M
Maybank Securities Thailand PCL
SET:MST
Maybank Securities Thailand PCL
SET:MST
Price:
6.65
THB
-0.75%
Market Cap:
฿3.8B
Income Statement
Earnings Waterfall
Maybank Securities Thailand PCL
Maybank Securities Thailand PCL
Income Statement
Maybank Securities Thailand PCL
Maybank Securities Thailand PCL
Currency: THB
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
0
|
0
|
6
|
0
|
0
|
0
|
4
|
1
|
2
|
0
|
3
|
1
|
1
|
0
|
2
|
0
|
0
|
0
|
0
|
|
| Revenue |
5 555
N/A
|
5 680
+2%
|
3 742
-34%
|
4 831
+29%
|
4 196
-13%
|
4 027
-4%
|
2 667
-34%
|
3 114
+17%
|
2 108
-32%
|
2 018
-4%
|
1 865
-8%
|
2 090
+12%
|
2 193
+5%
|
2 700
+23%
|
2 812
+4%
|
2 518
-10%
|
2 104
-16%
|
1 648
-22%
|
2 222
+35%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(539)
|
(574)
|
(474)
|
(597)
|
(585)
|
(560)
|
(440)
|
(599)
|
(543)
|
(600)
|
(627)
|
(629)
|
(618)
|
(608)
|
(616)
|
(625)
|
(603)
|
(549)
|
(482)
|
|
| Gross Profit |
5 016
N/A
|
5 107
+2%
|
3 268
-36%
|
4 235
+30%
|
3 611
-15%
|
3 467
-4%
|
2 226
-36%
|
2 516
+13%
|
1 565
-38%
|
1 418
-9%
|
1 238
-13%
|
1 461
+18%
|
1 575
+8%
|
2 092
+33%
|
2 196
+5%
|
1 893
-14%
|
1 500
-21%
|
1 099
-27%
|
1 740
+58%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(2 389)
|
(2 493)
|
(2 163)
|
(2 633)
|
(2 508)
|
(2 436)
|
(1 698)
|
(2 124)
|
(1 600)
|
(1 562)
|
(1 647)
|
(1 566)
|
(1 580)
|
(1 569)
|
(1 547)
|
(1 566)
|
(1 537)
|
(1 523)
|
(1 462)
|
|
| Selling, General & Administrative |
(1 829)
|
(1 945)
|
(1 676)
|
(2 035)
|
(1 910)
|
(1 815)
|
(1 242)
|
(1 503)
|
(1 110)
|
(1 077)
|
(1 187)
|
(1 121)
|
(1 133)
|
(1 118)
|
(1 097)
|
(1 098)
|
(1 085)
|
(1 094)
|
(1 048)
|
|
| Depreciation & Amortization |
(167)
|
(166)
|
(131)
|
0
|
0
|
0
|
(134)
|
(34)
|
(67)
|
0
|
(134)
|
(66)
|
(65)
|
0
|
(129)
|
(64)
|
(64)
|
0
|
0
|
|
| Other Operating Expenses |
(394)
|
(382)
|
(355)
|
(598)
|
(598)
|
(621)
|
(323)
|
(587)
|
(422)
|
(485)
|
(327)
|
(379)
|
(383)
|
(451)
|
(320)
|
(404)
|
(389)
|
(429)
|
(414)
|
|
| Operating Income |
2 626
N/A
|
2 614
0%
|
1 105
-58%
|
1 602
+45%
|
1 104
-31%
|
1 031
-7%
|
528
-49%
|
391
-26%
|
(35)
N/A
|
(144)
-314%
|
(409)
-185%
|
(105)
+74%
|
(5)
+95%
|
522
N/A
|
650
+24%
|
327
-50%
|
(37)
N/A
|
(424)
-1 043%
|
277
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(1 428)
|
(1 268)
|
(155)
|
(300)
|
106
|
96
|
256
|
598
|
640
|
757
|
870
|
574
|
449
|
(47)
|
(70)
|
203
|
513
|
797
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1 198
N/A
|
1 345
+12%
|
950
-29%
|
1 302
+37%
|
1 209
-7%
|
1 127
-7%
|
785
-30%
|
989
+26%
|
605
-39%
|
613
+1%
|
460
-25%
|
469
+2%
|
444
-5%
|
475
+7%
|
579
+22%
|
530
-9%
|
476
-10%
|
373
-22%
|
277
-26%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(231)
|
(263)
|
(189)
|
(259)
|
(241)
|
(225)
|
(156)
|
(197)
|
(120)
|
(125)
|
(95)
|
(97)
|
(91)
|
(97)
|
(117)
|
(107)
|
(98)
|
(77)
|
(57)
|
|
| Income from Continuing Operations |
968
|
1 082
|
761
|
1 042
|
968
|
902
|
628
|
793
|
486
|
488
|
365
|
372
|
352
|
379
|
462
|
423
|
378
|
295
|
221
|
|
| Net Income (Common) |
968
N/A
|
1 082
+12%
|
761
-30%
|
1 042
+37%
|
968
-7%
|
902
-7%
|
628
-30%
|
793
+26%
|
486
-39%
|
488
+0%
|
365
-25%
|
372
+2%
|
352
-5%
|
379
+8%
|
462
+22%
|
423
-9%
|
378
-11%
|
295
-22%
|
221
-25%
|
|
| EPS (Diluted) |
1.69
N/A
|
1.89
+12%
|
1.33
-30%
|
1.82
+37%
|
1.69
-7%
|
1.58
-7%
|
1.1
-30%
|
1.39
+26%
|
0.85
-39%
|
0.86
+1%
|
0.64
-26%
|
0.65
+2%
|
0.62
-5%
|
0.66
+6%
|
0.81
+23%
|
0.74
-9%
|
0.69
-7%
|
0.52
-25%
|
0.39
-25%
|
|
Switch to:
Switch to:
See Also
Discover More
