AI assistant
DELTA — Interim / Quarterly Report 2016
Jul 29, 2016
52000_rns_2016-07-29_62505ca3-d339-4d48-b74a-5210380d5dd4.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
台達電子2016年第二季財報法人說明會 Delta Electronics, Inc. 2Q 2016 Results Analyst Meeting
29 July 2016
==> 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)
-
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 <==
2016年第二季結算數字 2016 Second 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
+11%
YoY
+8%
----- End of picture text -----
==> picture [706 x 239] intentionally omitted <==
----- Start of picture text -----
55.9
55.7
52.7
48.7 47.6
----- End of picture text -----
2Q15 3Q15 4Q15
1Q16 2Q16
4
Delta Confidential
業務分類 (季對季) Sales Revenue by Business (QoQ)
==> picture [120 x 38] intentionally omitted <==
==> picture [724 x 344] intentionally omitted <==
----- Start of picture text -----
1Q16 2Q16
電源及零組件 電源及零組件
(Power (Power
Electronics) Electronics)
52% 51%
能源管理 能源管理
其他 智能綠生活 (Energy 其他 智能綠生活 (Energy
(Others) (Smart Mgmt) (Others) (Smart Mgmt)
1% Green Life) 28% 2% Green Life) 29%
19% 18%
----- End of picture text -----
5
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
業務分類 (季對季) Sales Revenue by Business (QoQ)
單位:新台幣百萬元 Unit: NT$ million
| 1Q16 | 2Q16 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
24,713 | 27,003 | 9% |
| 能源管理 (EnergyManagement) |
13,305 | 15,485 | 16% |
| 智能綠生活 (Smart Green Life) |
8,842 | 9,399 | 6% |
6
Delta Confidential
業務分類 (年對年) Sales Revenue by Business (YoY)
==> picture [120 x 38] intentionally omitted <==
==> picture [709 x 339] intentionally omitted <==
----- Start of picture text -----
2Q15 2Q16
電源及零組件
電源及零組件
(Power
(Power
Electronics) Electronics)
53%
51%
能源管理
其他
能源管理
(Others) 智能綠生活 其他 智能綠生活 (Energy
(Energy
1% (Smart Green (Others) (Smart Mgmt)
Mgmt)
Life) 28% 2% Green Life) 29%
18%
18%
----- 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 (年對年) Sales Revenue by Business (YoY)
| 2Q15 | 2Q16 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
25,813 | 27,003 | 5% |
| 能源管理 (EnergyManagement) |
14,008 | 15,485 | 11% |
| 智能綠生活 (Smart Green Life) |
8,670 | 9,399 | 8% |
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 +15% YoY +12%
15.8 15.2 14.8 13.2 12.8 28.2% 28.1% 27.0% 27.4% 26.9% 2Q15 3Q15 4Q15 1Q16 2Q16
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 +8% YoY +13%
4.1
4.0 4.1 3.8 3.4 3.6 7.5% 7.3% 7.3% 6.9% 7.1% 2Q15 3Q15 4Q15 1Q16 2Q16
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
==> picture [95 x 138] intentionally omitted <==
----- Start of picture text -----
QoQ
+6%
YoY
+14%
----- End of picture text -----
==> picture [683 x 212] intentionally omitted <==
----- Start of picture text -----
5.6 5.8 5.7
5.4
5.0
11.3%
10.9%
10.3% 10.5%
10.1%
2Q15 3Q15 4Q15 1Q16 2Q16
----- End of picture text -----
11
Delta Confidential
總營業費用
==> 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
Total Operating Expenses
QoQ +7% YoY +14%
9.6 9.9 9.6 9.0 8.4 18.8% 17.8% 18.2% 17.3% 17.2% 2Q15 3Q15 4Q15 1Q16 2Q16
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 +34% YoY +10%
5.2 5.3 3.9 9.9% 8.1%
4.7
9.7% 11.0% 9.6%
2Q15 3Q15 4Q15 1Q16 2Q16
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
2Q15 1Q16 2Q16 電源及零組件 (Power Electronics) 3,666 3,278 3,670 能源管理 Ener Mana ement ( gy g ) 1,763 1,387 1,884 智能綠生活 (Smart Green Life) 705 508 914
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 -53% YoY -16%
1.5 1.4 1.2 0.8 0.6 2.9% 2.6% 2.2% 1.6% 1.2% 2Q15 3Q15 4Q15 1Q16 2Q16
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
NTD$M元
2Q15 1Q16 2Q16
處分投資
(Investment disposal) 採權益法之投資損益
(Investment income under equity method) 利息收益淨額
(Interest income) 滙兌損益
(FX income)
其他
(Others)
合計
(Total)
(163) 92 22 305 216 221 50 62 71 36 37 72 535 959 252 763 1,366 638
16
Delta Confidential
稅前淨利 Profit before Income Tax
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
QoQ +12% YoY +6%
7.6 6.6 5.8 5.5 5.2 13.6% 11.8% 11.3% 11.1% 11.0% 2Q15 3Q15 4Q15 1Q16 2Q16
17
Delta Confidential
息稅折舊及攤銷前利潤 EBITDA
==> 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 [95 x 136] intentionally omitted <==
----- Start of picture text -----
QoQ
+8%
YoY
+6%
----- End of picture text -----
10.0 8.9 8.2 7.7 7.6 17.8% 15.8% 16.0% 15.5% 15.9% 2Q15 3Q15 4Q15 1Q16 2Q16
18
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 1Q16 2Q16 稅前淨利 (Profit before income tax) 5,506 5,235 5,841 所得稅 (Income tax) (1,293) (1,189) (1,475) 非控制權益 (Non-controlling interest) (418) (159) (73) 稅後淨利 (Net profit after tax) 3,795 3,887 4,293
19
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 +10% YoY +13%
5.9 5.2 4.3 3.8 3.9 10.5% 9.3% 8.2% 8.2% 7.8% 2Q15 3Q15 4Q15 1Q16 2Q16
20
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
==> picture [162 x 41] intentionally omitted <==
----- Start of picture text -----
2.27
1.99
----- End of picture text -----
==> picture [53 x 18] intentionally omitted <==
----- Start of picture text -----
1.46
----- End of picture text -----
==> picture [166 x 33] intentionally omitted <==
----- Start of picture text -----
1.65
1.50
----- End of picture text -----
2Q15
3Q15
4Q15
1Q16
2Q16
-
*每股盈餘之設算基於在外流通股數25.98億股算,2015年數字未經會計師核閱。
-
*EPS based on shares outstanding of 2,598 million. The figures of Y2015 have not been reviewed by CPA.
21
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
2016年上半年結算數字 2016 First Half Accumulated Results
22
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
合併營收
Revenues
單位:新台幣十億元 Unit: NT$ billion
+9%
91.9
1H15
100.3
1H16
23
Delta Confidential
業務分類 Revenues by Business
==> picture [120 x 38] intentionally omitted <==
1H15
1H16
==> picture [757 x 309] intentionally omitted <==
----- Start of picture text -----
電源及零組件 電源及零組件
(Power
(Power
Electronics)
Electronics)
55% 52%
其他
能源管理
其他 智能綠生活 (Energy (Others) 智能綠生活 能源管理
(Others) (Smart Green Mgmt) 1% (Smart Green (Energy Mgmt)
Life)
Life)
25% 29%
1%
18%
19%
----- End of picture text -----
24
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
| 1H15 | 1H16 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
50,272 | 51,715 | 3% |
| 能源管理 (EnergyManagement) |
23,458 | 28,790 | 23% |
| 智能綠生活 (Smart Green Life) |
17,624 | 18,241 | 4% |
25
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
營業毛利 Gross Profits
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [628 x 279] intentionally omitted <==
----- Start of picture text -----
+13% 27.6
24.4
27.5%
26.5%
1H15 1H16
----- End of picture text -----
26
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 253] intentionally omitted <==
----- Start of picture text -----
+15%
7.4
6.4
7.4%
7.0%
1H15 1H16
----- End of picture text -----
27
Delta Confidential
==> 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 [631 x 261] intentionally omitted <==
----- Start of picture text -----
+25% 11.1
8.9
11.1%
9.7%
1H15 1H16
----- End of picture text -----
28
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
總營業費用 Operating Expenses
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [623 x 295] intentionally omitted <==
----- Start of picture text -----
+21%
18.5
15.4
18.5%
16.7%
1H15 1H16
----- End of picture text -----
29
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
營業淨利 Operating Profits
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [640 x 241] intentionally omitted <==
----- Start of picture text -----
+1%
9.0
9.1
9.8%
9.1%
1H15 1H16
----- End of picture text -----
30
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
主要部門營業淨利 Operating Profits by Sector
單位:新台幣百萬元 Unit: NT$ million
| 1H15 | 1H16 | |
|---|---|---|
| 電源及零組件 (Power Electronics) |
6,841 | 6,948 |
| 能源管理 (EnergyManagement) |
3,233 | 3,271 |
| 智能綠生活 (Smart Green Life) |
1,515 | 1,422 |
31
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
業外損益 Non-Operating Profits
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [619 x 184] intentionally omitted <==
----- Start of picture text -----
+27% 2.0
1.6
2.0%
1.7%
----- End of picture text -----
1H15
1H16
32
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
單位:新台幣百萬元 Unit: NT$ million
業外損益細項 Non-Operating Income Breakdown
NTD$M元
1H15
1H16
處分投資
(Investment disposal) 採權益法之投資損益
(Investment income under equity method) 利息收益淨額
(Interest income)
滙兌損益
(FX income)
(241) 114
603 437
151 133 161 109
其他
(Others)
合計
(Total)
903 1,211 1,577 2,004
33
Delta Confidential
稅前淨利 Net Incomes Before Taxes
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [611 x 223] intentionally omitted <==
----- Start of picture text -----
+5%
11.1
10.6
11.5%
11.1%
----- End of picture text -----
1H15
1H16
34
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
息稅折舊及攤銷前利潤 EBITDA
+7% 15.7 14.7 16.0% 15.7%
1H15
1H16
35
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
所得稅與非控制權益 Taxes & Non-controlling Interests
單位:新台幣百萬元 Unit: NT$ million
稅前淨利(Net income before tax) 所得稅(Tax)
非控制權益(Non-controlling interest) 稅後淨利(Net income after tax)
1H15 1H16 10,590 11,077 (2,118) (2,664) (812) (233) 7,660 8,180
36
Delta Confidential
稅後淨利 Net Incomes After Taxes
==> 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 [636 x 195] intentionally omitted <==
----- Start of picture text -----
+7% 8.2
7.7
8.3% 8.2%
----- End of picture text -----
1H15
1H16
37
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
2.95
3.15
1H15
1H16
-
*每股盈餘之設算基於在外流通股數25.98億股,1H15未經會計師核閱。
-
*EPS based on shares outstanding of 2,598 million. The figure of 1H15 have not been reviewed by CPA.
38
Delta Confidential
Smarter. Greener. Together.
To learn more about Delta, please visit www.deltaww.com