Maybank Securities (Thailand) PCL (BKK:MST)
Thailand · Delayed Price · Currency is THB 7.50
-0.15 (-1.96%)
Oct 28, 2026, 4:36 PM 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Interest and Dividend Income | 641.71 | 852 | 1,075 | 1,048 | 738.28 | 672.79 |
Total Interest Expense | 219.71 | 346.96 | 463.68 | 473.05 | 266.11 | 253.32 |
Net Interest Income | 422 | 505.04 | 611.6 | 575.35 | 472.17 | 419.47 |
Brokerage Commission | 1,202 | 894.88 | 1,057 | 1,182 | 1,649 | 2,477 |
Underwriting & Investment Banking Fee | 238.54 | 135.22 | 197.24 | 148.46 | 251.68 | 210.52 |
Other Revenue | 377.23 | 339.86 | 414.13 | 358.56 | 288.69 | 232.62 |
Revenue Before Loan Losses | 2,239 | 1,875 | 2,280 | 2,265 | 2,661 | 3,339 |
Provision for Loan Losses | -36.42 | -5.68 | -13.36 | 48.1 | -0.45 | 133.89 |
| 2,276 | 1,881 | 2,293 | 2,217 | 2,662 | 3,205 | |
Revenue Growth | 11.47% | -17.99% | 3.46% | -16.72% | -16.96% | 24.21% |
Salaries & Employee Benefits | 1,196 | 1,054 | 1,074 | 1,102 | 1,210 | 1,512 |
Cost of Services Provided | 182.54 | 140.16 | 156.68 | 282.27 | 297.44 | 331.6 |
Other Operating Expenses | 395.21 | 409.11 | 483.09 | 372.38 | 369.41 | 411.7 |
Total Operating Expenses | 1,774 | 1,603 | 1,714 | 1,757 | 1,877 | 2,256 |
Operating Income | 501.72 | 277.26 | 579.3 | 460.16 | 784.54 | 949.71 |
Other Non-Operating Income (Expenses) | 0.01 | 0.01 | -0.01 | -0 | -0.01 | 0 |
EBT Excluding Unusual Items | 501.74 | 277.27 | 579.29 | 460.16 | 784.53 | 949.71 |
Asset Writedown | -0 | -0 | 0 | -0 | -0 | 0 |
Gain (Loss) on Sale of Investments | 0.02 | 0.02 | -0.02 | -0 | 0 | 0 |
Pretax Income | 501.75 | 277.29 | 579.28 | 460.16 | 784.53 | 949.71 |
Income Tax Expense | 101.67 | 56.78 | 117.14 | 95.25 | 156.3 | 188.92 |
Net Income | 400.08 | 220.51 | 462.13 | 364.91 | 628.23 | 760.79 |
Net Income to Common | 400.08 | 220.51 | 462.13 | 364.91 | 628.23 | 760.79 |
Net Income Growth | 35.43% | -52.29% | 26.64% | -41.91% | -17.42% | 57.04% |
Shares Outstanding (Basic) | 576 | 571 | 571 | 571 | 571 | 572 |
Shares Outstanding (Diluted) | 576 | 571 | 571 | 571 | 571 | 572 |
Shares Change | 0.81% | - | - | - | -0.21% | 0.21% |
EPS (Basic) | 0.70 | 0.39 | 0.81 | 0.64 | 1.10 | 1.33 |
EPS (Diluted) | 0.70 | 0.39 | 0.81 | 0.64 | 1.10 | 1.33 |
EPS Growth | 34.34% | -52.29% | 26.64% | -41.91% | -17.25% | 56.71% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -702.92 | 6,518 | 804.11 | 1,988 | 4,770 | -5,358 |
Free Cash Flow Per Share | -1.22 | 11.42 | 1.41 | 3.48 | 8.36 | -9.37 |
Dividend Per Share | 0.290 | 0.290 | 0.650 | 0.480 | 0.940 | 0.960 |
Dividend Growth | 7.41% | -55.38% | 35.42% | -48.94% | -2.08% | 60.00% |
Operating Margin | 22.05% | 14.74% | 25.26% | 20.76% | 29.47% | 29.63% |
Profit Margin | 17.58% | 11.72% | 20.15% | 16.46% | 23.60% | 23.73% |
Free Cash Flow Margin | -30.89% | 346.59% | 35.06% | 89.70% | 179.22% | -167.16% |
Effective Tax Rate | 20.26% | 20.48% | 20.22% | 20.70% | 19.92% | 19.89% |
Revenue as Reported | 2,459 | 2,222 | 2,744 | 2,738 | 2,927 | 3,593 |