AI assistant
DELTA — Interim / Quarterly Report 2019
Dec 3, 2019
52000_rns_2019-12-03_5383ced0-b3eb-4b7c-8b2e-c6e580b1da24.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Delta Electronics, Inc. Q3 2019 Results 台達電子2019年第三季財報法人說明會
31 Oct 2019
==> picture [360 x 405] intentionally omitted <==
==> picture [133 x 47] intentionally omitted <==
• The financial numbers hereby are based on International Financial Reporting Standards (IFRS) 本簡報財務數字係根據國際財務報導準則編製
- Cumulative consolidated numbers were reviewed by CPA 合併數字經會計師核閱簽證
2
==> picture [133 x 47] intentionally omitted <==
3Q 2019 Financial Results 2019年第三季結算數字
3
==> picture [133 x 47] intentionally omitted <==
Sales Revenues & Gross Profits
合併營收及毛利
NT$ billion 新台幣十億元
| Sales 營收 |
|||||
|---|---|---|---|---|---|
| 3Q18 | 4Q18 | 1Q19 | 2Q19 | 3Q19 | |
| Sales | 63.6 | 64.6 | 54.1 | 73.4 | 72.4 |
| GP 毛利 |
|||||
|---|---|---|---|---|---|
| 3Q18 | 4Q18 | 1Q19 | 2Q19 | 3Q19 | |
| GP | 17.8 | 18.3 | 14.3 | 19.8 | 20.4 |
| GPM | 27.9% | 28.3% | 26.3% | 27.0% | 28.2% |
y/y q/q 年對年 季對季 Sales +14% -1% 營收 GP +15% +3% 毛利
4
==> picture [133 x 47] intentionally omitted <==
NT$ billion 新台幣十億元
Operating Profits & Expenses 營業淨利及費用
| 00 5.0 10.0 15.0 20.0 R&D SG&A OP |
5.9 5.9 3.2 5.3 5.5 6.7 6.9 6.4 8.4 8.5 5.2 5.4 4.7 6.1 6.4 3Q18 4Q18 1Q19 2Q19 3Q19 8.2% 8.4% 8.7% 8.3% 8.8% 10.5% 10.7% 11.8% 11.4% 11.8% 18.6% 19.1% 20.5% 19.7% 20.6% 9.4% 9.2% 5.8% 7.3% 7.6% |
5.9 5.9 3.2 5.3 5.5 6.7 6.9 6.4 8.4 8.5 5.2 5.4 4.7 6.1 6.4 3Q18 4Q18 1Q19 2Q19 3Q19 8.2% 8.4% 8.7% 8.3% 8.8% 10.5% 10.7% 11.8% 11.4% 11.8% 18.6% 19.1% 20.5% 19.7% 20.6% 9.4% 9.2% 5.8% 7.3% 7.6% |
5.9 5.9 3.2 5.3 5.5 6.7 6.9 6.4 8.4 8.5 5.2 5.4 4.7 6.1 6.4 3Q18 4Q18 1Q19 2Q19 3Q19 8.2% 8.4% 8.7% 8.3% 8.8% 10.5% 10.7% 11.8% 11.4% 11.8% 18.6% 19.1% 20.5% 19.7% 20.6% 9.4% 9.2% 5.8% 7.3% 7.6% |
5.9 5.9 3.2 5.3 5.5 6.7 6.9 6.4 8.4 8.5 5.2 5.4 4.7 6.1 6.4 3Q18 4Q18 1Q19 2Q19 3Q19 8.2% 8.4% 8.7% 8.3% 8.8% 10.5% 10.7% 11.8% 11.4% 11.8% 18.6% 19.1% 20.5% 19.7% 20.6% 9.4% 9.2% 5.8% 7.3% 7.6% |
5.9 5.9 3.2 5.3 5.5 6.7 6.9 6.4 8.4 8.5 5.2 5.4 4.7 6.1 6.4 3Q18 4Q18 1Q19 2Q19 3Q19 8.2% 8.4% 8.7% 8.3% 8.8% 10.5% 10.7% 11.8% 11.4% 11.8% 18.6% 19.1% 20.5% 19.7% 20.6% 9.4% 9.2% 5.8% 7.3% 7.6% |
y/y 年對年 q/q 季對季 |
|---|---|---|---|---|---|---|
| R&D 研發費用 +25% +4% |
||||||
| SG&A 銷管費用 +27% +3% |
||||||
| . (% of sales) |
3Q18 | 4Q18 | 1Q19 | 2Q19 | 3Q19 | |
| R&D | 8.2% | 8.4% | 8.7% | 8.3% | 8.8% | |
| OPEX 總營業費用 +26% +3% |
||||||
| SG&A | 10.5% | 10.7% | 11.8% | 11.4% | 11.8% | |
| OPEX | 18.6% | 19.1% | 20.5% | 19.7% | 20.6% | |
| OPM 營業淨利 -8% +3% |
||||||
| OPM | 9.4% | 9.2% | 5.8% | 7.3% | 7.6% |
5
==> picture [133 x 47] intentionally omitted <==
Performance by Segment 主要部門表現
NT$ million Sales Profits 新台幣百萬元 y/y q/q y/y q/q 年對年 季對季 年對年 季對季 Power Electronics 38,343 +25% +6% 5,073 +20% +23% 電源及零組件 Automation 9,484 +7% -4% 734 -9% -20% 自動化 Infrastructure 24,501 +4% -9% 1,285 -39% -30% 基礎設施
==> picture [212 x 273] intentionally omitted <==
----- Start of picture text -----
Sales%
營收佔比
Power Electronics Automation
Infrastructure Others
48% 49%
53%
14% 14%
13%
37% 37% 34%
1% 0% 0%
3Q18 2Q19 3Q19
----- End of picture text -----
6
==> picture [133 x 47] intentionally omitted <==
NT$ billion 新台幣十億元
==> picture [23 x 151] intentionally omitted <==
Non-OP 業外損益
==> picture [24 x 31] intentionally omitted <==
==> picture [23 x 30] intentionally omitted <==
==> picture [24 x 22] intentionally omitted <==
==> picture [23 x 18] intentionally omitted <==
3Q184Q181Q192Q193Q19 non-op 1.4 1.4 0.8 7.1 1.0 % of sales 2.2% 2.1% 1.5% 9.6% 1.4%
==> picture [20 x 9] intentionally omitted <==
==> picture [7 x 7] intentionally omitted <==
Non-operating Profits 業外損益 NT$ million 3Q18 2Q19 3Q19 新台幣百萬元 Gain on disposal of investment 0 5,909 0 處分投資損益 Interest income 49 34 (11) 利息收益 FX income 205 115 278 匯兌損益 Others 1,132 1,015 717 其他 Total 1,386 7,073 984 合計
7
==> picture [133 x 47] intentionally omitted <==
Profits before Tax v.s EBITA 稅前淨利及息稅折舊及攤銷前利潤
NT$ billion Profits 新台幣十億元
==> picture [35 x 42] intentionally omitted <==
before
==> picture [35 x 26] intentionally omitted <==
==> picture [35 x 26] intentionally omitted <==
==> picture [35 x 23] intentionally omitted <==
tax
==> picture [35 x 14] intentionally omitted <==
| Profits before tax N 新 |
Profits before tax N 新 |
T$ billion 台幣十億元 |
|||||
|---|---|---|---|---|---|---|---|
| 稅前淨利 | 3Q18 | 4Q18 | 1Q19 | 2Q19 | 3Q19 | ||
| PBT | 7.4 | 7.3 | 3.9 | 12.5 | 6.5 | ||
| % of sales | 11.6% | 11.3% | 7.3% | 17.0% | 9.0% |
==> picture [431 x 134] intentionally omitted <==
----- Start of picture text -----
EBITA
息稅折舊及
攤銷前利潤
3Q18 4Q18 1Q19 2Q19 3Q19
EBITA 10.4 10.1 7.0 16.2 10.4
% of sales 16.3% 15.7% 13.0% 22.1% 14.4%
----- End of picture text -----
==> picture [87 x 68] intentionally omitted <==
y/y q/q 年對年 季對季
Profits before -12% -48% tax 稅前淨利 EBITA 息稅折舊及 +1% -36% 攤銷前利潤
8
==> picture [133 x 47] intentionally omitted <==
NT$ billion 新台幣十億元
| NT$ billion | NT$ billion | NT$ billion | NT$ billion | NT$ billion | NT$ billion | NT$ billion | |
|---|---|---|---|---|---|---|---|
| Net profits after |
新台幣十億元 | ||||||
| tax 稅後淨利 |
3Q 18 |
4Q 18 |
1Q 19 |
2Q 19 |
3Q 19 |
||
| Net profits after tax |
6.0 | 6.0 | 3.4 | 9.5 | 5.1 | ||
| % of sales | 9.6% | 9.4% | 6.2% | 13.0% | 7.1% | ||
| y/y | q/q | ||||||
| Net profits after tax |
-16% | -46% |
Net Profits after Tax 稅後淨利
NT$ million 3Q18 2Q19 3Q19 新台幣百萬元 Profit before income tax 7,355 12,442 6,505 稅前淨利 Income tax (1,125) (2,425) (1,162) 所得稅 Non-controlling interest (140) (487) (213) 非控制權益 Net profit after tax 6,090 9,530 5,130 稅後淨利
9
EPS
每股淨利
==> picture [133 x 47] intentionally omitted <==
Unit: NT$ 新台幣元
==> picture [522 x 199] intentionally omitted <==
----- Start of picture text -----
3.67
2.35 2.32
1.97
1.30
3Q18 4Q18 1Q19 2Q19 3Q19
----- End of picture text -----
- *EPS based on shares outstanding of 2,598 million. 每股盈餘之設算基於在外流通股數25.98億股。
10
==> picture [133 x 47] intentionally omitted <==
YT3Q 2019 Financial Results 2019年前三季結算數字
11
==> picture [133 x 47] intentionally omitted <==
NT$ billion 新台幣十億元
Sales Revenues & Gross Profits
合併營收及毛利
y/y Sales 年對年 營收 YT3Q18 YT3Q19 Sales +16% Sales 172.4 199.9 營收 GP 毛利 YT3Q18 YT3Q19 GP +20% GP 45.3 54.5 毛利 % of sales 26.3% 27.3%
12
==> picture [133 x 47] intentionally omitted <==
Operating Profits & Expenses 營業淨利及費用
==> picture [668 x 301] intentionally omitted <==
----- Start of picture text -----
NT$ billion
新台幣十億元
60.0 y/y
年對年
17.2
R&D
40.0
13.9
SG&A R&D
+24%
23.3
OP 20.0 19.2 研發費用
12.2 14.0
0.0 SG&A
+21%
(% of sales) YT3Q18 YT3Q19 銷管費用
R&D 8.0% 8.6%
OPEX
+22%
SG&A 11.2% 11.6% 總營業費用
OPEX 19.2% 20.2%
OPM
+15%
OPM 7.1% 7.1% 營業淨利
----- End of picture text -----
13
==> picture [133 x 47] intentionally omitted <==
Performance by Segment 主要部門表現
NT$ million Sales Profits 新台幣百萬元 y/y y/y 年對年 年對年 Power Electronics 98,121 +25% 11,353 +43% 電源及零組件 Automation 27,980 +6% 2,427 -30% 自動化 Infrastructure 73,335 +11% 4,514 +8% 基礎設施
==> picture [230 x 268] intentionally omitted <==
----- Start of picture text -----
Sales%
營收佔比
Power Electronics Automation
Infrastructure Others
46% 49%
15%
14%
38% 37%
1% 0%
YT3Q18 YT3Q19
----- End of picture text -----
14
==> picture [133 x 47] intentionally omitted <==
Non-operating Profits 業外損益
| Non-OP 業外損益 |
YT3Q18 YT3Q19 3.3 8.9 1.9% 4.4% NT$ billion 新台幣十億元 |
YT3Q18 YT3Q19 3.3 8.9 1.9% 4.4% NT$ billion 新台幣十億元 |
NT$ million 新台幣百萬元 YT3Q18 YT3Q19 |
|---|---|---|---|
| Gain on disposal of investment 處分投資損益 0 5,813 |
|||
| Interest income 利息收益 185 117 |
|||
| FX income 匯兌損益 268 481 |
|||
| Others 其他 2,808 2,455 |
|||
| YT3Q18 | YT3Q19 | ||
| non-op | 3.3 | 8.9 | Total 合計 3,261 8,866 |
| % of sales | 1.9% | 4.4% |
15
==> picture [133 x 47] intentionally omitted <==
Profits before Tax v.s EBITA 稅前淨利及息稅折舊及攤銷前利潤
NT$ billion Profits 新台幣十億元
before
tax 稅前淨利 YT3Q18 YT3Q19 PBT 15.5 22.9 % of sales 9.0% 11.5% EBITA 息稅折舊及 攤銷前利潤 YT3Q18 YT3Q19 EBITA 24.4 33.7 % of sales 14.1% 16.9%
y/y 年對年 Profits before tax +48% 稅前淨利 EBITA +38% 息稅折舊及攤銷前利潤
16
==> picture [133 x 47] intentionally omitted <==
Net Profits after Tax 稅後淨利
| Net profits after tax 稅後淨利 NT$ billion 新台幣十億元 |
Net profits after tax 稅後淨利 NT$ billion 新台幣十億元 |
Net profits after tax 稅後淨利 NT$ billion 新台幣十億元 |
Net profits after tax 稅後淨利 NT$ billion 新台幣十億元 |
NT$ million 新台幣百萬元 YT3Q18 YT3Q19 Profit before income tax 稅前淨利 15,506 22,894 Income tax 所得稅 (2,981) (4,076) Non-controlling interest 非控制權益 (376) (786) Net profit after tax 稅後淨利 12,149 18,032 |
|
|---|---|---|---|---|---|
| 元 | |||||
| YT3Q18 | YT3Q19 | ||||
| Net profits after tax |
12.1 | 18.0 | |||
| % of sales | 7.1% | 9.0% | |||
| y/y | |||||
| Net profits after tax | +48% | ||||
17
EPS 每股淨利
==> picture [133 x 47] intentionally omitted <==
Unit: NT$ 新台幣元
==> picture [502 x 167] intentionally omitted <==
----- Start of picture text -----
6.94
4.68
----- End of picture text -----
YT3Q18
YT3Q19
- *EPS based on shares outstanding of 2,598 million 每股盈餘之設算基於在外流通股數25.98億股。
18
Smarter. Greener. Together.
To learn more about Delta, please visit www.deltaww.com