AI assistant
DELTA — Interim / Quarterly Report 2017
Apr 9, 2018
52000_rns_2018-04-09_42b5f757-d087-4292-8a9b-fe44809573dc.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
台達電子2017年第四季財報法人說明會 Delta Electronics, Inc. 4Q 2017 Results Analyst Meeting
9 March 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查核簽證 Cumulative consolidated numbers were audited by CPA
2
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
2017年第四季結算數字 2017 Fourth Quarter Results
3
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元 Unit: NT$ billion
合併營收 Sales Revenue
==> picture [95 x 142] intentionally omitted <==
----- Start of picture text -----
QoQ
+3%
YoY
+8%
----- End of picture text -----
59.8 61.4 57.1 53.5 48.9
4Q16 1Q17 2Q17 3Q17 4Q17
4
Delta Confidential
業務分類 (季對季) Sales Revenue by Business (QoQ)
==> picture [120 x 38] intentionally omitted <==
3Q17
4Q17
==> picture [702 x 313] intentionally omitted <==
----- Start of picture text -----
電源及零組件
電源及零組件
Power
Power
Electronics
Electronics
51%
55%
自動化
自動化 Automation
其他
Automation 15%
Others 基礎設施
基礎設施 14% 其他
0% Infrastructure
Infrastructure Others
33%
31% 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
| 3Q17 | 4Q17 | Change | |
|---|---|---|---|
| 電源及零組件 Power Electronics |
32,641 | 31,405 | -4% |
| 自動化 Automation |
8,342 | 9,492 | 14% |
| 基礎設施 Infrastructure |
18,315 | 20,360 | 11% |
6
Delta Confidential
業務分類 (年對年) Sales Revenue by Business (YoY)
==> picture [120 x 38] intentionally omitted <==
4Q16
==> picture [711 x 369] intentionally omitted <==
----- Start of picture text -----
4Q17
電源及零組件 電源及零組件
Power Power
Electronics Electronics
55% 51%
自動化
自動化
Automation
其他
Automation
15%
Others
13%
其他
0%
基礎設施 基礎設施
Others
Infrastructure Infrastructure
1%
32% 33%
----- 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)
4Q16 4Q17 Change 電源及零組件 31,147 31,405 1% Power Electronics 自動化 7,173 9,492 32% Automation 基礎設施 18,389 20,360 11% 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
QoQ +2% YoY +7%
16.6 16.2 15.5 14.7 13.3 27.3% 27.2% 27.5% 27.1% 27.0% 4Q16 1Q17 2Q17 3Q17 4Q17
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 -1% YoY +4%
4.3 4.5 4.5 4.0 3.7 7.5% 7.6% 7.5% 7.5% 7.3% 4Q16 1Q17 2Q17 3Q17 4Q17
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
==> picture [95 x 138] intentionally omitted <==
----- Start of picture text -----
QoQ
+2%
YoY
+8%
----- End of picture text -----
==> picture [683 x 225] intentionally omitted <==
----- Start of picture text -----
6.4
6.1 6.2
5.9
5.6
11.5% 11.4%
10.3% 10.4% 10.3%
4Q16 1Q17 2Q17 3Q17 4Q17
----- 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 +0% YoY +6%
10.7 10.9 10.1 18.0% 17.6%
10.2 10.1 9.3 17.8%[19.1% 18.9% ]
4Q16 1Q17 2Q17 3Q17 4Q17
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
==> picture [95 x 142] intentionally omitted <==
----- Start of picture text -----
QoQ
+6%
YoY
+8%
----- End of picture text -----
5.8 5.4 5.5 4.6 4.0 9.4% 9.4% 9.1% 8.1% 8.5% 4Q16 1Q17 2Q17 3Q17 4Q17
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 |
|||
|---|---|---|---|
| 4Q16 | 3Q17 | 4Q17 | |
| 電源及零組件 Power Electronics |
4,200 | 4,049 | 3,807 |
| 自動化 Automation |
1,106 | 1,221 | 1,484 |
| 基礎設施 Infrastructure |
1,598 | 1,570 | 1,974 |
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 [70 x 100] intentionally omitted <==
----- Start of picture text -----
QoQ
-58%
YoY
-46%
----- End of picture text -----
1.5 1.2 1.0 0.9 0.6 2.5% 2.0% 2.1% 1.6% 1.0% 4Q16 1Q17 2Q17 3Q17 4Q17
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$M元
處分投資 Investment disposal 採權益法之投資損益
Investment income under equity method 利息收益淨額 Interest income 滙兌損益 FX income 其他 Others
合計
Total
4Q16 3Q17 4Q17 37 47 95 258 249 235 69 66 62 118 46 31 702 1,097 216 1,184 1,505 639
16
Delta Confidential
稅前淨利 Profit before Income Tax
==> picture [120 x 38] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [726 x 393] intentionally omitted <==
----- Start of picture text -----
QoQ
Unit: NT$ billion & % of sales
-8%
YoY
-2%
7.0
6.6 6.4
5.4
5.0
11.6% 10.5%
10.2%
11.5% 10.2%
4Q16 1Q17 2Q17 3Q17 4Q17
----- 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 [69 x 100] intentionally omitted <==
----- Start of picture text -----
QoQ
-3%
YoY
+3%
----- End of picture text -----
==> picture [713 x 259] intentionally omitted <==
----- Start of picture text -----
9.6 9.3
9.0
8.1
7.3
15.8% 15.0%
15.2% 16.0% 15.2%
4Q16 1Q17 2Q17 3Q17 4Q17
----- 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
4Q16 3Q17 4Q17
稅前淨利 Profit before income tax
6,559 6,964
6,427
所得稅
Income tax 非控制權益 Non-controlling interest
(1,489) (1,389) (1,521)
(118) (109) (143)
稅後淨利 Net profit after tax
4,952 5,466 4763
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 -13% YoY -4%
5.5 5.0 4.8 4.2 3.9 9.1% 8.0% 7.9% 8.7% 7.8% 4Q16 1Q17 2Q17 3Q17 4Q17
20
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
==> picture [53 x 19] intentionally omitted <==
----- Start of picture text -----
2.10
----- End of picture text -----
==> picture [286 x 60] intentionally omitted <==
----- Start of picture text -----
1.91
1.63
1.51
----- End of picture text -----
1.84
4Q16
1Q17
2Q17
3Q17
4Q17
*每股盈餘之設算基於在外流通股數25.98億股。
*EPS based on shares outstanding of 2,598 million.
21
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
2017年結算數字 2017 Full-year Results
22
Delta Confidential
合併營收
==> picture [120 x 38] intentionally omitted <==
Sales Revenue
單位:新台幣十億元 Unit: NT$ billion
+4% 223.6 214.4
2016
2017
23
Delta Confidential
業務分類
==> picture [120 x 38] intentionally omitted <==
Sales Revenue by Business
2016
2017
==> 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%
55%
自動化
自動化
Automation
Automation
15%
13% 其他
其他
基礎設施
基礎設施
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 Sales Revenue by Business
單位:新台幣百萬元 Unit: NT$ million
| 2016 | 2017 | Change | |
|---|---|---|---|
| 電源及零組件 Power Electronics |
118,741 | 117,951 | -1% |
| 自動化 Automation |
26,962 | 33,025 | 22% |
| 基礎設施 Infrastructure |
67,085 | 70,728 | 5% |
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 [613 x 198] intentionally omitted <==
----- Start of picture text -----
+2% 60.8
59.5
27.8%
27.2%
----- End of picture text -----
2016
2017
26
Delta Confidential
研發費用 R&D 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
+8% 16.7 15.5 7.5% 7.2%
2017
2016
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
+5% 24.3 23.2 10.9% 10.8%
2016
2017
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 [636 x 243] intentionally omitted <==
----- Start of picture text -----
+6%
41.0
38.7
18.3%
18.0%
----- End of picture text -----
2016
2017
29
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
-5% 20.8 19.8 9.7% 8.8%
2017
2016
30
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
2016 2017 電源及零組件 16,134 13,917 Power Electronics 自動化 4,622 5,474 Automation 基礎設施 5,052 5,551 Infrastructure
31
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 [655 x 217] intentionally omitted <==
----- Start of picture text -----
4.0 +2% 4.0
1.8% 1.8%
----- End of picture text -----
2016 2017
32
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$M元
處分投資
(Investment disposal) 採權益法之投資損益
(Investment income under equity method) 利息收益淨額
(Interest income) 滙兌損益
(FX income)
其他
(Others)
合計
(Total)
2016 2017 212 338 927 715 240 253 164 230 2,421 2,488 3,964 4,024
33
Delta Confidential
稅前淨利
==> picture [120 x 38] intentionally omitted <==
Profit before Income Tax
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [646 x 203] intentionally omitted <==
----- Start of picture text -----
-4%
24.8
23.8
11.6%
10.6%
----- End of picture text -----
2016
2017
34
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 [646 x 196] intentionally omitted <==
----- Start of picture text -----
34.3 +0% 34.3
16.0% 15.4%
----- End of picture text -----
2017
2016
35
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)
2016 2017 24,790 23,798 (5,530) (5,041) (462) (376) 18,798 18,381
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 [585 x 208] intentionally omitted <==
----- Start of picture text -----
18.8 18.4
-2%
8.8%
8.2%
----- End of picture text -----
2017
2016
37
Delta Confidential
==> picture [120 x 38] intentionally omitted <==
每股淨利(新台幣元) EPS (unit: NT$)
7.24
7.08
2016
2017
- *每股盈餘之設算基於在外流通股數25.98億股。
*EPS based on shares outstanding of 2,598 million.
38
Delta Confidential
盈餘分配 Earnings Distribution
==> picture [120 x 38] intentionally omitted <==
董事會建議盈餘分配 Proposed Earnings Distribution
現金股利每股 5.0元 Cash dividend per share: NT$ 5.0
39
Delta Confidential
Smarter. Greener. Together.
To learn more about Delta, please visit www.deltaww.com