U

UOB Kay Hian Securities Thailand PCL
SET:UOBKH

Watchlist Manager
UOB Kay Hian Securities Thailand PCL
SET:UOBKH
Watchlist
Price: 5 THB Market Closed
Market Cap: 2.5B THB
Have any thoughts about
UOB Kay Hian Securities Thailand PCL?
Write Note

Income Statement

Earnings Waterfall
UOB Kay Hian Securities Thailand PCL

Revenue
1B THB
Cost of Revenue
-242.7m THB
Gross Profit
792.6m THB
Operating Expenses
-740.6m THB
Operating Income
52m THB
Other Expenses
8.1m THB
Net Income
60.1m THB

Income Statement
UOB Kay Hian Securities Thailand PCL

Rotate your device to view
Income Statement
Currency: THB
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 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
Revenue
Revenue
832
N/A
906
+9%
1 026
+13%
1 164
+13%
1 144
-2%
1 045
-9%
926
-11%
831
-10%
826
-1%
915
+11%
1 038
+13%
1 130
+9%
1 194
+6%
1 173
-2%
1 154
-2%
1 156
+0%
1 154
0%
1 122
-3%
1 044
-7%
972
-7%
952
-2%
1 021
+7%
1 047
+3%
1 151
+10%
1 264
+10%
1 285
+2%
1 474
+15%
1 566
+6%
1 613
+3%
1 712
+6%
1 669
-2%
1 631
-2%
1 492
-9%
1 360
-9%
1 346
-1%
1 225
-9%
1 178
-4%
1 140
-3%
1 029
-10%
1 032
+0%
1 035
+0%
Gross Profit
Cost of Revenue
(79)
(84)
(97)
(111)
(113)
(107)
(97)
(89)
(86)
(95)
(107)
(114)
(120)
(116)
(110)
(110)
(107)
(103)
(102)
(106)
(120)
(136)
(143)
(151)
(151)
(176)
(186)
(192)
(197)
(178)
(180)
(183)
(181)
(176)
(217)
(209)
(213)
(235)
(192)
(247)
(243)
Gross Profit
753
N/A
822
+9%
929
+13%
1 053
+13%
1 031
-2%
938
-9%
830
-12%
742
-11%
741
0%
821
+11%
931
+13%
1 016
+9%
1 074
+6%
1 058
-1%
1 043
-1%
1 046
+0%
1 047
+0%
1 019
-3%
941
-8%
866
-8%
832
-4%
885
+6%
904
+2%
1 000
+11%
1 112
+11%
1 109
0%
1 287
+16%
1 374
+7%
1 415
+3%
1 533
+8%
1 489
-3%
1 448
-3%
1 311
-9%
1 184
-10%
1 129
-5%
1 016
-10%
965
-5%
905
-6%
837
-8%
785
-6%
793
+1%
Operating Income
Operating Expenses
(544)
(557)
(626)
(608)
(600)
(576)
(550)
(538)
(541)
(587)
(663)
(713)
(763)
(776)
(774)
(785)
(788)
(792)
(776)
(741)
(827)
(856)
(883)
(888)
(885)
(873)
(883)
(922)
(945)
(992)
(994)
(992)
(948)
(902)
(874)
(833)
(827)
(809)
(807)
(741)
(741)
Selling, General & Administrative
(334)
(350)
(372)
(403)
(398)
(377)
(357)
(338)
(340)
(374)
(411)
(445)
(471)
(470)
(477)
(487)
(496)
(493)
(475)
(477)
(505)
(533)
(563)
(576)
(593)
(598)
(627)
(703)
(762)
(849)
(889)
(887)
(842)
(796)
(759)
(719)
(711)
(695)
(704)
(641)
(643)
Other Operating Expenses
(211)
(207)
(254)
(205)
(202)
(199)
(193)
(200)
(201)
(213)
(251)
(268)
(292)
(306)
(297)
(298)
(293)
(299)
(302)
(264)
(322)
(323)
(321)
(312)
(292)
(276)
(256)
(219)
(183)
(143)
(106)
(105)
(106)
(106)
(115)
(114)
(116)
(114)
(103)
(100)
(98)
Operating Income
208
N/A
265
+27%
303
+14%
445
+47%
432
-3%
362
-16%
279
-23%
204
-27%
200
-2%
233
+17%
268
+15%
303
+13%
311
+3%
282
-9%
269
-5%
261
-3%
259
-1%
227
-12%
165
-27%
125
-24%
5
-96%
29
+498%
21
-29%
112
+435%
227
+104%
236
+4%
404
+72%
452
+12%
470
+4%
541
+15%
495
-8%
456
-8%
363
-20%
282
-22%
255
-10%
184
-28%
138
-25%
96
-30%
30
-69%
44
+47%
52
+18%
Pre-Tax Income
Interest Income Expense
32
33
27
20
16
15
18
21
21
23
24
0
0
0
(0)
0
0
0
0
0
0
0
1
0
(1)
1
(86)
(95)
(72)
(79)
(5)
19
49
54
41
61
48
66
114
81
53
Non-Reccuring Items
(33)
(47)
0
(44)
(14)
0
0
0
0
0
0
0
0
0
0
0
46
46
45
0
0
0
0
0
(1)
(5)
(17)
(12)
(11)
(7)
(6)
(6)
(8)
(10)
(16)
(19)
(21)
(22)
(33)
(31)
(28)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
19
14
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
207
N/A
251
+21%
330
+31%
421
+27%
433
+3%
376
-13%
297
-21%
225
-24%
220
-2%
257
+17%
293
+14%
322
+10%
325
+1%
288
-11%
269
-7%
261
-3%
304
+16%
272
-10%
211
-23%
125
-41%
5
-96%
29
+498%
22
-26%
112
+414%
226
+102%
231
+2%
301
+30%
344
+14%
387
+12%
455
+18%
484
+6%
468
-3%
405
-13%
326
-20%
280
-14%
226
-19%
164
-27%
140
-15%
112
-20%
94
-16%
77
-18%
Net Income
Tax Provision
(45)
(53)
(69)
(87)
(90)
(78)
(62)
(48)
(46)
(47)
(52)
(57)
(58)
(57)
(53)
(52)
(60)
(54)
(40)
(24)
0
(5)
(6)
(23)
(46)
(47)
(62)
(72)
(82)
(96)
(103)
(100)
(88)
(72)
(62)
(52)
(35)
(30)
(21)
(18)
(17)
Income from Continuing Operations
163
198
261
334
344
299
235
177
174
210
240
264
267
231
216
209
244
218
171
101
5
25
16
89
180
184
240
273
305
359
381
369
317
254
217
174
129
110
91
76
60
Net Income (Common)
163
N/A
198
+22%
261
+32%
334
+28%
344
+3%
299
-13%
235
-21%
177
-25%
174
-2%
210
+21%
240
+14%
264
+10%
267
+1%
231
-13%
216
-7%
209
-3%
244
+16%
218
-11%
171
-22%
101
-41%
5
-95%
25
+366%
16
-36%
89
+457%
180
+103%
184
+2%
240
+30%
273
+14%
305
+12%
359
+18%
381
+6%
369
-3%
317
-14%
254
-20%
217
-15%
174
-20%
129
-26%
110
-15%
91
-17%
76
-16%
60
-21%
EPS (Diluted)
0.32
N/A
0.39
+22%
0.52
+33%
0.66
+27%
0.68
+3%
0.59
-13%
0.47
-20%
0.35
-26%
0.35
N/A
0.42
+20%
0.48
+14%
0.53
+10%
0.53
N/A
0.46
-13%
0.43
-7%
0.42
-2%
0.49
+17%
0.44
-10%
0.34
-23%
0.2
-41%
0.01
-95%
0.05
+400%
0.03
-40%
0.18
+500%
0.36
+100%
0.37
+3%
0.48
+30%
0.54
+13%
0.61
+13%
0.71
+16%
0.76
+7%
0.73
-4%
0.63
-14%
0.51
-19%
0.43
-16%
0.35
-19%
0.26
-26%
0.22
-15%
0.18
-18%
0.15
-17%
0.12
-20%

See Also

Discover More