AI assistant
SUNPLUS — Interim / Quarterly Report 2019
Aug 14, 2019
52056_rns_2019-08-14_a817ce90-02ab-4edd-b445-1c16c4eaaf5c.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [102 x 56] intentionally omitted <==
==> picture [72 x 41] intentionally omitted <==
凌陽科技2019年第二季法人說明會
2019/8/14
代理發言人:莊濟安 電話:(03) 5786005 ext.3120 E-mail: [email protected]
==> picture [14 x 540] intentionally omitted <==
集團企業
| 專業 | 持股比 | 股票代號 | |
|---|---|---|---|
| 凌陽科技股份有限公司(592m shares) | 100% | TWSE2401 | |
| 數位影音娛樂多媒體系統單晶片設計與矽智財設計 | # | ||
| 凌通科技股份有限公司(109m shares) | 48% | TWSE492 | |
| 語音、LCD、數位影像處理與MCU晶片設計 | #5 | ||
| 凌陽創新科技股份有限公司(51m shares) | 69% | ||
| 網路攝影機與人機介面控制晶片設計 | |||
| 宏陽科技股份有限公司(64m shares) | 92% | ||
| 光儲存與馬達驅動晶片設計 | |||
| 景相科技股份有限公司(24m shares) | 97% | ||
| 車用微控制器與USB儲存ASIC |
- Based on 2019/6/30 Consolidated-holding by Sunplus
==> picture [58 x 10] intentionally omitted <==
, Make difference
1
==> picture [14 x 540] intentionally omitted <==
凌陽集團
==> picture [87 x 21] intentionally omitted <==
==> picture [95 x 28] intentionally omitted <==
凌通科技
宏陽科技 Intelligent Driving & Ultra High-Definition
Consumer IC/ Wireless charger
==> picture [92 x 68] intentionally omitted <==
==> picture [77 x 51] intentionally omitted <==
==> picture [48 x 70] intentionally omitted <==
==> picture [82 x 63] intentionally omitted <==
DVD/Automotive/Audio IC & IP
==> picture [79 x 26] intentionally omitted <==
凌陽創新科技
景相科技 Automotive MCU & USB Media Controller
==> picture [35 x 38] intentionally omitted <==
UVC & HID Application
==> picture [83 x 85] intentionally omitted <==
==> picture [72 x 56] intentionally omitted <==
==> picture [62 x 52] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
2
==> picture [14 x 540] intentionally omitted <==
產品組合
==> picture [608 x 374] intentionally omitted <==
----- Start of picture text -----
AVM/BSD
In-Vehicle CD/ DVD Player
Infotainment
RSE
Karaoke/Video
boombox
Display Audio
Soundbar
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
3
==> picture [14 x 540] intentionally omitted <==
產品技術
==> picture [619 x 388] intentionally omitted <==
----- Start of picture text -----
• • •
Dolby, DTS, Hi- 2D/3D AVM CarPlay
• •
Res De-interface, 3D Android Auto
• •
Surround sound comb filter, SNR CarLife
• • •
EQ, Virtual Bass, DeHaze WebLink
SRC, AEC, NR,..
Image/ Phone
Audio
Video Link
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
4
==> picture [14 x 540] intentionally omitted <==
Plus1 概念
Computing (C) chip Peripheral (P) chip 先進工藝 成熟工藝 1-core/ 2-core/ 4-core/ GPIO/ RS232/ I2C/ USB UART/ Others ARM/ DSP 18um 13um 55nm 40nm 28nm 16nm 7nm 制程工藝 <$100K <$200K <$700K <$1M <$2M ~$3M >$7M 光罩費用
==> picture [390 x 167] intentionally omitted <==
==> picture [473 x 50] intentionally omitted <==
----- Start of picture text -----
依高低階工藝將C chip / P chip 分離
----- End of picture text -----
==> picture [471 x 23] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
5
==> picture [14 x 540] intentionally omitted <==
C+P 形成 Plus1 解決方案
==> picture [237 x 97] intentionally omitted <==
==> picture [707 x 162] intentionally omitted <==
==> picture [178 x 114] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
6
==> picture [14 x 540] intentionally omitted <==
C+P 形成 Plus1 解決方案
==> picture [237 x 97] intentionally omitted <==
==> picture [707 x 162] intentionally omitted <==
==> picture [178 x 114] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
7
==> picture [14 x 540] intentionally omitted <==
C+P 形成 Plus1 解決方案
==> picture [237 x 97] intentionally omitted <==
==> picture [707 x 162] intentionally omitted <==
==> picture [178 x 114] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
8
==> picture [14 x 540] intentionally omitted <==
多樣化的應用可能
==> picture [194 x 189] intentionally omitted <==
==> picture [184 x 177] intentionally omitted <==
工業 4.0, 中國製造2025
智能終端
==> picture [189 x 177] intentionally omitted <==
創客
智慧支付 Very Wide Range of Applications
==> picture [58 x 10] intentionally omitted <==
, Make difference
9
==> picture [14 x 540] intentionally omitted <==
凌陽科技IP及IC設計服務
- 為單晶片設計提供最佳化IP解決方案
==> picture [541 x 30] intentionally omitted <==
----- Start of picture text -----
IP及IC設計服務
----- End of picture text -----
==> picture [139 x 92] intentionally omitted <==
Media I/F (Audio/Video)
, , , MIPI RX IP HDMI Tx IP LVDS IP AUDIO ADC , AUDIO DAC VIDEO DAC…
==> picture [146 x 93] intentionally omitted <==
Data/Com I/F (Networking/Datacom)
, , 10/100 ETHERNET PHY USB 2.0 USB 3.0 , DDR 3/2 PHY SerDes…
==> picture [134 x 91] intentionally omitted <==
SoC Companion
, , , SAR ADC Pipeline ADC PLL SPREAD SPECTRUM PLL…
==> picture [58 x 10] intentionally omitted <==
, Make difference
10
==> picture [14 x 540] intentionally omitted <==
人力結構
集團人力
==> picture [253 x 133] intentionally omitted <==
----- Start of picture text -----
生產
管理
7%
29% 研發
64%
----- End of picture text -----
凌陽科技人力
==> picture [254 x 134] intentionally omitted <==
----- Start of picture text -----
其他
35%
研發
65%
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
集團員工人數 / 研發人員 1 084 / 699 ,
40%碩士以上
凌陽科技員工人數 / 研發人員 302 / 197
61%碩士以上
- Data by 2019/6/30
, Make difference
11
==> picture [14 x 540] intentionally omitted <==
第二季合併綜合損益表
(新台幣佰萬元)營業收入淨額營業成本營業毛利研究發展費用銷售管理費用營業淨利營業外收入及支出本期淨利其他綜合損益本期綜合損益總額淨利歸屬於:本公司業主非控制權益每股盈餘 (元) |
1,532 100% 886 58% 646 42% 379 25% 195 13% 72 5% 17 1% 71 5% (34) (2%) 38 2% 6 0% 65 4% 0.01 2019Q2 |
1,180 100% 675 57% 505 43% 357 30% 191 16% (44) (4%) 80 7% 28 2% 69 6% 98 8% 7 1% 21 2% 0.01 2019Q1 |
1,799 100% 1,103 61% 695 39% 467 26% 205 11% 23 1% 36 2% 35 2% (43) (2%) (8) (0%) (25) (1%) 60 3% (0.04) 2018Q2 |
季同比30% 31% 28% 6% 2% (266%) (79%) 151% (148%) (62%) (12%) 205% |
年同比備註(15%) 2018含芯鼎QoQ:凌通與凌陽創新營收增加(20%) (7%) YoY:凌陽毛利率上升(19%) (5%) 211% QoQ:凌通與凌陽創新獲利增加(53%) QoQ:Q1股市佳,持有股權價值上升102% (22%) QoQ:Q1人民幣升值(585%) (125%) YoY:凌陽營收與GM上升9% |
|---|---|---|---|---|---|
_**_ 每股盈餘依 2019/06/30 總 股數 591,994,919** 股計算
==> picture [58 x 10] intentionally omitted <==
, Make difference
12
==> picture [14 x 540] intentionally omitted <==
上半年合併綜合損益表
(新台幣佰萬元)營業收入淨額營業成本營業毛利研究發展費用銷售管理費用營業淨利營業外收入及支出本期淨利其他綜合損益本期綜合損益總額淨利歸屬於:本公司業主非控制權益每股盈餘 (元) |
2,711 100% 1,561 58% 1,150 42% 736 27% 385 14% 29 1% 96 4% 99 4% 36 1% 135 5% 13 0% 86 3% 0.02 2019 1H |
年同比備註3,228 100% (16%) 2018含芯鼎1,984 61% (21%) 1,245 39% (8%) 凌陽與凌陽創新GM增加921 29% (20%) 424 13% (9%) (100) (3%) (128%) 2018含芯鼎182 6% (47%) 1.2018處分持有股權2.2019含芯鼎虧損51 2% 95% (26) (1%) (236%) 25 1% 449% (14) (0%) (197%) 凌陽營收與GM上升65 2% 33% (0.02) 2018 1H 大陸地區人力下降,且不含芯鼎 |
|---|---|---|
==> picture [58 x 10] intentionally omitted <==
_**_ 每股盈餘依 2019/06/30 總 股數 591,994,919** 股計算
, Make difference
13
==> picture [14 x 540] intentionally omitted <==
子公司貢獻
==> picture [574 x 365] intentionally omitted <==
----- Start of picture text -----
2Q '19 營收淨額: 1,532 MNT$ 2Q '19 本期淨利
佰萬元
其他
凌陽
8% 98
21%
凌陽創新
17%
45
6
凌通 凌陽 凌通 凌陽創新
54%
1H '19 營收淨額: 2,711 MNT$ 1H '19 本期淨利
佰萬元
其他
凌陽
9% 130
24%
凌陽創新
17% 62
13
凌陽 凌通 凌陽創新
凌通
50%
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
14
==> picture [14 x 540] intentionally omitted <==
合併資產負債表
(新台幣佰萬元)資產總計現金及約當現金存貨淨額採用權益法之投資無形資產負債合計短期借款一年內到期之長期借款應付票據及帳款長期借款權益合計股東權益報酬率 %每股淨值 (元) |
2019Q2 12,306 2,978 792 706 177 2,668 241 187 639 0 8,302 2.06% 14.02 |
2019Q1 11,973 3,095 786 722 169 2,004 177 236 484 0 8,538 1.14% 14.42 |
2018Q2 13,375 3,455 1,097 344 222 3,285 373 279 868 50 8,515 1.01% 14.38 |
季同比年同比備註3% (8%) (4%) (14%) 1% (28%) (2%) 105% 4% (21%) 33% (19%) QoQ:應付股利與應付帳款增加36% (35%) (21%) (33%) 32% (26%) 6月底遇假日順延0% 368% (3%) (2%) |
|---|---|---|---|---|
==> picture [58 x 10] intentionally omitted <==
, Make difference
15
==> picture [14 x 540] intentionally omitted <==
現金流量表
(新台幣佰萬元)營業活動之現金流入(出)投資活動之現金流入(出)融資活動之現金流入(出)現金淨增加(減少)數期末現金及約當現金餘額 |
2019Q2 152 (277) 5 (117) 2,978 |
2019Q1 30 (16) (155) (141) 3,095 |
2018Q2 (89) (497) 20 (560) 3,455 |
季同比年同比備註410.0% (270.8%) Q1發放年終獎金,Q2獲利佳1599.0% (44.3%) (103.4%) (73.6%) Q1償還借款(17.0%) (79.1%) 11.6% 0.0% |
|---|---|---|---|---|
(新台幣佰萬元)營業活動之現金流入(出)投資活動之現金流入(出)融資活動之現金流入(出)現金淨增加(減少)數期末現金及約當現金餘額 |
2019 1H 181 (293) (150) (258) 2,978 |
2018 1H年同比備註(61) (399.4%) 2019存貨去化(511) (42.7%) (136) 10.8% (701) (63.2%) 3,455 (13.8%) 持續還款及發放現金股利 |
|---|---|---|
==> picture [58 x 10] intentionally omitted <==
, Make difference
16
==> picture [14 x 540] intentionally omitted <==
營業外收入及支出
(新台幣佰萬元)其他收入外幣兌換淨利益(損失)處份投資利益及透過損益按公允價值衡量之金融資產利益採用權益法認列之關聯企業損益份額營業外收入及支出合計 |
2019Q2 27 (8) 0 1 17 |
2019Q1 23 15 61 (17) 80 |
2018Q2 25 (11) 23 (5) 36 |
季同比14% (149%) (100%) (104%) (79%) |
年同比備註6% (30%) (99%) Q1股市走強,處分持有基金(113%) Q2芯鼎虧損減少(53%) |
|---|---|---|---|---|---|
(新台幣佰萬元) |
2019 1H | 2018 1H | 年同比備註 |
|---|---|---|---|
其他收入 |
50 | 48 | 5% |
外幣兌換淨利益(損失) |
8 | 6 | 34% |
處份投資利益及透過損益按公允價值衡量之金融資產利益採用權益法認列之關聯企業損益份額營業外收入及支出合計 |
61 (16) 96 |
111 (4) 182 |
(45%)2018處分持有股權293% 2019認列芯鼎損失(47%) |
==> picture [58 x 10] intentionally omitted <==
, Make difference
17
==> picture [14 x 540] intentionally omitted <==
合併營收與毛利
NT$ million
==> picture [611 x 323] intentionally omitted <==
----- Start of picture text -----
毛利年同比 : 毛利年同比 :
-7% -8%
毛利季同比 :
+28%
43%
42%
42%
39%
39%
1,799
3,228
1,532
2,711
695
1,245
1,180
646
1,150
505
1H '18 1H '19
2Q '18 1Q '19 2Q '19
COGS Gross Profit Gross Margin COGS Gross Profit Gross Margin
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
18
==> picture [14 x 540] intentionally omitted <==
研發費用與佔營收比 凌陽個體 ( )
NT$ million
==> picture [494 x 278] intentionally omitted <==
----- Start of picture text -----
43%
40% 41%
39%
37%
33%
136
133
129
112 112
103
1Q '18 2Q '18 3Q '18 4Q '18 1Q '19 2Q '19
R&D Expense R&D Expense of Sales
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
19
==> picture [14 x 540] intentionally omitted <==
合併營業淨利
NT$ million
==> picture [580 x 301] intentionally omitted <==
----- Start of picture text -----
:
年同比
:
年同比
+211%
-128%
季同比 :
-266%
72
29
1.1%
23
4.7%
1H '18 1H '19
-3.1%
1.3%
2Q '18 1Q '19 2Q '19
-3.7%
-100
-44
Operating Net Profit Operating Margin Operating Net Profit Operating Margin
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
20
==> picture [14 x 540] intentionally omitted <==
本期淨利
NT$ million
年同比 : -125%
年同比 : -197%
季同比 : -12%
==> picture [587 x 228] intentionally omitted <==
----- Start of picture text -----
13
7
0.6% 6 0.4%
0.5%
2Q '18 -1.4% 1Q '19 2Q '19
-0.4%
1H '18 1H '19
-14
-25
Net Profit Net Profit Margin Net Profit Net Profit Margin
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
21
==> picture [14 x 540] intentionally omitted <==
財務概況
==> picture [496 x 310] intentionally omitted <==
----- Start of picture text -----
1
0.72
0.72
42% 40% 42%
42% 42% 40%
0.2
0.02
8.47 0.01
7.87
7.56
6.82
6.08
2.71
2014 2015 2016 2017 2018 2019 上半年
合併營收淨額 (BNT$) 合併營業毛利 每股盈餘
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
22
==> picture [14 x 540] intentionally omitted <==
凌陽創新科技
- Smart Imaging and Man-Machine Interaction Enabler
UVC Application NB Cam Backend ISP Web Cam Dashboard Cam Document Scanner Controller
HID Application MCU RF Optical Sensor Easy Gesture Solution
==> picture [85 x 66] intentionally omitted <==
==> picture [137 x 134] intentionally omitted <==
==> picture [101 x 126] intentionally omitted <==
==> picture [114 x 124] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
23
==> picture [14 x 540] intentionally omitted <==
宏陽科技
- Driving to Intelligent Automation
Ultra High-Definition 4K UHD BD HD BD USB DVD/CD for Automotive
Intelligent Driving
3D Printer Barcode Printer IP CAM Driver
==> picture [103 x 105] intentionally omitted <==
==> picture [150 x 114] intentionally omitted <==
==> picture [92 x 65] intentionally omitted <==
==> picture [132 x 135] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
24
==> picture [14 x 540] intentionally omitted <==
景相科技
- Automotive MCU for Mobile Device
USB Media HUB for CarPlay USB PD + Wireless Charger
48V PMIC + MCU USB PD/BC
==> picture [58 x 10] intentionally omitted <==
, Make difference
25
==> picture [14 x 540] intentionally omitted <==
Q & A
==> picture [707 x 344] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference