AI assistant
ALLTEK — Interim / Quarterly Report 2017
Dec 25, 2017
52305_rns_2017-12-25_08eaf352-8c81-4f35-a260-525a27ff85a0.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [721 x 136] intentionally omitted <==
ALLTEK (3209) Chairman Louis Wu 2017/12/25
==> picture [721 x 136] intentionally omitted <==
Safe Harbor Statement
-
These information which may include statements regarding its results of operations, financial condition or business prospects, are subject to significant risks and uncertainties and are based on Alltek’s current expectations. Actual results may differ materially from those expressed or implied .
-
in these forward-looking statements
-
Except as required by law, our release of financial forecasts and forward-looking statements at any particular time does not create any duty of disclosure, and we expressly disclaim any obligation to publicly update or revise any forecasts or forward-looking statements, whether as a result of new information, future events or otherwise.
-
In addition, any financial information contained here within
-
is presented in conformity with International Financial Reporting Standards (IFRSs).
1
Alltek Technology Corp. was founded in April 1991 as a professional communication components distributor and solution provider and progressively enters fields of biology, automobile components, and maritime communication components. Group revenue from January 2017 till November 2017 is NTD 29.6 billion (approximate USD 1 billion.)
2
Affiliates Map
==> picture [721 x 355] intentionally omitted <==
----- Start of picture text -----
ALLTEK
Alltek (SIG)
Pantek AMEC Alltek Group GLB
Shares:40%
Shares:100% Shares:54% Shares:100% Shares:23%
www.alltek.sg
www.pantek.com.tw www.alltekmarine.com www.alltek.com.tw www.glbiotech.com.tw
All Plus.(BVI) Alltek (H.K.) All Plus (Brunei)
Shares:100% Shares:100% Shares:100%
Alltek(SZ) All Plus(SH)
Shares:100% Shares:100%
----- End of picture text -----
3
Alltek Snapshot
- Founded: 1991
� Employees: TWN (232) CHN (200) � Paid-in Cap: 16.1 (NTD 100M) � Headquarter: Taipei, Taiwan
-
Date of IPO: Mar. 29, 2004
-
Office Locations: 16
4
Dividends Trend
==> picture [721 x 271] intentionally omitted <==
----- Start of picture text -----
3.0
2.8 2.8
2.5
2.0
2.1 2.15
1.9 1.9
1.8 1.6
1.6
1.5
1.52 1.5 1.6
1.0 1.4
1.0 1.0 0.65
0.8 0.8 0.5 0.5 0.9
1.5 1.5 0.5
1.0 1.1 1.4 1.4 1.1 1.3 1.2 1.1
0.8 0.3
0.8 0.72 0.6
1995 1996 1997 1998 1999 2000 2010 2011 2012 2013 2014 2015 2016 2017
Cash NTD Stock NTD Total NTD
----- End of picture text -----
| Dividends | Dividends | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash | NTD | 0.8 | 1 | 1.1 | 0.72 | 0.8 | 1.4 | 1.4 | 1.5 | 1.1 | 0.6 | 1.5 | 1.3 | 1.2 | 1.1 | 15.5 |
| Stock | NTD | 1 | 1 | 1.4 | 0.8 | 0.8 | 0.5 | 0.5 | 1.5 | 1 | 0.3 | 0.65 | 1.5 | 1.6 | 0.5 | 13.1 |
| Total | NTD | 1.8 | 2 | 2.5 | 1.52 | 1.6 | 1.9 | 1.9 | 3 | 2.1 | 0.9 | 2.15 | 2.8 | 2.8 | 1.6 | 28.6 |
5
Top 14 High Dividend Stocks (Commercial Times 2017.2.19)
==> picture [519 x 432] intentionally omitted <==
6
Revenue/Profit
Unit : NTD 100 M
| evenue/P | rofit | Unit : NTD 100 M | Unit : NTD 100 M | Unit : NTD 100 M | Unit : NTD 100 M | |
|---|---|---|---|---|---|---|
| Income Statement |
2015 | 2016 | 2017 | |||
| Q1 | Q2 | Q3 | Total | |||
| Revenue | 243.59 | 280.70 | 81.00 |
70.86 |
87.29 |
239.15 |
| COGS | 13.18 | 12.77 |
2.75 |
2.70 |
3.50 |
8.95 |
| Op. Expenses | 9.38 | 8.96 |
2.36 |
2.34 |
2.46 |
7.16 |
Op. Income |
3.80 | 3.81 |
0.39 |
0.36 |
1.04 |
1.79 |
Others |
0.77 | (0.65) | 0.54 | (0.21) |
(0.02) | 0.31 |
| Net Profit | 3.93 | 2.56 |
0.75 |
0.09 |
0.83 |
1.67 |
| EPS | 2.88 | 1.80 |
0.52 |
0.06 |
0.57 |
1.15 |
| ROE | 19.85% | 11.91% | 13.31% | 7.69% | 10.00% | 10.00% |
| COGS % | **5.41% ** | 4.55% | 3.40% | 3.81% | **4.01% ** | 3.74% |
| Op. Exp. % | **3.85% ** | 3.19% | 2.91% | 3.30% | **2.82% ** | 2.99% |
| Op. Income % | **1.56% ** | 1.36% | 0.48% | 0.51% | **1.19% ** | 0.75% |
| Others % | **0.32% ** | -0.23% | **0.67% ** | **-0.30% ** | **-0.02% ** | 0.13% |
| Net Profit % | **1.61% ** | 0.91% | 0.93% | 0.13% | **0.95% ** | 0.70% |
Revenue/Profit-1
Unit : NTD 100 M
Revenue
==> picture [721 x 363] intentionally omitted <==
----- Start of picture text -----
300.00
280.70
243.59
250.00 239.15
200.00
150.00
100.00 81.00 87.29
70.86
50.00
0.00
2015 2016 2017
Q1 Q2 Q3 Total
Revenue 243.59 280.70 81.00 70.86 87.29 239.15
----- End of picture text -----
8
Revenue/Profit-2
Unit : NTD 100 M
COGS, Operating Income and Net Profit
| -2 0 2 4 6 8 10 12 14 13.18 12.77 2.75 2.70 3.50 8.95 9.38 8.96 2.36 2.34 2.46 7.16 3.80 3.81 0.39 0.36 1.04 1.79 2015 2016 2017 Q1 Q2 Q3 Total COGS 13.18 12.77 2.75 2.70 3.50 8.95 Operating Expenses 9.38 8.96 2.36 2.34 2.46 7.16 Operating Income 3.80 3.81 0.39 0.36 1.04 1.79 Other Incomes(Exp.) 0.77 -0.65 0.54 -0.21 -0.02 0.31 Net Profit 3.93 2.56 0.75 0.09 0.83 1.67 0.77 3.93 -0.65 2.56 0.54 0.75 -0.21 0.09 -0.02 0.83 0.31 1.67 |
|
|---|---|
9
Revenue/Profit-3
EPS(NTD) and ROE
==> picture [721 x 330] intentionally omitted <==
----- Start of picture text -----
3 2.88
2.5
2
1.8
1.5
1.15
1
0.57
0.52
0.5
19.85%
11.91% 13.31% 0.06 7.69% 10.00% 10.00%
0
2015 2016 2017
Q1 Q2 Q3 Total
EPS 2.88 1.8 0.52 0.06 0.57 1.15
ROE 19.85% 11.91% 13.31% 7.69% 10.00% 10.00%
----- End of picture text -----
10
Revenue/Profit-4
Unit : %
% of COGS, Op. Income and Net Profit
==> picture [721 x 349] intentionally omitted <==
----- Start of picture text -----
6.00%
5.41%
5.00% 4.55%
3.85% 3.81% 4.01%
3.74%
4.00%
3.40%
3.30%
3.19%
2.91% 2.82% 2.99%
3.00%
2.00% 1.56% 1.61%
1.36% 1.19%
0.67% 0.75%
0.91% 0.93% 0.95%
0.70%
1.00% 0.48% 0.51%
0.32% 0.13%
0.13%
0.00%
-0.23% -0.30% -0.02%
-1.00%
Q1 Q2 Q3 Total
2015 2016 2017
COGS % 5.41% 4.55% 3.40% 3.81% 4.01% 3.74%
Operating Expenses % 3.85% 3.19% 2.91% 3.30% 2.82% 2.99%
Operating Income % 1.56% 1.36% 0.48% 0.51% 1.19% 0.75%
Other Income (Exp.) % 0.32% -0.23% 0.67% -0.30% -0.02% 0.13%
Net Profit % 1.61% 0.91% 0.93% 0.13% 0.95% 0.70%
----- End of picture text -----
11
Financial Structure
| Items | Items | 2015 | 2016 | 2017/3Q |
|---|---|---|---|---|
| Debit Ratio | % | 71 | 80 | 81 |
| Net per share | $ | 17.4 | 16.1 | 15.2 |
| PB | times | 1.5 | 1.5 | 1.4 |
| Collection | days | 53 | 53 | 49 |
| Inventory | days | 30 | 46 | 64 |
| Payment | days | (17) | (23) | (28) |
| Opt. Cycle | days | 66 | 76 | 85 |
12
Subsidiaries and Joint Ventures
Unit : NTD 10K
| Subsidiaries and Joint Venture |
Main Business |
Shares | Subsidiaries and Joint Venture Profit (Loss) |
Subsidiaries and Joint Venture Profit (Loss) |
Subsidiaries and Joint Venture Profit (Loss) |
|---|---|---|---|---|---|
| 2015 | 2016 | 2017/3Q | |||
| Alltek Group |
Invest in Overseas and Greater CHN |
100% |
2,490 | 2,619 | 4,330 |
| Pantek | Electronics Distributor |
100% | **(163) ** | (2,041) | (2,772) |
| AMEC | Marine Electronics |
54% | 2,035 | 2,136 | (219) |
| GLB | Meters and Strips(GLU,TC,UA,HB.) |
Alltek 23%、 Compal 50%、 WK 10%、CDIB 8% |
**(4,645) ** |
(1,145) | (243) |
13
Networking Topology
==> picture [721 x 438] intentionally omitted <==
----- Start of picture text -----
ISP/CO/Data Center
Enterprise/
PSTN/Internet Storage, AP, SW
Base
xDSL, Cable, xPON, MPLS
Transmission Technology
Residential/
CPE, Home Auto.
GPS
Mobility Solution
3G/4G
Handheld
Base Station
Antenna
devices, Kiosk
etc
Automotive Solution
----- End of picture text -----
Specialty Distributor…more than buys & sells
==> picture [721 x 166] intentionally omitted <==
----- Start of picture text -----
xDSL, xPON, Router,
Optical… etc.
Telecom
VoIP, Router, HomeAuto
Circuit Protection,
Power Datacom L2/L3 Switches …etc.
Rectifiers, AC-DC, DC-DC,
Sensor… etc.
----- End of picture text -----
==> picture [696 x 168] intentionally omitted <==
----- Start of picture text -----
System BLE, IEEE 802.11, NFC,
H/W, S/W and Firmware
Design & Wireless IoT, 3G, LTE..etc
in Communication and
Implementation
Network Integration
Multimedia
NB, STB, DVR,
----- End of picture text -----
==> picture [212 x 62] intentionally omitted <==
----- Start of picture text -----
NB, STB, DVR,
Smart Phone, Tablet, Kiosk…
etc.
----- End of picture text -----
15
Recognition
==> picture [721 x 308] intentionally omitted <==
----- Start of picture text -----
2016
2015
2013 2014 57
2012 63 58
Common Wealth 2010 2011 73 place
84
Magazine 2008 2009 84
2007 93
500 Service [127]
Companies
182 [145]
(Annual Revenue )
----- End of picture text -----
16
In the future, Alltek Group will follow trends and broaden the scope of Investment and Business in below fields:
-
BIG DATA (Data Center)
-
AI
-
IOT
-
5G
-
Autonomous Vehicles
-
Bio Tec.
17
==> picture [721 x 136] intentionally omitted <==
Q&A
- Getting More Info
about ALLTEK
www.alltek.com
==> picture [372 x 245] intentionally omitted <==
18