AI assistant
SUNPLUS — Investor Presentation 2018
Aug 13, 2018
52056_rns_2018-08-13_ca615450-25b0-4fe0-bdd1-56d4c813a7e2.pdf
Investor Presentation
Open in viewerOpens in your device viewer
==> picture [102 x 56] intentionally omitted <==
==> picture [72 x 41] intentionally omitted <==
凌陽科技2018年第二季法人說明會
2018年8月13日
發言人:沈文義 電話:(03) 5786005 ext.2350 E-mail: [email protected]
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] 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) 數位影音娛樂多媒體系統單晶片設計與矽智財設計 |
100% | TWSE#2401 | |
| 凌通科技股份有限公司 (109m shares) 語音、LCD、數位影像處理與MCU晶片設計 |
48% | TWSE#4952 | |
| 宏陽科技股份有限公司 (64m shares) 光儲存與馬達驅動晶片設計 |
74% | Emerging#4921 | |
| 芯鼎科技股份有限公司 (55m shares) 可攜式、穿戴式與車用相機晶片設計 |
45% | *2018/7公開發行 #6695 |
|
| 凌陽創新科技股份有限公司 (51m shares) 網路攝影機與人機介面控制晶片設計 |
69% | ||
| 景相科技股份有限公司 (14m shares) 車用微控制器與USB儲存ASIC *2018/7增資至24m shares,持股比為97% |
95% |
- Based on 2018/6/30 Consolidated-holding by Sunplus
1
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] intentionally omitted <==
凌陽集團
==> picture [34 x 42] intentionally omitted <==
芯鼎科技 Still & Action camera
==> picture [95 x 29] intentionally omitted <==
==> picture [118 x 57] intentionally omitted <==
宏陽科技 Intelligent Driving & Ultra High-Definition
==> picture [92 x 68] intentionally omitted <==
==> picture [47 x 69] intentionally omitted <==
==> picture [82 x 62] intentionally omitted <==
DVD/Automotive/Audio IC & IP
==> picture [87 x 23] intentionally omitted <==
凌通科技 Consumer IC/ Wireless charger
==> picture [79 x 26] intentionally omitted <==
凌陽創新科技 UVC & HID Application
景相科技 Automotive MCU & USB Media Controller
==> picture [83 x 85] intentionally omitted <==
==> picture [35 x 38] intentionally omitted <==
==> picture [71 x 55] intentionally omitted <==
2
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] 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 -----
3
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] intentionally omitted <==
產品技術
==> picture [619 x 388] intentionally omitted <==
----- Start of picture text -----
• • •
Dolby, DTS, 2D/3D AVM CarPlay
• •
Hi-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 -----
4
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] 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…
5
Make difference
==> picture [14 x 540] intentionally omitted <==
人力結構
集團人力
==> picture [222 x 153] intentionally omitted <==
----- Start of picture text -----
生產
行政管理 9%
26%
研發
65%
----- End of picture text -----
凌陽科技人力
==> picture [251 x 145] intentionally omitted <==
----- Start of picture text -----
其他
42%
研發
58%
----- End of picture text -----
- Data by 2018/6/30
==> picture [108 x 25] intentionally omitted <==
集團員工人數 / 研發人員 1 331 / 863 ,
42%碩士以上
凌陽科技員工人數 / 研發人員 282 / 163
58%碩士以上
6
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] 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) |
1,799 100% 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 |
1,430 100% 880 62% 549 38% 454 32% 219 15% (123) (9%) 147 10% 16 1% 17 1% 32 2% 11 1% 5 0% 0.02 2018Q1 |
1,830 100% 1,086 59% 743 41% 449 25% 226 12% 67 4% 34 2% 75 4% 17 1% 91 5% 28 2% 46 3% 0.05 2017Q2 |
季同比26% 25% 27% 3% (6%) (119%) (76%) 124% (359%) (124%) (328%) 1116% |
年同比備註(2%) 2% (6%) 4% (9%) (65%) Q2 營收較Q1增加4% Q1 處份股票獲利多(53%) (359%) 持有股票價值損失(108%) (187%) 29% |
|---|---|---|---|---|---|
_**_ 每股盈餘依 2018/06/30 總 股數 591,994,919** 股計算
7
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] 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) |
3,228 100% 1,984 61% 1,245 39% 921 29% 424 13% (100) (3%) 182 6% 51 2% (26) (1%) 25 1% (14) (0%) 65 2% (0.02) 2018 1H |
年同比備註3,308 100% (2%) 1,991 60% (0%) 1,317 40% (6%) 887 27% 4% 436 13% (3%) (8) (0%) 1186% 447 14% (59%) 2017Q1 出售大同持股402 12% (87%) (254) (8%) (90%) 149 4% (83%) 346 10% (104%) 56 2% 15% 0.59 2017 1H |
|---|---|---|
_**_ 每股盈餘依 2018/06/30 總 股數 591,994,919** 股計算
8
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] intentionally omitted <==
子公司貢獻
==> picture [574 x 365] intentionally omitted <==
----- Start of picture text -----
2Q '18 營收淨額: 1,799 MNT$ 2Q '18 本期淨利
佰萬元
其他 凌陽
102
21% 17%
宏陽
1%
34
凌陽創新 3
14% 凌通
47% 凌陽 凌通 凌陽創新 宏陽
(25)
1H '18 營收淨額: 3,228 MNT$ 1H '18 本期淨利
佰萬元
凌陽 151
其他
18%
22%
宏陽
2% 34
1
凌陽創新
13% 凌通 凌陽 凌通 凌陽創新 宏陽
(14)
45%
----- End of picture text -----
9
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] 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) |
2018Q2 13,375 3,455 1,097 344 222 3,285 373 279 868 50 10,090 0.50% 14.38 |
2018Q1 13,333 3,921 1,093 425 217 2,652 601 289 625 100 10,682 0.15% 15.19 |
2017Q2 13,648 3,879 1,101 371 179 3,309 628 239 713 188 10,340 3.89% 14.91 |
季同比年同比備註0% (2%) (12%) (11%) 償還借款0% (0%) (19%) (7%) 遠見發放股息2% 24% 24% (1%) (38%) (41%) 償還借款(3%) 16% 39% 22% (50%) (73%) (6%) (2%) |
|---|---|---|---|---|
10
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] 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 |
2018Q2 120 (313) (287) (465) 3,455 |
2018Q1 (179) (200) 151 (236) 3,921 |
2017Q2 (105) (75) 114 (59) 3,879 |
季同比年同比備註(167.1%) (215.1%) Q1 發放年終獎金56.9% 320.3% Q2 股權投資增加(289.5%) (352.8%) 償還借款97.5% 683.1% 償還借款及投資(11.9%) (10.9%) |
|---|---|---|---|---|
(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 |
2018 1H (59) (513) (136) (701) 3,455 |
2017 1H年同比(460) (87.2%) 398 (228.8%) (880) (84.6%) (925) (24.2%) 3,879 (10.9%) |
|---|---|---|
11
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] 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 |
2018Q2 25 (11) 23 (5) 36 |
2018Q1 22 17 88 1 147 |
2017Q2 14 19 33 4 34 |
季同比年同比備註12% 75% (165%) (156%) (73%) (28%) Q1 處份股票獲利(605%) (223%) (76%) 4% |
|---|---|---|---|---|
(新台幣佰萬元) |
2018 1H | 2017 1H | 年同比 |
|---|---|---|---|
其他收入 |
48 | 30 | 61% |
外幣兌換淨利益(損失) |
6 | (20) | (130%) |
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 |
111 (4) 182 |
532 89 447 |
(79%) (105%) (59%) |
12
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] intentionally omitted <==
合併營收與毛利
NT$ million
==> picture [307 x 322] intentionally omitted <==
----- Start of picture text -----
毛利年同比 :
-6%
毛利季同比 :
+27%
41%
38% 39%
1,830 1,799
1,430
743 695
549
2Q '17 1Q '18 2Q '18
COGS Gross Profit Gross Margin
----- End of picture text -----
==> picture [301 x 322] intentionally omitted <==
----- Start of picture text -----
毛利年同比 :
-6%
40%
39%
3,308 3,228
1,317 1,245
1H '17 1H '18
COGS Gross Profit Gross Margin
----- End of picture text -----
13
Make difference
==> picture [14 x 540] intentionally omitted <==
研發費用與佔營收比 凌陽個體 ( )
NT$ million
==> picture [452 x 278] intentionally omitted <==
----- Start of picture text -----
41% 39%
36% 37%
35%
30%
126
121 121
114 112 112
1Q '17 2Q '17 3Q '17 4Q '17 1Q '18 2Q '18
R&D Expense R&D Expense of Sales
----- End of picture text -----
==> picture [108 x 25] intentionally omitted <==
14
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] intentionally omitted <==
合併營業淨利
NT$ million
==> picture [592 x 289] intentionally omitted <==
----- Start of picture text -----
年同比 : -65% :
年同比
+1186%
季同比 :
-119%
67
0%
4% 23 -3%
1%
1H '17 -8 1H '18
2Q '17 1Q '18 2Q '18
-9%
-100
-123
Operating Net Profit Operating Margin Operating Net Profit Operating Margin
----- End of picture text -----
15
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] intentionally omitted <==
本期淨利
NT$ million
年同比 : -187%
年同比 : -104%
季同比 -328%
==> picture [579 x 228] intentionally omitted <==
----- Start of picture text -----
346
28
11
2%
1%
-1%
10%
2Q '17 1Q '18 2Q '18
0%
-14
-25 1H '17 1H '18
Net Profit Net Profit Margin Net Profit Net Profit Margin
----- End of picture text -----
16
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] intentionally omitted <==
財務概況
==> picture [496 x 310] intentionally omitted <==
----- Start of picture text -----
1
0.72 0.72
40% 42% 42% 39%
0.09 42% 0.2 40%
-0.02
8.52 8.47
7.87
7.56
6.82
3.23
2013 2014 2015 2016 2017 2018 上半年
合併營收淨額 (BNT$) 合併營業毛利 每股盈餘
----- End of picture text -----
17
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] intentionally omitted <==
凌陽科技股東臨時會
日期:2018年9月12日 地點:新竹科學園區工業東二路1號牛頓廳 討論事項:本公司對子公司「芯鼎科技股份有限公司」之原持有股 份釋股及現金增資認股權轉讓予本公司全體股東案 說明:
==> picture [15 x 15] intentionally omitted <==
==> picture [15 x 15] intentionally omitted <==
==> picture [15 x 15] intentionally omitted <==
==> picture [15 x 15] intentionally omitted <==
-
芯鼎公司擬於2018年第三季辦理現金增資發行普通股 12佰萬股,每股 以新台幣 18元發行,募集資金總額為新台幣 216佰萬元。
-
本公司、凌陽創投公司及凌旭投資公司擬全數放棄原股東得認購之股份 合計 4,907,305股,該認股權並全數轉讓予本公司原股東優先認購。 3. 暫訂本公司原股東每仟股得認購芯鼎公司 8.2894股,本公司股東放棄 認購之股份或認購不足一股之畸零股,同意由芯鼎公司董事會授權其董 事長洽特定人認購之。
18
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] 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 <==
19
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] 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 <==
20
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] intentionally omitted <==
芯鼎科技
- Catch the beauty of Life
Still Cameras Action Cameras Automotive DSC Sport Cam Cameras Mirror-less Drone Cam Dash Cam 360 Cam Dual Recording VR Cam AVM e-Mirror
==> picture [84 x 89] intentionally omitted <==
==> picture [120 x 59] intentionally omitted <==
==> picture [119 x 69] intentionally omitted <==
==> picture [153 x 77] intentionally omitted <==
21
Make difference
==> 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 [108 x 25] intentionally omitted <==
22
Make difference
==> picture [14 x 540] intentionally omitted <==
==> picture [108 x 25] intentionally omitted <==
Q & A
==> picture [707 x 344] intentionally omitted <==
23
Make difference