AI assistant
DELTA — Interim / Quarterly Report 2018
Nov 6, 2018
52000_rns_2018-11-06_c5ea8cc5-ff01-43d0-b35c-712757fbf822.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
台達電子2018年第三季財報法人說明會 Delta Electronics, Inc. 3Q 2018 Results Analyst Meeting
30 Oct 2018
==> 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 <==
2018年第三季結算數字 2018 Third Quarter Results
3
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元 Unit: NT$ billion
61.4
59.8
3Q17 4Q17
合併營收 Sales Revenue
==> picture [91 x 142] intentionally omitted <==
----- Start of picture text -----
QoQ
+10%
YoY
+6%
----- End of picture text -----
63.6
57.9
50.9
1Q18 2Q18 3Q18
4
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
業務分類 (季對季) Sales Revenue by Business (QoQ)
==> picture [722 x 384] intentionally omitted <==
----- Start of picture text -----
2Q18 3Q18
電源及零組件 電源及零組件
Power Power
Electronics Electronics
49% 52%
自動化
自動化
Automation
Automation
17%
其他
15%
基礎設施 基礎設施
Others 其他
Infrastructure Infrastructure
1% Others
33% 32%
1%
----- 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
| 2Q18 | 3Q18 | Changes | |
|---|---|---|---|
| 電源及零組件 Power Electronics |
28,536 | 33,506 | 17% |
| 自動化 Automation |
10,009 | 9,425 | -6% |
| 基礎設施 Infrastructure |
19,028 | 20,166 | 6% |
6
Delta Confidential
業務分類 (年對年)
==> picture [120 x 38] intentionally omitted <==
Sales Revenue by Business (YoY)
==> picture [726 x 382] intentionally omitted <==
----- Start of picture text -----
3Q17 3Q18
電源及零組件 電源及零組件
Power Power
Electronics Electronics
55% 52%
自動化
自動化
其他 Automation
Automation
Others 其他 15%
基礎設施
14%
0% 基礎設施 Others Infrastructure
Infrastructure 1% 32%
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)
| 3Q17 | 3Q18 | Changes | |
|---|---|---|---|
| 電源及零組件 Power Electronics |
32,686 | 33,506 | 3% |
| 自動化 Automation |
8,455 | 9,425 | 11% |
| 基礎設施 Infrastructure |
18,315 | 20,166 | 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 +23% YoY +10%
17.8 16.6 16.2 14.5 13.0 27.9% 27.1% 27.0% 25.6% 25.1% 3Q17 4Q17 1Q18 2Q18 3Q18
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 +13%
5.2
4.5 4.5 4.5 4.2 8.3% 7.8% 8.0% 7.5% 7.3% 3Q17 4Q17 1Q18 2Q18 3Q18
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 +4% YoY +8%
6.7 6.4 6.5 6.2 6.0 11.8% 11.2% 10.4% 10.3% 10.5% 3Q17 4Q17 1Q18 2Q18 3Q18
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 +7% YoY +10%
11.9 10.7 10.9 11.0 10.2 20.1% 19.0% 18.6% 18.0% 17.6% 3Q17 4Q17 1Q18 2Q18 3Q18
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 +70% YoY +9%
5.9
5.8
5.5
3.5 2.8 9.4% 9.4% 9.1% 6.1% 5.5% 3Q17 4Q17 1Q18 2Q18 3Q18
2.8 9.4% 9.1% 5.5%
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
| 3Q17 | 2Q18 | 3Q18 | |
|---|---|---|---|
| 電源及零組件 Power Electronics |
3,958 | 1,920 | 4,135 |
| 自動化 Automation |
1,253 | 1,455 | 838 |
| 基礎設施 Infrastructure |
1,525 | 1,221 | 2,192 |
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
==> picture [92 x 138] intentionally omitted <==
----- Start of picture text -----
QoQ
+53%
YoY
-8%
----- End of picture text -----
==> picture [716 x 237] intentionally omitted <==
----- Start of picture text -----
1.5
1.4
1.0
0.9
0.6
2.5% 2.2%
1.9%
1.6%
1.0%
3Q17 4Q17 1Q18 2Q18 3Q18
----- End of picture text -----
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
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
3Q17 2Q18 3Q18 249 245 333 66 84 49 46 86 205 1,144 489 799 1,505 904 1,386
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 [721 x 391] intentionally omitted <==
----- Start of picture text -----
QoQ
Unit: NT$ billion & % of sales
+67%
YoY
+6%
7.3
7.0
6.4
4.4
3.8
11.6%
11.6%
10.5%
7.6%
7.4%
3Q17 4Q17 1Q18 2Q18 3Q18
----- End of picture text -----
17
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 [92 x 136] intentionally omitted <==
----- Start of picture text -----
QoQ
+40%
YoY
+8%
----- End of picture text -----
==> picture [713 x 261] intentionally omitted <==
----- Start of picture text -----
9.6 10.4
9.3
7.4
6.6
16.0% 15.2% 16.3%
13.0%
12.8%
3Q17 4Q17 1Q18 2Q18 3Q18
----- 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
3Q17
2Q18 3Q18
稅前淨利 Profit before income tax 所得稅 Income tax 非控制權益 Non-controllin interest g 稅後淨利 Net profit after tax
6,964 4,409 7,355
(1,389) (994) (1,125) (109) (138) (140) 5,466 3,277 6,090
19
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
稅後淨利 Net Profits after Taxes
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [718 x 393] intentionally omitted <==
----- Start of picture text -----
Unit: NT$ billion & % of sales QoQ
+86%
YoY
+11%
6.0
5.5
4.8
3.3
2.8
9.6%
9.1% 7.8%
5.5%
5.7%
3Q17 4Q17 1Q18 2Q18 3Q18
----- End of picture text -----
20
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
==> picture [378 x 114] intentionally omitted <==
----- Start of picture text -----
2.10
1.84
1.26
1.07
----- End of picture text -----
==> picture [61 x 24] intentionally omitted <==
----- Start of picture text -----
2.35
----- End of picture text -----
3Q17
4Q17 1Q18 2Q18 3Q18
-
*每股盈餘之設算基於在外流通股數25.98億股。
-
*EPS based on shares outstanding of 2,598 million.
21
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
2018年前三季結算數字 2018 Year-to-3Q Accumulated Results
22
Delta Confidential
合併營收
==> picture [120 x 38] intentionally omitted <==
Sales Revenue
單位:新台幣十億元 Unit: NT$ billion
162.2
==> picture [180 x 26] intentionally omitted <==
----- Start of picture text -----
+6% 172.4
----- End of picture text -----
YT3Q17 YT3Q18
23
Delta Confidential
業務分類
==> picture [120 x 38] intentionally omitted <==
Sales Revenue by Business
YT3Q17
YT3Q18
==> picture [704 x 347] intentionally omitted <==
----- Start of picture text -----
電源及零組件 電源及零組件
Power Power
Electronics Electronics
53% 50%
自動化
自動化
Automation
Automation
其他 16%
15% 其他
Others
基礎設施 Others 基礎設施
1%
Infrastructure 1% Infrastructure
31% 33%
----- 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
| 位:新台幣百萬元 t: NT$ million |
|||
|---|---|---|---|
| YT3Q17 | YT3Q18 | Change | |
| 電源及零組件 Power Electronics |
86,718 | 86,955 | 0% |
| 自動化 Automation |
23,820 | 28,251 | 19% |
| 基礎設施 Infrastructure |
50,368 | 56,087 | 11% |
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 240] intentionally omitted <==
----- Start of picture text -----
+3%
45.3
44.2
27.2%
26.3%
YT3Q17 YT3Q18
----- 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 [639 x 245] intentionally omitted <==
----- Start of picture text -----
+13% 13.9
12.2
8.0%
7.6%
YT3Q17 YT3Q18
----- End of picture text -----
27
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
銷管費用
SG&A Expenses
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [638 x 226] intentionally omitted <==
----- Start of picture text -----
19.2
18.0 +7%
11.1%
11.1%
----- End of picture text -----
YT3Q17
YT3Q18
28
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
總營業費用 Total Operating Expenses
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [650 x 283] intentionally omitted <==
----- Start of picture text -----
33.1
+9%
30.2
18.6%
19.2%
----- End of picture text -----
YT3Q17
YT3Q18
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 295] intentionally omitted <==
----- Start of picture text -----
14.0
-12% 12.2
8.6%
7.1%
YT3Q17 YT3Q18
----- End of picture text -----
30
Delta Confidential
主要部門營業淨利 Operating Profits by Sector 單位:新台幣百萬元 Unit: NT$ million
| YT3Q17 | YT3Q18 | |
|---|---|---|
| 電源及零組件 Power Electronics |
9,591 | 7,621 |
| 自動化 Automation |
4,007 | 3,523 |
| 基礎設施 Infrastructure |
3,687 | 4,462 |
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 228] intentionally omitted <==
----- Start of picture text -----
-4%
3.4
3.3
2.1%
1.9%
YT3Q17 YT3Q18
----- 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
YT3Q17 YT3Q18
採權益法之投資損益 480 753 Investment income under equity method 利息收益淨額 191 185 Interest income 滙兌損益 199 268 FX income 其他 2,515 2,055 Others 合計 3,385 3,261 Total
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 237] intentionally omitted <==
----- Start of picture text -----
17.4 -11%
15.5
10.7%
9.0%
----- End of picture text -----
YT3Q17
YT3Q18
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 -----
-3%
25.0
24.4
15.4%
14.1%
----- End of picture text -----
YT3Q17
YT3Q18
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
YT3Q17 YT3Q18
稅前淨利 Profit before income tax 所得稅 Income tax 非控制權益 Non-controllin interest g 稅後淨利 Net profit after tax
17,371 15,506 (3,520) (2,981) (233) (376) 13,618 12,149
36
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 243] intentionally omitted <==
----- Start of picture text -----
13.6 -11%
12.1
8.4%
7.1%
YT3Q17 YT3Q18
----- End of picture text -----
37
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
5.24
4.68
YT3Q17
YT3Q18
- *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