AI assistant
SUNPLUS — Interim / Quarterly Report 2019
Aug 14, 2019
52056_rns_2019-08-14_9af98ae6-7beb-448d-b76e-d96d69e8c434.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [102 x 56] intentionally omitted <==
==> picture [72 x 41] intentionally omitted <==
2Q 2019 Investor Conference
August 14, 2019
Deputy Spokesman: Joseph Chuang Tel: 886-3-5786005 ext.3120 E-mail: [email protected]
==> picture [14 x 540] intentionally omitted <==
Sunplus Affiliates
| Profession | Shareholding | Stock code | |
|---|---|---|---|
| Sunplus Technology Co., Ltd. (592m shares) | 100% | TWSE#2401 | |
| Automotive IC & IP Design | |||
| Generalplus Technology Co., Ltd. (109m shares) | 48% |
TWSE#4952 | |
| Speech/Music, LCD, Digital Video & Image SoC Turnkey Solutions,Micro-Controllers |
|||
| Sunplus Innovation Technology Inc. (51m shares) | 69% | ||
| Web Cam & HID Control IC | |||
| Sunext Technology Co., Ltd. (64m shares) | 92% | ||
| ODD & Motor Drive IC | |||
| Jumplux Technology Inc. (24m shares) | 97% | ||
| Automotive MCU & USB Storage 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 <==
Sunplus Group
==> picture [94 x 29] intentionally omitted <==
==> picture [87 x 22] intentionally omitted <==
Sunext Technology
Generalplus Technology
Intelligent Driving & Ultra High-Definition
==> picture [98 x 61] intentionally omitted <==
Consumer IC/ Wireless charger
==> picture [77 x 51] intentionally omitted <==
==> picture [47 x 69] intentionally omitted <==
==> picture [82 x 62] intentionally omitted <==
DVD/Automotive/Audio IC & IP
==> picture [79 x 26] intentionally omitted <==
Sunplus Innovation Technology UVC & HID Application
Jumplux Technology Automotive MCU & USB Media Controller
==> picture [35 x 38] intentionally omitted <==
==> picture [83 x 85] intentionally omitted <==
==> picture [71 x 55] intentionally omitted <==
==> picture [62 x 52] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
2
==> picture [14 x 540] intentionally omitted <==
Sunplus Product Portfolios
==> picture [608 x 367] intentionally omitted <==
----- Start of picture text -----
AVM/BSD
In-Vehicle CD/ DVD Player
Infotainment
RSE
Karaoke/Video
boombox
Soundbar
Display Audio
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
3
==> picture [14 x 540] intentionally omitted <==
Sunplus Research & Technologies
==> picture [577 x 350] intentionally omitted <==
----- Start of picture text -----
• •
• 2D/3D AVM CarPlay
Dolby, DTS, Hi-
• •
De-interface, 3D Android Auto
Res
•
• comb filter, SNR CarLife
Surround sound
• •
• DeHaze WebLink
EQ, Virtual Bass,
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 Concept
Computing (C) chip Advanced Technology
Peripheral (P) chip Mature Process
1-core/ 2-core/ 4-core/ GPIO/ RS232/ I2C/ USB UART/ Others ARM/ DSP 18um 13um 55nm 40nm 28nm 16nm 7nm Process Technology <$100K <$200K <$700K <$1M <$2M ~$3M >$7M Mask Cost
==> picture [390 x 167] intentionally omitted <==
Seperating C chip / P chip According to Process
==> picture [527 x 23] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
5
==> picture [14 x 540] intentionally omitted <==
C+P = Plus1 Solutions
==> 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 = Plus1 Solutions
==> 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 = Plus1 Solutions
==> 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 <==
Very Wide Ranges of Applications
==> picture [184 x 177] intentionally omitted <==
==> picture [181 x 178] intentionally omitted <==
Intelligent Terminal
==> picture [189 x 177] intentionally omitted <==
Smart Payment
Maker
==> picture [58 x 10] intentionally omitted <==
, Make difference
9
==> picture [14 x 540] intentionally omitted <==
IP Solutions
-Experience Optimized IP Solutions for SoC Design
==> picture [541 x 30] intentionally omitted <==
----- Start of picture text -----
IC Design & IP Design Service
----- 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 <==
Human Resources
Global Employees
==> picture [254 x 133] intentionally omitted <==
----- Start of picture text -----
Production
7%
Administration
29%
R&D
64%
----- End of picture text -----
Sunplus HR
==> picture [315 x 178] intentionally omitted <==
----- Start of picture text -----
Other
35%
R&D
65%
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
Global Employees/ R&D 1 084 / 699 , 40% Master above
Sunplus HR/ R&D 302 / 197 61% Master above
- Data by 2019/6/30
, Make difference
11
==> picture [14 x 540] intentionally omitted <==
Q2 Consolidated Results
| (NT$ million) Net Sales COGS GrossMargin R&D Expenses SG&A Expenses OperatingNetProfit (Loss) Non-Op. Gain (Loss) NetIncome (Loss) Other Comprehensive Income Total Comprehensive Income Net Profit Attributable To Shareholders ofthe parent Non-controlling interests EPS (NT$) |
1,532 100% 886 58% 646 42% 379 25% 195 13% 72 5% 17 1% 71 5% (34) (2%) 38 2% 6 0% 65 4% 0.01 2019Q2 |
1,180 100% 675 57% 505 43% 357 30% 191 16% (44) (4%) 80 7% 28 2% 69 6% 98 8% 7 1% 21 2% 0.01 2019Q1 |
1,799 100% 1,103 61% 695 39% 467 26% 205 11% 23 1% 36 2% 35 2% (43) (2%) (8) (0%) (25) (1%) 60 3% (0.04) 2018Q2 |
QoQ YoY 30% (15%) 31% (20%) 28% (7%) 6% (19%) 2% (5%) (266%) 211% (79%) (53%) 151% 102% (148%) (22%) (62%) (585%) (12%) (125%) 205% 9% |
|---|---|---|---|---|
==> picture [58 x 10] intentionally omitted <==
** EPS based on outstanding 591,994,919 shares on 2019/06/30
, Make difference
12
==> picture [14 x 540] intentionally omitted <==
1H Consolidated Results
| (NT$ million) Net Sales COGS GrossMargin R&D Expenses SG&A Expenses OperatingNetProfit (Loss) Non-Op. Gain (Loss) NetIncome (Loss) Other Comprehensive Income Total Comprehensive Income Net Profit Attributable To Shareholders ofthe parent Non-controlling interests EPS (NT$) |
2,711 100% 1,561 58% 1,150 42% 736 27% 385 14% 29 1% 96 4% 99 4% 36 1% 135 5% 13 0% 86 3% 0.02 2019 1H |
YoY 3,228 100% (16%) 1,984 61% (21%) 1,245 39% (8%) 921 29% (20%) 424 13% (9%) (100) (3%) (128%) 182 6% (47%) 51 2% 95% (26) (1%) (236%) 25 1% 449% (14) (0%) (197%) 65 2% 33% (0.02) 2018 1H |
|---|---|---|
==> picture [58 x 10] intentionally omitted <==
** EPS based on outstanding 591,994,919 shares on 2019/06/30
, Make difference
13
==> picture [14 x 540] intentionally omitted <==
2019 Affiliates’ Contribution
==> picture [592 x 415] intentionally omitted <==
----- Start of picture text -----
2Q '19 Net Sales : 1,532 MNT$ 2Q '19 Net Income
MNT$
Others
8% Sunplus
21% 98
SunplusIT
17%
45
Generalplus
54% 6
Sunplus Generalplus SunplusIT
1H '19 Net Sales : 2,711 MNT$ 1H '19 Net Income
MNT$
Others
9% Sunplus 130
24%
SunplusIT
17% 62
13
Generalplus
50%
Sunplus Generalplus SunplusIT
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
14
==> picture [14 x 540] intentionally omitted <==
Q2 Consolidated Balance Sheet
| Amount: NT$million 1H'06 1H'05 YoY Total Assets 21,677 19,210 13% Cash & S-T Investment 6,201 6,349 -2% Account Receivable 3,260 3,319 -2% Inventory 2,801 2,132 31% L-T investment (equity method) 4,473 3,031 48% Intangible Assets 1,106 1,183 -7% Total Liabilities 5,572 4,993 12% Account Payable 2,236 2,099 7% Total Shareholder Equity 16,095 14,217 13% Net Cash Folw in(out) 291 2,316 -87% From Operation 652 2,199 -70% From Investment (648) (75) 764% r From Financing 287 192 50% Capex 240 216 11% |
Amount: NT$million 1H'06 1H'05 YoY Total Assets 21,677 19,210 13% Cash & S-T Investment 6,201 6,349 -2% Account Receivable 3,260 3,319 -2% Inventory 2,801 2,132 31% L-T investment (equity method) 4,473 3,031 48% Intangible Assets 1,106 1,183 -7% Total Liabilities 5,572 4,993 12% Account Payable 2,236 2,099 7% Total Shareholder Equity 16,095 14,217 13% Net Cash Folw in(out) 291 2,316 -87% From Operation 652 2,199 -70% From Investment (648) (75) 764% r From Financing 287 192 50% Capex 240 216 11% |
15 QoQ YoY 3% (8%) (4%) (14%) 1% (28%) (2%) 105% 4% (21%) 33% (19%) 36% (35%) (21%) (33%) 32% (26%) (100%) (3%) (2%) |
|||
|---|---|---|---|---|---|
| (NT$ million) Total Assets Cash and Cash equivalents Inventory Equity Method Investments Intangible Assets Total Liabilities S-T Bank Loans L-T Bank Loans, Current Portion Account Payable L-T Bank Loans, Net of Current Portion TotalShareholder Equity ROE% Net Asset Value per Share (NT$) |
2019Q2 12,306 2,978 792 706 177 2,668 241 187 639 0 8,302 2.06% 14.02 |
2019Q1 11,973 3,095 786 722 169 2,004 177 236 484 0 8,538 1.14% 14.42 |
2018Q2 13,375 3,455 1,097 344 222 3,285 373 279 868 50 8,515 1.01% 14.38 |
||
| , Make difference | |||||
==> picture [14 x 540] intentionally omitted <==
Cash Flows
| (NT$ million) From Operation From Investment From Financing Net Cash Flow in(out) Cashand Cashequivalents |
2019Q2 152 (277) 5 (117) 2,978 |
2019Q1 30 (16) (155) (141) 3,095 |
2018Q2 (89) (497) 20 (560) 3,455 |
QoQ YoY 410.0% (270.8%) 1599.0% (44.3%) (103.4%) (73.6%) (17.0%) (79.1%) (3.8%) (13.8%) |
|---|---|---|---|---|
| (NT$ million) From Operation From Investment From Financing Net Cash Flow in(out) Cashand Cashequivalents |
2019 1H 181 (293) (150) (258) 2,978 |
2018 1H YoY (61) (399.4%) (511) (42.7%) (136) 10.8% (701) (63.2%) 3,455 (13.8%) |
|---|---|---|
==> picture [58 x 10] intentionally omitted <==
, Make difference
16
==> picture [14 x 540] intentionally omitted <==
Non-Operating Gain
| (NT$ million) | 2019Q2 | 2019Q1 | 2018Q2 | QoQ | YoY |
|---|---|---|---|---|---|
| Other Income | 27 | 23 | 25 | 14% | 6% |
| Exchange Gain (Loss) | (8) | 15 | (11) | (149%) | (30%) |
| Gain on Disposal of Investment | 0 | 61 | 23 | (100%) | (99%) |
| Investment Gain Recognized under Equity Method |
1 | (17) | (5) | (104%) | (113%) |
| Non-Operating Gain | 17 | 80 | 36 | (79%) | (53%) |
| (NT$ million) | 2019 1H | 2018 1H YoY |
|---|---|---|
| Other Income | 50 | 48 5% |
| Exchange Gain (Loss) | 8 | 6 34% |
| Gain on Disposal of Investment Investment Gain Recognized under Equity Method Non-Operating Gain |
61 (16) 96 |
111 (45%) (4) 293% 182 (47%) |
==> picture [58 x 10] intentionally omitted <==
, Make difference
17
==> picture [14 x 540] intentionally omitted <==
Consolidated Net Sales & Gross Profit
NT$ million
==> picture [611 x 319] intentionally omitted <==
----- Start of picture text -----
GP YoY: GP YoY:
-7% -8%
GP QoQ:
+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 <==
R&D Expenses (Sunplus only)
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 <==
Consolidated Operating Net Profit
==> picture [611 x 366] intentionally omitted <==
----- Start of picture text -----
NT$ million
YoY: +211% YoY: -128%
QoQ:
-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 <==
Consolidated Net Profit
NT$ million
==> picture [587 x 302] intentionally omitted <==
----- Start of picture text -----
YoY: -125% YoY: -197%
QoQ:
-12%
13
7
0.6% 6 0.4%
0.5%
2Q '18 -1.4% 1Q '19 2Q '19
1H '18 -0.4% 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 <==
Financial Statement
==> picture [496 x 308] intentionally omitted <==
----- Start of picture text -----
1
0.72
0.72
42% 40% 42%
42% 42% 0.2 40%
0.02
0.01
8.47
7.87
7.56
6.82
6.08
2.71
2014 2015 2016 2017 2018 2019 1H
Consolidated Net Sales (BNT$) Gross Margin EPS
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
22
==> picture [14 x 540] intentionally omitted <==
SunplusiT
- 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 [108 x 76] intentionally omitted <==
==> picture [85 x 66] intentionally omitted <==
==> picture [124 x 121] intentionally omitted <==
==> picture [115 x 125] intentionally omitted <==
==> picture [88 x 110] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
23
==> picture [14 x 540] intentionally omitted <==
Sunext IC Solutions
- 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 104] intentionally omitted <==
==> picture [144 x 109] intentionally omitted <==
==> picture [94 x 66] intentionally omitted <==
==> picture [126 x 129] intentionally omitted <==
==> picture [127 x 81] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
24
==> picture [14 x 540] intentionally omitted <==
Jumplux - Automotive MCU for Mobile Device
USB Media HUB for CarPlay USB PD + Wireless Charger 48V PMIC + MCU USB PD/BC
==> picture [225 x 165] intentionally omitted <==
----- Start of picture text -----
USB PD/BC
----- End of picture text -----
==> 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