Maybank Securities (Thailand) PCL (BKK:MST)
Thailand
· Delayed Price · Currency is THB 7.60
+0.05 (0.66%)
May 2, 2025, 10:34 AM ICT
BKK:MST Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Interest and Dividend Income | 1,061 | 1,075 | 1,048 | 738.28 | 672.79 | 548.22 | Upgrade
|
| Total Interest Expense | 469.83 | 463.68 | 473.05 | 266.11 | 253.32 | 238.58 | Upgrade
|
| Net Interest Income | 591.31 | 611.6 | 575.35 | 472.17 | 419.47 | 309.64 | Upgrade
|
| Brokerage Commission | 1,049 | 1,057 | 1,182 | 1,649 | 2,477 | 1,976 | Upgrade
|
| Underwriting & Investment Banking Fee | 185.54 | 197.24 | 148.46 | 251.68 | 210.52 | 139.09 | Upgrade
|
| Other Revenue | 426.02 | 414.13 | 358.56 | 288.69 | 232.62 | 154.05 | Upgrade
|
| Revenue Before Loan Losses | 2,252 | 2,280 | 2,265 | 2,661 | 3,339 | 2,579 | Upgrade
|
| Provision for Loan Losses | -7.93 | -13.36 | 48.1 | -0.45 | 133.89 | -1.27 | Upgrade
|
| Revenue | 2,260 | 2,293 | 2,217 | 2,662 | 3,205 | 2,581 | Upgrade
|
| Revenue Growth (YoY) | 5.51% | 3.46% | -16.72% | -16.96% | 24.21% | 24.25% | Upgrade
|
| Salaries & Employee Benefits | 1,087 | 1,074 | 1,102 | 1,210 | 1,512 | 1,334 | Upgrade
|
| Cost of Services Provided | 278.7 | 276.51 | 282.27 | 297.44 | 331.6 | 297.46 | Upgrade
|
| Other Operating Expenses | 364.45 | 363.26 | 372.38 | 369.41 | 411.7 | 348.8 | Upgrade
|
| Total Operating Expenses | 1,730 | 1,714 | 1,757 | 1,877 | 2,256 | 1,980 | Upgrade
|
| Operating Income | 529.95 | 579.3 | 460.16 | 784.54 | 949.71 | 600.09 | Upgrade
|
| Other Non-Operating Income (Expenses) | -0.01 | -0.01 | -0 | -0.01 | 0 | -0.01 | Upgrade
|
| EBT Excluding Unusual Items | 529.93 | 579.29 | 460.16 | 784.53 | 949.71 | 600.08 | Upgrade
|
| Asset Writedown | 0 | 0 | -0 | -0 | 0 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.02 | -0.02 | -0 | 0 | 0 | - | Upgrade
|
| Pretax Income | 529.92 | 579.28 | 460.16 | 784.53 | 949.71 | 600.08 | Upgrade
|
| Income Tax Expense | 107.4 | 117.14 | 95.25 | 156.3 | 188.92 | 115.63 | Upgrade
|
| Net Income | 422.51 | 462.13 | 364.91 | 628.23 | 760.79 | 484.45 | Upgrade
|
| Net Income to Common | 422.51 | 462.13 | 364.91 | 628.23 | 760.79 | 484.45 | Upgrade
|
| Net Income Growth | 13.60% | 26.64% | -41.91% | -17.42% | 57.04% | 90.17% | Upgrade
|
| Shares Outstanding (Basic) | 571 | 571 | 571 | 571 | 572 | 571 | Upgrade
|
| Shares Outstanding (Diluted) | 571 | 571 | 571 | 571 | 572 | 571 | Upgrade
|
| Shares Change (YoY) | 0.07% | - | - | -0.21% | 0.21% | - | Upgrade
|
| EPS (Basic) | 0.74 | 0.81 | 0.64 | 1.10 | 1.33 | 0.85 | Upgrade
|
| EPS (Diluted) | 0.74 | 0.81 | 0.64 | 1.10 | 1.33 | 0.85 | Upgrade
|
| EPS Growth | 13.52% | 26.64% | -41.91% | -17.25% | 56.71% | 90.17% | Upgrade
|
| Free Cash Flow | 157 | 804.11 | 1,988 | 4,770 | -5,358 | -904.77 | Upgrade
|
| Free Cash Flow Per Share | 0.28 | 1.41 | 3.48 | 8.36 | -9.37 | -1.58 | Upgrade
|
| Dividend Per Share | - | 0.650 | 0.480 | 0.940 | 0.960 | 0.600 | Upgrade
|
| Dividend Growth | - | 35.42% | -48.94% | -2.08% | 60.00% | -30.23% | Upgrade
|
| Operating Margin | 23.45% | 25.26% | 20.76% | 29.47% | 29.63% | 23.25% | Upgrade
|
| Profit Margin | 18.69% | 20.15% | 16.46% | 23.60% | 23.73% | 18.77% | Upgrade
|
| Free Cash Flow Margin | 6.95% | 35.06% | 89.70% | 179.22% | -167.16% | -35.06% | Upgrade
|
| Effective Tax Rate | 20.27% | 20.22% | 20.70% | 19.92% | 19.89% | 19.27% | Upgrade
|
| Revenue as Reported | 2,722 | 2,744 | 2,738 | 2,927 | 3,593 | 2,818 | Upgrade
|
Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.