Maybank Securities (Thailand) PCL (BKK: MST)
Thailand
· Delayed Price · Currency is THB 9.80
-0.05 (-0.51%)
Nov 21, 2024, 3:15 PM ICT
MST Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Interest and Dividend Income | 1,091 | 1,048 | 738.28 | 672.79 | 548.22 | 764.1 | Upgrade
|
| Total Interest Expense | 464.48 | 473.05 | 266.11 | 253.32 | 238.58 | 326.95 | Upgrade
|
| Net Interest Income | 626.91 | 575.35 | 472.17 | 419.47 | 309.64 | 437.16 | Upgrade
|
| Brokerage Commission | 1,029 | 1,182 | 1,649 | 2,477 | 1,976 | 1,421 | Upgrade
|
| Underwriting & Investment Banking Fee | 182.25 | 148.46 | 251.68 | 210.52 | 139.09 | 74.12 | Upgrade
|
| Other Revenue | 351.46 | 358.56 | 288.69 | 232.62 | 154.05 | 143.51 | Upgrade
|
| Revenue Before Loan Losses | 2,190 | 2,265 | 2,661 | 3,339 | 2,579 | 2,076 | Upgrade
|
| Provision for Loan Losses | 37.36 | 48.1 | -0.45 | 133.89 | -1.27 | -0.82 | Upgrade
|
| Revenue | 2,153 | 2,217 | 2,662 | 3,205 | 2,581 | 2,077 | Upgrade
|
| Revenue Growth (YoY) | -8.16% | -16.72% | -16.96% | 24.21% | 24.25% | -15.30% | Upgrade
|
| Salaries & Employee Benefits | 1,063 | 1,102 | 1,210 | 1,512 | 1,334 | 1,120 | Upgrade
|
| Cost of Services Provided | 270.12 | 282.27 | 297.44 | 331.6 | 297.46 | 239.79 | Upgrade
|
| Other Operating Expenses | 344.33 | 372.38 | 369.41 | 411.7 | 348.8 | 398.92 | Upgrade
|
| Total Operating Expenses | 1,677 | 1,757 | 1,877 | 2,256 | 1,980 | 1,758 | Upgrade
|
| Operating Income | 475.48 | 460.16 | 784.54 | 949.71 | 600.09 | 318.48 | Upgrade
|
| Other Non-Operating Income (Expenses) | -0 | -0 | -0.01 | 0 | -0.01 | - | Upgrade
|
| EBT Excluding Unusual Items | 475.47 | 460.16 | 784.53 | 949.71 | 600.08 | 318.48 | Upgrade
|
| Asset Writedown | -0 | -0 | -0 | 0 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -0 | -0 | 0 | 0 | - | - | Upgrade
|
| Pretax Income | 475.47 | 460.16 | 784.53 | 949.71 | 600.08 | 318.48 | Upgrade
|
| Income Tax Expense | 96.67 | 95.25 | 156.3 | 188.92 | 115.63 | 63.74 | Upgrade
|
| Earnings From Continuing Ops. | 378.8 | 364.91 | 628.23 | 760.79 | 484.45 | 254.75 | Upgrade
|
| Net Income | 378.8 | 364.91 | 628.23 | 760.79 | 484.45 | 254.75 | Upgrade
|
| Net Income to Common | 378.8 | 364.91 | 628.23 | 760.79 | 484.45 | 254.75 | Upgrade
|
| Net Income Growth | -22.38% | -41.92% | -17.42% | 57.04% | 90.17% | -34.90% | Upgrade
|
| Shares Outstanding (Basic) | 571 | 571 | 571 | 572 | 571 | 571 | Upgrade
|
| Shares Outstanding (Diluted) | 571 | 571 | 571 | 572 | 571 | 571 | Upgrade
|
| Shares Change (YoY) | - | - | -0.21% | 0.21% | - | - | Upgrade
|
| EPS (Basic) | 0.66 | 0.64 | 1.10 | 1.33 | 0.85 | 0.45 | Upgrade
|
| EPS (Diluted) | 0.66 | 0.64 | 1.10 | 1.33 | 0.85 | 0.45 | Upgrade
|
| EPS Growth | -22.38% | -41.92% | -17.25% | 56.71% | 90.17% | -34.90% | Upgrade
|
| Free Cash Flow | 4,400 | 1,988 | 4,770 | -5,358 | -904.77 | 802.36 | Upgrade
|
| Free Cash Flow Per Share | 7.71 | 3.48 | 8.36 | -9.37 | -1.59 | 1.41 | Upgrade
|
| Dividend Per Share | 0.490 | 0.480 | 0.940 | 0.960 | 0.600 | 0.860 | Upgrade
|
| Dividend Growth | -50.00% | -48.94% | -2.08% | 60.00% | -30.23% | 26.47% | Upgrade
|
| Operating Margin | 22.09% | 20.76% | 29.47% | 29.63% | 23.25% | 15.34% | Upgrade
|
| Profit Margin | 17.60% | 16.46% | 23.60% | 23.74% | 18.77% | 12.27% | Upgrade
|
| Free Cash Flow Margin | 204.39% | 89.70% | 179.22% | -167.16% | -35.06% | 38.63% | Upgrade
|
| Effective Tax Rate | 20.33% | 20.70% | 19.92% | 19.89% | 19.27% | 20.01% | Upgrade
|
| Revenue as Reported | 2,654 | 2,738 | 2,927 | 3,593 | 2,818 | 2,403 | Upgrade
|
Source: S&P Capital IQ. Capital Markets template. Financial Sources.