財務報表分析 大立光

Click here to load reader

download 財務報表分析 大立光

of 56

description

財務報表分析 大立光. 組員 6A180009 吳玟秀 6A180013 黃郁晴 6A180016 翁怡婷 6A280001 姜依伶. 產業概況. - PowerPoint PPT Presentation

Transcript of 財務報表分析 大立光

6A180009 6A180013 6A180016 6A280001

(101)(99~101)198719802002.

3008http://www.largan.com.tw/ 1,341,401,9701987/04/172002/03/11

1987199019911992Hybrid lens 1993()041004 F35-70mm 199584 1997Scanner/Barcode Hybrid lensProjector 1998Scanner Hybrid lens 2X Hybrid lensSVCDVCD 1999IBM ERP 4000 dpi Scanner lens600 dpi Scanner Hybrid lensDVD 20004X 2001ISO9001 20023 11 9 300 2 92 141 919 20033/1.3M 2 73 76 628 20042.0MAF 3 70202 555 2005 3.0MAF 5 104 894 635 20065.0M AF 3 73 69 485 100 10 TOP25 20075.0M AF 1000 479 4 50 40 303 20088.0M AF ISO14001 774 959 413 2009 EDOF 8.0 M AF 12.0M AF MVP 2 38 11 341 2010 100 53 654182293 201120111620122012131001011231101100 20,437,998101.8216,151,854101.054,286,144 296,8731.48138,7510.87158,122 69,1230.3429,0050.1840,11820,072,002100.0015,984,098100.004,087,90411,710,49158.349,043,43156.582,667,060()8,361,51141.666,940,66743.421,420,8448,361,51141.666,940,66743.421,420,844(101)1001011231101100 170,5740.85122,0390.7648,535 359,4301.79383,8232.40-24,393 1,033,9935.15962,6236.0271,3701,563,9977.791,468,4859.1995,512()6,797,51433.875,472,18234.241,325,332 84,3790.4250,2710.3134,108 5430.0000.00543 1,4760.012,3610.01-8851001011231101100 9,2660.0517,5330.11-8,267 34,4420.1712,7560.0821,686 00.00254,7751.59-254,775 15,6790.0816,8650.11-1,186 45,7170.2337,9580.247,759191,5020.95392,5192.46-201,017 530.009300.0020,636 6,3940.035,4690.039251001011231101100 164,2330.8200.00164,233 7360.001800.00556 6,445 0.031,760 0.014,685 177,861 0.8928,138 0.18149,723 6,811,155 33.935,836,563 36.51974,592 1,233,521 6.15637,945 3.99595,576 5,577,634 27.795,198,618 32.52379,016 50.78 41.58 43.5138.762.82 50.01 40.95 42.8838.19100101

10110019,635,681 99.92%14,535,82699.92%4,048 0.02%2,793 0.02%12,488 0.06%9,281 0.06%19,652,217 100.00%14,547,900 100.00%10010120,070,00210015,984,098265,577,6341005,198,618741.581011,033,993962,6237

()100254,775101164,2331001012005~2012USD/TWD

200532.1670200632.5310200732.8420200831.5170200933.0490201031.6420201129.4640201229.6140312011~201230

20112011

20112012

2012

23/20110120110220110320110420120120120220120320120420130120130242.545.245.8939.7238.537.2740.6545.2341.8650.4532.9336.3435.6331.7230.5127.7832.6838.2832.8442.1635.6734.3143.0932.2928.1731.6731.2438.6739.4545.6334.0127.0139.7328.9224.2420.0325.6533.4336.2434.75=/ =/=/ =/=/ =/

()

(.)201120122011201243.4241.6625.5722.9934.2433.8714.0912.0232.5227.7911.287.01APPLE30~40% 80

201120122013(1~6)786.39622.69826.538.7641.5828.9620.29 14.98 28.54

102210221012

1020101102063010101011010630

6,012,050102.643,359,213100.6511,209,619102.277,113,269101.94149,7162.5618,9510.57238,8752.18121,9711.754,8020.082,6900.0810,4510.1013,7230.20 5,857,532100.003,337,572100.0010,960,293100.006,977,575100.005,857,532100.003,337,572100.0010,960,293100.006,977,575100.00 2,902,18949.552,094,23262.755,868,82653.554,332,22362.092,902,18949.552,094,23262.755,868,82653.554,332,22362.09102210221012

1020101102063010101011010630

2,955,34350.451,243,34037.255,091,46746.452,645,35237.912,955,34350.451,243,34037.255,091,46746.452,645,35237.9162,2431.0629,3420.88126,7651.1659,2250.85133,7932.2871,0522.13265,3432.42128,1561.84289,6424.94215,5536.46553,8725.05420,4316.03 485,6788.29315,9479.47945,9808.63607,8128.712,469,66542.16927,39327.794,145,48737.822,037,54029.20102210221012

1020101102063010101011010630

42,6820.7336,5111.0987,0690.7978,5451.13176,8253.0293,1442.79473,8564.32-33,221-0.4800.00360.0000.00360.00-16,241-0.283570.01-20,561-0.19-3450.00 203,2663.47129,9763.89540,3644.9344,9430.642,672,93145.631,057,36931.684,685,85142.752,082,48329.85637,53010.88388,70711.65801,2297.31531,5877.62102210221012

1020101102063010101011010630

2,035,40134.75668,66220.033,884,62235.441,550,89622.23 00.0000.0000.0000.002,035,40134.75668,66220.033,884,62235.441,550,89622.23()23,2470.43,3210.164,8920.59-19,712-0.28-19,695-0.34-6,873-0.21-4,690-0.048,9580.135302801110280102210221012

1020101102063010101011010630

3,6050.06-3,524-0.1160,3130.55-10,726-0.152,039,00634.81665,13819.933,944,93535.991,540,17022.07 2,035,40134.75668,66220.033,884,62235.441,550,89622.23 00000000 00000000 2,039,00634.81665,13819.933,944,93535.991,540,17022.07 00000000 0000000015.174.9828.9611.5614.984.9128.5911.39IFRSs102092,653,3621,798,580854,78247.5318,131,17011,489,3626,641,80857.81 1021IFRSs

()(%)()/()(%)()/()(%)()/()(%)()/()101(IFRSs)3,48728.3420.0729.0625.306,62631.5422.8731.1523.35102(IFRSs)5,10241.8632.8439.4536.2410,96046.4537.8242.7535.44(101102)(101102):9798991001017,644,8768,280,71112,548,90516,151,85420,437,998135,64589,997163,525138,751296,87330,76236,30233,88829,00569,1237,4784,698,154,41212,351,49215,984,09820,072,0023,472,1594,579,7926,546,1439,043,43111,710,4914,006,3103,574,6205,805,3496,940,6678,361,511868,753852,2751,144,0281,468,4851,563,997 (99~101):9798991001013,137,5572,722,3454,661,3215,472,1826,797,514213,97770,14287,775392,519191,50213,529149,130415,55328,138177,8613,338,0052,643,3574,333,5435,836,5636,811,15595,702157,459289,175637,9451,233,5213,242,3032,485,8984,044,3685,198,6185,577,634()24.9218.6230.1538.7641.58:%97989910010110010916521426810013218926033710089145173209100871461742171007913017520410077125160172()10075121156167/20082009201020112012EPS24.9218.6230.1538.7641.5891.68102.18122.16147.68171.94/200820092010201120127,478,4698,154,41212,351,49215,984,09820,072,0024,006,3103,574,6205,805,3496,940,6678,361,5113,137,5572,722,3454,661,3215,472,1826,797,5143,338,0052,643,3574,333,5435,836,5636,811,1553,242,3032,485,8984,044,3685,198,6185,577,634/20082009201020112012101013.517170.20000 30082008200920102011201255.262.5494.11145.5196.54.4957.639.5410.24100%111%170%212%228%8.13%7.99%8.11%6.56%5.21% 3406:200820092010201120126.514.4132.3775.951141.151.181.441.962.6217.7%26.8%4.4%2.6%2.3% 3356:2008200920102011201214.211.111.9815.3318.41.561.551.752.242.3410.99%13.96%14.61%14.61%12.72% 3362:200820092010201120122.015.366.768.1610.210.560.560.830.610.7927.86%10.45%12.28%7.48%7.74%

200820092010201120128.13%7.99%8.11%6.56%5.21%17.7%26.8%4.4%2.6%2.3%10.99%13.96%14.61%14.61%12.72%27.86%10.45%12.28%7.48%7.74%2012201120102009200830.7929.4631.9927.9429.8322.5319.6519.8415.4513.68()28.3835.7342.9839.7558.74(ROE)24.1826.2424.6818.1427.18(ROA)15.4519.3620.9915.8323.58()41.5838.7630.1518.6224.922012201120102009200835.0954.5950.4713.3132.7041.2142.3572.256.1346.9954.8853.1493.2627.92-9.977.2928.5462.69-23.3326.177.2828.5461.92-24.2821.92=100%=100%() =100%()=ROE=/100%ROA=+(1-) /100%

2012201120102009200833.8125.0822.3522.9720.7831.1722.4620.1920.5617.46 =(/)100% =(/)100% =--2012201120102009200843.875.154.664.515.4818094.3870.9178.2880.8466.66618.8921.3922.9418.1215.686019.3217.0615.9120.1523.28()==(+)2=365()==(+)2=365

2012201120102009200834.8325.3813.9512.1712.371.280.860.990.520.8736.1126.2414.9512.6913.24 =(/)100%Sony(2013Q4) 926.5348%59%71.61

http://mops.twse.com.tw/TWSE http://www.twse.com.tw/ch/ http://www.largan.com.tw http://www.cnyes.com/ http://goodinfo.tw/StockInfo/ http://tw.news.yahoo.com/