TM | TELEKOM MALAYSIA BERHAD
6.72 (1.36%)
T-O (am): 6.63 (08:59:00)
Last updated: 17:00
TM Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
TM Quarter Reports
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 | 2,917.09 | 668.23 | 465.04 | 15.9% | 0.00 | 12.12 | 0.3% | 5.2% | 17.3% | 13.6% | ||||||||
| 26 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 2,907.89 | 565.53 | 396.42 | 13.6% | 12.50 | 10.33 | 2.5% | 6.2% | 6.7% | 30.3% | ||||||||
| 30 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 2,837.04 | 572.10 | 424.81 | 15.0% | 0.00 | 11.07 | 9.3% | 3.9% | 2.0% | 28.7% | ||||||||
| 23 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 3,129.21 | 393.71 | 433.53 | 13.8% | 15.50 | 11.30 | 1.7% | 5.1% | 19.4% | 170.7% | ||||||||
| 23 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 3,076.31 | 505.02 | 538.19 | 17.5% | 0.00 | 14.08 | 0.7% | 2.6% | 5.4% | 102.9% | ||||||||
| 25 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 3,098.53 | 488.78 | 568.74 | 18.4% | 9.50 | 14.88 | 5.0% | 0.3% | 72.3% | 50.4% | ||||||||
| 25 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 2,951.50 | 420.99 | 330.10 | 11.2% | 0.00 | 8.64 | 0.9% | 2.0% | 106.1% | 2.9% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 2,978.26 | 214.01 | 160.18 | 5.4% | 7.50 | 4.20 | 5.7% | 5.5% | 39.6% | 100.4% | ||||||||
| 22 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 3,158.14 | 460.25 | 265.20 | 8.4% | 0.00 | 7.01 | 2.2% | 12.7% | 29.9% | 2.2% | ||||||||
| 24 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 3,089.27 | 545.11 | 378.06 | 12.2% | 9.00 | 10.02 | 6.8% | 11.8% | 11.2% | 73.0% | ||||||||
| 25 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 2,892.42 | 467.14 | 339.85 | 11.8% | 0.00 | 9.01 | 8.3% | 3.0% | 325.1% | 4.4% | ||||||||
| 25 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 3,153.08 | 194.12 | 79.94 | 2.5% | 6.00 | 2.12 | 12.5% | 5.1% | 70.5% | 69.2% | ||||||||
| 25 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 2,803.38 | 352.63 | 271.21 | 9.7% | 0.00 | 7.19 | 1.5% | 4.2% | 24.1% | 17.7% | ||||||||
| 27 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 2,762.91 | 293.14 | 218.59 | 7.9% | 7.00 | 5.79 | 1.7% | 6.6% | 32.8% | 20.4% | ||||||||
| 27 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 2,809.66 | 406.97 | 325.46 | 11.6% | 0.00 | 8.62 | 6.4% | 9.9% | 25.4% | 113.4% | ||||||||
| 24 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 3,001.33 | 358.92 | 259.44 | 8.6% | 7.50 | 6.87 | 11.6% | 1.1% | 21.2% | 607.8% | ||||||||
| 25 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 2,689.88 | 414.35 | 329.40 | 12.2% | 0.00 | 8.74 | 3.8% | 5.7% | 19.9% | 26.1% | ||||||||
| 27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 2,591.99 | 345.23 | 274.75 | 10.6% | 6.80 | 7.30 | 1.4% | 6.4% | 80.1% | 140.6% | ||||||||
| 20 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 2,557.11 | 160.09 | 152.52 | 6.0% | 0.00 | 4.05 | 15.7% | 8.0% | 398.5% | 50.5% | ||||||||
| 21 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 3,034.11 | 38.91 | -51.09 | -1.7% | 10.00 | -1.37 | 6.4% | 1.8% | 119.5% | 173.3% | ||||||||
| 26 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 2,852.55 | 301.47 | 261.31 | 9.2% | 0.00 | 6.95 | 3.0% | 3.2% | 128.8% | 248.8% | ||||||||
| 28 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 2,768.61 | 147.52 | 114.18 | 4.1% | 0.00 | 3.04 | 0.4% | 5.7% | 63.0% | 12.0% | ||||||||
| 30 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 2,778.92 | 437.17 | 308.28 | 11.1% | 0.00 | 8.20 | 10.0% | 2.4% | 342.6% | 96.2% | ||||||||
| 26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 3,088.86 | 146.45 | 69.66 | 2.3% | 2.00 | 1.86 | 4.8% | 3.5% | 139.7% | 74.8% | ||||||||
| 26 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 2,946.03 | -431.59 | -175.59 | -6.0% | 0.00 | -4.67 | 0.3% | 0.2% | 272.3% | 182.9% | ||||||||
| 29 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 2,936.39 | 108.30 | 101.93 | 3.5% | 0.00 | 2.71 | 3.1% | 1.5% | 35.1% | 51.6% | ||||||||
| 22 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 2,848.02 | 194.25 | 157.16 | 5.5% | 0.00 | 4.18 | 11.0% | 3.9% | 43.3% | 31.8% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 3,199.92 | 307.56 | 277.01 | 8.7% | 12.10 | 7.37 | 8.8% | 1.1% | 30.8% | 79.5% | ||||||||
| 22 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 2,940.41 | 235.51 | 211.82 | 7.2% | 0.00 | 5.64 | 1.3% | 0.6% | 0.6% | 32.5% | ||||||||
| 29 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 2,980.13 | 241.21 | 210.48 | 7.1% | 9.40 | 5.60 | 0.5% | 2.1% | 8.7% | 50.9% | ||||||||
| 23 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 2,964.63 | 263.74 | 230.43 | 7.8% | 0.00 | 6.13 | 8.4% | 3.8% | 49.3% | 28.5% | ||||||||
| 22 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 3,237.03 | 110.73 | 154.31 | 4.8% | 12.20 | 4.11 | 10.7% | 1.6% | 3.5% | 19.8% | ||||||||
| 05 Dec 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 2,923.11 | 218.87 | 159.84 | 5.5% | 0.00 | 4.25 | 4.0% | 0.0% | 14.6% | 4.2% | ||||||||
| 30 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 3,045.32 | 195.81 | 139.45 | 4.6% | 9.30 | 3.71 | 6.7% | 7.2% | 56.8% | 34.2% | ||||||||
| 25 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 2,855.44 | 393.22 | 322.44 | 11.3% | 0.00 | 8.58 | 10.3% | 2.9% | 67.6% | 150.1% | ||||||||
| 24 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 3,184.43 | 224.70 | 192.43 | 6.0% | 12.10 | 5.12 | 9.0% | 0.9% | 15.3% | 11.8% | ||||||||
| 26 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 2,922.55 | 259.03 | 166.87 | 5.7% | 0.00 | 4.44 | 2.9% | 10.9% | 21.3% | 11.6% | ||||||||
| 25 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 2,840.59 | 256.08 | 212.07 | 7.5% | 9.30 | 5.69 | 2.4% | 0.7% | 64.5% | 0.9% | ||||||||
| 29 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 2,774.07 | 172.08 | 128.91 | 4.7% | 0.00 | 3.47 | 12.1% | 5.9% | 40.9% | 38.8% | ||||||||
| 26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 3,157.31 | 253.68 | 218.30 | 6.9% | 13.40 | 5.90 | 19.8% | 6.0% | 15.6% | 36.6% |
TM Historical Dividends
TM Financial Ratios
| EPS | 44.81 sen |
| Trailing PE (Sector Median: 19.4) | 15.0 |
| PEG | 4.03 |
| Altman Z | 1.2 |
| Beaver | 0.047 |
| Current Ratio | 1.14 |
| Debt-Equity (DE) Ratio | 1.32 |
| FCF Yield | 1.3 % |
| Revenue QoQ | 0.32 % |
| Revenue YoY | -5.18% |
| Profit QoQ | 17.31 % |
| Profit YoY | -13.59 % |
| Profit Margin (Sector Median: 5.5) | 14.59 % |
| ROE (ROIC: 15.41) | 21.43 % |
| Dividend Per Share (DPS) | 28.0 sen |
| Dividend Yield (DY) | 4.17 % |
TM Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 19.4) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.5) | |
| ROE (ROIC: 15.41) | |
| Altman Z |
TM Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 6 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 2.44 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 465.04 |
| 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) | 3705.37 |
| Expected Revenue (M) | 34565.05 |
| Expected Growth (%) | 21.0 |
TM Directors Share Purchases (Beta)
ENCIK SHAZRIL IMRI BIN MOKHTAR added 3000.0 units announced on 08 Mar 2022 at ~RM4.68
TM Summary
Market Cap: 25789 M.
Market Cap Class: Titans
Number of Shares: 3837 M.
Adjusted Float: 47.4%.
Stock highly correlated with
F4GBM (97%)
FBM70 (97%)
FBMEMAS (97%)
FBMT100 (97%)
Telekom Malaysia Berhad provides integrated telecommunications solutions in Malaysia and internationally. It offers information and communications services and solutions in broadband, data, and fixed-line for small and medium businesses, and corporate/government customers. The company primarily provides personal telephony services, such as fixed lines, wireless services, Centrex office communication system, and integrated services digital network (ISDN); Internet services, such as broadband, narrowband, and applications; entertainment services; card services; and education services. Telekom Malaysia also offers various voice services, data services, application services, broadband Internet, and SME packages for small and medium businesses; and voice services, data services, application services, broadband Internet, satellite/maritime/radio, broadcast, and specialized network services for corporate/government customers, as well as provides bandwidth and infrastructure services. In addition, it involves in printing and publication of directories, property development, and trade of consumer equipments. Telekom Malaysia is based in Kuala Lumpur, Malaysia.
Sectors: Trading & Services, Telco, F4GBM, F4GBM Shariah, MSCI, 5G, FBMKLCI, Telecommunications Service Providers, Telecommunications & Media, Work-from-Home (WFH), Cloud Managed Services
Code: 4863
Website: http://www.tm.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
TM Top Shareholdings
Updated on 15-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Khazanah Nasional Berhad | 19.73% | 5088.24 |
| Employees Provident Fund Board | 16.05% | 4137.91 |
| Kumpulan Wang Persaraan (Diperbadankan) [Kwap] | 8.22% | 2119.89 |
| KWAP | 8.19% | 2113.18 |
| Amanah Saham Bumiputera | 6.95% | 1793.14 |
| Amanah Saham Malaysia | 4.64% | 1196.63 |
| Public Mutual Fund | 2.42% | 624.1 |
| AIA Group | 1.7% | 438.42 |
| Tabung Haji | 1.18% | 304.31 |
| Prulink Equity Fund | 0.94% | 242.42 |
| Pertubuhan Keselamatan Sosial | 0.84% | 216.63 |
| Vanguard Group | 0.82% | 211.47 |
| Great Eastern Group | 0.81% | 208.89 |
| Urusharta Jamaah Sdn. Bhd. | 0.77% | 198.58 |
| Permodalan Nasional Berhad | 0.71% | 183.1 |
| State Street Bank & Trust | 0.69% | 177.95 |
| Prudential BSN Fund | 0.47% | 121.21 |
| Strategic Fund | 0.42% | 108.32 |
| Public Islamic Select Enterprise Fund | 0.34% | 87.68 |