AI assistant
DELTA — Interim / Quarterly Report 2017
Dec 13, 2017
52000_rns_2017-12-13_6988d35e-53ac-4c4a-8985-46452f3a03ca.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
台達電子2017年第三季財報法人說明會 Delta Electronics, Inc. 3Q 2017 Results Analyst Meeting
==> picture [780 x 303] intentionally omitted <==
31 Oct 2017
==> 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 <==
2017年第三季結算數字 2017 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
57.0 57.1 48.9
53.5
59.8
==> picture [72 x 100] intentionally omitted <==
----- Start of picture text -----
QoQ
+12%
YoY
+5%
----- End of picture text -----
3Q16 4Q16 1Q17 2Q17 3Q17
4
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
業務分類 (季對季) Sales Revenue by Business (QoQ)
==> picture [692 x 365] intentionally omitted <==
----- Start of picture text -----
2Q17 3Q17
電源及零組件
電源及零組件
Power
Power
Electronics
Electronics
55%
52%
自動化
自動化
Automation 其他
Automation
16% Others
基礎建設 14%
其他
0%
基礎建設
Infrastructure
Others
Infrastructure
31%
1%
31%
----- 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
2Q17 3Q17 Change 電源及零組件 27,832 32,641 17% Power Electronics 自動化 8,284 8,342 1% Automation 基礎建設 16,757 18,315 9% Infrastructure
6
Delta Confidential
業務分類 (年對年) Sales Revenue by Business (YoY)
==> picture [120 x 38] intentionally omitted <==
==> picture [698 x 370] intentionally omitted <==
----- Start of picture text -----
3Q17
3Q16
電源及零組件
電源及零組件
Power
Power
Electronics
Electronics
55%
58%
自動化
其他
自動化
Automation
Others
Automation
14%
基礎建設
其他 0%
12% 基礎建設
Infrastructure
Others
Infrastructure
29%
1%
31%
----- 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)
3Q16 3Q17 Change 電源及零組件 32,826 32,641 -1% Power Electronics 自動化 6,994 8,342 19% Automation 基礎建設 16,819 18,315 9% Infrastructure
8
Delta Confidential
營業毛利 Gross 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 [95 x 141] intentionally omitted <==
----- Start of picture text -----
QoQ
+10%
YoY
-1%
----- End of picture text -----
16.4 16.2 15.5 14.7 13.3 28.7% 27.3% 27.5% 27.1% 27.2% 3Q16 4Q16 1Q17 2Q17 3Q17
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 +13% YoY +18%
4.3 4.5 4.0 3.8 3.7 7.6% 7.5% 7.5% 7.5% 6.7% 3Q16 4Q16 1Q17 2Q17 3Q17
4.5
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 +2% YoY +1%
6.2 6.1 6.2 5.9 5.6 11.5% 11.4% 10.8% 10.3% 10.4% 3Q16 4Q16 1Q17 2Q17 3Q17
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 +6%
YoY +8%
10.2
10.0
9.3
17.5% 17.8%[19.1% ]
10.7
10.1
18.9% 18.0%
3Q16 4Q16 1Q17
2Q17 3Q17
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 +20% YoY -14%
6.4 5.4 4.0 11.2% 9.4% 8.1%
5.4 5.4 4.6 4.0 11.2% 9.4% 9.0% 8.5% 8.1% 3Q16 4Q16 1Q17 2Q17 3Q17
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
| :新台幣百萬元 NT$ million |
|||
|---|---|---|---|
| 3Q16 | 2Q17 | 3Q17 | |
| 電源及零組件 Power Electronics |
4,912 | 3,107 | 4,049 |
| 自動化 Automation |
1,308 | 1,602 | 1,221 |
| 基礎建設 Infrastructure |
1,317 | 1,034 | 1,570 |
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 +71% YoY +94%
1.5 1.2 1.0 0.9 0.8 2.5% 2.1% 2.0% 1.6% 1.4% 3Q16 4Q16 1Q17 2Q17 3Q17
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$M元
處分投資 Investment disposal 採權益法之投資損益 Investment income under equity method 利息收益淨額 Interest income 滙兌損益 FX income 其他 Others
合計
Total
3Q16 2Q17 3Q17 61 113 47 232 25 249 38 89 66 (63) 10 46 508 644 1,097 776 881 1,505
16
Delta Confidential
稅前淨利 Profit before Income Tax
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
QoQ +28% YoY -3%
==> picture [712 x 259] intentionally omitted <==
----- Start of picture text -----
7.2 7.0
6.6
5.4
5.0
11.6%
11.5%
12.5%
10.2%
10.2%
3Q16 4Q16 1Q17 2Q17 3Q17
----- End of picture text -----
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 [727 x 393] intentionally omitted <==
----- Start of picture text -----
QoQ
Unit: NT$ billion & % of sales
+18%
YoY
+0%
9.6 9.6
9.0
8.1
7.3
16.8% 15.8%
15.0%
15.2% [16.0% ]
3Q16 4Q16 1Q17 2Q17 3Q17
----- End of picture text -----
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
3Q16 2Q17
3Q17
稅前淨利
Profit before income tax
7,154 5,441
6,964
所得稅 Income tax
(1,377) (1,138) (1,389)
非控制權益 Non-controlling interest
(111) (70)
(109)
稅後淨利 Net profit after tax
5,666
4,233
5,466
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 +29% YoY -4%
5.7 5.5 5.0 4.2 3.9 8.7% 9.9% 8.0% 9.1% 7.9% 3Q16 4Q16 1Q17 2Q17 3Q17
20
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
==> picture [395 x 82] intentionally omitted <==
----- Start of picture text -----
2.18
1.91
1.63
1.51
----- End of picture text -----
2.10
3Q16
4Q16
1Q17
2Q17 3Q17
- *每股盈餘之設算基於在外流通股數25.98億股。
*EPS based on shares outstanding of 2,598 million.
21
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
2017年前三季結算數字 2017 Year-to-3Q Accumulated Results
22
Delta Confidential
合併營收
==> picture [120 x 38] intentionally omitted <==
Sales Revenue
單位:新台幣十億元 Unit: NT$ billion
157.3
+3% 162.2
YT3Q16 YT3Q17
23
Delta Confidential
業務分類
==> picture [120 x 38] intentionally omitted <==
Sales Revenue by Business
YT3Q16
YT3Q17
==> picture [698 x 313] intentionally omitted <==
----- Start of picture text -----
電源及零組件
電源及零組件
Power
Power
Electronics
Electronics
53%
56%
自動化
自動化
Automation
Automation
15%
12% 其他
其他
基礎建設
基礎建設
Others
Others
Infrastructure
Infrastructure
1%
1%
31%
31%
----- 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
| YT3Q16 | YT3Q17 | Change | |
|---|---|---|---|
| 電源及零組件 Power Electronics |
87,594 | 86,547 | -1% |
| 自動化 Automation |
19,789 | 23,533 | 19% |
| 基礎建設 Infrastructure |
48,696 | 50,368 | 3% |
25
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 197] intentionally omitted <==
----- Start of picture text -----
+1%
44.0 44.2
27.9%
27.2%
----- End of picture text -----
YT3Q16 YT3Q17
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 196] intentionally omitted <==
----- Start of picture text -----
+9%
12.2
11.2
7.1% 7.5%
----- End of picture text -----
YT3Q16
YT3Q17
27
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 262] intentionally omitted <==
----- Start of picture text -----
+4%
18.0
17.3
11.1%
11.0%
YT3Q16 YT3Q17
----- End of picture text -----
28
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 284] intentionally omitted <==
----- Start of picture text -----
30.2
28.5 +6%
18.1%
18.6%
----- End of picture text -----
YT3Q16
YT3Q17
29
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 248] intentionally omitted <==
----- Start of picture text -----
15.5
-9% 14.0
9.8%
8.6%
----- End of picture text -----
YT3Q16
YT3Q17
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
| YT3Q16 | YT3Q17 | |
|---|---|---|
| 電源及零組件 Power Electronics |
11,934 | 10,111 |
| 自動化 Automation |
3,516 | 3,990 |
| 基礎建設 Infrastructure |
3,454 | 3,576 |
31
Delta Confidential
==> 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 [619 x 229] intentionally omitted <==
----- Start of picture text -----
+22%
3.4
2.8
2.1%
1.8%
YT3Q16 YT3Q17
----- End of picture text -----
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$M元
YT3Q16 YT3Q17
處分投資
(Investment disposal) 採權益法之投資損益
(Investment income under equity method) 利息收益淨額
(Interest income)
滙兌損益
(FX income)
175 243
669 480
171 191 46 199
其他
(Others)
1,719 2,272
合計
(Total)
2,780 3,385
33
Delta Confidential
稅前淨利
==> picture [120 x 38] intentionally omitted <==
Profit before Income Tax
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [623 x 247] intentionally omitted <==
----- Start of picture text -----
18.2
-5% 17.4
11.6%
10.7%
----- End of picture text -----
YT3Q16
YT3Q17
34
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
息稅折舊及攤銷前利潤 EBITDA
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [653 x 200] intentionally omitted <==
----- Start of picture text -----
-1%
25.3 25.0
16.1%
15.4%
----- End of picture text -----
YT3Q16
YT3Q17
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
YT3Q16 YT3Q17 稅前淨利(Net income before tax) 18,231 17,371 所得稅(Tax) (4,041) (3,520) 非控制權益(Non-controlling interest) (344) (233) 稅後淨利(Net income after tax) 13,846 13,618
36
Delta Confidential
稅後淨利 Net Profit after 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 [636 x 242] intentionally omitted <==
----- Start of picture text -----
13.8 -2% 13.6
8.8%
8.4%
YT3Q16 YT3Q17
----- End of picture text -----
37
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
5.33
5.24
YT3Q16
YT3Q17
- *每股盈餘之設算基於在外流通股數25.98億股。
*EPS based on shares outstanding of 2,598 million.
38
Delta Confidential
Smarter. Greener. Together.
To learn more about Delta, please visit www.deltaww.com