AI assistant
DELTA — Interim / Quarterly Report 2014
Nov 17, 2014
52000_rns_2014-11-17_f7a529cd-6aa1-4c4a-9ede-0570087ed9f0.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
台達電子2014年第三季財報法人說明會 Delta Electronics, Inc. 3Q 2014 Result Analyst Meeting
==> picture [780 x 303] intentionally omitted <==
29 Oct 2014
==> 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)
- 合併數字係經由會計師核閱簽證 Consolidated numbers were reviewed by CPA
2
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
2014年第三季結算數字 2014 Third Quarter Results
3
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元 Unit: NT$ billion
==> picture [58 x 17] intentionally omitted <==
----- Start of picture text -----
46.1
----- End of picture text -----
合併營收 Revenues
==> picture [95 x 142] intentionally omitted <==
----- Start of picture text -----
QoQ
+6%
YoY
+9%
----- End of picture text -----
==> picture [58 x 17] intentionally omitted <==
----- Start of picture text -----
50.5
----- End of picture text -----
==> picture [331 x 33] intentionally omitted <==
----- Start of picture text -----
48.6 47.6
43.0
----- End of picture text -----
3Q13
4Q13
1Q14
2Q14
3Q14
4
Delta Confidential
一 業務分類( )
==> picture [120 x 38] intentionally omitted <==
Revenues by Business (1)
==> picture [719 x 356] intentionally omitted <==
----- Start of picture text -----
2Q14 3Q14
電源及零組件 電源及零組件
(Power (Power
Electronics) Electronics)
60% 60%
其他 其他
(Others) (Others)
2% 1%
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)
19% 20%
19% 19%
----- 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
| 2Q14 | 3Q14 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
28,460 | 30,208 | 6% |
| 能源管理 (EnergyManagement) |
9,057 | 9,893 | 9% |
| 智能綠生活 (Smart Green Life) |
9,219 | 9,624 | 4% |
6
Delta Confidential
業務分類(二)
==> picture [120 x 38] intentionally omitted <==
Revenues by Business (2)
==> picture [696 x 380] intentionally omitted <==
----- Start of picture text -----
3Q13 3Q14
電源及零組件
電源及零組件
(Power
(Power
Electronics)
Electronics)
60%
58%
其他
其他
(Others)
(Others)
1%
4%
能源管理
智能綠生活
能源管理
(Energy
智能綠生活 (Smart
Mgmt)
(Energy
Green Life)
(Smart Green
Mgmt) 20%
Life) 19%
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)
| 3Q13 | 3Q14 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
27,048 | 30,208 | 12% |
| 能源管理 (EnergyManagement) |
8,079 | 9,893 | 22% |
| 智能綠生活 (Smart Green Life) |
9,196 | 9,624 | 5% |
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
==> picture [708 x 379] intentionally omitted <==
----- Start of picture text -----
單位:新台幣十億元及營收百分比
QoQ
Unit: NT$ billion & % of sales
+5%
YoY
+20%
13.77
13.06
12.66
11.46 11.44
27.4%
27.3%
26.6%
26.0%
24.8%
3Q13 4Q13 1Q14 2Q14 3Q14
----- End of picture text -----
9
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
研發費用 R&D Expense
QoQ +4% YoY +9%
2.90
3.08
2.77
3.03
3.16
6.3% 6.3% 6.4% 6.4% 6.3%
3Q13
4Q13 1Q14 2Q14 3Q14
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 +7% YoY +19%
4.35 4.05 3.86 3.65 3.57 8.5% 8.6% 8.3% 7.9% 7.9% 3Q13 4Q13 1Q14 2Q14 3Q14
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 +15%
7.51 6.94 7.08 6.54 6.33 14.7% 14.9% 14.9% 14.2% 14.3%
3Q13
4Q13 1Q14 2Q14 3Q14
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 +5% YoY +27%
5.11[5.98 6.26 ] 4.92[5.73 ] 10.7%[11.8% 11.9% 12.6% 12.4% ]
3Q13
4Q13 1Q14 2Q14 3Q14
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
| 3Q13 | 2Q14 | 3Q14 | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
3,946 | 4,472 | 4,838 |
| 能源管理 (EnergyManagement) |
1,150 | 1,587 | 1,720 |
| 智能綠生活 (Smart Green Life) |
836 | 1,085 | 982 |
14
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
業外損益 Non-Operating Profit
QoQ +10% YoY +17%
1.09 0.94 0.72[0.81 0.99 ] 2.2% 2.0% 2.1% 1.9% 1.5% 3Q13 4Q13 1Q14 2Q14 3Q14
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
2Q14 3Q14 處分投資(Investment disposal) 134 36 投資損益(Investment income) 261 306 利息收益(Interest income) 239 185 其他業外損益(Others) 358 566 合計(Total) 992 1,093
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 +5% YoY +25%
6.97 7.35 6.44 5.86 5.91 14.6% 13.7% 14.6% 13.2% 12.7% 3Q13 4Q13 1Q14 2Q14 3Q14
17
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
所得稅與非控制權益 Tax & Non-controling Interest
單位:新台幣百萬元 Unit: NT$ million
2Q14 3Q14 稅前淨利(Net income before tax) 6,975 7,348 所得稅(Tax) (1,218) (1,120) 非控制權益(Non-controling interest) (493) (392) 稅後淨利(Net income after tax) 5,264 5,837
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 +11% YoY +29%
5.26 4.73 4.53 4.57 11.1% 10.6% 9.8% 9.7%
5.84
11.6%
3Q13
4Q13
1Q14 2Q14
3Q14
19
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
==> picture [56 x 19] intentionally omitted <==
----- Start of picture text -----
2.40
----- End of picture text -----
==> picture [354 x 38] intentionally omitted <==
----- Start of picture text -----
2.16
1.86 1.94 1.87
----- End of picture text -----
3Q13
4Q13 1Q14
2Q14
3Q14
-
每股盈餘之設算基於加權平均股數 24.38* 億股
-
*EPS based on weighted average shares outstanding of 2,438 million shares.
20
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
2014年前三季結算數字 2014 Year-to-3Q Accumulated Results
21
Delta Confidential
合併營收 Revenues
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元 Unit: NT$ billion
141.1 128.4 +10%
YT3Q13 YT3Q14
22
Delta Confidential
業務分類 Revenues by Business
==> picture [120 x 38] intentionally omitted <==
YT3Q13
YT3Q14
==> picture [709 x 343] intentionally omitted <==
----- Start of picture text -----
電源及零組件
電源及零組件
(Power
(Power
Electronics)
Electronics)
60%
57%
其他
其他 (Others)
(Others) 2%
4%
能源管理
智能綠生活
能源管理 (Energy
智能綠生活 (Smart Green
Mgmt)
(Energy Mgmt) Life)
(Smart Green
19%
Life) 19% 19%
20%
----- 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
| YT3Q13 | YT3Q14 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
74,087 | 85,039 | 15% |
| 能源管理 (EnergyManagement) |
24,421 | 26,591 | 9% |
| 智能綠生活 (Smart Green Life) |
24,483 | 26,777 | 9% |
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 [611 x 242] intentionally omitted <==
----- Start of picture text -----
38.27
+18%
32.36
27.1%
25.2%
YT3Q13 YT3Q14
----- 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
==> picture [603 x 195] intentionally omitted <==
----- Start of picture text -----
+9%
8.96
8.19
6.4% 6.3%
----- End of picture text -----
YT3Q13
YT3Q14
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
+15% 11.97 10.38 8.5% 8.1% YT3Q13 YT3Q14
27
Delta Confidential
==> 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
+13% 20.92 18.58 14.8% 14.5% YT3Q13 YT3Q14
28
Delta Confidential
==> 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 [637 x 177] intentionally omitted <==
----- Start of picture text -----
+26%
17.34
13.78
12.3%
10.7%
----- End of picture text -----
YT3Q13
YT3Q14
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
| YT3Q13 | YT3Q14 | |
|---|---|---|
| 電源及零組件 (Power Electronics) |
10,054 | 13,528 |
| 能源管理 (EnergyManagement) |
4,020 | 4,612 |
| 智能綠生活 (Smart Green Life) |
2,274 | 2,726 |
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 [619 x 229] intentionally omitted <==
----- Start of picture text -----
+27%
2.89
2.27
2.0%
1.8%
YT3Q13 YT3Q14
----- End of picture text -----
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
YT3Q13 YT3Q14
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)
(217) 156 720 786 358 629 1,412 1,320 2,273 2,891
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 [613 x 228] intentionally omitted <==
----- Start of picture text -----
+26%
20.23
16.05
14.3%
12.5%
YT3Q13 YT3Q14
----- End of picture text -----
33
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
所得稅與非控制權益 Tax & Non-controling Interest
單位:新台幣百萬元 Unit: NT$ million
YT3Q13 YT3Q14
稅前淨利(Net income before tax) 所得稅(Tax) 停業部門損益(Gain or loss from discontinued business)
非控制權益(Non-controling interest)
稅後淨利(Net income after tax)
16,054 20,234 (2,393) (3,325) 120 0 (736) (1,240) 13,045 15,669
34
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
==> picture [626 x 199] intentionally omitted <==
----- Start of picture text -----
+20%
15.67
13.05
11.1%
10.2%
----- End of picture text -----
YT3Q13
YT3Q14
35
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
5.35
YT3Q13
每股淨利(新台幣元) EPS (unit: NT$)
6.43
YT3Q14
-
每股盈餘之設算基於加權平均股數 24.38* 億股
-
*EPS based on weighted average shares outstanding of 2,438 million shares.
36
Delta Confidential
Smarter. Greener. Together.
To learn more about Delta, please visit www.deltaww.com