潤泰新 9945 - 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		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
2023 (10)	273.94	-15.05	202.13	-19.27	21.64	-0.92	2.22	59.71	8.83	51.98	2.48	1.22	1.22	-34.05	1.55	0.0	0	0	0	0	0.88	-83.88	47.97	-16.37	98.13	-8.81	77.45	-15.4	7.85	60.86	8.00	76.21	2.65	-11.67	1.01	-13.68	2918	-4.48	113.65	-6.04
2022 (9)	322.47	18.15	250.38	18.72	21.84	2.39	1.39	256.41	5.81	26.86	2.45	-5.04	1.85	277.55	1.55	-18.42	0.1	-28.57	0	0	5.46	0	57.36	-61.55	107.61	-43.33	91.55	-46.64	4.88	-15.72	4.54	48.85	3.00	-64.37	1.17	51.95	3055	49.98	120.96	-40.14
2021 (8)	272.94	43.01	210.9	39.25	21.33	14.99	0.39	-38.1	4.58	-14.55	2.58	0.0	0.49	-61.72	1.9	16.56	0.14	-70.21	-0.25	0	-0.75	0	149.18	71.61	189.89	76.18	171.57	100.48	5.79	-61.48	3.05	-78.14	8.42	43.2	0.77	0	2037	40.0	202.06	61.98
2020 (7)	190.85	10.59	151.45	10.98	18.55	8.29	0.63	-38.24	5.36	-12.27	2.58	3.2	1.28	0.79	1.63	-9.94	0.47	0	0	0	-1.17	0	86.93	7.18	107.78	7.67	85.58	-5.62	15.03	254.48	13.95	229.01	5.88	-37.04	-0.05	0	1455	50.0	124.74	7.9
2019 (6)	172.58	16.15	136.46	22.14	17.13	-0.23	1.02	-47.69	6.11	3.21	2.5	0	1.27	-27.01	1.81	3.43	0	0	0	0	-0.59	0	81.11	-21.37	100.1	-18.53	90.68	-8.7	4.24	-76.94	4.24	-71.68	9.34	29.36	0.33	0	970	-29.45	115.61	-12.46
2018 (5)	148.59	36.17	111.72	35.66	17.17	4.5	1.95	509.38	5.92	5.34	0	0	1.74	357.89	1.75	25.0	0	0	0	0	3.15	0	103.16	-20.56	122.86	-12.37	99.32	-11.04	18.39	-26.76	14.97	-16.42	7.22	4.64	-0.13	0	1375	-14.91	132.07	-11.07
2017 (4)	109.12	-16.82	82.35	-15.1	16.43	4.52	0.32	-13.51	5.62	1.63	0	0	0.38	-46.48	1.4	64.71	0	0	0.29	0	-0.79	0	129.86	85.91	140.21	58.77	111.65	40.6	25.11	603.36	17.91	343.32	6.90	17.15	-0.62	0	1616	19.97	148.51	54.15
2016 (3)	131.18	1.07	97.0	4.57	15.72	3.35	0.37	-5.13	5.53	-17.59	0	0	0.71	-70.54	0.85	-13.27	0	0	-0.03	0	0.2	100.0	69.85	7.49	88.31	1.74	79.41	-0.73	3.57	142.86	4.04	137.65	5.89	-8.68	0.33	-35.29	1347	8.89	96.34	2.06
2015 (2)	129.79	5.59	92.76	-3.61	15.21	-21.8	0.39	-26.42	6.71	14.12	0	0	2.41	19.9	0.98	40.0	-0.51	0	1.41	-75.39	0.1	-69.7	64.98	-3.01	86.8	16.92	79.99	21.77	1.47	5.76	1.70	-9.09	6.45	13.76	0.51	0	1237	7.19	94.4	16.14
2014 (1)	122.92	-18.6	96.23	-20.75	19.45	-9.66	0.53	76.67	5.88	0	0	0	2.01	14.2	0.7	-12.5	0.06	-60.0	5.73	2504.55	0.33	0	67.0	-78.23	74.24	-76.5	65.69	-78.53	1.39	-61.5	1.87	64.04	5.67	-80.08	-0.04	0	1154	9.49	81.28	-74.81

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					股利收入 QoQ YoY			其他收入 QoQ YoY			處分不動產、廠房及設備 QoQ YoY			處分投資 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			累計EPS QoQ YoY			加權平均股數 QoQ YoY			EBITDA QoQ YoY
23Q4 (20)	87.11	62.79	-17.11	63.58	60.52	-21.81	5.26	-4.01	-23.44	0.61	103.33	-12.86	1.97	-15.45	5.35	0.62	0.0	-1.59	0	0	-0.04	-103.17	0	0.35	-25.53	-12.5	0	0	0	0	0	0	-0.07	-112.28	95.86	-42.37	-173.28	33.81	-24.1	-136.38	48.83	-32.08	-153.09	36.73	3.32	100.0	482.46	0.00	-100.0	0	-1.10	-152.38	33.73	0.35	288.89	-23.91	2.65	-27.79	-11.67	2918	1.43	-4.48	-20.2	-128.8	53.14
23Q3 (19)	53.51	-23.93	-31.42	39.61	-22.89	-34.83	5.48	-4.86	9.82	0.3	-49.15	-18.92	2.33	-0.43	51.3	0.62	0.0	0.0	0	0	1.26	0	-31.89	0.47	34.29	-6.0	0	0	-100.0	0	0	0	0.57	-30.49	-83.76	57.82	54.56	45.42	66.25	30.88	27.38	60.43	31.34	34.56	1.66	-16.16	-29.96	2.50	-35.9	-45.18	2.10	38.16	42.86	0.09	-68.97	-50.0	3.67	126.54	-21.24	2877	-5.14	-5.83	70.13	28.73	26.66
23Q2 (18)	70.34	11.69	-8.02	51.37	7.97	-15.59	5.76	11.84	13.61	0.59	-18.06	180.95	2.34	7.34	81.4	0.62	0.0	3.33	0	0	0	0	0	0.35	-7.89	40.0	0	0	0	0	0	0	0.82	286.36	-57.95	37.41	865.03	-28.22	50.62	844.4	-19.21	46.01	1389.0	-21.4	1.98	120.0	28.57	3.90	-76.76	58.54	1.52	1420.0	-47.04	0.29	7.41	31.82	1.62	1520.0	-66.11	3033	0.0	48.9	54.48	488.97	-17.08
23Q1 (17)	62.98	-40.07	0.13	47.58	-41.48	0.3	5.15	-25.04	4.67	0.72	2.86	554.55	2.18	16.58	98.18	0.62	-1.59	3.33	0	0	0	0	0	0.38	-5.0	-2.56	0	0	0	0	0	0	-0.44	73.96	-125.88	-4.89	92.36	-116.58	5.36	111.38	-86.61	3.09	106.09	-92.04	0.9	57.89	125.0	16.78	0	1561.39	0.10	106.02	-94.76	0.27	-41.3	-15.62	0.10	-96.67	-94.76	3033	-0.72	48.9	9.25	121.46	-78.49
22Q4 (16)	105.09	34.7	45.27	81.31	33.78	44.86	6.87	37.68	2.23	0.7	89.19	483.33	1.87	21.43	24.67	0.63	1.61	-1.56	0	0	0	-100.0	-100.0	0.4	-20.0	5.26	0	-100.0	100.0	0	0	0	-1.69	-148.15	-550.0	-64.01	-260.99	-532.5	-47.1	-190.56	-293.91	-50.7	-212.89	-344.34	0.57	-75.95	2750.0	0.00	-100.0	-100.0	-1.66	-212.93	-262.75	0.46	155.56	130.0	3.00	-35.62	-64.37	3055	0.0	49.98	-43.11	-177.86	-257.34
22Q3 (15)	78.02	2.03	-7.86	60.78	-0.13	-7.15	4.99	-1.58	-8.1	0.37	76.19	311.11	1.54	19.38	42.59	0.62	3.33	-4.62	0	0	1.85	0	293.62	0.5	100.0	-44.44	0.11	0	0	0	0	100.0	3.51	80.0	35200.0	39.76	-23.71	2.71	52.01	-17.0	-0.95	44.91	-23.28	-1.43	2.37	53.9	-17.99	4.56	85.37	-17.09	1.47	-48.78	-34.38	0.18	-18.18	-21.74	4.66	-2.51	-37.11	3055	49.98	49.98	55.37	-15.72	-0.47
22Q2 (14)	76.47	21.57	20.33	60.86	28.29	25.9	5.07	3.05	8.1	0.21	90.91	133.33	1.29	17.27	30.3	0.6	0.0	-7.69	0	0	0	0	0	0.25	-35.9	47.06	0	0	100.0	0	0	0	1.95	14.71	467.92	52.12	76.68	71.9	62.66	56.49	53.47	58.54	50.88	57.41	1.54	285.0	18.46	2.46	143.56	-22.64	2.87	50.26	12.11	0.22	-31.25	-8.33	4.78	150.26	-33.98	2037	0.0	40.0	65.7	52.79	49.83
22Q1 (13)	62.9	-13.05	20.11	47.44	-15.48	15.79	4.92	-26.79	9.58	0.11	-8.33	22.22	1.1	-26.67	10.0	0.6	-6.25	-6.25	0	0	0	-100.0	0	0.39	2.63	-11.36	0	100.0	-100.0	0	0	0	1.7	753.85	3300.0	29.5	99.32	-54.86	40.04	64.84	-44.59	38.8	86.99	-43.0	0.4	1900.0	-74.84	1.01	1342.86	-54.09	1.91	87.25	-42.81	0.32	60.0	255.56	1.91	-77.32	-42.81	2037	0.0	0.0	43.0	56.93	-42.8
21Q4 (12)	72.34	-14.57	15.34	56.13	-14.25	16.33	6.72	23.76	10.89	0.12	33.33	9.09	1.5	38.89	20.97	0.64	-1.54	0.0	0	0	0.02	-95.74	0.0	0.38	-57.78	0.0	-0.02	0	-107.41	0	100.0	0	-0.26	-2500.0	46.94	14.8	-61.77	1172.46	24.29	-53.74	246.01	20.75	-54.46	474.79	0.02	-99.31	0	0.07	-98.73	250.0	1.02	-54.46	308.0	0.20	-13.04	17.65	8.42	13.63	43.2	2037	0.0	40.0	27.4	-50.75	143.99
21Q3 (11)	84.68	33.25	63.35	65.46	35.42	52.52	5.43	15.78	25.69	0.09	0.0	-25.0	1.08	9.09	-13.6	0.65	0.0	1.56	0	0	0.47	0	-62.7	0.9	429.41	87.5	0	100.0	-100.0	-0.25	0	0	-0.01	98.11	97.62	38.71	27.67	6.32	52.51	28.61	28.04	45.56	22.51	20.95	2.89	122.31	224.72	5.50	72.96	152.29	2.24	-12.5	-13.51	0.23	-4.17	475.0	7.41	2.35	31.62	2037	40.0	40.0	55.63	26.86	23.32
21Q2 (10)	63.55	21.35	68.61	48.34	17.99	65.6	4.69	4.45	13.83	0.09	0.0	0	0.99	-1.0	-26.12	0.65	1.56	0.0	0	0	0	0	0	0.17	-61.36	0	-0.01	-105.88	0	0	0	0	-0.53	-1160.0	0	30.32	-53.6	23.45	40.83	-43.5	41.09	37.19	-45.37	152.31	1.3	-18.24	-90.25	3.18	44.55	-93.09	2.56	-23.35	68.42	0.24	166.67	170.59	7.24	116.77	58.42	1455	-28.57	50.0	43.85	-41.67	32.36
21Q1 (9)	52.37	-16.5	35.71	40.97	-15.09	31.69	4.49	-25.91	11.14	0.09	-18.18	-55.0	1.0	-19.35	-34.64	0.64	0.0	-1.54	0	0	0	-100.0	0	0.44	15.79	41.94	0.17	-37.04	0	0	0	0	0.05	110.2	-76.19	65.35	4835.51	138.68	72.26	929.34	134.53	68.07	1785.6	130.2	1.59	0	96.3	2.20	10900.0	-16.35	3.34	1236.0	9.51	0.09	-47.06	12.5	3.34	-43.2	9.51	2037	40.0	110.0	75.17	569.37	113.19
20Q4 (8)	62.72	20.99	28.37	48.25	12.42	21.97	6.06	40.28	31.74	0.11	-8.33	0	1.24	-0.8	0	0.64	0.0	0	0	0	0.02	-98.41	0	0.38	-20.83	0	0.27	35.0	0	0	0	0	-0.49	-16.67	0	-1.38	-103.79	90.29	7.02	-82.88	173.82	3.61	-90.42	128.34	0	-100.0	-100.0	0.02	-99.08	0	0.25	-90.35	119.08	0.17	325.0	240.0	5.88	4.44	-37.11	1455	0.0	50.0	11.23	-75.11	298.41
20Q3 (7)	51.84	37.54	17.1	42.92	47.04	22.91	4.32	4.85	-0.23	0.12	0	-50.0	1.25	-6.72	0	0.64	-1.54	0	0	0	1.26	0	-0.79	0.48	0	60.0	0.2	0	0	0	0	0	-0.42	0	-4100.0	36.41	48.25	-11.73	41.01	41.71	-11.35	37.67	155.56	-12.94	0.89	-93.32	-19.82	2.18	-95.27	-9.17	2.59	70.39	-41.93	0.04	111.76	-42.86	5.63	23.19	-47.19	1455	50.0	50.0	45.11	36.16	-9.76
20Q2 (6)	37.69	-2.33	-14.22	29.19	-6.17	-15.0	4.12	1.98	-1.67	0	-100.0	-100.0	1.34	-12.42	0	0.65	0.0	0	0	0	0	0	0	0	-100.0	-100.0	0	0	0	0	0	0	0	-100.0	-100.0	24.56	-10.3	-30.44	28.94	-6.07	-28.93	14.74	-50.15	-61.82	13.33	1545.68	1020.17	46.05	1650.95	1482.47	1.52	-50.16	-61.81	-0.34	-525.0	-409.09	4.57	49.84	-26.29	970	0.0	0.0	33.13	-6.04	-25.43
20Q1 (5)	38.59	-21.02	8.67	31.11	-21.36	12.55	4.04	-12.17	1.0	0.2	0	-31.03	1.53	0	0	0.65	0	0	0	0	0	0	0	0.31	0	14.81	0	0	0	0	0	0	0.21	0	162.5	27.38	292.68	45.95	30.81	423.97	36.09	29.57	332.1	37.22	0.81	-37.69	26.56	2.63	0	-7.72	3.05	332.82	37.39	0.08	60.0	-20.0	3.05	-67.38	37.39	970	0.0	0.0	35.26	722.97	31.37
19Q4 (4)	48.86	10.37	0.0	39.56	13.29	0.0	4.6	6.24	0.0	0	-100.0	0.0	0	0	0.0	0	0	0.0	0	0.0	0	-100.0	0.0	0	-100.0	0.0	0	0	0.0	0	0	0.0	0	100.0	0.0	-14.21	-134.45	0.0	-9.51	-120.56	0.0	-12.74	-129.44	0.0	1.3	17.12	0.0	0.00	-100.0	0.0	-1.31	-129.37	0.0	0.05	-28.57	0.0	9.35	-12.29	0.0	970	0.0	0.0	-5.66	-111.32	0.0
19Q3 (3)	44.27	0.75	0.0	34.92	1.69	0.0	4.33	3.34	0.0	0.24	0.0	0.0	0	0	0.0	0	0	0.0	0	0.0	1.27	0	0.0	0.3	7.14	0.0	0	0	0.0	0	0	0.0	-0.01	-105.56	0.0	41.25	16.82	0.0	46.26	13.61	0.0	43.27	12.07	0.0	1.11	-6.72	0.0	2.40	-17.53	0.0	4.46	12.06	0.0	0.07	-36.36	0.0	10.66	71.94	0.0	970	0.0	0.0	49.99	12.51	0.0
19Q2 (2)	43.94	23.74	0.0	34.34	24.24	0.0	4.19	4.75	0.0	0.24	-17.24	0.0	0	0	0.0	0	0	0.0	0	0.0	0	0	0.0	0.28	3.7	0.0	0	0	0.0	0	0	0.0	0.18	125.0	0.0	35.31	88.22	0.0	40.72	79.86	0.0	38.61	79.16	0.0	1.19	85.94	0.0	2.91	2.11	0.0	3.98	79.28	0.0	0.11	10.0	0.0	6.20	179.28	0.0	970	0.0	0.0	44.43	65.54	0.0
19Q1 (1)	35.51	0.0	0.0	27.64	0.0	0.0	4.0	0.0	0.0	0.29	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0.0	0.0	0	0.0	0.0	0.27	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0.08	0.0	0.0	18.76	0.0	0.0	22.64	0.0	0.0	21.55	0.0	0.0	0.64	0.0	0.0	2.85	0.0	0.0	2.22	0.0	0.0	0.10	0.0	0.0	2.22	0.0	0.0	970	0.0	0.0	26.84	0.0	0.0