AI assistant
DELTA — Interim / Quarterly Report 2013
Oct 28, 2013
52000_rns_2013-10-28_fd17cc0a-da32-480a-b72d-a03b1bfd58ee.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
台達電子2013年第三季財報法人說明會 Delta Electronics, Inc. 3Q 2013 Result Analyst Meeting
==> picture [781 x 268] intentionally omitted <==
28 Oct 2013
==> 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)
==> picture [120 x 38] intentionally omitted <==
2013年第三季結算數字 2013 Third Quarter Results
==> picture [120 x 38] intentionally omitted <==
合併營收 Revenues
單位:新台幣十億元 Unit: NT$ billion
==> picture [476 x 211] intentionally omitted <==
----- Start of picture text -----
46.7 46.1
43.4
42.3
38.8
3Q12 4Q12 1Q13 2Q13 3Q13
----- End of picture text -----
==> picture [109 x 151] intentionally omitted <==
----- Start of picture text -----
QoQ
+6%
YoY
-1%
----- End of picture text -----
==> picture [120 x 38] intentionally omitted <==
一 業務分類( ) Revenues by Business (1)
==> picture [705 x 355] intentionally omitted <==
----- Start of picture text -----
2Q13 3Q13
電源及零組件 電源及零組件
(Power (Power
Electronics) Electronics)
54% 58%
其他 其他
(Others) (Others)
5% 4%
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)
22% 18%
19% 20%
----- End of picture text -----
19%
==> 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
| 位:新台幣百萬元 nit: NT$ million |
|||
|---|---|---|---|
| 2Q13 | 3Q13 | Change | |
| 電源及零組件 (Power Electronics) |
23,537 | 27,048 | 15% |
| 能源管理 (Energy Management) |
9,374 | 8,079 | -14% |
| 智能綠生活 (Smart Green Life) |
8,471 | 9,196 | 9% |
| 其他(Others) | 2,062 | 1,817 | -12% |
| 總計(Total) | 43,444 | 46,140 | 6% |
==> picture [120 x 38] intentionally omitted <==
==> picture [339 x 345] intentionally omitted <==
----- Start of picture text -----
3Q12
電源及零組件
(Power
Electronics)
61%
其他
(Others)
4%
能源管理
智能綠生活
(Energy
(Smart
Mgmt)
Green Life)
18%
----- End of picture text -----
業務分類(二) Revenues by Business (2)
3Q13
==> picture [339 x 299] intentionally omitted <==
----- Start of picture text -----
電源及零組件
(Power
Electronics)
58%
其他
(Others)
4%
能源管理
智能綠生活
(Energy
(Smart
Mgmt)
Green Life)
18%
----- End of picture text -----
20%
17%
==> 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)
| 3Q12 | 3Q13 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
28,252 | 27,048 | -4% |
| 能源管理 (EnergyManagement) |
8,391 | 8,079 | -4% |
| 智能綠生活 (Smart Green Life) |
7,890 | 9,196 | 17% |
| 其他(Others) | 2,166 | 1,817 | -16% |
| 總計(Total) | 46,699 | 46,140 | -1% |
==> 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 +5% YoY -4%
10.95 11.46
11.88 10.91 10.95 11.46 9.94 25.8% 25.2% 25.4% 25.6% 24.8% 3Q12 4Q12 1Q13 2Q13 3Q13
==> 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
研發費用 R&D Expense
==> picture [95 x 139] intentionally omitted <==
----- Start of picture text -----
QoQ
+4%
YoY
+4%
----- End of picture text -----
2.80 3.00 2.78 2.90 2.52 7.1% 6.5% 6.4% 6.3% 6.0%
3Q12
4Q12
1Q13
2Q13
3Q13
==> 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
3.60
3.59
3.19
8.5% 8.2% 7.7%
銷管費用 SG&A Expense
QoQ +3% YoY +1%
3.55 3.65
8.2% 7.9%
3Q12
4Q12
1Q13 2Q13
3Q13
==> 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
6.40 6.60 5.70 15.6% 14.7% 13.7%
總營業費用 Operating Expense
QoQ +3% YoY +2% 6.54
6.33
14.6% 14.2%
3Q12
4Q12 1Q13 2Q13 3Q13
==> 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 +6% YoY -10%
5.48 4.31
4.24
4.62 4.92
11.7% 10.9% 10.6% 10.2% 3Q12 4Q12 1Q13 2Q13 3Q13
10.9% 10.6% 10.7%
==> 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
3Q12 2Q13 3Q13 電源及零組件 (Power Electronics) 3,926 2,835 3,946 能源管理 Ener Mana ement ( gy g ) 1,323 1,728 1,150 智能綠生活 (Smart Green Life) 538 742 836
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 +51% YoY -10% 0.94
1.09
1.05 0.72 0.62 2.6% 2.3% 1.9% 1.4%
==> picture [707 x 130] intentionally omitted <==
----- Start of picture text -----
2.6%
2.3%
2.0%
1.9%
1.4%
----- End of picture text -----
3Q12 4Q12 1Q13 2Q13 3Q13
==> picture [120 x 38] intentionally omitted <==
業外損益細項 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)
2Q13 3Q13 (131) (74) 189 294 138 129 420 588 616 937
==> 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 +12% YoY -10%
6.53 5.41
4.96 5.24 5.86
12.8% 12.8% 12.7% 12.1% 14.0% 3Q12 4Q12 1Q13 2Q13 3Q13
==> 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
2Q13 3Q13
稅前淨利[(Net income before tax)] 所得稅[(Tax)]
停業部門損益[(Gain or loss from discontinued] business)
少數股權淨利[(][Minorit][y][ interest][)]
稅後淨利[(Net income after tax)]
5,237 5,857 (570) (983) 66 0 (404) (346) 4,329 4,528
==> 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
==> picture [263 x 342] intentionally omitted <==
----- Start of picture text -----
QoQ
+5%
YoY
-6%
4.33 4.53
10.0% 9.8%
----- End of picture text -----
4.84
4.19
==> picture [700 x 179] intentionally omitted <==
----- Start of picture text -----
2.98
10.8%
10.0% 9.8%
10.4%
7.0%
----- End of picture text -----
3Q12
4Q12
1Q13
2Q13
3Q13
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
==> picture [435 x 229] intentionally omitted <==
----- Start of picture text -----
1.99
1.86
1.78
1.72
1.22
3Q12 4Q12 1Q13 2Q13 3Q13
----- End of picture text -----
- 每股盈餘之設算基於加權平均股數 24.29* 億股
*EPS based on weighted average shares outstanding of 2,429 million shares.
==> picture [120 x 38] intentionally omitted <==
2013年前三季結算數字 2013 Year-to-3Q Accumulated Results
==> picture [120 x 38] intentionally omitted <==
合併營收 Revenues
單位:新台幣十億元 Unit: NT$ billion
-1% 129.4
==> picture [89 x 171] intentionally omitted <==
==> picture [90 x 27] intentionally omitted <==
----- Start of picture text -----
128.4
----- End of picture text -----
==> picture [88 x 169] intentionally omitted <==
YT3Q12 YT3Q13
==> picture [120 x 38] intentionally omitted <==
YT3Q12
==> picture [366 x 313] intentionally omitted <==
----- Start of picture text -----
電源及零組件
(Power
Electronics)
62%
其他
(Others)
3%
智能綠生活
能源管理
(Smart Green
(Energy Mgmt)
Life)
----- End of picture text -----
業務分類 Revenues by Business
YT3Q13
==> picture [343 x 296] intentionally omitted <==
----- Start of picture text -----
電源及零組件
(Power
Electronics)
57%
其他
(Others)
4%
能源管理
智能綠生活
(Energy Mgmt)
(Smart Green
----- End of picture text -----
19%
Life)
17%
==> picture [120 x 38] intentionally omitted <==
業務分類 Revenues by Business
單位:新台幣百萬元 Unit: NT$ million
| YT3Q12 | YT3Q13 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
80,384 | 73,511 | -9% |
| 能源管理 (EnergyManagement) |
22,376 | 24,421 | 9% |
| 智能綠生活 (Smart Green Life) |
22,829 | 25,093 | 10% |
| 其他(Others) | 3,855 | 5,390 | 40% |
| 總計(Total) | 129,444 | 128,415 | -1% |
==> 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
31.19 24.1%
==> picture [42 x 16] intentionally omitted <==
----- Start of picture text -----
+4%
----- End of picture text -----
32.36 25.2%
YT3Q12 YT3Q13
==> 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
==> picture [596 x 207] intentionally omitted <==
----- Start of picture text -----
+3%
8.19
7.98
6.2% 6.4%
----- End of picture text -----
YT3Q12
YT3Q13
==> picture [120 x 38] intentionally omitted <==
銷管費用 SG&A Expense
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [630 x 179] intentionally omitted <==
----- Start of picture text -----
+2%
10.22 10.38
8.1%
7.9%
----- End of picture text -----
YT3Q12 YT3Q13
==> picture [120 x 38] intentionally omitted <==
總營業費用 Operating Expense
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
18.20
+2% 18.58
14.1%
14.5%
YT3Q12 YT3Q13
==> picture [120 x 38] intentionally omitted <==
營業淨利 Operating Profit
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [629 x 198] intentionally omitted <==
----- Start of picture text -----
+6%
13.78
12.99
10.7%
10.0%
----- End of picture text -----
==> picture [116 x 24] intentionally omitted <==
----- Start of picture text -----
YT3Q12
----- End of picture text -----
YT3Q13
主要部門營業淨利 Operating Profit by Sector 單位:新台幣百萬元 Unit: NT$ million
YT3Q12 YT3Q13 電源及零組件 (Power Electronics) 10,195 10,054 能源管理 Ener Mana ement ( gy g ) 2,855 4,020 智能綠生活 (Smart Green Life) 1,358 2,274
==> picture [120 x 38] intentionally omitted <==
業外損益 Non-Operating Profit
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
-33% 3.39 2.6%
2.27
==> picture [612 x 88] intentionally omitted <==
----- Start of picture text -----
2.6%
1.8%
----- End of picture text -----
==> picture [112 x 24] intentionally omitted <==
----- Start of picture text -----
YT3Q12
----- End of picture text -----
==> picture [113 x 24] intentionally omitted <==
----- Start of picture text -----
YT3Q13
----- End of picture text -----
==> picture [120 x 38] intentionally omitted <==
業外損益細項 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)
YT3Q12 YT3Q13 776 (217) 586 720 436 358 1,591 1,412 3,389 2,273
==> 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
-2% 16.38 16.05
==> picture [604 x 119] intentionally omitted <==
----- Start of picture text -----
12.7% 12.5%
----- End of picture text -----
YT3Q12 YT3Q13
==> 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
稅前淨利[(Net income before tax)] 所得稅[(Tax)] 停業部門損益[(Gain or loss from discontinued] business) 少數股權淨利[(][Minorit][y][ interest][)] 稅後淨利[(Net income after tax)]
YT3Q12 YT3Q13 16,379 16,054 (2,345) (2,393) (1,285) 120 (941) (736) 11,808 13,045
==> 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
==> picture [53 x 16] intentionally omitted <==
----- Start of picture text -----
+10%
----- End of picture text -----
11.81
13.05
==> picture [617 x 137] intentionally omitted <==
----- Start of picture text -----
10.2%
9.1%
----- End of picture text -----
==> picture [113 x 24] intentionally omitted <==
----- Start of picture text -----
YT3Q12
----- End of picture text -----
YT3Q13
==> picture [120 x 38] intentionally omitted <==
4.90
==> picture [88 x 130] intentionally omitted <==
YT3Q12
每股淨利(新台幣元) EPS (unit: NT$)
5.38
==> picture [90 x 143] intentionally omitted <==
YT3Q13
- 每股盈餘之設算基於加權平均股數 24.29* 億股
*EPS based on weighted average shares outstanding of 2,429 million shares.
Smarter. Greener. Together.
To learn more about Delta,