AI assistant
DELTA — Interim / Quarterly Report 2013
Sep 24, 2013
52000_rns_2013-09-24_e6b39d41-a517-48b0-90cc-ba3a9e4b2017.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
台達電子2013年第二季財報法人說明會 Delta Electronics, Inc. 2Q 2013 Result Analyst Meeting
==> picture [781 x 268] intentionally omitted <==
29 Jul 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)
• 因旺能與新日光合併,該公司對本公司損益表之淨影 響已移至稅後之『停業部門損益』科目 Due to DelSolar’s merger with NSP, its net impact on the Company’s income statement has been moved to an after-tax account, “gain or loss from discontinued business.”
==> picture [120 x 38] intentionally omitted <==
2013年第二季結算數字 2013 Second 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 [109 x 151] intentionally omitted <==
----- Start of picture text -----
QoQ
+12%
YoY
-2%
----- End of picture text -----
==> picture [476 x 207] intentionally omitted <==
----- Start of picture text -----
46.7
44.3 43.4
42.3
38.8
2Q12 3Q12 4Q12 1Q13 2Q13
----- End of picture text -----
==> picture [120 x 38] intentionally omitted <==
一 業務分類( ) Revenues by Business (1)
==> picture [698 x 356] intentionally omitted <==
----- Start of picture text -----
1Q13 2Q13
電源及零組件 電源及零組件
(Power (Power
Electronics) Electronics)
59% 54%
其他 其他
(Others) (Others)
4% 5%
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% 22%
19% 19%
----- End of picture text -----
==> 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 |
|||
|---|---|---|---|
| 1Q13 | 2Q13 | Change | |
| 電源及零組件 (Power Electronics) |
22,925 | 23,537 | 3% |
| 能源管理 (Energy Management) |
6,978 | 9,374 | 34% |
| 智能綠生活 (Smart Green Life) |
7,426 | 8,471 | 14% |
| 其他(Others) | 1,502 | 2,062 | 37% |
| 總計(Total) | 38,831 | 43,444 | 12% |
==> picture [120 x 38] intentionally omitted <==
業務分類(二) Revenues by Business (2)
==> picture [725 x 356] intentionally omitted <==
----- Start of picture text -----
2Q12 2Q13
電源及零組件 電源及零組件
(Power (Power
Electronics) Electronics)
62% 54%
其他 其他
(Others) (Others)
2% 5%
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% 22%
18% 19%
----- End of picture text -----
==> 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)
| 2Q12 | 2Q13 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
27,341 | 23,537 | -14% |
| 能源管理 (EnergyManagement) |
7,972 | 9,374 | 18% |
| 智能綠生活 (Smart Green Life) |
7,973 | 8,471 | 6% |
| 其他(Others) | 1,012 | 2,062 | 104% |
| 總計(Total) | 44,298 | 43,444 | -2% |
==> 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 +10% YoY +2%
10.95
10.77 11.88 10.91 10.95 9.94 25.6% 25.4% 25.2% 25.8% 24.3% 2Q12 3Q12 4Q12 1Q13 2Q13
==> 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
+10%
YoY
+5%
----- End of picture text -----
==> picture [670 x 193] intentionally omitted <==
----- Start of picture text -----
2.80 3.00 2.78
2.66 2.52
7.1%
6.5% 6.4%
6.0% 6.0%
----- End of picture text -----
2Q12
3Q12
4Q12 1Q13
2Q13
==> 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
銷管費用 SG&A Expense
QoQ 11% YoY +3%
3.46 3.60 3.59 3.55 3.19 8.5% 8.2% 8.2% 7.8% 7.7% 2Q12 3Q12 4Q12 1Q13 2Q13
==> 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 11% YoY +3%
6.60 6.33 6.13 6.40 5.70 15.6% 14.7% 14.6% 13.8% 13.7%
2Q12
3Q12 4Q12 1Q13 2Q13
==> 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 9% YoY 0%
4.64
5.48 4.31
4.62
4.24
11.7% 10.5% 10.2%[[10.9%]] 2Q12 3Q12 4Q12 1Q13 2Q13
10.2%[[10.9%]][10.6%]
==> 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
| 2Q12 | 1Q13 | 2Q13 | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
3,752 | 3,273 | 2,835 |
| 能源管理 (EnergyManagement) |
1,154 | 1,142 | 1,728 |
| 智能綠生活 (Smart Green Life) |
487 | 696 | 742 |
| 其他(Others) | (751) | (870) | (684) |
==> 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
1.05 1.09
業外損益 Non-Operating Profit
QoQ -14% YoY -32%
0.91 0.72 0.62 2.6% 2.3% 2.1% 1.9% 1.4% 2Q12 3Q12 4Q12 1Q13 2Q13
==> 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)
1Q13 2Q13 (12) (131) 237 189 91 138 404 420 720 616
==> 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 Unit: NT$ billion & % of sales +6% YoY -6% 5.56 6.54 5.41 4.96 5.24 14.0% 12.8% 12.8% 12.1% 12.5%
2Q12 3Q12 4Q12 1Q13 2Q13
==> 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)]
1Q13 2Q13 4,960 5,237 (840) (570) 54 66 15 (404) 4,189 4,329
==> 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
4.23 4.84 2.98 10.4% 9.5% 7.0%
稅後淨利 Net Income After Tax
==> picture [95 x 131] intentionally omitted <==
----- Start of picture text -----
QoQ
+3%
YoY
+2%
----- End of picture text -----
4.19 4.33
10.8% 10.0%
2Q12
3Q12
4Q12
1Q13
2Q13
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
==> picture [435 x 229] intentionally omitted <==
----- Start of picture text -----
2.00
1.78
1.74 1.73
1.23
2Q12 3Q12 4Q12 1Q13 2Q13
----- End of picture text -----
- 每股盈餘之設算基於加權平均股數 24.25* 億股
*EPS based on weighted average shares outstanding of 2,425 million shares.
==> picture [120 x 38] intentionally omitted <==
2013年上半年結算數字 2013 First Half Accumulated Results
==> picture [120 x 38] intentionally omitted <==
合併營收 Revenues
單位:新台幣十億元 Unit: NT$ billion
-1% 82.7
==> picture [88 x 153] intentionally omitted <==
==> picture [69 x 26] intentionally omitted <==
----- Start of picture text -----
82.3
----- End of picture text -----
==> picture [88 x 153] intentionally omitted <==
1H12 1H13
==> picture [120 x 38] intentionally omitted <==
業務分類 Revenues by Business
1H12
1H13
==> picture [676 x 315] intentionally omitted <==
----- Start of picture text -----
電源及零組件
電源及零組件
(Power
(Power
Electronics)
Electronics)
64%
57%
其他
其他
(Others)
(Others)
2%
4%
智能綠生活
能源管理
(Smart 智能綠生活
(Energy 能源管理
Green Life)
Mgmt)
(Smart Green
17% 17% Life)
----- End of picture text -----
(Energy Mgmt)
20%
==> picture [120 x 38] intentionally omitted <==
業務分類 Revenues by Business
單位:新台幣百萬元 Unit: NT$ million
| 1H12 | 1H13 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
52,792 | 46,462 | -12% |
| 能源管理 (EnergyManagement) |
13,894 | 16,342 | 18% |
| 智能綠生活 (Smart Green Life) |
14,399 | 15,897 | 10% |
| 其他(Others) | 1,660 | 3,574 | 115% |
| 總計(Total) | 82,745 | 82,275 | -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
+8%
20.89 19.31
25.4%
23.3%
1H12
1H13
==> 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 -----
+2%
5.18 5.30
6.3% 6.4%
----- End of picture text -----
1H13
1H12
==> 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 [624 x 211] intentionally omitted <==
----- Start of picture text -----
+2%
6.62 6.74
8.2%
8.0%
----- End of picture text -----
1H12
1H13
==> 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
+2% 11.80
12.03
==> picture [605 x 158] intentionally omitted <==
----- Start of picture text -----
14.6%
14.3%
----- End of picture text -----
1H12
1H13
==> 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
+18% 7.51
==> picture [65 x 25] intentionally omitted <==
----- Start of picture text -----
8.86
----- End of picture text -----
10.8%
9.1%
1H12
1H13
==> 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
1H12 1H13 電源及零組件 (Power Electronics) 6,507 6,108 能源管理 Ener Mana ement ( gy g ) 1,577 2,870 智能綠生活 (Smart Green Life) 799 1,438 其他(Others) (1,374) (1,554)
==> 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
==> picture [612 x 233] intentionally omitted <==
----- Start of picture text -----
-42%
2.34
1.34
2.8%
1.6%
1H12 1H13
----- 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)
1H12 1H13 807 (143) 242 426 284 229 1,003 824 2,336 1,336
==> 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
==> picture [41 x 15] intentionally omitted <==
----- Start of picture text -----
+4%
----- End of picture text -----
9.84
10.20
==> picture [593 x 146] intentionally omitted <==
----- Start of picture text -----
12.4%
11.9%
----- End of picture text -----
1H12 1H13
==> 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
1H12 1H13
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)]
9,844 10,197 (1,333) (1,410) (866) 120 (678) (389) 6,968 8,517
==> 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
6.96
8.4%
1H12
+22%
8.52
10.4%
1H13
==> picture [120 x 38] intentionally omitted <==
2.87
==> picture [91 x 139] intentionally omitted <==
1H12
每股淨利(新台幣元) EPS (unit: NT$)
3.51
==> picture [91 x 170] intentionally omitted <==
1H13
- 每股盈餘之設算基於加權平均股數 24.25* 億股
*EPS based on weighted average shares outstanding of 2,425 million shares.
Smarter. Greener. Together.
To learn more about Delta,