
Tan Boon Teik | 0.58% | 5.48 |
Chiau Haw Loon | 0.52% | 4.91 |
Kenanga Growth Opportunities Fund | 0.5% | 4.72 |
Teh Eng Chuan | 0.39% | 3.68 |
Ng Beng Hoo | 0.37% | 3.5 |
Shelly Chiau Yee Wern | 0.37% | 3.5 |
Kenanga Syariah Extra Fund | 0.37% | 3.5 |
Ong Tzu Chuen | 0.36% | 3.4 |
Khoo Chee Siang | 0.36% | 3.4 |
Yap Fook Choy | 0.36% | 3.4 |
Etiqa Life Insurance Berhad | 0.36% | 3.4 |
Tabung Haji | 0.35% | 3.31 |
Chu Yi Pei | 0.35% | 3.31 |