聯詠 3034 - 損益表 - 財務分析

要留意股本持續膨脹, 但獲利能否跟著提升
匯回海外所得, 有可能使得所得稅率提高

損益表-近20季

	營收 QoQ YoY			營業成本 QoQ YoY			營業費用 QoQ YoY			利息收入 QoQ YoY			利息支出(不含租賃負債) QoQ YoY			利息支出－租賃負債 QoQ YoY			租金收入 QoQ YoY			股利收入 QoQ YoY			其他收入 QoQ YoY			處分不動產、廠房及設備 QoQ YoY					外幣兌換 QoQ YoY			營業外收入及支出 QoQ YoY			稅前淨利 QoQ YoY			稅後淨利 QoQ YoY			所得稅費用 QoQ YoY			所得稅率 (%) QoQ YoY			EPS QoQ YoY			本業EPS QoQ YoY			加權平均股數 QoQ YoY	EBITDA QoQ YoY
23Q3 (20)	289.3	-4.52	47.87	167.07	-5.35	48.92	50.8	-0.31	24.24	2.81	-16.37	93.79	0	0	0	0.02	100.0	100.0	0.16	0.0	0.0	0	-100.0	-100.0	-0.01	-120.0	-133.33	0	0	0	0	0	3.31	20.8	-55.87	6.24	-13.45	-38.28	77.67	-6.1	47.49	63.66	-7.36	47.87	14.01	0.07	45.79	18.04	6.62	-1.1	10.46	-7.35	47.95	9.43	-6.63	74.31	609	81.03	-5.98	45.19
23Q2 (19)	302.99	26.0	-3.69	176.52	26.38	7.12	50.96	15.37	1.96	3.36	21.3	246.39	0	0	0	0.01	-50.0	0.0	0.16	0.0	128.57	0.9	0	0	0.05	66.67	-28.57	0	0	0	0	0	2.74	414.94	-32.84	7.21	258.71	40.82	82.72	41.09	-21.19	68.72	44.61	-19.03	14.0	26.01	-30.31	16.92	-10.71	-11.6	11.29	44.56	-19.07	10.10	35.21	-22.9	609	86.18	39.22	-20.25
23Q1 (18)	240.46	7.25	-34.14	139.67	4.78	-22.35	44.17	13.81	-15.77	2.77	23.11	489.36	0	0	0	0.02	100.0	0.0	0.16	0.0	1500.0	0	0	-100.0	0.03	-40.0	-40.0	0	0	0	0	0	-0.87	81.25	-128.16	2.01	189.33	-58.56	58.63	17.64	-57.41	47.52	17.54	-57.32	11.11	18.07	-57.77	18.95	0.37	-0.84	7.81	17.62	-57.32	7.47	6.56	-57.29	609	61.9	16.9	-56.0
22Q4 (17)	224.2	14.6	-38.65	133.3	18.82	-24.86	38.81	-5.09	-27.49	2.25	55.17	462.5	0	0	-100.0	0.01	0.0	-50.0	0.16	0.0	1500.0	0	-100.0	-100.0	0.05	66.67	66.67	0	0	0	0	0	-4.64	-161.87	-886.44	-2.25	-122.26	-258.45	49.84	-5.36	-63.33	40.43	-6.09	-63.02	9.41	-2.08	-64.58	18.88	3.51	-3.43	6.64	-6.08	-63.05	7.01	29.57	-60.44	609	52.95	-5.12	-61.85
22Q3 (16)	195.64	-37.82	-48.98	112.19	-31.92	-39.12	40.89	-18.19	-14.74	1.45	49.48	326.47	0	0	-100.0	0.01	0.0	0.0	0.16	128.57	1500.0	1.05	0	303.85	0.03	-57.14	-75.0	0	0	0	0	0	7.5	83.82	657.58	10.11	97.46	531.88	52.66	-49.83	-65.54	43.05	-49.28	-64.92	9.61	-52.17	-68.08	18.24	-4.7	-7.41	7.07	-49.32	-64.95	5.41	-58.7	-72.8	609	55.81	-48.35	-64.14
22Q2 (15)	314.61	-13.83	-7.77	164.79	-8.39	-2.75	49.98	-4.69	-3.42	0.97	106.38	223.33	0	0	-100.0	0.01	-50.0	0.0	0.07	600.0	600.0	0	-100.0	-100.0	0.07	40.0	0	0	0	0	0	0	4.08	32.04	585.71	5.12	5.57	1522.22	104.96	-23.75	-12.21	84.87	-23.78	-13.27	20.09	-23.64	-7.42	19.14	0.16	5.45	13.95	-23.77	-13.25	13.10	-25.1	-18.78	609	108.06	-23.18	-11.67
22Q1 (14)	365.12	-0.08	38.48	179.88	1.39	21.05	52.44	-2.02	22.07	0.47	17.5	104.35	0	-100.0	-100.0	0.02	0.0	0.0	0.01	0.0	0.0	1.33	216.67	29.13	0.05	66.67	400.0	0	0	0	0	0	3.09	423.73	718.0	4.85	241.55	538.16	137.66	1.29	88.94	111.35	1.85	89.53	26.31	-0.98	86.46	19.11	-2.25	-1.34	18.30	1.84	89.44	17.49	-1.3	83.72	609	140.67	1.36	86.05
21Q4 (13)	365.42	-4.7	62.75	177.41	-3.73	27.5	53.52	11.59	41.21	0.4	17.65	122.22	0.01	-88.89	0	0.02	100.0	0.0	0.01	0.0	0.0	0.42	61.54	0	0.03	-75.0	50.0	0	0	0	0	0	0.59	-40.4	127.06	1.42	-11.25	171.36	135.91	-11.07	198.7	109.33	-10.9	200.03	26.57	-11.76	193.59	19.55	-0.76	-1.76	17.97	-10.91	200.0	17.72	-10.91	180.82	609	138.78	-10.83	188.04
21Q3 (12)	383.46	12.42	74.29	184.28	8.75	27.79	47.96	-7.32	44.59	0.34	13.33	41.67	0.09	200.0	0	0.01	0.0	-50.0	0.01	0.0	0.0	0.26	18.18	0	0.12	0	140.0	0	0	0	0	0	0.99	217.86	168.75	1.6	544.44	236.75	152.82	27.82	268.6	122.71	25.39	260.38	30.11	38.76	306.34	19.70	8.54	10.24	20.17	25.44	260.18	19.89	23.31	244.12	609	155.64	27.23	253.49
21Q2 (11)	341.11	29.37	83.29	169.45	14.03	36.87	51.75	20.46	68.84	0.3	30.43	11.11	0.03	200.0	200.0	0.01	-50.0	0.0	0.01	0.0	0.0	0.22	-78.64	0	0	-100.0	-100.0	0	0	0	0	0	-0.84	-68.0	12.5	-0.36	-147.37	18.18	119.56	64.1	282.96	97.86	66.57	282.71	21.7	53.79	284.07	18.15	-6.3	0.28	16.08	66.46	282.86	16.13	69.43	277.75	609	122.33	61.79	263.43
21Q1 (10)	263.67	17.43	56.1	148.6	6.8	31.7	42.96	13.35	42.87	0.23	27.78	-30.3	0.01	0	0	0.02	0.0	100.0	0.01	0.0	0.0	1.03	0	0	0.01	-50.0	-88.89	0	0	0	0	0	-0.5	77.06	-154.95	0.76	138.19	-41.98	72.86	60.13	166.69	58.75	61.22	165.72	14.11	55.91	171.35	19.37	-2.66	1.68	9.66	61.27	166.12	9.52	50.87	178.36	609	75.61	56.93	154.41
20Q4 (9)	224.53	2.05	35.86	139.14	-3.52	24.27	37.9	14.26	31.28	0.18	-25.0	-48.57	0	0	0	0.02	0.0	0	0.01	0.0	0.0	0	0	0	0.02	-60.0	0.0	0	0	0	0	0	-2.18	-51.39	11.02	-1.99	-70.09	5.24	45.5	9.74	103.85	36.44	7.02	102.22	9.05	22.13	110.47	19.90	11.36	3.32	5.99	6.96	102.36	6.31	9.17	91.21	609	48.18	9.43	94.98
20Q3 (8)	220.01	18.22	32.58	144.21	16.49	26.07	33.17	8.22	22.44	0.24	-11.11	-17.24	0	-100.0	0	0.02	100.0	0	0.01	0.0	0.0	0	0	0	0.05	-81.48	-86.11	0	0	0	0	0	-1.44	-50.0	-1207.69	-1.17	-165.91	-264.79	41.46	32.8	64.65	34.05	33.16	67.65	7.41	31.15	51.84	17.87	-1.27	-7.74	5.60	33.33	67.66	5.78	35.36	79.5	609	44.03	30.81	59.47
20Q2 (7)	186.1	10.18	14.14	123.8	9.72	11.74	30.65	1.93	15.1	0.27	-18.18	-15.62	0.01	0	0	0.01	0.0	0	0.01	0.0	0.0	0	0	0	0.27	200.0	237.5	0	0	-100.0	0	0	-0.96	-205.49	-352.63	-0.44	-133.59	-166.67	31.22	14.28	18.8	25.57	15.65	20.22	5.65	8.65	12.77	18.10	-4.99	-5.14	4.20	15.7	20.0	4.27	24.85	26.33	609	33.66	13.26	17.86
20Q1 (6)	168.91	2.21	13.01	112.83	0.77	12.35	30.07	4.16	20.38	0.33	-5.71	10.0	0	0	0	0.01	0	0	0.01	0.0	0.0	0	0	0	0.09	350.0	800.0	0	0	0	0	0	0.91	137.14	264.0	1.31	162.38	322.58	27.32	22.4	12.15	22.11	22.7	12.35	5.2	20.93	10.87	19.05	-1.09	-0.99	3.63	22.64	12.38	3.42	3.64	7.55	609	29.72	20.28	11.56
19Q4 (5)	165.26	-0.42	7.69	111.97	-2.12	8.39	28.87	6.57	11.77	0.35	20.69	16.67	0	0	0	0	0	0	0.01	0.0	0	0	0	-100.0	0.02	-94.44	-84.62	0	0	100.0	0	0	-2.45	-1984.62	-482.81	-2.1	-395.77	-303.88	22.32	-11.36	-11.99	18.02	-11.28	-12.23	4.3	-11.89	-10.97	19.26	-0.57	1.05	2.96	-11.38	-12.17	3.30	2.48	3.12	609	24.71	-10.5	-9.02
19Q3 (4)	165.95	1.78	0.0	114.39	3.25	0.0	27.09	1.73	0.0	0.29	-9.38	0.0	0	0	0.0	0	0	0.0	0.01	0.0	0.0	0	0	0.0	0.36	350.0	0.0	0	-100.0	0.0	0	0.0	0.13	-65.79	0.0	0.71	7.58	0.0	25.18	-4.19	0.0	20.31	-4.51	0.0	4.88	-2.59	0.0	19.37	1.52	0.0	3.34	-4.57	0.0	3.22	-4.73	0.0	609	27.61	-3.33	0.0
19Q2 (3)	163.05	9.09	0.0	110.79	10.32	0.0	26.63	6.61	0.0	0.32	6.67	0.0	0	0	0.0	0	0	0.0	0.01	0.0	0.0	0	0	0.0	0.08	700.0	0.0	0.01	0	0.0	0	0.0	0.38	52.0	0.0	0.66	112.9	0.0	26.28	7.88	0.0	21.27	8.08	0.0	5.01	6.82	0.0	19.08	-0.83	0.0	3.50	8.36	0.0	3.38	6.29	0.0	609	28.56	7.21	0.0
19Q1 (2)	149.46	-2.61	0.0	100.43	-2.78	0.0	24.98	-3.29	0.0	0.3	0.0	0.0	0	0	0.0	0	0	0.0	0.01	0	0.0	0	-100.0	0.0	0.01	-92.31	0.0	0	100.0	0.0	0	0.0	0.25	-60.94	0.0	0.31	-69.9	0.0	24.36	-3.94	0.0	19.68	-4.14	0.0	4.69	-2.9	0.0	19.24	0.94	0.0	3.23	-4.15	0.0	3.18	-0.63	0.0	609	26.64	-1.91	0.0
18Q4 (1)	153.46	0.0	0.0	103.3	0.0	0.0	25.83	0.0	0.0	0.3	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0.18	0.0	0.0	0.13	0.0	0.0	-0.01	0.0	0.0	0.0	0.0	0.64	0.0	0.0	1.03	0.0	0.0	25.36	0.0	0.0	20.53	0.0	0.0	4.83	0.0	0.0	19.06	0.0	0.0	3.37	0.0	0.0	3.20	0.0	0.0	609	27.16	0.0	0.0

損益表-近10年

	營收 YoY		營業成本 YoY		營業費用 YoY		利息收入 YoY		利息支出(不含租賃負債) YoY		利息支出－租賃負債 YoY		租金收入 YoY		股利收入 YoY		其他收入 YoY		處分不動產、廠房及設備 YoY	處分投資 YoY	外幣兌換 YoY		營業外收入及支出 YoY		稅前淨利 YoY		稅後淨利 YoY		所得稅費用 YoY		所得稅率 (%) YoY		EPS YoY		本業EPS YoY		加權平均股數 YoY		EBITDA YoY
2022 (10)	1099.57	-18.77	590.15	-13.18	182.12	-7.17	5.14	304.72	0	0	0.06	0.0	0.39	1200.0	2.38	22.68	0.21	23.53	0	0	10.03	3912.0	17.82	421.05	345.11	-28.27	279.7	-28.03	65.42	-29.27	18.96	-1.35	45.87	-28.07	43.00	-32.03	609	0.0	357.5	-27.39
2021 (9)	1353.66	69.3	679.74	30.72	196.18	48.85	1.27	24.51	0.14	1300.0	0.06	0.0	0.03	0.0	1.94	0	0.17	-60.47	0	0	0.25	0	3.42	0	481.15	230.71	388.66	228.9	92.49	238.54	19.22	2.34	63.77	228.71	63.26	219.82	609	0.0	492.35	216.46
2020 (8)	799.56	24.21	519.98	18.83	131.8	22.52	1.02	-18.4	0.01	-97.56	0.06	0.0	0.03	0.0	0	0	0.43	-8.51	0	0	-3.67	0	-2.29	0	145.49	48.23	118.17	49.07	27.32	44.7	18.78	-2.34	19.40	49.0	19.78	51.11	609	0.0	155.58	44.7
2019 (7)	643.72	17.39	437.58	15.71	107.57	14.44	1.25	7.76	0.41	-29.31	0.06	0	0.03	0	0	0	0.47	56.67	0.01	0	-1.69	0	-0.42	0	98.15	24.15	79.27	24.03	18.88	24.62	19.23	0.37	13.02	24.12	13.09	30.64	609	0.0	107.52	25.61
2018 (6)	548.34	16.48	378.18	12.83	94.0	20.51	1.16	9.43	0.58	20.83	0	0	0	0	0.21	0	0.3	233.33	-0.01	0	1.86	0	2.9	59.34	79.06	33.16	63.91	27.21	15.15	65.94	19.16	24.66	10.49	27.15	10.02	26.04	609	0.0	85.6	31.07
2017 (5)	470.74	3.12	335.18	2.49	78.0	6.82	1.06	0.95	0.48	128.57	0	0	0	0	0	0	0.09	-47.06	-0.03	2.29	-1.08	0	1.82	29.08	59.37	2.63	50.24	0.4	9.13	16.9	15.37	13.85	8.25	0.49	7.95	-0.5	609	0.0	65.31	4.63
2016 (4)	456.51	-10.26	327.05	-10.19	73.02	-2.8	1.05	-30.46	0.21	-30.0	0	0	0	0	0.07	-75.86	0.17	325.0	0	0	0.42	-83.46	1.41	-65.01	57.85	-21.25	50.04	-21.8	7.81	-17.53	13.50	4.73	8.21	-21.81	7.99	-18.88	609	0.0	62.42	-20.14
2015 (3)	508.7	-5.91	364.15	-5.85	75.12	0.4	1.51	-11.18	0.3	-42.31	0	0	0	0	0.29	61.11	0.04	-80.0	0	0	2.54	10.92	4.03	8.92	73.46	-11.25	63.99	-11.24	9.47	-11.33	12.89	-0.08	10.50	-10.94	9.85	-12.29	609	0.0	78.16	-10.67
2014 (2)	540.67	30.44	386.78	29.11	74.82	23.42	1.7	5.59	0.52	0	0	0	0	0	0.18	100.0	0.2	42.86	0	0	2.29	95.73	3.7	46.83	82.77	45.64	72.09	51.93	10.68	13.86	12.90	-21.87	11.79	53.52	11.23	52.17	609	0.33	87.5	41.95
2013 (1)	414.5	0	299.57	0	60.62	0	1.61	0	0	0	0	0	0	0	0.09	0	0.14	0	0	0.09	1.17	0	2.52	0	56.83	0	47.45	0	9.38	0	16.51	0	7.68	0	7.38	0	607	0	61.64	0