Tripod — Annual Report 2016

Sep 7, 2016

健鼎科技

2016年09月

全球各類PCB產值預測

==> picture [50 x 55] intentionally omitted <==

----- Start of picture text -----

2014
2015
2016F
----- End of picture text -----

==> picture [832 x 472] intentionally omitted <==

----- Start of picture text -----

2014
25,000
(USD Millions) 2015
2016F
20,204
20,000
15,000
11,017
20,689
10,000
7,745
7,539
6,487
11,798
5,000
7,905 8,011
6,922
8,242 21,833 8,288 7,598 11,476
‐
Commodity Multilayer HDI Substrate FPC
2015/2014 ‐4.1% ‐5.2% ‐3.3% ‐8.9% 2.8%
2016F/2015 ‐2.0% ‐2.3% ‐5.9% ‐6.3% ‐6.6%
----- End of picture text -----

* Source : Prismark (Aug.. 2016)

2015 全球前15大PCB公司

單位: 百萬美金

Rank	Makers	Nationality	2010	2011	2012	2013		2014	2015	Growth
1 Nippon Mektron 2 Zhen Ding (Foxconn PCB) 3 TTM (with Viasystems) 4 Unimicron (with PPT) 5* Sumitomo Electric		Japan 2115(3) 2240(3) 2632(1) 2556(1) Taiwan 1100(10) 1505(5) 1874(5) 2166(3) USA 2428(1) 2563(1) 2430(2) 2380(2) Taiwan 2185(2) 2370(2) 2377(3) 2133(5) Japan 660(20) 880(14) 1184(9) 1315(9)					2997(1) 3512(1) 2504(2) 2703(2) 2376(3) 2488(3) 2149(4) 2122(4) 1279(9) 1616(5)			17.2% 7.9% 4.7% -1.3% 26.3%
6 Compeq		Taiwan 695(19) 811(18) 905(14) 1041(12)					1116(11) 1395(6)			25.0%
7 Tripod		Taiwan 1370(5) 1395(7) 1325(8) 1372(8)					1400(8) 1368(7)			-2.3%
8 Samsung Electro-Mech 9 Ibiden 10 YoungPoong (with KCC,Interflex*)		S. Korea 1250(6) 1445(6) 1867(6) 1700(6) Japan 2075(4) 2126(4) 2094(4) 1567(7) S. Korea 980(11) 1255(10) 1555(7) 2065(4)					1551(6) 1344(8) 1455(7) 1297(9) 1675(5) 1295(10)			-13.3% -10.9% -22.7%
11 Nanya PCB 12 Daeduck Group 13 KB PCB Group (Elec&Eltek..) 14 AT&S 15 Hannstar Board(with GBM)		Taiwan 1140(8) 1290(9) 975(12) 1088(11) S. Korea 765(18) 970(12) 1080(11) 1190(10) HongKong 1115(9) 1040(11) 935(13) 922(14) Austria 625(21) 690(21) 698(20) 780(16) Taiwan 1150 (7) 1290(9) 1100(10) 972(13)					1154(10) 945(11) 1076(12) 930(12) 965(13) 930(13) 829(15) 844(14) 958(14) 825(15)			-18.1% -13.6% -3.6% 1.8% -13.9%
Top15 PCB Makers		19653 21870 23031 23247					23484 23614			0.1%

• FPC Makers Include FPCBA Value

Source : Prismark ( Feb. 2016 )

** On a Pro Forma Basis, TTM Acquired Viasystems in 2015

健鼎季度合併損益表 (IFRS)

單位:新台幣百萬元 本期淨利 營業成本 營業毛利 營業費用 營業淨利 營業外淨收益 所得稅費用 折舊攤提 本公司業主 基本每股盈餘 稅前淨利 其他費損 淨利歸屬於: 營業收入淨額	AMT % 10,233 100.0% 8,747 85.5% 1,486 14.5% 976 9.5% 0 0.0% 510 5.0% 224 2.2% 734 7.2% 212 2.1% 522 5.1% 522 5.1% $0.99 772 7.5% 2015 Q2	AMT % 11,944 100.0% 9,920 83.1% 2,024 16.9% 1,023 8.6% 0 0.0% 1,001 8.4% 181 1.5% 1,182 9.9% 233 1.9% 949 7.9% 949 7.9% $1.81 791 6.6% 2015 Q3	AMT % 11,212 100.0% 9,362 83.5% 1,850 16.5% 961 8.6% 0 0.0% 890 7.9% 96 0.9% 986 8.8% 161 1.4% 824 7.4% 824 7.4% $1.57 773 6.9% 2015 Q4	AMT % 9,945 100.0% 8,438 84.8% 1,507 15.2% 888 8.9% 0 0.0% 619 6.2% 165 1.7% 784 7.9% 114 1.1% 670 6.7% 670 6.7% $1.28 757 7.6% 2016 Q1	2016 Q2	2016 Q2
	AMT 10,233 8,747 1,486 976 0 510 224 734 212 522	AMT 11,944 9,920 2,024 1,023 0 1,001 181 1,182 233 949	AMT 11,212 9,362 1,850 961 0 890 96 986 161 824	AMT 9,945 8,438 1,507 888 0 619 165 784 114 670	AMT 10,663 8,954 1,709 901 0 808 164 972 278 694	%
						100.0% 84.0%
						16.0% 8.4% 0.0%
						7.6% 1.5%
						9.1% 2.6%
						6.5%
	522 $0.99	949 $1.81	824 $1.57	670 $1.28	694 $1.32	6.5%
	772	791	773	757	727	6.8%

健鼎年度合併損益表

單位:新台幣百萬元 基本每股盈餘 營業收入淨額 營業成本 營業外淨收益 本公司業主 營業毛利 營業費用 稅前淨利 所得稅費用 本期淨利 其他費損 折舊與攤提 淨利歸屬於: 營業淨利	AMT % 40,772 100.0% 34,869 85.5% 5,903 14.5% 3,025 7.4% 331 0.8% 2,546 6.2% 345 0.8% 2,892 7.1% 525 1.3% 2,367 5.8% 2,375 5.8% $4.52 3,638 8.9% 2013 (IFRS)	AMT % 42,433 100.0% 35,771 84.3% 6,662 15.7% 3,960 9.3% 129 0.3% 2,573 6.1% 667 1.6% 3,240 7.6% 584 1.4% 2,656 6.3% 2,637 6.2% $5.02 2,816 6.6% 2014 (IFRS)	AMT % 43,383 100.0% 36,589 84.3% 6,793 15.7% 3,933 9.1% 0 0.0% 2,860 6.6% 671 1.5% 3,531 8.1% 698 1.6% 2,833 6.5% 2,833 6.5% $5.39 3,080 7.1% 2015 (IFRS)	2015 1H	% 100.0% 85.6% 14.4% 9.6% 0.0% 4.8% 1.9% 6.7% 1.5% 5.2% 5.2% 7.5% (IFRS)	2016 1H	(IFRS)
	AMT 40,772 34,869 5,903 3,025 331 2,546 345 2,892 525 2,367	AMT 42,433 35,771 6,662 3,960 129 2,573 667 3,240 584 2,656	AMT 43,383 36,589 6,793 3,933 0 2,860 671 3,531 698 2,833	AMT 20,226 17,307 2,919 1,950 0 969 394 1,363 304 1,059		AMT 20,608 17,392 3,216 1,789 0 1,427 329 1,756 392 1,365	%
							100.0% 84.4%
							15.6% 8.7% 0.0%
							6.9% 1.6%
							8.5% 1.9%
							6.6%
	2,375 $4.52	2,637 $5.02	2,833 $5.39	1,059 $2.02		1,365 $2.60	6.6%
	3,638	2,816	3,080	1,516		1,485	7.2%

健鼎合併資產負債表

現金及約當現金 其他流動資產 基金及投資 固定資產 無形及其他資產 資產總計 短期借款 其他流動負債 長期借款 其他負債 股東權益 負債及股東權益總計 單位: 新台幣百萬元	AMT % 13,353 27.2% 17,748 36.1% 17 0.0% 15,898 32.3% 2,140 4.4% 49,155 100.0% 9,980 20.3% 12,107 24.6% 0 0.0% 891 1.8% 26,177 53.3% 49,155 100.0% 2013 (IFRS)	AMT % 13,353 27.2% 17,748 36.1% 17 0.0% 15,898 32.3% 2,140 4.4% 49,155 100.0% 9,980 20.3% 12,107 24.6% 0 0.0% 891 1.8% 26,177 53.3% 49,155 100.0% 2013 (IFRS)	AMT % 21,501 36.4% 19,047 32.2% 0 0.0% 15,992 27.1% 2,529 4.3% 59,068 100.0% 15,236 25.8% 14,154 24.0% 0 0.0% 1,285 2.2% 28,393 48.1% 59,068 100.0% 2014 (IFRS)	AMT % 21,501 36.4% 19,047 32.2% 0 0.0% 15,992 27.1% 2,529 4.3% 59,068 100.0% 15,236 25.8% 14,154 24.0% 0 0.0% 1,285 2.2% 28,393 48.1% 59,068 100.0% 2014 (IFRS)	AMT % 19,257 30.8% 17,513 28.0% 0 0.0% 15,130 24.2% 2,428 3.9% 54,328 86.9% 12,373 19.8% 13,308 21.3% 0 0.0% 1,286 2.1% 27,362 43.8% 54,328 86.9% 2015 1H (IFRS)	AMT % 19,257 30.8% 17,513 28.0% 0 0.0% 15,130 24.2% 2,428 3.9% 54,328 86.9% 12,373 19.8% 13,308 21.3% 0 0.0% 1,286 2.1% 27,362 43.8% 54,328 86.9% 2015 1H (IFRS)	AMT % 27,258 43.6% 18,312 29.3% 0 0.0% 14,418 23.1% 2,537 4.1% 62,525 100.0% 17,740 28.4% 13,347 21.3% 0 0.0% 1,670 2.7% 29,768 47.6% 62,525 100.0% 2015 (IFRS)	AMT % 27,258 43.6% 18,312 29.3% 0 0.0% 14,418 23.1% 2,537 4.1% 62,525 100.0% 17,740 28.4% 13,347 21.3% 0 0.0% 1,670 2.7% 29,768 47.6% 62,525 100.0% 2015 (IFRS)	2016 1H (IFRS)
	AMT 13,353 17,748 17 15,898 2,140 49,155 9,980 12,107 0 891 26,177 49,155		AMT 21,501 19,047 0 15,992 2,529 59,068 15,236 14,154 0 1,285 28,393 59,068		AMT 19,257 17,513 0 15,130 2,428 54,328 12,373 13,308 0 1,286 27,362 54,328		AMT 27,258 18,312 0 14,418 2,537 62,525 17,740 13,347 0 1,670 29,768 62,525		AMT % 26,390 44.7% 16,983 28.8% 0 0.0% 12,924 21.9% 2,680 4.5% 58,976 100.0% 14,602 24.8% 14,348 24.3% 0 0.0% 1,654 2.8% 28,372 48.1% 58,976 100.0%
總資產週轉率 (x) 固定資產週轉率 (x) 資產報酬率 (%) 股東權益報酬率 (%) 流動比率 (%) 負債佔資產比率 (%) Gearing Ratio (%) 每股淨值 (NT$)	0.86 2.47 5.0% 9.4% 141% 47% -13% 49.8		0.78 2.66 4.9% 9.7% 138% 52% -22% 54.0		0.71 2.60 3.7% 7.6% 143% 50% -25% 52.1		0.71 2.85 4.7% 9.7% 147% 52% -32% 56.6		0.68 3.01 4.5% 9.4% 150% 52% -42% 54.0

健鼎合併現金流量表

單位: 新台幣百萬元 本期淨利* 折舊費用及各項攤提 其他營業活動 營業活動之淨現金流入 購置固定資產資本支出 長期股權投資減少(增加) 其他投資活動 投資活動之淨現金流入 長短期借款增加(減少) 現金股利 其他融資活動 融資活動之淨現金流入 匯率影響數 淨現金部位之增加(減少) 期末現金及約當現金餘額

2012 (IFRS*) 3,717 3,728 -3,157 4,288 -5,755 -28 -75 -5,858 2,662 -1,892 -15 754 -258 -1,074 10,114	2013 (IFRS*) 2,892 3,638 -2,321 4,208 -2,169 0 -47 -2,217 2,213 -1,314 36 935 313 3,239 13,353	2014 (IFRS*) 3,240 2,816 106 6,162 -2,500 255 -107 -2,353 4,624 -1,183 -9 3,432 907 8,148 21,501	2015 (IFRS*) 3,531 3,080 496 7,106 -2,299 0 71 -2,228 2,048 -1,445 -21 582 298 5,757 27,258	2015 1H (IFRS*) 1,363 1,516 -574 2,305 -1,421 0 71 -1,350 -2,575 0 -25 -2,601 -597 -2,244 19,257	2016 1H (IFRS*)
					1,756 1,485 32
					3,273
					-495 0 59
					-436
					-2,965 0 29
					-2,937
					-769 -868
					26,390