Loading...

Telekom Malaysia Berhad

OTCPK:MYTE.F
Snowflake Description

Mediocre balance sheet and overvalued.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
MYTE.F
OTCPK
MYR17B
Market Cap
  1. Home
  2. US
  3. Telecom
Company description

Telekom Malaysia Berhad engages in the establishment, maintenance, and provision of telecommunications and related services in Malaysia and internationally. The last earnings update was 52 days ago. More info.


Add to Portfolio Compare Print
MYTE.F Share Price and Events
7 Day Returns
0%
OTCPK:MYTE.F
-1.9%
US Telecom
-1.2%
US Market
1 Year Returns
-
OTCPK:MYTE.F
6.3%
US Telecom
3.4%
US Market
MYTE.F Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Telekom Malaysia Berhad (MYTE.F) 0% 0% - - -50% -59.9%
US Telecom -1.9% -0.4% 0% 6.3% -15.3% -6.1%
US Market -1.2% 1.2% 1.7% 3.4% 35.5% 41.6%
1 Year Return vs Industry and Market
  • No trading data on MYTE.F.
  • No trading data on MYTE.F.
Price Volatility
MYTE.F
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Telekom Malaysia Berhad's competitors could be found in our database.

Value

 Is Telekom Malaysia Berhad undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Telekom Malaysia Berhad to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Telekom Malaysia Berhad.

OTCPK:MYTE.F Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 24 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 7.5%
Perpetual Growth Rate 10-Year US Government Bond Rate 2.7%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for OTCPK:MYTE.F
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year US Govt Bond Rate 2.7%
Equity Risk Premium S&P Global 6%
Telecom Unlevered Beta Simply Wall St/ S&P Global 0.35
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.349 (1 + (1- 24%) (62.23%))
0.675
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.73% + (0.8 * 5.96%)
7.5%

Discounted Cash Flow Calculation for OTCPK:MYTE.F using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Telekom Malaysia Berhad is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

OTCPK:MYTE.F DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (MYR, Millions) Source Present Value
Discounted (@ 7.5%)
2020 1,197.37 Analyst x10 1,113.85
2021 1,199.62 Analyst x9 1,038.11
2022 1,107.86 Analyst x2 891.84
2023 1,280.80 Analyst x1 959.14
2024 1,303.18 Est @ 1.75% 907.82
2025 1,329.79 Est @ 2.04% 861.75
2026 1,359.69 Est @ 2.25% 819.67
2027 1,392.22 Est @ 2.39% 780.74
2028 1,426.95 Est @ 2.49% 744.40
2029 1,463.54 Est @ 2.56% 710.24
Present value of next 10 years cash flows MYR8,827.54
OTCPK:MYTE.F DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= MYR1,463.54 × (1 + 2.73%) ÷ (7.5% – 2.73%)
MYR31,533.12
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= MYR31,533.12 ÷ (1 + 7.5%)10
MYR15,302.53
OTCPK:MYTE.F Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= MYR8,827.54 + MYR15,302.53
MYR24,130.07
Equity Value per Share
(MYR)
= Total value / Shares Outstanding
= MYR24,130.07 / 3,757.93
MYR6.42
OTCPK:MYTE.F Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in OTCPK:MYTE.F represents 0.18x of KLSE:TM
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.18x
Value per Share
(Listing Adjusted, USD)
= Value per Share (MYR) x Listing Adjustment Factor
= MYR 6.42 x 0.18
$1.16
Value per share (USD) From above. $1.16
Current discount Discount to share price of $0.81
= -1 x ($0.81 - $1.16) / $1.16
29.9%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Telekom Malaysia Berhad is available for.
Intrinsic value
30%
Share price is $0.81 vs Future cash flow value of $1.16
Current Discount Checks
For Telekom Malaysia Berhad to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Telekom Malaysia Berhad's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Telekom Malaysia Berhad's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Telekom Malaysia Berhad's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Telekom Malaysia Berhad's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OTCPK:MYTE.F PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in MYR MYR0.08
KLSE:TM Share Price ** KLSE (2019-06-13) in MYR MYR4.5
United States of America Telecom Industry PE Ratio Median Figure of 17 Publicly-Listed Telecom Companies 14.62x
United States of America Market PE Ratio Median Figure of 3,080 Publicly-Listed Companies 17.88x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Telekom Malaysia Berhad.

OTCPK:MYTE.F PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= KLSE:TM Share Price ÷ EPS (both in MYR)

= 4.5 ÷ 0.08

55.55x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Telekom Malaysia Berhad is overvalued based on earnings compared to the US Telecom industry average.
  • Telekom Malaysia Berhad is overvalued based on earnings compared to the United States of America market.
Price based on expected Growth
Does Telekom Malaysia Berhad's expected growth come at a high price?
Raw Data
OTCPK:MYTE.F PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 55.55x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 24 Analysts
4.1%per year
United States of America Telecom Industry PEG Ratio Median Figure of 8 Publicly-Listed Telecom Companies 1.1x
United States of America Market PEG Ratio Median Figure of 2,119 Publicly-Listed Companies 1.57x

*Line of best fit is calculated by linear regression .

OTCPK:MYTE.F PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 55.55x ÷ 4.1%

13.68x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Telekom Malaysia Berhad is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Telekom Malaysia Berhad's assets?
Raw Data
OTCPK:MYTE.F PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in MYR MYR1.86
KLSE:TM Share Price * KLSE (2019-06-13) in MYR MYR4.5
United States of America Telecom Industry PB Ratio Median Figure of 30 Publicly-Listed Telecom Companies 1.46x
United States of America Market PB Ratio Median Figure of 5,245 Publicly-Listed Companies 1.79x
OTCPK:MYTE.F PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= KLSE:TM Share Price ÷ Book Value per Share (both in MYR)

= 4.5 ÷ 1.86

2.42x

* Primary Listing of Telekom Malaysia Berhad.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Telekom Malaysia Berhad is overvalued based on assets compared to the US Telecom industry average.
X
Value checks
We assess Telekom Malaysia Berhad's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Telecom industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Telecom industry average (and greater than 0)? (1 check)
  5. Telekom Malaysia Berhad has a total score of 1/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Telekom Malaysia Berhad expected to perform in the next 1 to 3 years based on estimates from 24 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
4.1%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Telekom Malaysia Berhad expected to grow at an attractive rate?
  • Telekom Malaysia Berhad's earnings growth is expected to exceed the low risk savings rate of 2.7%.
Growth vs Market Checks
  • Telekom Malaysia Berhad's earnings growth is positive but not above the United States of America market average.
  • Telekom Malaysia Berhad's revenue growth is positive but not above the United States of America market average.
Annual Growth Rates Comparison
Raw Data
OTCPK:MYTE.F Future Growth Rates Data Sources
Data Point Source Value (per year)
OTCPK:MYTE.F Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 24 Analysts 4.1%
OTCPK:MYTE.F Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 24 Analysts 0.6%
United States of America Telecom Industry Earnings Growth Rate Market Cap Weighted Average 9.1%
United States of America Telecom Industry Revenue Growth Rate Market Cap Weighted Average 0.5%
United States of America Market Earnings Growth Rate Market Cap Weighted Average 13.9%
United States of America Market Revenue Growth Rate Market Cap Weighted Average 7.4%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
OTCPK:MYTE.F Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 24 Analyst Estimates (S&P Global) See Below
All numbers in MYR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OTCPK:MYTE.F Future Estimates Data
Date (Data in MYR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31
2022-12-31 12,936 1,018 1
2021-12-31 11,485 3,207 928 20
2020-12-31 11,430 3,124 916 24
2019-12-31 11,438 2,787 916 24
OTCPK:MYTE.F Past Financials Data
Date (Data in MYR Millions) Revenue Cash Flow Net Income *
2019-03-31 11,750 2,696 304
2018-12-31 11,819 2,585 153
2018-09-30 11,930 2,282 361
2018-06-30 11,925 2,704 748
2018-03-31 11,969 2,265 856
2017-12-31 12,085 2,418 930
2017-09-30 12,122 2,610 807
2017-06-30 12,105 2,334 755
2017-03-31 12,170 2,712 684
2016-12-31 12,061 2,849 776
2016-09-30 12,008 2,823 814
2016-06-30 12,008 3,042 821

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Telekom Malaysia Berhad's earnings are expected to grow by 4.1% yearly, however this is not considered high growth (20% yearly).
  • Telekom Malaysia Berhad's revenue is expected to grow by 0.6% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
OTCPK:MYTE.F Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 24 Analyst Estimates (S&P Global) See Below

All data from Telekom Malaysia Berhad Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:MYTE.F Future Estimates Data
Date (Data in MYR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31
2022-12-31 0.27 0.27 0.27 1.00
2021-12-31 0.25 0.33 0.13 19.00
2020-12-31 0.24 0.33 0.13 22.00
2019-12-31 0.25 0.32 0.18 20.00
OTCPK:MYTE.F Past Financials Data
Date (Data in MYR Millions) EPS *
2019-03-31 0.08
2018-12-31 0.04
2018-09-30 0.10
2018-06-30 0.20
2018-03-31 0.23
2017-12-31 0.25
2017-09-30 0.21
2017-06-30 0.20
2017-03-31 0.18
2016-12-31 0.21
2016-09-30 0.22
2016-06-30 0.22

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Telekom Malaysia Berhad is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Telekom Malaysia Berhad's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Telekom Malaysia Berhad has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Telekom Malaysia Berhad performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Telekom Malaysia Berhad's growth in the last year to its industry (Telecom).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Telekom Malaysia Berhad's year on year earnings growth rate was negative over the past 5 years and the most recent earnings are below average.
  • Telekom Malaysia Berhad's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Telekom Malaysia Berhad's 1-year earnings growth is negative, it can't be compared to the US Telecom industry average.
Earnings and Revenue History
Telekom Malaysia Berhad's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Telekom Malaysia Berhad Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:MYTE.F Past Revenue, Cash Flow and Net Income Data
Date (Data in MYR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 11,750.20 304.40 623.30
2018-12-31 11,819.30 153.20 623.30
2018-09-30 11,930.30 360.50 601.10
2018-06-30 11,924.70 747.90 601.10
2018-03-31 11,968.50 856.40 601.10
2017-12-31 12,085.10 929.70 601.10
2017-09-30 12,122.20 807.00 946.40
2017-06-30 12,104.90 755.00 946.40
2017-03-31 12,170.10 684.00 946.40
2016-12-31 12,060.90 776.00 946.40
2016-09-30 12,008.30 814.20 873.00
2016-06-30 12,007.70 821.20 873.00
2016-03-31 11,802.90 893.80 873.00
2015-12-31 11,721.60 700.30 873.00
2015-09-30 11,694.50 726.10 807.10
2015-06-30 11,408.00 748.10 807.10
2015-03-31 11,389.20 750.10 807.10
2014-12-31 11,235.10 831.80 807.10
2014-09-30 11,057.60 957.70 830.10
2014-06-30 11,032.10 1,009.80 830.10
2014-03-31 10,824.10 1,009.60 830.10
2013-12-31 10,628.70 1,012.20 830.10
2013-09-30 10,458.20 1,031.20 777.70
2013-06-30 10,223.10 1,091.70 777.70
2013-03-31 10,034.30 1,226.30 777.70
2012-12-31 9,993.50 1,263.70 777.70
2012-09-30 9,631.40 1,498.80 752.00

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Telekom Malaysia Berhad has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • Telekom Malaysia Berhad used its assets less efficiently than the US Telecom industry average last year based on Return on Assets.
  • Telekom Malaysia Berhad has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Telekom Malaysia Berhad's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Telecom industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Telekom Malaysia Berhad has a total score of 1/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Telekom Malaysia Berhad's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Telekom Malaysia Berhad's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Telekom Malaysia Berhad is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Telekom Malaysia Berhad's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Telekom Malaysia Berhad's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.8x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Telekom Malaysia Berhad Company Filings, last reported 3 months ago.

OTCPK:MYTE.F Past Debt and Equity Data
Date (Data in MYR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 6,260.90 8,556.10 3,020.30
2018-12-31 7,015.50 8,521.30 2,982.00
2018-09-30 7,044.40 8,887.00 2,352.80
2018-06-30 7,465.90 8,539.30 1,811.50
2018-03-31 7,435.80 8,049.70 1,839.40
2017-12-31 7,766.80 8,088.90 2,088.50
2017-09-30 7,508.50 8,512.10 2,471.80
2017-06-30 7,698.50 8,121.60 2,034.10
2017-03-31 7,561.10 8,217.50 2,577.00
2016-12-31 7,832.50 8,310.80 3,450.00
2016-09-30 7,712.70 7,932.10 3,136.60
2016-06-30 7,931.50 7,696.40 3,130.00
2016-03-31 7,853.00 7,794.40 3,726.90
2015-12-31 8,038.70 7,558.00 4,033.80
2015-09-30 7,846.30 7,490.30 3,422.00
2015-06-30 8,019.70 6,940.00 3,379.10
2015-03-31 8,090.80 6,875.10 3,391.30
2014-12-31 7,959.90 6,469.20 3,464.30
2014-09-30 7,358.60 5,753.80 2,321.70
2014-06-30 7,617.40 7,183.70 3,658.80
2014-03-31 7,504.70 6,932.00 3,427.20
2013-12-31 7,299.30 6,455.80 3,156.40
2013-09-30 6,910.60 8,014.60 3,723.80
2013-06-30 7,001.10 7,894.10 3,943.00
2013-03-31 7,273.20 7,396.60 4,264.20
2012-12-31 7,060.00 7,111.80 4,258.40
2012-09-30 6,704.30 6,719.40 3,128.50
  • Telekom Malaysia Berhad's level of debt (136.7%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (92.4% vs 136.7% today).
  • Debt is well covered by operating cash flow (31.5%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 6x coverage).
X
Financial health checks
We assess Telekom Malaysia Berhad's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Telekom Malaysia Berhad has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Telekom Malaysia Berhad's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0.44%
Current annual income from Telekom Malaysia Berhad dividends. Estimated to be 2.84% next year.
If you bought $2,000 of Telekom Malaysia Berhad shares you are expected to receive $9 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Telekom Malaysia Berhad's pays a lower dividend yield than the bottom 25% of dividend payers in United States of America (1.44%).
  • Telekom Malaysia Berhad's dividend is below the markets top 25% of dividend payers in United States of America (3.76%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
OTCPK:MYTE.F Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 24 Analyst Estimates (S&P Global) See Below
United States of America Telecom Industry Average Dividend Yield Market Cap Weighted Average of 9 Stocks 5.3%
United States of America Market Average Dividend Yield Market Cap Weighted Average of 2016 Stocks 2.4%
United States of America Minimum Threshold Dividend Yield 10th Percentile 0.8%
United States of America Bottom 25% Dividend Yield 25th Percentile 1.4%
United States of America Top 25% Dividend Yield 75th Percentile 3.8%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

OTCPK:MYTE.F Future Dividends Estimate Data
Date (Data in MYR) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31 0.16 1.00
2021-12-31 0.13 20.00
2020-12-31 0.13 23.00
2019-12-31 0.13 22.00
OTCPK:MYTE.F Past Annualized Dividends Data
Date (Data in MYR) Dividend per share (annual) Avg. Yield (%)
2019-02-26 0.020 0.610
2018-11-26 0.000 0.000
2018-08-29 0.000 0.000
2018-03-01 0.215 5.089
2017-08-29 0.216 3.516
2017-02-22 0.215 3.348
2016-02-24 0.214 3.279
2015-08-25 0.227 3.426
2015-05-05 0.229 3.370
2014-09-15 0.258 3.693
2014-05-09 0.261 4.147
2013-08-29 0.220 3.998
2013-04-11 0.244 4.522
2012-11-30 0.196 3.560
2012-02-24 0.196 3.479
2011-04-14 0.262 6.192
2010-08-24 0.260 7.231
2010-04-13 0.230 6.798
2009-08-24 0.243 7.713
2009-04-10 0.263 8.385
2008-11-11 0.240 7.494
2008-08-19 0.340 10.010

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Telekom Malaysia Berhad is not paying a notable dividend for United States of America, therefore no need to check if the payments are stable.
  • Telekom Malaysia Berhad is not paying a notable dividend for United States of America, therefore no need to check if the payments are increasing.
Current Payout to shareholders
What portion of Telekom Malaysia Berhad's earnings are paid to the shareholders as a dividend.
  • No need to calculate the sustainability of Telekom Malaysia Berhad's dividends as it is not paying a notable one for United States of America.
Future Payout to shareholders
  • Dividends after 3 years are expected to be covered by earnings (1.9x coverage).
X
Income/ dividend checks
We assess Telekom Malaysia Berhad's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Telekom Malaysia Berhad afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Telekom Malaysia Berhad has a total score of 1/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Telekom Malaysia Berhad's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Noor Kamarul Nuruddin
AGE 60
TENURE AS CEO 0.1 years
CEO Bio

Mr. Noor Kamarul Anuar Nuruddin has been the Managing Director, Group Chief Executive Officer and Executive Director at Telekom Malaysia Berhad since June 13, Mr. Nuruddin served as Chief Special Project Officer of Celcom Axiata Berhad and served as its the Chief Customer Experience Program Officer since July 2014. He years in managing telecommunication networks and services in Malaysia and Indonesia focusing on Fixed Network, Mobile Network and Mobile Broadband Services. He has led the strategy, planning and implementation of projects ranging from Greenfield network, 3G, 4G to merger of Cellular networks. Prior to that, Mr. Nuruddin served as the Chief Carrier Collaboration Officer at Celcom Axiata Berhad until July 2014 and served as its Chief Information Technology & Transformation Officer and Chief Technology Officer. Mr. Nuruddin was a member of Celcom Axiata Berhad’s (Celcom) senior management team in driving the turnaround of Celcom’s performance with an achievement of 31 quarters of consecutive growth from 2003 to March 2018. He joined Celcom (Malaysia) Berhad in 2003 as Chief Technology Officer responsible for Celcom’s Network Strategic Plan. In 2010, he was promoted as Chief Information Technology & Transformation Officer responsible for developing a transformational IT infrastructure, processes and billing improvement, rationalisation and optimisation plan before being assigned as the Chief Carrier Collaboration Officer in charge of managing the celco’s collaborations with Domestic Network Facilities Providers (NFPs), telcos and celcos, foreign cellular operators as well as international carriers for roaming and traffic services. He was thereafter appointed as the Chief Customer and Programme Officer responsible in enhancing the customer experience at every customer touch points before being assigned as the Chief Special Project Officer responsible for exploring new projects and establishing proof of concepts.

CEO Compensation
  • Insufficient data for Noor Kamarul to compare compensation growth.
  • Insufficient data for Noor Kamarul to establish whether their remuneration is reasonable compared to companies of similar size in United States of America.
Management Team Tenure

Average tenure and age of the Telekom Malaysia Berhad management team in years:

3.6
Average Tenure
52
Average Age
  • The tenure for the Telekom Malaysia Berhad management team is about average.
Management Team

Noor Kamarul Nuruddin

TITLE
MD, CEO & Executive Director
AGE
60
TENURE
0.1 yrs

Nor Mohd Ali

TITLE
Group CFO & Financial Controller
AGE
49
TENURE
2.2 yrs

Imri Mokhtar

TITLE
Chief Operating Officer
AGE
45

Rohaila Basir

TITLE
GM of Corporate Finance & Investor Relations & Head of Investor Relations
AGE
43
TENURE
2 yrs

Idrus Bin Ismail

TITLE
Chief Legal and Integrity Officer
AGE
65

Izlyn Ramli

TITLE
Vice President of Group Brand & Communications
AGE
48
TENURE
5.1 yrs

Mohd Farid Mohd Basir

TITLE
Chief Human Capital Officer
AGE
48
TENURE
0.8 yrs

Kairul Mohamed Zamzam

TITLE
Chief Strategy Officer
AGE
55
TENURE
10.4 yrs

Ahmad Ismail

TITLE
Chief Corporate & Regulatory officer
AGE
58
TENURE
8.8 yrs

Azizi Hadi

TITLE
Executive Vice President of TM One
AGE
55
TENURE
8.1 yrs
Board of Directors Tenure

Average tenure and age of the Telekom Malaysia Berhad board of directors in years:

0.8
Average Tenure
62.5
Average Age
  • The average tenure for the Telekom Malaysia Berhad board of directors is less than 3 years, this suggests a new board.
Board of Directors

Rosli Bin Man

TITLE
Non-Independent & Non-Executive Chairman
COMPENSATION
MYR35K
AGE
65
TENURE
0.6 yrs

Noor Kamarul Nuruddin

TITLE
MD, CEO & Executive Director
AGE
60
TENURE
0.1 yrs

Zalekha Binti Hassan

TITLE
Senior Independent Director
COMPENSATION
MYR400K
AGE
65
TENURE
0.4 yrs

Hisham Bin Mokhtar

TITLE
Independent Non-Executive Director
COMPENSATION
MYR78K
AGE
57
TENURE
0.8 yrs

Ibrahim Bin Marsidi

TITLE
Independent Non Executive Director
COMPENSATION
MYR206K
AGE
67
TENURE
0.1 yrs

Siew Gee

TITLE
Independent Non Executive Director
COMPENSATION
MYR327K
AGE
70
TENURE
5.3 yrs

Hamidon Bin Hamidin

TITLE
Non Independent & Non Executive Director
COMPENSATION
MYR78K
AGE
53
TENURE
0.8 yrs

Balasingham Namasiwayam

TITLE
Independent & Non-Executive Director
COMPENSATION
MYR609K
AGE
67
TENURE
3.3 yrs

Y. M. Tunku Binti Tunku A. Malek

TITLE
Independent Non-Executive Director
COMPENSATION
MYR439K
AGE
54
TENURE
3.3 yrs

Encik Sockanathan

TITLE
Independent & Non-Executive Director
COMPENSATION
MYR88K
AGE
58
TENURE
0.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price ($) Value ($)
X
Management checks
We assess Telekom Malaysia Berhad's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Telekom Malaysia Berhad has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Telekom Malaysia Berhad engages in the establishment, maintenance, and provision of telecommunications and related services in Malaysia and internationally. It operates through unifi, TM ONE, TM GLOBAL, and Shared Services/Others segments. The company offers a suite of communication services and solutions in fixed telephony and broadband, mobility, content, Wi-Fi, and smart services. It also provides network connectivity and bandwidth; project management; fiber optic transmission network; managed network, and value added telecommunication and information technology; information and communications technology; cloud consumption; and transmission of voice and data services, as well as develops and sells software products. In addition, the company engages in the provision of research and development activities in the areas of communications, hi-tech applications, and products and services in related business; management of customer care services; trading of customer premises telecommunication equipment; property development activities; and content and application development for Internet services. Further, it provides printed and online telephone directories; multi-platform solutions for advertising; broadband network infrastructure facilities and services; and managed network, network system integration, network centric, integrated security management system, fleet management, and smart building services, as well as training and related services. Additionally, the company develops, operates, and provides intelligent building systems and security, integrated telecommunications, and information technology solutions; and provides managed contact center, information technology, and application services, as well as manages and administers multimedia university. It serves approximately 2.5 million broadband customers, including approximately 1.3 million unifi customers. The company was founded in 1946 and is headquartered in Kuala Lumpur, Malaysia.

Details
Name: Telekom Malaysia Berhad
MYTE.F
Exchange: OTCPK
Founded: 1946
MYR4,114,727,410
3,757,934,824
Website: http://www.tm.com.my
Address: Telekom Malaysia Berhad
Menara TM,
Level 51,
Kuala Lumpur,
50672,
Malaysia
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
KLSE TM Ordinary Shares Bursa Malaysia MY MYR 02. Jan 1992
OTCPK MYTE.F Ordinary Shares Pink Sheets LLC US USD 02. Jan 1992
Number of employees
Current staff
Staff numbers
22,630
Telekom Malaysia Berhad employees.
Industry
Integrated Telecommunication Services
Telecom
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/07/21 00:29
End of day share price update: 2019/06/13 00:00
Last estimates confirmation: 2019/07/18
Last earnings filing: 2019/05/30
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.