AI assistant
DELTA — Annual Report 2013
Apr 30, 2014
52000_rns_2014-04-30_241ab33b-c9ff-46fd-83fa-fd0bb552d4a8.pdf
Annual Report
Open in viewerOpens in your device viewer
台達電子2013年財報法人說明會 Delta Electronics, Inc. 2013 Full-year Result Analyst Meeting
12 Mar 2014
==> picture [780 x 303] intentionally omitted <==
==> picture [120 x 38] intentionally omitted <==
-
本簡報財務數字係根據國際財務報導準則編製 The financial numbers hereby are based on International Financial Reporting Standards (IFRS)
-
累計合併數字係經由會計師查核簽證 Cumulative consolidated numbers were audited by CPA
2
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
2013年第四季結算數字 2013 Fourth Quarter Results
3
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元 Unit: NT$ billion
合併營收 Revenues
==> picture [95 x 143] intentionally omitted <==
----- Start of picture text -----
QoQ
+5%
YoY
+15%
----- End of picture text -----
==> picture [745 x 255] intentionally omitted <==
----- Start of picture text -----
48.6
46.1
43.4
42.3
38.8
----- End of picture text -----
==> picture [52 x 18] intentionally omitted <==
----- Start of picture text -----
4Q12
----- End of picture text -----
1Q13
2Q13
3Q13
4Q13
4
Delta Confidential
一 業務分類( )
==> picture [120 x 38] intentionally omitted <==
Revenues by Business (1)
==> picture [727 x 356] intentionally omitted <==
----- Start of picture text -----
3Q13 4Q13
電源及零組件 電源及零組件
(Power (Power
Electronics) Electronics)
58% 61%
其他 其他
(Others) (Others)
4% 2%
能源管理 能源管理
智能綠生活 智能綠生活
(Energy (Energy
(Smart (Smart
Mgmt) Mgmt)
Green Life) Green Life)
18% 17%
20% 20%
----- End of picture text -----
5
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
一 業務分類( ) Revenues by Business (1)
單位:新台幣百萬元 Unit: NT$ million
| 3Q13 | 4Q13 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
27,048 | 29,423 | 9% |
| 能源管理 (EnergyManagement) |
8,079 | 8,347 | 3% |
| 智能綠生活 (Smart Green Life) |
9,196 | 9,714 | 6% |
6
Delta Confidential
業務分類(二)
==> picture [120 x 38] intentionally omitted <==
Revenues by Business (2)
==> picture [713 x 356] intentionally omitted <==
----- Start of picture text -----
4Q12 4Q13
電源及零組件 電源及零組件
(Power (Power
Electronics) Electronics)
61% 61%
其他 其他
(Others) (Others)
4% 2%
能源管理 能源管理
智能綠生活 智能綠生活
(Energy (Energy
(Smart (Smart
Mgmt) Mgmt)
Green Life) Green Life)
17% 17%
18% 20%
----- End of picture text -----
7
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
單位:新台幣百萬元 Unit: NT$ million
業務分類(二) Revenues by Business (2)
| 4Q12 | 4Q13 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
25,647 | 29,423 | 15% |
| 能源管理 (EnergyManagement) |
7,384 | 8,347 | 13% |
| 智能綠生活 (Smart Green Life) |
7,739 | 9,714 | 26% |
8
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
營業毛利 Gross Profit
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
QoQ +11% YoY +16%
12.66 11.46 10.91 10.95 9.94 26.0% 25.8% 25.6% 25.2% 24.8% 4Q12 1Q13 2Q13 3Q13 4Q13
9
Delta Confidential
QoQ +6% YoY +3%
==> picture [120 x 38] intentionally omitted <==
研發費用 R&D Expense
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
3.00
2.52
7.1% 6.5%
3.08
2.90 2.78
6.4% 6.3% 6.3%
4Q12
1Q13 2Q13 3Q13
4Q13
10
Delta Confidential
銷管費用 SG&A Expense
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
QoQ +6% YoY +8%
3.86 3.59 3.55 3.65 3.19 8.5% 8.2% 8.2% 7.9% 7.9% 4Q12 1Q13 2Q13 3Q13 4Q13
11
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
總營業費用 Operating Expense
QoQ +6% YoY +5%
6.60 6.54[6.94 ] 6.33 5.70 15.6% 14.6% 14.7% 14.2% 14.3% 4Q12 1Q13 2Q13 3Q13 4Q13
6.60 6.33 5.70
15.6% 14.7%
12
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
營業淨利 Operating Profit
QoQ +16% YoY +33%
4.31 4.24
10.2% 10.9% 10.6% 10.7%[11.8% ] 4Q12 1Q13 2Q13 3Q13 4Q13
13
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
主要部門營業淨利 Operating Profit by Sector
單位:新台幣百萬元 Unit: NT$ million
4Q12 3Q13 4Q13 電源及零組件 (Power Electronics) 4,192 3,946 4,605 能源管理 (Energy Management) 1,213 1,150 797 智能綠生活 (Smart Green Life) 371 836 1,217
14
Delta Confidential
業外損益 Non-Operating Profit
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
QoQ -23% YoY -34%
1.09
1.09 0.94 0.72 0.72 0.62 2.6% 2.0% 1.9% 1.5% 1.4% 4Q12 1Q13 2Q13 3Q13 4Q13
15
Delta Confidential
業外損益細項
==> picture [120 x 38] intentionally omitted <==
Non-Operating Income Breakdown
單位:新台幣百萬元 Unit: NT$ million
3Q13 4Q13
處分投資(Investment disposal) 投資損益(Investment income) 利息收益(Interest income) 其他業外損益(Others) 合計(Total)
(74) (183) 294 160 129 158 588 580 937 715
16
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
稅前淨利 Net Income Before Tax
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
QoQ +10% YoY +19%
6.44 5.86 5.41 5.24 4.96 13.2% 12.8% 12.8% 12.1% 12.7% 4Q12 1Q13 2Q13 3Q13 4Q13
17
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
所得稅與少數股權 Tax & Minority Interest
單位:新台幣百萬元 Unit: NT$ million
3Q13 4Q13 稅前淨利(Net income before tax) 5,857 6,442 所得稅(Tax) (983) (1,189) 少數股權淨利(Minority interest) (346) (522) 稅後淨利(Net income after tax) 4,528 4,731
18
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
稅後淨利 Net Income After Tax
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
QoQ +4% YoY +59%
4.73
4.53 4.33 4.19 2.98 10.8% 10.0% 9.8% 9.7% 7.0%
2.98
4Q12
1Q13 2Q13 3Q13 4Q13
19
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
==> picture [348 x 74] intentionally omitted <==
----- Start of picture text -----
1.86
1.78
1.72
1.22
----- End of picture text -----
==> picture [57 x 20] intentionally omitted <==
----- Start of picture text -----
1.95
----- End of picture text -----
4Q12
1Q13 2Q13 3Q13 4Q13
-
每股盈餘之設算基於加權平均股數 24.28* 億股
-
*EPS based on weighted average shares outstanding of 2,428 million shares.
20
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
2013年結算數字 2013 Full-Year Results
21
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
合併營收 Revenues
單位:新台幣十億元 Unit: NT$ billion
==> picture [454 x 221] intentionally omitted <==
----- Start of picture text -----
+3% 177.1
171.8
----- End of picture text -----
2012 2013
22
Delta Confidential
業務分類
==> picture [120 x 38] intentionally omitted <==
Revenues by Business
==> picture [684 x 371] intentionally omitted <==
----- Start of picture text -----
2012 2013
電源及零組件 電源及零組件
(Power (Power
Electronics) Electronics)
62% 58%
其他 其他
(Others) (Others)
3% 3%
智能綠生活 智能綠生活
能源管理 能源管理
(Smart Green (Smart Green
(Energy (Energy
Life) Life)
Mgmt) Mgmt)
18% 20%
17% 19%
----- End of picture text -----
23
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
業務分類 Revenues by Business
單位:新台幣百萬元 Unit: NT$ million
| 位:新台幣百萬元 nit: NT$ million |
|||
|---|---|---|---|
| 2012 | 2013 | Change | |
| 電源及零組件 (Power Electronics) |
106,665 | 102,939 | -3% |
| 能源管理 (EnergyManagement) |
29,665 | 32,777 | 10% |
| 智能綠生活 (Smart Green Life) |
30,084 | 34,802 | 16% |
| 其他(Others) | 5,346 | 6,535 | 22% |
| 總計(Total) | 171,760 | 177,053 | 3% |
24
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
營業毛利 Gross Profit
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [654 x 259] intentionally omitted <==
----- Start of picture text -----
+7%
45.0
42.1
25.4%
24.5%
2012 2013
----- End of picture text -----
25
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
研發費用 R&D Expense
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
+3% 11.27 10.98 6.4% 6.4%
2012
2013
26
Delta Confidential
銷管費用 SG&A Expense
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
+3% 14.24 13.81 8.0% 8.0%
2013
2012
27
Delta Confidential
總營業費用 Operating Expense
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
+3% 25.51 24.79 14.4% 14.4%
2012
2013
28
Delta Confidential
營業淨利 Operating Profit
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
+13% 19.51 17.30 11.0% 10.1%
2012
2013
29
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
主要部門營業淨利 Operating Profit by Sector
單位:新台幣百萬元 Unit: NT$ million
| 2012 | 2013 | |
|---|---|---|
| 電源及零組件 (Power Electronics) |
13,744 | 14,659 |
| 能源管理 (EnergyManagement) |
3,755 | 4,817 |
| 智能綠生活 (Smart Green Life) |
2,012 | 3,490 |
30
Delta Confidential
業外損益 Non-Operating Profit
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [639 x 205] intentionally omitted <==
----- Start of picture text -----
4.48 -33%
2.99
2.6%
1.7%
----- End of picture text -----
2012 2013
31
Delta Confidential
業外損益細項
==> picture [120 x 38] intentionally omitted <==
Non-Operating Income Breakdown
單位:新台幣百萬元 Unit: NT$ million
處分投資(Investment disposal) 投資損益(Investment income) 利息收益(Interest income) 其他業外損益(Others) 合計(Total)
2012 2013 652 (400) 849 880 538 516 2,445 1,992 4,484 2,988
32
Delta Confidential
稅前淨利 Net Income Before Tax
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [647 x 218] intentionally omitted <==
----- Start of picture text -----
+3%
22.50
21.79
12.7%
12.7%
----- End of picture text -----
2012
2013
33
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
所得稅與少數股權 Tax & Minority Interest
單位:新台幣百萬元 Unit: NT$ million
2012 2013
稅前淨利(Net income before tax) 所得稅(Tax) 停業部門損失(Loss from discontinued business) 少數股權淨利(Minority interest) 稅後淨利(Net income after tax)
21,788 22,497 (3,158) (3,582) (2,744) 120 (1,102) (1,258) 14,783 17,777
34
Delta Confidential
稅後淨利 Net Income After Tax
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [585 x 207] intentionally omitted <==
----- Start of picture text -----
+20%
17.78
14.78
10.0%
8.6%
----- End of picture text -----
2013
2012
35
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
6.09
2012
每股淨利(新台幣元) EPS (unit: NT$)
==> picture [86 x 25] intentionally omitted <==
----- Start of picture text -----
7.32
----- End of picture text -----
2013
-
每股盈餘之設算基於加權平均股數 24.28* 億股
-
*EPS based on weighted average shares outstanding of 2,428 million shares.
36
Delta Confidential
盈餘分配 Earnings distribution
==> picture [120 x 38] intentionally omitted <==
董事會建議盈餘分配 Proposed Earnings Distribution
現金股利每股5.8元 Cash dividend per share: NT$5.8
37
Delta Confidential
Smarter. Greener. Together.
To learn more about Delta, please visit www.deltaww.com