AI assistant
DELTA — Interim / Quarterly Report 2015
Nov 16, 2015
52000_rns_2015-11-16_8b845a4e-bd25-4ed2-b26b-a0f27b0b3b85.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
台達電子2015年第三季財報法人說明會 Delta Electronics, Inc. 3Q 2015 Results Analyst Meeting
==> picture [780 x 303] intentionally omitted <==
28 Oct 2015
==> 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 Cumulative consolidated numbers were reviewed by CPA
2
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
2015年第三季結算數字 2015 Third Quarter Results
3
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
合併營收 Sales Revenue
單位:新台幣十億元 Unit: NT$ billion
==> picture [72 x 100] intentionally omitted <==
----- Start of picture text -----
QoQ
+15%
YoY
+11%
----- End of picture text -----
==> picture [706 x 236] intentionally omitted <==
----- Start of picture text -----
55.9
50.5 49.5
48.7
43.2
----- End of picture text -----
==> picture [576 x 17] intentionally omitted <==
----- Start of picture text -----
3Q14 4Q14 1Q15 2Q15 3Q15
----- End of picture text -----
4
Delta Confidential
一 業務分類( ) Sales Revenue by Business (1)
==> picture [120 x 38] intentionally omitted <==
3Q15
==> picture [717 x 332] intentionally omitted <==
----- Start of picture text -----
3Q15
2Q15
電源及零組件
電源及零組件
(Power
(Power
Electronics)
Electronics)
54%
53%
其他
其他 能源管理
能源管理
(Others) 智能綠生活 (Others) 智能綠生活 (Energy
(Energy 1%
1% (Smart Green (Smart Green Mgmt)
Mgmt)
Life) 28% Life) 26%
18% 19%
----- End of picture text -----
5
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
一 業務分類( ) Sales Revenue by Business (1)
單位:新台幣百萬元 Unit: NT$ million
| 2Q15 | 3Q15 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
25,771 | 30,342 | 18% |
| 能源管理 (EnergyManagement) |
13,764 | 14,541 | 6% |
| 智能綠生活 (Smart Green Life) |
8,670 | 10,473 | 21% |
6
Delta Confidential
業務分類(二) Sales Revenue by Business (2)
==> picture [120 x 38] intentionally omitted <==
==> picture [720 x 361] intentionally omitted <==
----- Start of picture text -----
3Q15
3Q14
電源及零組件 電源及零組件
(Power (Power
Electronics) Electronics)
60% 54%
能源管理
能源管理
智能綠生活
智能綠生活
其他 (Energy Mgmt)
(Energy
(Smart Green
(Smart 其他
(Others) Mgmt) Life) 26%
Green Life)
1% 20% (Others) 19%
19%
1%
----- 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) Sales Revenue by Business (2)
| 3Q14 | 3Q15 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
30,208 | 30,342 | 0% |
| 能源管理 (EnergyManagement) |
9,893 | 14,541 | 47% |
| 智能綠生活 (Smart Green Life) |
9,531 | 10,473 | 10% |
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 +20% YoY +14%
15.75 13.77 13.23 13.15 11.23 28.2% 27.3% 27.0% 26.7% 26.0% 3Q14 4Q14 1Q15 2Q15 3Q15
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 Expenses
QoQ +17% YoY +25%
3.96 3.48 3.38 3.16 3.06 7.1% 6.9% 7.1% 7.0% 6.3% 3Q14 4Q14 1Q15 2Q15 3Q15
10
Delta Confidential
銷管費用
==> 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
SG&A Expenses
QoQ +12% YoY +30%
5.64 5.03 4.35 4.27 3.90 10.3% 10.1% 9.0% 8.6% 8.6% 3Q14 4Q14 1Q15 2Q15 3Q15
11
Delta Confidential
總營業費用 Total Operating Expenses
==> 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 +14% YoY +28%
9.61 8.41 7.75 7.51 6.95 17.3% 17.2% 16.1% 15.7% 14.9% 3Q14 4Q14 1Q15 2Q15 3Q15
12
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
QoQ +30% YoY -2%
6.15 6.26 5.47 4.27[4.74 ] 11.0% 12.4% 11.1% 9.9% 9.7%
3Q14 4Q14 1Q15 2Q15 3Q15
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
3Q14 2Q15 3Q15 電源及零組件 (Power Electronics) 4,837 3,645 4,733 能源管理 Ener Mana ement 1 720 1 7 1 4 ( gy g ) , ,69 ,53 智能綠生活 (Smart Green Life) 1,038 721 1,119
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 +93% YoY +35%
1.47
1.09 0.81[0.81 ] 0.76 2.6% 2.2% 1.9% 1.6% 1.6% 3Q14 4Q14 1Q15 2Q15 3Q15
15
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
業外損益細項 Non-Operating Profit Breakdown
單位:新台幣百萬元 Unit: NT$ million
3Q14 2Q15 3Q15 處分投資(Investment disposal) 36 (163) 14 投資損益(Investment income) 306 306 305 利息收益(Interest income) 185 50 (6) 其他業外損益(Others) 567 570 1,158 合計(Total) 1,094 763 1,471
16
Delta Confidential
稅前淨利 Profit before Income 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 [71 x 100] intentionally omitted <==
----- Start of picture text -----
QoQ
+38%
YoY
+4%
----- End of picture text -----
7.35 7.62 6.28 5.51 5.08 14.6% 13.6% 12.7% 11.8% 11.3% 3Q14 4Q14 1Q15 2Q15 3Q15
17
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
所得稅與非控制權益 Income Tax & Non-Controlling Interest
單位:新台幣百萬元 Unit: NT$ million
2Q15 3Q15 稅前淨利(Profit before income tax) 5,506 7,616 所得稅(Income tax) (1,293) (1,488) 非控制權益(Non-controlling interest) (419) (231) 稅後淨利(Net profit after tax) 3,795 5,896
18
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
稅後淨利 Net Profit after Tax
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
QoQ +55% YoY +1%
==> picture [81 x 23] intentionally omitted <==
----- Start of picture text -----
5.90
----- End of picture text -----
5.84 5.90 5.03 3.87 3.79 11.6% 10.5% 10.2% 8.9% 7.8%
3Q14 4Q14 1Q15 2Q15 3Q15
19
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
2.42
==> picture [554 x 246] intentionally omitted <==
----- Start of picture text -----
2.42
2.40
2.06
1.59
1.55
----- End of picture text -----
3Q14 4Q14 1Q15 2Q15 3Q15
-
每股盈餘之設算基於加權平均股數 24.38* 億股
-
*EPS based on weighted average shares outstanding of 2,438 million shares.
20
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
2015年前三季結算數字 2015 Year-to-3Q Accumulated Results
21
Delta Confidential
合併營收
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元 Unit: NT$ billion
141.1
Sales Revenue
147.8
==> picture [46 x 16] intentionally omitted <==
----- Start of picture text -----
+5%
----- End of picture text -----
YT3Q14
YT3Q15
22
Delta Confidential
業務分類 Sales Revenue by Business
==> picture [120 x 38] intentionally omitted <==
==> picture [698 x 325] intentionally omitted <==
----- Start of picture text -----
YT3Q14 YT3Q15
電源及零組件
電源及零組件
(Power
(Power
Electronics)
Electronics)
60%
55%
其他
能源管理
其他 能源管理
智能綠生活
(Others)
智能綠生活
(Energy
(Others) (Energy
(Smart Green
2% Mgmt)
Life) 1% (Smart Green Mgmt)
19% Life)
25%
19%
19%
----- End of picture text -----
23
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
業務分類 Sales Revenue by Business
單位:新台幣百萬元 Unit: NT$ million
| YT3Q14 | YT3Q15 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
85,040 | 80,598 | -5% |
| 能源管理 (EnergyManagement) |
26,591 | 37,678 | 42% |
| 智能綠生活 (Smart Green Life) |
26,575 | 28,097 | 6% |
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 [628 x 244] intentionally omitted <==
----- Start of picture text -----
+5%
40.14
38.27
27.2%
27.1%
YT3Q14 YT3Q15
----- End of picture text -----
25
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
研發費用
R&D Expenses
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [603 x 196] intentionally omitted <==
----- Start of picture text -----
+16%
10.41
8.96
7.0%
6.3%
----- End of picture text -----
YT3Q14
YT3Q15
26
Delta Confidential
銷管費用 SG&A Expenses
==> 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 [638 x 230] intentionally omitted <==
----- Start of picture text -----
14.57
+22%
11.97
9.9%
8.5%
----- End of picture text -----
YT3Q14
YT3Q15
27
Delta Confidential
總營業費用 Total Operating Expenses
==> 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 [650 x 275] intentionally omitted <==
----- Start of picture text -----
+19% 24.98
20.92
16.9%
14.8%
----- End of picture text -----
YT3Q14
YT3Q15
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 [648 x 250] intentionally omitted <==
----- Start of picture text -----
-13%
17.34
15.16
12.3%
10.3%
----- End of picture text -----
YT3Q14
YT3Q15
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
| YT3Q14 | YT3Q15 | |
|---|---|---|
| 電源及零組件 (Power Electronics) |
13,528 | 11,575 |
| 能源管理 (EnergyManagement) |
4,612 | 4,691 |
| 智能綠生活 (Smart Green Life) |
2,894 | 2,635 |
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 228] intentionally omitted <==
----- Start of picture text -----
+5%
3.05
2.90
2.1% 2.1%
YT3Q14 YT3Q15
----- End of picture text -----
31
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
業外損益細項
Non-Operating Profit 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)
YT3Q14 YT3Q15 156 (228) 786 909 629 145 1,324 2,221 2,895 3,047
32
Delta Confidential
稅前淨利
==> picture [120 x 38] intentionally omitted <==
Profit before Income Tax
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [623 x 237] intentionally omitted <==
----- Start of picture text -----
20.24 -10%
18.21
14.3%
12.3%
YT3Q14 YT3Q15
----- End of picture text -----
33
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
所得稅與非控制權益 Income Tax & Non-Controlling Interest
單位:新台幣百萬元 Unit: NT$ million
稅前淨利(Profit before Income Tax) 所得稅(Income Tax) 非控制權益(Non-controlling interest) 稅後淨利(Net profit after tax)
YT3Q14 YT3Q15 20,240 18,205 (3,326) (3,606) (1,240) (1,043) 15,674 13,556
34
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
稅後淨利 Net Profit after Tax
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [636 x 232] intentionally omitted <==
----- Start of picture text -----
15.67
-14%
13.56
11.1%
9.2%
YT3Q14 YT3Q15
----- End of picture text -----
35
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
6.43
5.56
YT3Q14
YT3Q15
-
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