TH:CO:MAYBANK-KE
Maybank Securities
- Stock
Last Close
9.80
22/11 07:24
Market Cap
5.22B
Beta: -
Volume Today
3K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '13 | Mar '14 | Jun '14 | Sep '14 | Dec '14 | Mar '15 | Jun '15 | Sep '15 | Dec '15 | Mar '16 | Jun '16 | Sep '16 | Dec '16 | Mar '17 | Jun '17 | Sep '17 | Dec '17 | Mar '18 | Jun '18 | Sep '18 | Dec '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | Dec '23 | Mar '24 | Jun '24 | Sep '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 556.41M - | 484.71M 12.89% | 723.50M 49.26% | 1.09B 50.00% | 1.11B 2.73% | 997.09M 10.56% | 588.25M 41.00% | 630.77M 7.23% | 577.65M 8.42% | 621.12M 7.53% | 558.18M 10.13% | 762.33M 36.57% | 724.23M 5.00% | 730.94M 0.93% | 667.81M 8.64% | 404.85M 39.38% | 549.63M 35.76% | 558.71M 1.65% | 516.09M 7.63% | 457.12M 11.43% | 522.95M 14.40% | 283.76M 45.74% | 209.05M 26.33% | 416.99M 99.47% | 56.45M 86.46% | 1.44B 2,452.66% | 580.94M 59.69% | 456.33M 21.45% | 67.71M 85.16% | 344.14M 408.29% | 817.77M 137.62% | 934.28M 14.25% | 876.59M 6.18% | 618.71M 29.42% | 614.47M 0.69% | 431.17M 29.83% | 1.04B 142.25% | 964.93M 7.62% | 503.91M 47.78% | 600.41M 19.15% | 637.40M 6.16% | 599.31M 5.98% | 589.24M 1.68% | 584.60M 0.79% | |
cost of revenue | 225.18M - | 310.71M 37.98% | 447.03M 43.87% | 599.66M 34.14% | 474.83M 20.82% | 529.39M 11.49% | 327.14M 38.20% | 395.62M 20.93% | 390.45M 1.31% | 305.79M 21.68% | 369.34M 20.78% | 429.07M 16.17% | 410.14M 4.41% | 410.62M 0.12% | 348.91M 15.03% | 350.73M 0.52% | 400.34M 14.14% | 433.65M 8.32% | 358.60M 17.31% | 368.23M 2.68% | 287.73M 21.86% | 348.40M 21.08% | 350.66M 0.65% | 340.11M 3.01% | 254.15M 25.27% | 403.41M 58.73% | 388.83M 3.62% | 326.08M 16.14% | 426.86M 30.91% | 443.61M 3.92% | 441.58M 0.46% | 456.36M 3.35% | 397.69M 12.85% | 411.10M 3.37% | 335.38M 18.42% | 323.80M 3.45% | 318.62M 1.60% | 328.39M 3.07% | 331.70M 1.01% | 313.21M 5.58% | 190.00M 39.34% | 182.85M - | 311.46M 70.34% | ||
gross profit | 331.24M - | 174.01M 47.47% | 276.47M 58.88% | 485.59M 75.64% | 640.01M 31.80% | 467.70M 26.92% | 261.11M 44.17% | 235.15M 9.94% | 187.20M 20.39% | 315.33M 68.44% | 188.83M 40.11% | 333.26M 76.48% | 314.09M 5.75% | 320.32M 1.98% | 318.90M 0.44% | 54.12M 83.03% | 149.29M 175.85% | 125.06M 16.23% | 157.49M 25.93% | 88.90M 43.55% | 235.22M 164.60% | -64.63M 127.48% | -141.61M 119.10% | 76.88M 154.29% | -197.70M 357.14% | 1.04B 624.84% | 192.11M 81.49% | 130.26M 32.20% | -359.15M 375.73% | -99.47M 72.30% | 376.19M 478.20% | 477.92M 27.04% | 478.90M 0.20% | 207.61M 56.65% | 279.09M 34.43% | 107.37M 61.53% | 725.90M 576.06% | 636.54M 12.31% | 172.20M 72.95% | 287.20M 66.78% | 447.40M 55.78% | 599.31M 33.95% | 406.39M 32.19% | 273.14M 32.79% | |
selling and marketing expenses | |||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | 87.33M - | 83.33M 4.57% | 88.91M 6.69% | 94.89M 6.72% | 97.35M 2.60% | 92.68M 4.80% | 90.47M 2.38% | 91.87M 1.55% | 92.16M 0.31% | 93.53M 1.49% | 90.59M 3.14% | 93.83M 3.58% | 95.79M 2.09% | 40.34M - | 41.17M 2.08% | 42.10M 2.24% | 38.81M 7.81% | 38.55M 0.67% | 25.71M 33.29% | 39.33M 52.94% | 38.54M 2.00% | 13.78M 64.25% | 12.82M 6.94% | 12.55M 2.14% | 12.53M 0.19% | 12.18M 2.75% | 12.00M 1.50% | 12.52M 4.37% | 15.86M 26.63% | 15.85M - | 13.55M - | ||||||||||||||
selling general and administrative expenses | 87.33M - | 83.33M 4.57% | 88.91M 6.69% | 94.89M 6.72% | 97.35M 2.60% | 92.68M 4.80% | 90.47M 2.38% | 91.87M 1.55% | 92.16M 0.31% | 93.53M 1.49% | 90.59M 3.14% | 93.83M 3.58% | 95.79M 2.09% | 40.34M - | 41.17M 2.08% | 42.10M 2.24% | 38.81M 7.81% | 38.55M 0.67% | 25.71M 33.29% | 39.33M 52.94% | 38.54M 2.00% | 13.78M 64.25% | 12.82M 6.94% | 12.55M 2.14% | 12.53M 0.19% | 12.18M 2.75% | 12.00M 1.50% | 12.52M 4.37% | 15.86M 26.63% | 15.85M - | 13.55M - | 243.61M - | |||||||||||||
research and development expenses | |||||||||||||||||||||||||||||||||||||||||||||
other expenses | 10.20M - | 6.70M 34.26% | 8.45M 26.08% | 8.79M 4.03% | 42.90M 387.89% | 14.05M 67.25% | 23.64M 68.24% | 5.12M 78.36% | 13.15M 157.12% | 16.86M 28.16% | 11.37M 32.57% | 13.82M 21.54% | 11.86M 14.17% | 16.48M 39.01% | 17.03M 3.31% | 10.56M 37.96% | 28.65M 171.16% | 18.36M 35.92% | 14.33M 21.91% | 15.71M 9.59% | 9.53M 39.34% | 17.93M 88.23% | 20.73M 15.59% | 17.47M 15.73% | 18.41M 5.42% | 14.44M 21.58% | 10.92M 24.41% | 15.54M 42.32% | 11.29M 27.30% | 16.56M 46.62% | 11.70M 29.37% | 17.90M 53.03% | 5.87M 67.22% | 110.73M 1,787.35% | 109.77M 0.87% | 122.97M 12.03% | 128.62M 4.59% | 142.65M 10.91% | 20.85M 85.39% | 29.91M 43.46% | -427.41M 1,529.10% | -347.76M - | 115.08M 133.09% | ||
cost and expenses | 363.69M - | 457.04M 25.67% | 579.17M 26.72% | 743.80M 28.42% | 633.93M 14.77% | 699.00M 10.26% | 462.28M 33.87% | 531.39M 14.95% | 522.09M 1.75% | 444.57M 14.85% | 497.97M 12.01% | 566.69M 13.80% | 555.29M 2.01% | 553.61M 0.30% | 490.96M 11.32% | 502.80M 2.41% | 546.72M 8.73% | 562.55M 2.90% | 481.74M 14.37% | 498.26M 3.43% | 419.00M 15.91% | 464.39M 10.83% | 462.20M 0.47% | 456.81M 1.17% | 374.91M 17.93% | 501.40M 33.74% | 489.65M 2.34% | 443.50M 9.43% | 545.72M 23.05% | 548.74M 0.55% | 585.61M 6.72% | 564.40M 3.62% | 690.74M 22.38% | 521.83M 24.45% | 461.00M 11.66% | 446.78M 3.09% | 447.24M 0.10% | 471.04M 5.32% | 413.56M 12.20% | 431.01M 4.22% | 617.43M 43.25% | 385.44M 37.57% | 530.61M 37.66% | 426.55M 19.61% | |
operating expenses | 138.51M - | 146.34M 5.65% | 132.15M 9.70% | 144.14M 9.07% | 159.10M 10.38% | 169.60M 6.60% | 135.14M 20.32% | 135.78M 0.47% | 131.64M 3.05% | 138.78M 5.42% | 128.63M 7.31% | 137.62M 6.98% | 145.15M 5.48% | 142.99M 1.49% | 142.05M 0.66% | 152.07M 7.06% | 146.38M 3.74% | 128.90M 11.94% | 123.14M 4.47% | 130.04M 5.60% | 131.26M 0.94% | 115.99M 11.64% | 111.54M 3.83% | 116.70M 4.63% | 120.76M 3.47% | 97.99M 18.86% | 100.82M 2.89% | 117.43M 16.47% | 118.86M 1.22% | 105.13M 11.55% | 144.03M 37.00% | 108.05M 24.98% | 293.05M 171.23% | 110.73M 62.21% | 125.62M 13.45% | 122.97M 2.11% | 128.62M 4.59% | 142.65M 10.91% | 81.86M 42.62% | 117.80M 43.91% | 427.41M 262.83% | 385.44M 9.82% | -347.76M 190.22% | 115.08M 133.09% | |
interest expense | 105.59M - | 89.55M 15.18% | 92.35M 3.12% | 111.88M 21.15% | 136.89M 22.36% | 134.92M 1.44% | 129.86M 3.75% | 115.68M 10.92% | 104.38M 9.77% | 101.61M 2.65% | 94.33M 7.17% | 97.15M 2.99% | 90.31M 7.04% | 92.08M 1.96% | 93.34M 1.36% | 84.42M 9.55% | 82.73M 2.00% | 85.74M 3.64% | 89.38M 4.24% | 84.51M 5.44% | 86.91M 2.84% | 82.76M 4.77% | 79.54M 3.90% | 78.55M 1.24% | 86.10M 9.61% | 80.10M 6.97% | 62.51M 21.96% | 48.00M 23.22% | 47.97M 0.06% | 53.22M 10.94% | 56.40M 5.97% | 65.13M 15.48% | 78.57M 20.63% | 65.10M 17.14% | 59.19M 9.07% | 55.55M 6.15% | 86.27M 55.30% | 110.00M 27.50% | 118.25M 7.50% | 120.95M 2.28% | 123.86M 2.41% | 104.53M - | |||
ebitda | 462.76M - | 267.10M 42.28% | 383.58M 43.61% | 616.89M 60.82% | 806.94M 30.81% | 615.59M 23.71% | 435.22M 29.30% | 381.32M 12.39% | 347.82M 8.78% | 455.93M 31.08% | 323.20M 29.11% | 453.58M 40.34% | 406.36M 10.41% | 378.87M 6.76% | 367.09M 3.11% | 75.49M 79.44% | 202.49M 168.23% | 193.94M 4.22% | 227.78M 17.45% | 158.90M 30.24% | 292.00M 83.76% | 801K 99.73% | -84.16M 10,606.41% | 124.03M 247.38% | -134.21M 208.21% | 1.03B 866.05% | 169.42M 83.52% | 89.52M 47.16% | -412.40M 560.66% | -135.42M 67.16% | 293.41M 316.66% | 439.37M 49.75% | 242.59M 44.79% | 172.57M 28.86% | 217.03M 25.76% | 226.22M 4.24% | 224.59M 0.72% | 614.47M 173.59% | 201.01M 67.29% | 299.30M 48.90% | 52.85M 82.34% | 90.94M - | 319.64M 251.48% | ||
operating income | 438.90M - | 248.30M 43.43% | 362.69M 46.07% | 592.12M 63.26% | 783.59M 32.34% | 590.80M 24.60% | 409.80M 30.64% | 355.27M 13.31% | 321.91M 9.39% | 429.85M 33.53% | 297.32M 30.83% | 427.90M 43.92% | 381.01M 10.96% | 354.18M 7.04% | 342.79M 3.22% | 51.53M 84.97% | 179.63M 248.59% | 172.65M 3.89% | 207.26M 20.04% | 138.26M 33.29% | 273.59M 97.89% | -15.31M 105.59% | -99.27M 548.55% | 109.77M 210.58% | -147.33M 234.22% | 992.96M 773.95% | 136.39M 86.26% | 56.21M 58.79% | -446.10M 893.63% | -168.44M 62.24% | 259.94M 254.32% | 406.71M 56.46% | 210.66M 48.21% | 140.47M 33.32% | 184.12M 31.08% | 191.67M 4.10% | 190.65M 0.53% | 580.42M 204.45% | 168.05M 71.05% | 265.63M 58.07% | 19.99M 92.48% | 213.86M 969.99% | 58.63M 72.59% | 158.05M 169.58% | |
depreciation and amortization | 23.86M - | 18.79M 21.24% | 20.89M 11.15% | 24.77M 18.61% | 23.34M 5.78% | 24.78M 6.16% | 25.42M 2.58% | 26.05M 2.48% | 25.92M 0.51% | 26.08M 0.63% | 25.87M 0.80% | 25.67M 0.78% | 25.35M 1.27% | 24.69M 2.58% | 24.30M 1.59% | 23.96M 1.40% | 22.86M 4.60% | 21.30M 6.84% | 20.53M 3.61% | 20.64M 0.56% | 18.40M 10.85% | 16.11M 12.47% | 15.11M 6.19% | 14.25M 5.67% | 13.12M 7.95% | 35.18M 168.12% | 33.03M 6.11% | 33.31M 0.86% | 33.70M 1.17% | 33.02M 2.02% | 33.47M 1.35% | 32.66M 2.42% | 31.93M 2.21% | 32.11M 0.54% | 32.90M 2.48% | 34.56M 5.03% | 33.94M 1.78% | 34.05M 0.31% | 32.96M 3.21% | 33.66M 2.15% | 32.87M 2.37% | -213.86M 750.73% | 32.31M 115.11% | 32.10M 0.65% | |
total other income expenses net | 22.80M - | 8.36M 63.34% | 9.42M 12.67% | 13.42M 42.56% | 69.35M 416.68% | 15.50M 77.65% | 33.98M 119.24% | 18.02M 46.95% | 76.92M 326.75% | 14.07M 81.71% | 33.44M 137.72% | 43.95M 31.42% | 33.18M 24.50% | 73.45M 121.34% | -81.71M 211.25% | 174.25M 313.25% | 131.93M 24.29% | 114.48M 13.23% | 40.05M 65.02% | 31.54M 21.25% | -82.87M 362.77% | 155.68M 287.87% | 206.90M 32.90% | 125.88M 39.16% | 383.65M 204.78% | -728.49M 289.89% | 75.75M 110.40% | 86.19M 13.78% | 717.95M 732.99% | 584.55M 18.58% | 22.51M 96.15% | -97.86M 534.69% | 36.99M 137.79% | 211.57M 472.00% | -68.17M 132.22% | -17.80M 73.88% | -47.97M 169.47% | -375.46M 682.62% | 54.99M 114.65% | 36.51M 33.61% | -21.10K 100.06% | 5 - | 24.96M 499,179,900% | ||
income before tax | 345.92M - | 160.40M 53.63% | 271.31M 69.14% | 484.87M 78.72% | 673.16M 38.83% | 457.33M 32.06% | 290.28M 36.53% | 252.50M 13.02% | 281.30M 11.40% | 325.45M 15.70% | 225.07M 30.84% | 360.89M 60.35% | 312.03M 13.54% | 319.07M 2.26% | 150.71M 52.76% | 130.80M 13.21% | 200.18M 53.04% | 183.03M 8.57% | 143.59M 21.55% | 69.58M 51.55% | 94.29M 35.52% | 39.68M 57.92% | 7.36M 81.44% | 139.64M 1,796.42% | 131.80M 5.61% | 169.93M 28.93% | 138.71M 18.37% | 78.86M 43.14% | 212.58M 169.55% | 346.32M 62.92% | 214.36M 38.10% | 225.82M 5.35% | 163.21M 27.73% | 352.04M 115.69% | 115.96M 67.06% | 173.86M 49.94% | 142.67M 17.94% | 204.97M 43.66% | 83.94M 59.05% | 151.28M 80.23% | 19.97M 86.80% | 213.86M 971.12% | 58.63M 72.59% | 183.01M 212.15% | |
income tax expense | 71.25M - | 32.54M 54.33% | 55.38M 70.20% | 99.67M 79.97% | 137.94M 38.40% | 92.75M 32.76% | 58.48M 36.95% | 52.64M 9.98% | 58.32M 10.78% | 65.81M 12.84% | 44.93M 31.72% | 74.15M 65.03% | 64.06M 13.62% | 62.13M 3.01% | 31.67M 49.02% | 26.67M 15.81% | 41.67M 56.25% | 34.19M 17.95% | 30.55M 10.63% | 15.19M 50.28% | 19.25M 26.74% | 7.49M 61.12% | 398.88K 94.67% | 29.75M 7,359.48% | 26.10M 12.29% | 35.25M 35.08% | 31.69M 10.10% | 10.14M 68.00% | 38.54M 280.13% | 69.59M 80.54% | 43.05M 38.14% | 42.18M 2.03% | 34.10M 19.16% | 70.44M 106.57% | 24.22M 65.61% | 32.17M 32.81% | 29.47M 8.39% | 40.68M 38.04% | 17.48M 57.02% | 31.21M 78.50% | 5.88M 81.14% | 42.55M 623.13% | 11.81M 72.26% | 36.43M 208.59% | |
net income | 274.66M - | 127.86M 53.45% | 215.93M 68.87% | 385.21M 78.39% | 535.22M 38.94% | 364.59M 31.88% | 231.80M 36.42% | 199.86M 13.78% | 222.98M 11.57% | 259.64M 16.44% | 180.14M 30.62% | 286.74M 59.18% | 247.97M 13.52% | 256.94M 3.62% | 119.04M 53.67% | 104.14M 12.52% | 158.52M 52.22% | 148.84M 6.11% | 113.04M 24.05% | 54.38M 51.89% | 75.03M 37.97% | 32.19M 57.10% | 6.96M 78.37% | 109.88M 1,477.80% | 105.71M 3.80% | 134.68M 27.41% | 107.02M 20.54% | 68.72M 35.78% | 174.03M 153.23% | 276.73M 59.01% | 171.31M 38.10% | 183.64M 7.20% | 129.11M 29.69% | 281.60M 118.10% | 91.73M 67.42% | 141.69M 54.46% | 113.21M 20.11% | 164.29M 45.12% | 66.46M 59.55% | 120.08M 80.68% | 14.08M 88.27% | 171.31M 1,116.54% | 46.82M 72.67% | 146.58M 213.05% | |
weighted average shs out | 569.54M - | 581.20M 2.05% | 568.24M 2.23% | 570.81M 0.45% | 569.67M 0.20% | 569.67M 0% | 565.38M 0.75% | 570.81M 0.96% | 559.08M 2.06% | 576.98M 3.20% | 562.93M 2.44% | 570.81M 1.40% | 563.32M 1.31% | 570.81M 1.33% | 566.85M 0.70% | 570.82M 0.70% | 566.13M 0.82% | 570.82M 0.83% | 565.19M 0.99% | 543.84M 3.78% | 536.53M 1.34% | 536.53M 0% | 696.43M 29.80% | 578.33M 16.96% | 544.72M 5.81% | 561.15M 3.02% | 563.25M 0.38% | 570.82M 1.34% | 555.23M 2.73% | 570.82M 2.81% | 570.82M 0.00% | 570.81M 0.00% | 570.82M 0.00% | 570.81M 0.00% | 573.34M 0.44% | 566.78M 1.14% | 566.78M 0% | 570.81M 0.71% | 553.82M 2.98% | 571.80M 3.25% | 570.82M 0.17% | 571.04M 0.04% | 585.29M 2.50% | 563.77M 3.68% | |
weighted average shs out dil | 581.20M - | 581.20M 0% | 568.24M 2.23% | 574.94M 1.18% | 569.67M 0.92% | 569.67M 0% | 565.38M 0.75% | 571.03M 1.00% | 576.98M 1.04% | 576.98M 0% | 562.93M 2.44% | 573.48M 1.87% | 570.98M 0.44% | 570.98M 0% | 566.85M 0.72% | 578.53M 2.06% | 572.46M 1.05% | 572.46M 0% | 565.19M 1.27% | 543.84M 3.78% | 536.53M 1.34% | 536.53M 0% | 696.43M 29.80% | 578.33M 16.96% | 561.15M 2.97% | 561.15M 0% | 563.25M 0.38% | 572.71M 1.68% | 576.53M 0.67% | 576.53M 0% | 571.03M 0.95% | 573.88M 0.50% | 574.69M 0.14% | 574.69M 0% | 573.34M 0.24% | 566.78M 1.14% | 566.78M 0% | 570.81M 0.71% | 553.82M 2.98% | 571.80M 3.25% | 570.82M 0.17% | 571.04M 0.04% | 585.29M 2.50% | 563.77M 3.68% | |
eps | 0.47 - | 0.22 53.19% | 0.38 72.73% | 0.67 76.32% | 0.94 40.30% | 0.64 31.91% | 0.41 35.94% | 0.35 14.63% | 0.39 11.43% | 0.45 15.38% | 0.32 28.89% | 0.50 56.25% | 0.43 14.00% | 0.45 4.65% | 0.21 53.33% | 0.18 14.29% | 0.28 55.56% | 0.26 7.14% | 0.20 23.08% | 0.10 50% | 0.14 40.00% | 0.06 57.14% | 0.01 83.33% | 0.19 1,800% | 0.19 0% | 0.24 26.32% | 0.19 20.83% | 0.12 36.84% | 0.30 150% | 0.48 60% | 0.30 37.50% | 0.32 6.67% | 0.22 31.25% | 0.49 122.73% | 0.16 67.35% | 0.25 56.25% | 0.20 20.00% | 0.29 45.00% | 0.12 58.62% | 0.21 75% | 0.03 87.90% | 0.30 1,081.10% | 0.08 73.33% | 0.26 225% | |
epsdiluted | 0.47 - | 0.22 53.19% | 0.38 72.73% | 0.67 76.32% | 0.94 40.30% | 0.64 31.91% | 0.41 35.94% | 0.35 14.63% | 0.39 11.43% | 0.45 15.38% | 0.32 28.89% | 0.50 56.25% | 0.43 14.00% | 0.45 4.65% | 0.21 53.33% | 0.18 14.29% | 0.28 55.56% | 0.26 7.14% | 0.20 23.08% | 0.10 50% | 0.14 40.00% | 0.06 57.14% | 0.01 83.33% | 0.19 1,800% | 0.19 0% | 0.24 26.32% | 0.19 20.83% | 0.12 36.84% | 0.30 150% | 0.48 60% | 0.30 37.50% | 0.32 6.67% | 0.22 31.25% | 0.49 122.73% | 0.16 67.35% | 0.25 56.25% | 0.20 20.00% | 0.29 45.00% | 0.12 58.62% | 0.21 75% | 0.02 88.24% | 0.30 1,114.57% | 0.08 73.33% | 0.26 225% |
All numbers in (except ratios and percentages)