AI assistant
GUC — Interim / Quarterly Report 2023
May 26, 2023
52327_rns_2023-05-26_93966190-2268-4d8b-8f0e-ba7eed3a5259.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
© 2023 GUC Proprietary & Security B
4/27/2023
==> picture [842 x 120] intentionally omitted <==
==> picture [842 x 120] intentionally omitted <==
2023 年第 1 季經營績效簡報
04/27/2023
2023 年第 1 季財務報告 營運績效
Agenda
==> picture [842 x 119] intentionally omitted <==
----- Start of picture text -----
© 2023 GUC Proprietary & Security B 3 4/27/2023
----- End of picture text -----
Safe Harbor Notice
GUC’s statements of its current expectations are forward-looking statements subject to significant risks and uncertainties and actual results may differ materially from those contained in the forwardlooking statements.
Except as required by law, we undertake no obligation to update any forward-looking statement, whether as a result of new information, future events, or otherwise.
==> picture [842 x 119] intentionally omitted <==
----- Start of picture text -----
© 2023 GUC Proprietary & Security B 4 4/27/2023
----- End of picture text -----
4/27/2023
==> picture [842 x 120] intentionally omitted <==
2023 年第 1 季結算數字
© 2023 GUC Proprietary & Security B
2023 年第 1 季綜合損益表
| 2023年第1季綜合損益 | 季綜合損益 | 表 | |||
|---|---|---|---|---|---|
| © 2023 GUC Proprietary & Security B 單位: 新台幣佰萬元 營業收入淨額 委託設計 晶圓產品 其他 營業毛利 % 推銷及管理費用 研究發展費用 營業淨利 % 營業外收入及支出 所得稅費用 純益 % 每股盈餘(新台幣元) |
位: 新台幣佰萬元 | 2023年 第1季 與上季 比較 |
2022年 第4季 |
2022年 第1季 |
與去年同 期比較 |
| 業收入淨額 委託設計 晶圓產品 其他 業毛利 % 推銷及管理費用 |
6,529 -19% 1,486 -39% 4,953 -7% 90 -71% 2,084 -23% 31.9% (194) -33% |
8,083 2,441 5,330 312 2,700 33.4% (289) |
4,514 1,329 3,116 69 1,628 36.1% (178) (817) |
45% 12% 59% 30% 28% 9% |
|
| 研究發展費用 | (787) -15% |
(923) | -4% | ||
| 業淨利 | 1,103 -26% |
1,488 | 633 14.0% 10 (98) 545 12.1% 4.07 |
74% | |
| % | 16.9% | 18.4% | |||
| 業外收入及支出 | (13) | 88 | |||
| 得稅費用 益 % |
(156) 934 -31% 14.3% |
(230) 1,346 16.7% |
71% | ||
| 股盈餘(新台幣元) | 6.97 -31% |
10.05 | 71% | ||
| 6 |
2023 年第 1 季營收與毛利
==> picture [133 x 93] intentionally omitted <==
----- Start of picture text -----
YoY
+45%
QoQ
-19%
----- End of picture text -----
==> picture [778 x 308] intentionally omitted <==
----- Start of picture text -----
YoY YoY
+45% -4.2ppt
QoQ QoQ
-19% -1.5ppt
----- End of picture text -----
2023 年第 1 季營收分類
YoY
NRE:+12% QoQ Turnkey:+59% NRE: -39% Others:+30% Turnkey: -7% Others:-71%
==> picture [842 x 120] intentionally omitted <==
==> picture [842 x 119] intentionally omitted <==
----- Start of picture text -----
© 2023 GUC Proprietary & Security B 8 4/27/2023
----- End of picture text -----
2023 年第 1 季營業費用及淨利
| YoY | YoY | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D:-4% SG&A:+9% OPM:+74% |
QoQ R&D:-15% SG&A:-33% |
|||||||||||||||||||
| OPM:-26% | ||||||||||||||||||||
| 923 | ||||||||||||||||||||
| 729 | 289 | 787 | R&D | |||||||||||||||||
| 821 | SG&A | |||||||||||||||||||
| 817 | 238 | 194 | OPM | |||||||||||||||||
| 241 | ||||||||||||||||||||
| 178 | 1,488 | |||||||||||||||||||
| 633 | 831 | 1,147 | 1,103 | |||||||||||||||||
| Unit:NTM | ||||||||||||||||||||
| % of Sales | 1Q22 | 2Q22 | 3Q22 | 4Q22 | 1Q23 | |||||||||||||||
| R&D | 18.1% | 15.2% | 12.0% | 11.4% | 12.0% | |||||||||||||||
| SG&A | 3.9% | 4.5% | 4.0% | 3.6% | 3.0% | |||||||||||||||
| OPEX | 22.0% | 19.7% | 16.0% | 15.0% | 15.0% | |||||||||||||||
| OPM | 14.0% | 15.4% | 18.9% | 18.4% | 16.9% | |||||||||||||||
| © | 2023 | GUC Proprietary & Security B | 9 | 4/27/2023 |
2023 年第 1 季稅後淨利及每股盈餘
==> picture [147 x 97] intentionally omitted <==
----- Start of picture text -----
YoY
+2.2 ppt QoQ
-2.4 ppt
----- End of picture text -----
==> picture [26 x 11] intentionally omitted <==
----- Start of picture text -----
YoY
----- End of picture text -----
==> picture [131 x 70] intentionally omitted <==
----- Start of picture text -----
+71% QoQ
-31%
----- End of picture text -----
==> picture [842 x 120] intentionally omitted <==
==> picture [842 x 119] intentionally omitted <==
----- Start of picture text -----
© 2023 GUC Proprietary & Security B 10 4/27/2023
----- End of picture text -----
綜合損益表
| © 2023 GUC Proprietary & Security B 單位: 新台幣佰萬元 營業收入淨額 委託設計 晶圓產品 其他 營業毛利 推銷及管理費用 研究發展費用 營業淨利 營業外收入及支出 所得稅費用 純益 每股盈餘(新台幣元) * 營收成⻑率 |
金額 % 13,569 27% 4,614 34% 8,525 63% 430 3% 4,071 30.0% (603) -4.4% (2,504) -18.5% 964 7.1% 38 0.3% (152) -1.1% 850 6.3% 6.34* 2020年 |
金額 % 13,569 27% 4,614 34% 8,525 63% 430 3% 4,071 30.0% (603) -4.4% (2,504) -18.5% 964 7.1% 38 0.3% (152) -1.1% 850 6.3% 6.34* 2020年 |
金額 % 15,108 11% 4,709 31% 10,087 67% 312 2% 5,230 34.6% (738) -4.9% (2,818) -18.6% 1,674 11.1% 67 0.4% (281) -1.8% 1,460 9.7% 10.90* 2021年 |
金額 % 15,108 11% 4,709 31% 10,087 67% 312 2% 5,230 34.6% (738) -4.9% (2,818) -18.6% 1,674 11.1% 67 0.4% (281) -1.8% 1,460 9.7% 10.90* 2021年 |
金額 % 24,040 59% 6,539 27% 16,880 70% 621 3% 8,335 34.7% (946) -3.9% (3,290) -13.7% 4,099 17.1% 246 1.0% (635) -2.7% 3,710 15.4% 27.69* 2022年 |
金額 % 24,040 59% 6,539 27% 16,880 70% 621 3% 8,335 34.7% (946) -3.9% (3,290) -13.7% 4,099 17.1% 246 1.0% (635) -2.7% 3,710 15.4% 27.69* 2022年 |
金額 % 6,529 45% 1,486 23% 4,953 76% 90 1% 2,084 31.9% (194) -3.0% (787) -12.0% 1,103 16.9% (13) -0.2% (156) -2.4% 934 14.3% 6.97* 2023年第⼀季 |
|---|---|---|---|---|---|---|---|
| 金額 | 金額 | 金額 | |||||
| 13,569 4,614 8,525 430 |
15,108 4,709 10,087 312 |
24,040 6,539 16,880 621 |
|||||
| 4,071 (603) (2,504) |
5,230 (738) (2,818) |
8,335 (946) (3,290) |
|||||
| 964 38 (152) |
1,674 67 (281) |
4,099 246 (635) |
|||||
| 850 | 1,460 | 3,710 | |||||
| 6.34 | 10.90 | 27.69 | |||||
| 11 |
4/27/2023
==> picture [842 x 120] intentionally omitted <==
營運報告
© 2023 GUC Proprietary & Security B
依製程別之季營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [843 x 166] intentionally omitted <==
----- Start of picture text -----
Sales(NT$M) $4,514 $5,381 $6,062 $8,083 $6,529
© 2023 GUC Proprietary & Security B 13 4/27/2023
----- End of picture text -----
依製程別之年營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [843 x 168] intentionally omitted <==
----- Start of picture text -----
Sales(NT$M) $10,710 $13,569 $15,108 $24,040 $6,529
© 2023 GUC Proprietary & Security B 14 4/27/2023
----- End of picture text -----
委託設計之年營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [843 x 167] intentionally omitted <==
----- Start of picture text -----
Sales(NT$M) $3,206 $4,614 $4,709 $6,539 $1,486
© 2023 GUC Proprietary & Security B 15 4/27/2023
----- End of picture text -----
晶圓產品之年營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [843 x 171] intentionally omitted <==
----- Start of picture text -----
Sales(NT$M) $7,189 $8,525 $10,087 $16,880 $4,953
© 2023 GUC Proprietary & Security B 16 4/27/2023
----- End of picture text -----
依地區別之年營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [843 x 166] intentionally omitted <==
----- Start of picture text -----
Sales(NT$M) $10,710 $13,569 $15,108 $24,040 $6,529
© 2023 GUC Proprietary & Security B 17 4/27/2023
----- End of picture text -----
依應用別之年營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [843 x 164] intentionally omitted <==
----- Start of picture text -----
Sales(NT$M) $10,710 $13,569 $15,108 $24,040 $6,529
© 2023 GUC Proprietary & Security B 18 4/27/2023
----- End of picture text -----
依客戶別之年營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [842 x 120] intentionally omitted <==
Sales(NT$M) $10,710 $13,569 $15,108 $24,040 $6,529
© 2023 GUC Proprietary & Security B
4/27/2023
==> picture [842 x 120] intentionally omitted <==