MIRA INFORM REPORT

 

 

Report Date :

24.09.2013

 

 

 

 

 

Tel No.:

886 2 25071251

Fax No.:

886 2 25072264

 

IDENTIFICATION DETAILS

 

Name :

SHINKONG SYNTHETIC FIBER CORPORATION

 

 

Registered Office :

8th F., No. 123, Sec. 2  Nanking E. Road Taipei, 104

 

 

Country :

Taiwan

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

17.03.1967

 

 

Legal Form :

Public Parent

 

 

Line of Business :

Subject is engaged in the manufacture and distribution of synthetic fibers.

 

 

No. of Employees :

3,831

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March, 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

Taiwan

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

TAIWAN - ECONOMIC OVERVIEW

 

Taiwan has a dynamic capitalist economy with gradually decreasing government guidance of investment and foreign trade. Exports, led by electronics, machinery, and petrochemicals have provided the primary impetus for economic development. This heavy dependence on exports exposes the economy to fluctuations in world demand. In 2009, Taiwan's GDP contracted 1.8%, due primarily to a 13.1% year-on-year decline in exports. In 2010 GDP grew 10.7%, as exports returned to the level of previous years, and in 2011, grew 4.0%. In 2012, however, growth fell to 1.3%, because of softening global demand. Taiwan's diplomatic isolation, low birth rate, and rapidly aging population are major long-term challenges. Free trade agreements have proliferated in East Asia over the past several years, but except for the landmark Economic Cooperation Framework Agreement (ECFA) signed with China in June 2010, so far Taiwan has been excluded from this greater economic integration in part because of its diplomatic status. Negotiations continue on such follow-on components of ECFA regarding trade in goods and services. The MA administration has said that the ECFA will serve as a stepping stone toward trade pacts with other key trade partners, which Taiwan subsequently launched with Singapore and New Zealand. Taiwan's Total Fertility rate of just over one child per woman is among the lowest in the world, raising the prospect of future labor shortages, falling domestic demand, and declining tax revenues. Taiwan's population is aging quickly, with the number of people over 65 accounting for 11.2% of the island's total population as of 2012. The island runs a large trade surplus largely because of its surplus with China, and its foreign reserves are the world's fifth largest, behind China, Japan, Saudi Arabia, and Russia. In 2006 China overtook the US to become Taiwan's second-largest source of imports after Japan. China is also the island's number one destination for foreign direct investment. Three financial memorandums of understanding, covering banking, securities, and insurance, took effect in mid-January 2010, opening the island to greater investments from the mainland's financial firms and institutional investors, and providing new opportunities for Taiwan financial firms to operate in China. In August 2012, Taiwan Central Bank signed a memorandum of understanding on cross-Strait currency settlement with its Chinese counterpart. The MOU allows for the direct settlement of Chinese RMB and the New Taiwan dollar across the Strait, which could help develop Taiwan into a local RMB hub. Closer economic links with the mainland bring greater opportunities for the Taiwan economy, but also poses new challenges as the island becomes more economically dependent on China while political differences remain unresolved.

 

Source : CIA

 


Company name and address

 

SHINKONG SYNTHETIC FIBER CORPORATION                        

 

8th F., No. 123, Sec. 2

Nanking E. Road

Taipei, 104

Taiwan

 

 

Tel:

886-2-25071251

Fax:

886-2-25072264

 

www.shinkong.com.tw

 

Employees:

3,831

Company Type:

Public Parent

Corporate Family:

7 Companies

Traded:

Taiwan Stock Exchange:

1409

Incorporation Date:

17-Mar-1967

Auditor:

Deloitte & Touche LLP

Financials in:

USD (In Millions)

Fiscal Year End:

31-Dec-2012

Reporting Currency:

Taiwanese New Dollar

Annual Sales:

1,390.3  1

Net Income:

32.6

Total Assets:

3,730.8  2

Market Value:

575.8

 

(30-Aug-2013)

                                         

 

Business Description

 

 

Shinkong Synthetic Fibers Corp is primarily engaged in the manufacture and distribution of synthetic fibers. The Company provides chemical fibers, including polyester staple fibers, polyester chips, industrial polyester yarns and textured filament yarns, among others; elastic and functional fibers, including bamboo charcoal yarns, memory fibers and environmental protection fibers, among others, as well as plastic products, including polyester chips for bottles, polyester thin films and industrial plastic products, among others. Its products are applied in the manufacture of apparels, bottles, decorations, industrial products, electric motors, automobile parts, household appliances and packaging materials, among others. For the three months ended 31 March 2013, Shinkong Synthetic Fiber Corporation revenues decreased 10% to NT$9.06B. Net income increased from NT$70.4M to NT$195.5M. Revenues reflect Polyester segment decrease of 13% to NT$7.62B, Finance & Securities segment decrease of 10% to NT$376.6M. Net income reflects General and Administrative Expenses decrease of 13% to NT$443.9M (expense).

 

 

Industry

    

 

Industry

Synthetic Chemical Manufacturing

ANZSIC 2006:

1821 - Synthetic Resin and Synthetic Rubber Manufacturing

ISIC Rev 4:

2013 - Manufacture of plastics and synthetic rubber in primary forms

NACE Rev 2:

2016 - Manufacture of plastics in primary forms

NAICS 2012:

325211 - Plastics Material and Resin Manufacturing

UK SIC 2007:

2016 - Manufacture of plastics in primary forms

US SIC 1987:

2821 - Plastics Materials, Synthetic Resins, and Nonvulcanizable Elastomers

 

 

Key Executives

 

Name

Title

Qifeng He

Head of Finance and Accounting, Assistant General Manager

Huozao Shi

Deputy General Manager

Xinjie Wu

Director

Dongsheng Wu

Chairman of the Board

Dongming Wu

Vice Chairman of the Board

 

 

Significant Developments

 

Topic

#*

Most Recent Headline

Date

Dividends

3

Shinkong Synthetic Fiber Corp Announces FY 2012 Dividend Payment Date

17-Sep-2013

* number of significant developments within the last 12 months

 

 

News

 

Title

Date

CNA: Local textile maker plans expansion in Thailand
World News Connection (559 Words)

6-Jul-2013

Hon Hai named as potential 4G licence bidder
TeleGeography (176 Words)

20-Jun-2013

 

 

Financial Summary

 

 

As of 31-Mar-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

1.09

2.75

Quick Ratio (MRQ)

1.00

1.45

Debt to Equity (MRQ)

1.05

0.52

Sales 5 Year Growth

5.02

10.05

Net Profit Margin (TTM) %

3.45

7.39

Return on Assets (TTM) %

1.24

7.59

Return on Equity (TTM) %

3.55

15.09

 

 

Stock Snapshot

 

Traded: Taiwan Stock Exchange: 1409

As of 30-Aug-2013

   Financials in: TWD

Recent Price

9.80

 

EPS

0.54

52 Week High

11.00

 

Price/Sales

0.42

52 Week Low

8.60

 

Dividend Rate

0.32

Avg. Volume (mil)

4.26

 

Price/Earnings

19.11

Market Value (mil)

17,252.74

 

Price/Book

0.73

 

 

 

Beta

1.57

 

Price % Change

Rel S&P 500%

4 Week

-0.51%

0.45%

13 Week

0.82%

3.75%

52 Week

6.75%

-1.90%

Year to Date

0.93%

-3.13%

 

1 - Profit & Loss Item Exchange Rate: USD 1 = TWD 29.57962
2 - Balance Sheet Item Exchange Rate: USD 1 = TWD 29.012

 

 

Corporate Overview

 

Location
8th F., No. 123, Sec. 2
Nanking E. Road
Taipei, 104
Taiwan

 

Tel:

886-2-25071251

Fax:

886-2-25072264

 

www.shinkong.com.tw

Quote Symbol - Exchange

1409 - Taiwan Stock Exchange

Sales TWD(mil):

41,123.4

Assets TWD(mil):

108,238.6

Employees:

3,831

Fiscal Year End:

31-Dec-2012

 

KeyIDSM:

90407

Industry:

Chemicals - Plastics and Rubber

Incorporation Date:

17-Mar-1967

Company Type:

Public Parent

Quoted Status:

Quoted

 

Chairman of the Board:

Dongsheng Wu

 

Industry Codes

 

ANZSIC 2006 Codes:

1821

-

Synthetic Resin and Synthetic Rubber Manufacturing

1911

-

Polymer Film and Sheet Packaging Material Manufacturing

2429

-

Other Electronic Equipment Manufacturing

1829

-

Other Basic Polymer Manufacturing

 

ISIC Rev 4 Codes:

2013

-

Manufacture of plastics and synthetic rubber in primary forms

2220

-

Manufacture of plastics products

2030

-

Manufacture of man-made fibres

2680

-

Manufacture of magnetic and optical media

 

NACE Rev 2 Codes:

2016

-

Manufacture of plastics in primary forms

2221

-

Manufacture of plastic plates, sheets, tubes and profiles

2680

-

Manufacture of magnetic and optical media

2060

-

Manufacture of man-made fibres

 

NAICS 2012 Codes:

325211

-

Plastics Material and Resin Manufacturing

326113

-

Unlaminated Plastics Film and Sheet (except Packaging) Manufacturing

325220

-

Artificial and Synthetic Fibers and Filaments Manufacturing

334613

-

Blank Magnetic and Optical Recording Media Manufacturing

 

US SIC 1987:

2821

-

Plastics Materials, Synthetic Resins, and Nonvulcanizable Elastomers

3081

-

Unsupported Plastics Film and Sheet

3695

-

Magnetic and Optical Recording Media

2824

-

Manmade Organic Fibers, Except Cellulosic

 

UK SIC 2007:

2016

-

Manufacture of plastics in primary forms

2221

-

Manufacture of plastic plates, sheets, tubes and profiles

2680

-

Manufacture of magnetic and optical media

2060

-

Manufacture of man-made fibres

 

 

Business Description

 

Shinkong Synthetic Fibers Corp is primarily engaged in the manufacture and distribution of synthetic fibers. The Company provides chemical fibers, including polyester staple fibers, polyester chips, industrial polyester yarns and textured filament yarns, among others; elastic and functional fibers, including bamboo charcoal yarns, memory fibers and environmental protection fibers, among others, as well as plastic products, including polyester chips for bottles, polyester thin films and industrial plastic products, among others. Its products are applied in the manufacture of apparels, bottles, decorations, industrial products, electric motors, automobile parts, household appliances and packaging materials, among others. For the three months ended 31 March 2013, Shinkong Synthetic Fiber Corporation revenues decreased 10% to NT$9.06B. Net income increased from NT$70.4M to NT$195.5M. Revenues reflect Polyester segment decrease of 13% to NT$7.62B, Finance & Securities segment decrease of 10% to NT$376.6M. Net income reflects General and Administrative Expenses decrease of 13% to NT$443.9M (expense).

More Business Descriptions

Manufacture of synthetic fibres including polyester filament, polyester film, video tapes, engineering plastics, bottle grade chip, polyester bottles and nylon filament

Polyester Products Mfr

Shinkong Synthetic Fibers Corporation (SSFC) is a chemical company, based in Taiwan. It manufactures and markets polyester fibers and plastic products. The products offered by the company includes textured filament yarn, POY , polyester staple fiber, industrial yarn, polyester chips, PET bottle grade resin, PET bottles, PET preform , engineering polymer and its compounded plastics, polyester film, optical grade films and A-PET sheet. SSFC’s products are used in electronic components, automotive components, home appliance products, mechanical components, sporting equipment, precision components, medical equipments, food, textile and packaging. The company produces 2,075 tons of polyester products per day. It is an ISO 9001 certified company. SSFC is headquartered in Taipei, Taiwan.The company reported revenues of (Taiwanese Dollars) TWD 41,123.36 million during the fiscal year ended December 2012, a decrease of 3.12% from 2011. The operating profit of the company was TWD 1,507.87 million during the fiscal year 2012, a decrease of 15.75% from 2011. The net profit of the company was TWD 963.66 million during the fiscal year 2012, a decrease of 23.63% from 2011.

Artificial and Synthetic Fibers and Filaments Manufacturing

 

 

Financial Data

 

Financials in:

TWD(mil)

 

Revenue:

41,123.4

Net Income:

963.7

Assets:

108,238.6

Long Term Debt:

55,018.7

 

Total Liabilities:

85,182.3

 

Working Capital:

-0.3

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

-3.1%

-23.6%

5.7%

 

 

Market Data

 

Quote Symbol:

1409

Exchange:

Taiwan Stock Exchange

Currency:

TWD

Stock Price:

9.8

Stock Price Date:

08-30-2013

52 Week Price Change %:

6.8

Market Value (mil):

17,252,740.0

 

SEDOL:

6804886

ISIN:

TW0001409001

 

Equity and Dept Distribution:

04/2007, Rights Issue, 6.312 new shares for every 100 shares held @ TWD 10 (Factor: 1.009357).FY'06 B/S is CLA. The company started to report quarterly since 2008. FY'07 semiannual B/S & I/S reclassifed. FY'09 Qs I/S are being CLA. 01/2011, Rights Issue, 46.005865 new shares for every 1000 shares held@NT$12.31(Factor: 1.007951).

 

Subsidiaries

 

Company

Percentage Owned

Country

Hangzhou Huachun Chemical Fiber Co Ltd

92%

PEOPLE'S REPUBLIC OF CHINA

Shinkong Industry (Hangzhou ) Co Ltd

100%

PEOPLE'S REPUBLIC OF CHINA

 

Key Corporate Relationships

 

Auditor:

Deloitte & Touche LLP

 

Auditor:

Deloitte & Touche, Deloitte & Touche LLP

 

 

Corporate Family      

 

Corporate Structure News:

 

Total Corporate Family Members: 7

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Shinkong Synthetic Fiber Corporation

Parent

Taipei

Taiwan

Synthetic Chemical Manufacturing

1,390.3

3,831

Shinkong Materials Technology Co., Ltd.

Subsidiary

Taipei City, Taipei

Taiwan

Semiconductor and Other Electronic Component Manufacturing

126.6

316

Tacbright Optronics Corporation

Subsidiary

Taipei City, Taipei

Taiwan

Rubber and Plastic Product Manufacturing

 

130

LOFO High Tech Film GmbH

Subsidiary

Weil Am Rhein, Baden-Württemberg

Germany

Movies

 

120

Shinbright Optronics Corporation

Subsidiary

Chunan Chen, Miaoli

Taiwan

Machinery and Equipment Manufacturing

 

100

Shin Kong International Securities Co., Ltd.

Subsidiary

Taipei City, Taipei

Taiwan

Securities

15.8

 

Shin Kong No.1 REIT

Subsidiary

Taipei

Taiwan

Pensions and Funds

24.7

 

 

 

 

Competitors Report

 

CompanyName

Location

Employees

Ownership

AGI Corporation

Taipei, Taiwan

261

Public

China General Plastics Corporation

Taipei, Taiwan

936

Public

Daily Polymer

Kaohsiung, Taiwan

179

Public

Formosa Plastics Corporation

Kaohsiung, Taiwan

6,784

Public

Formosa Plastics Group

Taipei, Taiwan

 

Private

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

Kevin Ho

 

Vice President

Chairman

Dongsheng Wu

 

Chairman of the Board

Chairman

Biography:

Mr. Wu Dongsheng is Chairman of the Board in Shinkong Synthetic Fiber Corp. He is also Chairman of the Board in six local companies and Director in four other companies including Shin Kong Financial Holdings Co., Ltd. He holds a Juris Doctor from Harvard University, the United States. He was Chief Executive Officer of the Company.

Education:

Harvard University, PHD (Law)

Dongming Wu

 

Vice Chairman of the Board

Vice-Chairman

 

Biography:

Wu Dongming has been Vice Chairman of the Board in Shinkong Synthetic Fiber Corp since May 4, 1996. Wu is also Chairman of the Board in Fuhbic Corporation. Wu holds a Master's degree in Accounting from Western Illinois University, the United States.

Education:

Illinois State University, M (Accounting)

Xianzhong He

 

General Manager, Director

Director/Board Member

 

Biography:

He Xianzhong has been General Manager since July 3, 2009 and Director in Shinkong Synthetic Fiber Corp since June 13, 2008. He was Deputy General Manager in the Company. He is also Director in two other companies.

Yaozong Ke

 

Director

Director/Board Member

 

Biography:

Ke Yaozong has been Director in Shinkong Synthetic Fiber Corp since May 4, 1996. Ke is also Chairman of the Board of another company, Vice Chairman of the Board in an optoelectronic company, as well as Director of two other companies. Ke holds a Ph.D. in Chemical Engineering from Northwestern University, the United States.

Education:

Northwestern University, PHD (Chemical Engineering)

Shunmo Ni

 

Director

Director/Board Member

 

Ruonan Sun

 

Director

Director/Board Member

 

Biography:

Sun Ruonan has been Director of Shinkong Synthetic Fiber Corp since June 20, 2008. Sun is also Chairman of the Board of another company.

Zhongliang Wei

 

Director

Director/Board Member

 

Biography:

Wei Zhongliang has been Director in Shinkong Synthetic Fiber Corp since June 20, 2002. Wei was General Manager in the Company. Wei also serves as Chairman of the Board in a Hangzhou-based company and Director in six other companies.

Guilan Wu

 

Director

Director/Board Member

 

Biography:

Ms. Wu Guilan has been Director in Shinkong Synthetic Fiber Corp since May 8, 1984. She is also Chairman of the Board in three companies and Director in three other companies.

 

 Executives

 

Name

Title

Function

Qifeng He

 

Head of Finance and Accounting, Assistant General Manager

Division Head Executive

Biography:

He Qifeng has been Head of Finance and Accounting and Assistant General Manager in Shinkong Synthetic Fiber Corporation since February 1, 2005. He is also Chairman of the Board in another company and Director of three other companies. He has a Master's degree in International Finance from National Taipei University, Taiwan.

Education:

National Taipei University, M (International Finance)

Xianzhong He

 

General Manager, Director

Division Head Executive

 

Biography:

He Xianzhong has been General Manager since July 3, 2009 and Director in Shinkong Synthetic Fiber Corp since June 13, 2008. He was Deputy General Manager in the Company. He is also Director in two other companies.

Huozao Shi

 

Deputy General Manager

Division Head Executive

 

Zhimin Yang

 

Deputy General Manager

Division Head Executive

 

Biography:

Yang Zhimin has been Deputy General Manager in Shinkong Synthetic Fiber Corporation since January 10, 2005. Yang also serves as Head of Secretary-Secretary Office in the Company. Yang is also Chairman of the Board in three other companies. Yang has a Master's degree from Dayeh University.

Education:

Dayeh University, M

Xinjie Wu

 

Director

Other

 

 

 

Significant Developments

 

 

 

Shinkong Synthetic Fiber Corp Announces FY 2012 Dividend Payment Date

Sep 17, 2013


Shinkong Synthetic Fiber Corp announced that it will pay a cash dividend of NTD 0.32 per share (NTD 552,960,324 in total) to shareholders of record on October 13, 2013, for the fiscal year 2012. The Company's shares will be traded ex-right and ex-dividend on October 7, 2013. The dividend will be paid on November 12, 2013.

Shinkong Synthetic Fiber Corp Adjusts FY 2012 Dividend Payment

Jun 07, 2013


Shinkong Synthetic Fiber Corp announced that it has adjusted its cash dividends for fiscal year 2012 from NTD 518,400,30 (NTD 0.3 per share) to NTD 552,960,324 (NTD 0.32 per share).

Shinkong Synthetic Fiber Corp Announces FY 2012 Dividend Payment

Apr 25, 2013


Shinkong Synthetic Fiber Corp announced that it will pay cash dividends of NTD 518,400,30 (NTD 0.30 per share) to shareholders for fiscal year 2012.

 

 

News

 

CNA: Local textile maker plans expansion in Thailand
World News Connection (559 Words)

06-Jul-2013

Hon Hai named as potential 4G licence bidder
TeleGeography (176 Words)

20-Jun-2013

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Reclassified Normal
31-Dec-2009

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate (Period Average)

29.57962

29.39004

31.497037

33.023867

31.543497

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Net Sales

1,332.7

1,388.0

1,166.8

862.6

970.1

Revenue

1,332.7

1,388.0

1,166.8

862.6

970.1

    Other Revenue

57.5

56.2

47.3

41.2

52.9

Other Revenue, Total

57.5

56.2

47.3

41.2

52.9

Total Revenue

1,390.3

1,444.2

1,214.2

903.8

1,023.0

 

 

 

 

 

 

    Cost of Revenue

1,235.1

1,274.0

1,022.1

790.3

927.8

Cost of Revenue, Total

1,235.1

1,274.0

1,022.1

790.3

927.8

Gross Profit

97.7

114.1

144.7

72.3

42.4

 

 

 

 

 

 

    Selling/General/Administrative Expense

104.2

109.4

109.3

91.0

92.8

Total Selling/General/Administrative Expenses

104.2

109.4

109.3

91.0

92.8

    Impairment-Assets Held for Use

-

0.0

2.5

2.1

-5.1

Unusual Expense (Income)

-

0.0

2.5

2.1

-5.1

Total Operating Expense

1,339.3

1,383.3

1,134.0

883.5

1,015.5

 

 

 

 

 

 

Operating Income

51.0

60.9

80.2

20.3

7.5

 

 

 

 

 

 

        Interest Expense - Non-Operating

-9.4

-8.2

-7.6

-9.2

-15.5

    Interest Expense, Net Non-Operating

-9.4

-8.2

-7.6

-9.2

-15.5

        Interest Income - Non-Operating

1.7

1.3

0.5

1.1

1.8

        Investment Income - Non-Operating

16.1

8.8

1.3

16.2

1.6

    Interest/Investment Income - Non-Operating

17.8

10.1

1.9

17.3

3.5

Interest Income (Expense) - Net Non-Operating Total

8.4

1.9

-5.7

8.1

-12.0

Gain (Loss) on Sale of Assets

0.6

2.5

18.8

-1.7

-1.6

    Other Non-Operating Income (Expense)

2.9

4.1

3.8

5.9

4.7

Other, Net

2.9

4.1

3.8

5.9

4.7

Income Before Tax

62.9

69.4

97.0

32.6

-1.3

 

 

 

 

 

 

Total Income Tax

14.9

15.3

22.1

3.6

0.0

Income After Tax

48.0

54.2

75.0

29.0

-1.3

 

 

 

 

 

 

    Minority Interest

-15.4

-11.2

-15.1

-10.0

-0.8

Net Income Before Extraord Items

32.6

42.9

59.9

19.0

-2.1

Net Income

32.6

42.9

59.9

19.0

-2.1

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

32.6

42.9

59.9

19.0

-2.1

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

32.6

42.9

59.9

19.0

-2.1

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

1,748.3

1,787.8

1,652.5

1,523.2

1,541.3

Basic EPS Excl Extraord Items

0.02

0.02

0.04

0.01

0.00

Basic/Primary EPS Incl Extraord Items

0.02

0.02

0.04

0.01

0.00

Dilution Adjustment

0.0

0.0

0.0

-2.3

0.0

Diluted Net Income

32.6

42.9

59.9

16.7

-2.1

Diluted Weighted Average Shares

1,749.2

1,789.4

1,653.6

1,713.4

1,541.3

Diluted EPS Excl Extraord Items

0.02

0.02

0.04

0.01

0.00

Diluted EPS Incl Extraord Items

0.02

0.02

0.04

0.01

0.00

Dividends per Share - Common Stock Primary Issue

0.01

0.01

0.01

0.01

0.00

Gross Dividends - Common Stock

17.5

18.7

19.2

10.2

0.0

Interest Expense, Supplemental

9.4

8.2

7.6

9.2

15.5

Interest Capitalized, Supplemental

-0.3

-0.5

-0.2

-0.9

-0.1

Depreciation, Supplemental

55.7

51.3

46.4

40.9

40.3

Total Special Items

-0.6

-2.5

-16.3

3.8

-3.5

Normalized Income Before Tax

62.2

66.9

80.8

36.4

-4.8

 

 

 

 

 

 

Effect of Special Items on Income Taxes

-0.2

-0.6

-3.7

0.4

-1.2

Inc Tax Ex Impact of Sp Items

14.7

14.7

18.4

4.1

-1.2

Normalized Income After Tax

47.5

52.2

62.4

32.4

-3.6

 

 

 

 

 

 

Normalized Inc. Avail to Com.

32.1

41.0

47.3

22.4

-4.4

 

 

 

 

 

 

Basic Normalized EPS

0.02

0.02

0.03

0.01

0.00

Diluted Normalized EPS

0.02

0.02

0.03

0.01

0.00

Amort of Intangibles, Supplemental

1.4

1.3

1.3

1.6

0.6

Normalized EBIT

51.0

60.9

82.7

22.5

2.4

Normalized EBITDA

108.0

113.5

130.4

64.9

43.3

    Current Tax - Total

14.2

11.9

8.1

3.2

2.1

Current Tax - Total

14.2

11.9

8.1

3.2

2.1

    Deferred Tax - Total

0.7

3.4

13.9

0.4

-2.1

Deferred Tax - Total

0.7

3.4

13.9

0.4

-2.1

Income Tax - Total

14.9

15.3

22.1

3.6

0.0

Interest Cost - Domestic

1.0

1.3

1.2

1.5

1.6

Service Cost - Domestic

1.2

1.4

1.3

1.4

1.6

Expected Return on Assets - Domestic

-0.2

-0.3

-0.2

-0.2

-0.3

Transition Costs - Domestic

2.5

2.5

2.4

2.2

2.2

Other Pension, Net - Domestic

0.5

0.6

0.5

0.6

0.6

Domestic Pension Plan Expense

4.9

5.5

5.3

5.4

5.6

Defined Contribution Expense - Domestic

2.2

2.2

1.9

1.5

1.7

Defined Contribution Expense - Foreign

2.0

0.6

0.4

-

-

Total Pension Expense

9.1

8.3

7.6

6.9

7.3

Discount Rate - Domestic

1.75%

2.00%

2.00%

2.50%

2.75%

Expected Rate of Return - Domestic

1.75%

2.00%

2.00%

2.50%

2.75%

Compensation Rate - Domestic

3.00%

3.00%

3.00%

3.00%

3.00%

Total Plan Interest Cost

1.0

1.3

1.2

1.5

1.6

Total Plan Service Cost

1.2

1.4

1.3

1.4

1.6

Total Plan Expected Return

-0.2

-0.3

-0.2

-0.2

-0.3

Total Plan Other Expense

0.5

0.6

0.5

0.6

0.6

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal
31-Dec-2012

Reclassified Normal
31-Dec-2012

Reclassified Normal
31-Dec-2011

Restated Normal
31-Dec-2010

Updated Normal
31-Dec-2008

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate

29.011999

30.279

29.1565

31.985

32.818

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Cash & Equivalents

595.6

437.0

333.0

283.6

240.6

    Short Term Investments

186.7

167.0

169.2

96.0

126.2

Cash and Short Term Investments

782.3

603.9

502.2

379.6

366.9

        Accounts Receivable - Trade, Gross

163.3

157.1

143.0

113.9

79.0

        Provision for Doubtful Accounts

-17.0

-9.2

-7.7

-7.5

-4.6

    Trade Accounts Receivable - Net

146.3

147.9

135.3

106.5

74.5

    Notes Receivable - Short Term

13.8

14.4

13.2

10.2

8.2

    Other Receivables

131.5

109.1

179.4

123.1

56.3

Total Receivables, Net

291.5

271.4

327.9

239.7

138.9

    Inventories - Finished Goods

105.5

89.4

79.6

56.0

60.6

    Inventories - Work In Progress

27.0

22.1

23.5

19.9

19.8

    Inventories - Raw Materials

76.1

94.6

88.7

55.8

50.0

    Inventories - Other

-

-

-

-

-9.1

Total Inventory

208.6

206.2

191.7

131.7

121.3

Prepaid Expenses

20.2

17.4

14.0

8.3

12.3

    Restricted Cash - Current

18.0

15.3

20.2

15.3

18.7

    Deferred Income Tax - Current Asset

5.8

5.5

5.9

-

-

    Other Current Assets

0.6

0.5

1.7

9.2

4.6

Other Current Assets, Total

24.4

21.3

27.8

24.5

23.3

Total Current Assets

1,327.0

1,120.2

1,063.6

783.9

662.7

 

 

 

 

 

 

        Buildings

258.5

233.7

232.4

182.0

158.0

        Land/Improvements

103.0

95.7

101.6

78.5

72.2

        Machinery/Equipment

993.0

869.4

873.8

857.0

760.9

        Construction in Progress

12.8

116.9

41.6

13.1

68.2

        Leases

141.8

141.0

22.7

50.0

45.4

        Other Property/Plant/Equipment

108.3

104.5

95.6

79.2

78.7

    Property/Plant/Equipment - Gross

1,617.3

1,561.1

1,367.8

1,259.8

1,183.4

    Accumulated Depreciation

-790.5

-737.3

-714.5

-691.9

-635.3

Property/Plant/Equipment - Net

826.9

823.9

653.3

567.9

548.1

Intangibles, Net

1.4

1.4

1.6

2.3

2.7

    LT Investment - Affiliate Companies

1.1

5.8

28.9

37.4

29.2

    LT Investments - Other

1,501.8

1,368.4

1,402.9

1,087.5

1,039.0

Long Term Investments

1,502.9

1,374.1

1,431.9

1,124.9

1,068.1

    Deferred Income Tax - Long Term Asset

4.0

5.7

6.5

18.1

19.8

    Restricted Cash - Long Term

10.3

10.7

10.2

9.2

7.3

    Other Long Term Assets

58.4

47.5

49.4

42.3

35.1

Other Long Term Assets, Total

72.8

63.9

66.1

69.6

62.2

Total Assets

3,730.8

3,383.5

3,216.5

2,548.7

2,343.8

 

 

 

 

 

 

Accounts Payable

70.3

56.1

74.8

48.2

25.7

Accrued Expenses

27.6

27.7

29.2

22.4

19.8

Notes Payable/Short Term Debt

489.6

370.7

408.5

308.6

234.4

Current Portion - Long Term Debt/Capital Leases

46.5

18.9

53.2

41.1

56.0

    Other Payables

52.4

54.9

46.2

39.7

33.0

    Other Current Liabilities

36.6

24.2

31.3

17.1

10.3

Other Current liabilities, Total

89.0

79.2

77.5

56.8

43.3

Total Current Liabilities

722.9

552.6

643.2

477.1

379.2

 

 

 

 

 

 

    Long Term Debt

1,896.4

1,785.9

1,485.5

1,264.9

1,270.1

Total Long Term Debt

1,896.4

1,785.9

1,485.5

1,264.9

1,270.1

Total Debt

2,432.5

2,175.5

1,947.1

1,614.6

1,560.5

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

1.9

3.1

0.0

-

-

Deferred Income Tax

1.9

3.1

0.0

-

-

Minority Interest

230.6

209.8

209.2

158.6

147.5

    Reserves

29.1

27.9

27.8

24.9

23.1

    Pension Benefits - Underfunded

49.0

44.9

47.9

42.0

39.3

    Other Long Term Liabilities

6.2

7.9

7.1

6.8

33.6

Other Liabilities, Total

84.2

80.8

82.8

73.7

96.0

Total Liabilities

2,936.1

2,632.1

2,420.7

1,974.3

1,892.8

 

 

 

 

 

 

    Common Stock

606.8

603.8

559.1

454.6

443.1

Common Stock

606.8

603.8

559.1

454.6

443.1

Additional Paid-In Capital

40.4

37.6

26.4

23.8

22.2

Retained Earnings (Accumulated Deficit)

104.4

86.8

98.4

41.3

21.6

Treasury Stock - Common

-12.2

-11.3

-1.0

-3.9

-2.9

Unrealized Gain (Loss)

48.2

23.5

109.2

43.6

-50.3

    Translation Adjustment

7.8

12.2

4.8

15.8

17.9

    Minimum Pension Liability Adjustment

-0.8

-1.2

-1.2

-0.9

-0.5

Other Equity, Total

7.1

11.1

3.6

15.0

17.3

Total Equity

794.7

751.4

795.8

574.4

451.0

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

3,730.8

3,383.5

3,216.5

2,548.7

2,343.8

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

1,723.3

1,792.5

1,729.5

1,523.2

1,527.9

Total Common Shares Outstanding

1,723.3

1,792.5

1,729.5

1,523.2

1,527.9

Treasury Shares - Common Stock Primary Issue

37.2

35.7

4.7

23.7

19.0

Employees

3,831

3,861

3,815

3,459

3,574

Number of Common Shareholders

133,914

136,355

136,985

129,946

124,296

Total Long Term Debt, Supplemental

303.5

353.8

-

-

113.9

Long Term Debt Maturing within 1 Year

46.5

18.9

-

-

56.0

Long Term Debt Maturing in Year 2

69.2

89.5

-

-

28.9

Long Term Debt Maturing in Year 3

21.2

44.2

-

-

28.9

Long Term Debt Maturing in Year 4

166.6

75.2

-

-

-

Long Term Debt Maturing in 2-3 Years

90.4

133.7

-

-

57.9

Long Term Debt Maturing in 4-5 Years

166.6

75.2

-

-

-

Long Term Debt Matur. in Year 6 & Beyond

0.0

126.0

-

-

0.0

Total Operating Leases, Supplemental

1.2

1.9

1.4

-

2.3

Operating Lease Payments Due in Year 1

0.8

1.1

0.9

-

1.0

Operating Lease Payments Due in Year 2

0.3

0.5

0.3

-

0.6

Operating Lease Payments Due in Year 3

0.1

0.2

0.2

-

0.3

Operating Lease Payments Due in Year 4

0.0

0.1

0.0

-

0.2

Operating Lease Payments Due in Year 5

-

0.0

0.0

-

0.1

Operating Lease Pymts. Due in 2-3 Years

0.4

0.7

0.4

-

0.9

Operating Lease Pymts. Due in 4-5 Years

0.0

0.1

0.0

-

0.3

Oper. Lse. Pymts. Due in Year 6 & Beyond

0.0

0.0

0.0

-

0.0

Pension Obligation - Domestic

52.5

50.6

55.9

47.5

44.5

Plan Assets - Domestic

11.8

10.4

10.5

8.6

6.4

Funded Status - Domestic

-40.6

-40.2

-45.5

-38.9

-38.1

Accumulated Obligation - Domestic

45.8

44.1

45.9

38.5

36.1

Total Funded Status

-40.6

-40.2

-45.5

-38.9

-38.1

Discount Rate - Domestic

1.75%

2.00%

2.00%

2.50%

2.75%

Expected Rate of Return - Domestic

1.75%

2.00%

2.00%

2.50%

2.75%

Compensation Rate - Domestic

3.00%

3.00%

3.00%

3.00%

3.00%

Accrued Liabilities - Domestic

-49.0

-44.9

-47.9

-42.0

-39.3

Net Assets Recognized on Balance Sheet

-49.0

-44.9

-47.9

-42.0

-39.3

Total Plan Obligations

52.5

50.6

55.9

47.5

44.5

Total Plan Assets

11.8

10.4

10.5

8.6

6.4

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Reclassified Normal
31-Dec-2010

Restated Normal
31-Dec-2009

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate (Period Average)

29.57962

29.39004

31.497037

33.023867

31.543497

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

Net Income/Starting Line

48.0

54.2

75.0

29.0

-1.3

    Depreciation

57.4

53.2

48.1

43.0

40.9

Depreciation/Depletion

57.4

53.2

48.1

43.0

40.9

Deferred Taxes

0.6

3.9

13.3

0.4

-2.3

    Unusual Items

-15.7

-9.5

-17.7

-3.6

-1.6

    Equity in Net Earnings (Loss)

0.3

3.7

0.4

-1.4

5.8

    Other Non-Cash Items

4.1

2.3

6.2

1.7

0.2

Non-Cash Items

-11.2

-3.4

-11.1

-3.3

4.4

    Accounts Receivable

-6.2

41.6

-59.1

-84.5

93.3

    Inventories

6.5

-22.2

-43.7

-5.0

16.4

    Prepaid Expenses

-2.1

-4.2

-4.7

4.5

-2.9

    Other Assets

-7.6

-9.1

0.3

15.1

-121.7

    Accounts Payable

15.9

-10.4

24.1

14.3

-17.6

    Accrued Expenses

-1.4

-0.4

4.2

-5.7

3.1

    Other Liabilities

12.9

-4.0

8.3

15.7

-1.1

    Other Assets & Liabilities, Net

0.2

-1.7

1.0

1.1

1.0

Changes in Working Capital

18.2

-10.5

-69.6

-44.5

-29.5

Cash from Operating Activities

113.0

97.5

55.8

24.5

12.1

 

 

 

 

 

 

    Purchase of Fixed Assets

-44.7

-234.5

-76.9

-41.0

-96.0

    Purchase/Acquisition of Intangibles

-0.5

-0.4

-0.2

-4.1

-2.1

Capital Expenditures

-45.2

-234.8

-77.1

-45.2

-98.1

    Acquisition of Business

2.8

9.1

13.6

2.5

1.9

    Sale of Business

-

0.0

5.3

-

-

    Sale of Fixed Assets

0.8

5.5

6.8

1.6

0.1

    Sale/Maturity of Investment

121.9

152.2

111.3

106.9

157.6

    Investment, Net

-12.8

-18.9

6.4

34.7

-36.6

    Purchase of Investments

-94.3

-131.3

-151.0

-96.8

-161.0

    Other Investing Cash Flow

-153.0

-194.8

-173.3

-30.1

7.0

Other Investing Cash Flow Items, Total

-134.6

-178.1

-180.8

18.9

-31.0

Cash from Investing Activities

-179.8

-413.0

-257.9

-26.3

-129.0

 

 

 

 

 

 

    Other Financing Cash Flow

167.8

246.8

135.0

-39.9

-19.9

Financing Cash Flow Items

167.8

246.8

135.0

-39.9

-19.9

    Cash Dividends Paid - Common

-18.5

-20.6

-10.7

0.0

-9.2

Total Cash Dividends Paid

-18.5

-20.6

-10.7

0.0

-9.2

        Sale/Issuance of Common

0.0

41.9

3.0

0.0

-

        Repurchase/Retirement of Common

-21.5

-10.6

-

-

-3.0

    Common Stock, Net

-21.5

31.3

3.0

0.0

-3.0

Issuance (Retirement) of Stock, Net

-21.5

31.3

3.0

0.0

-3.0

        Short Term Debt Issued

33.4

-

10.3

10.0

-

        Short Term Debt Reduction

-

-69.6

-

-

-20.5

    Short Term Debt, Net

53.9

-73.5

10.3

10.0

-20.5

        Long Term Debt Issued

-

142.0

92.9

-

-

        Long Term Debt Reduction

-64.5

0.0

-63.5

-22.1

-19.6

    Long Term Debt, Net

-72.4

140.2

84.1

3.1

-26.3

Issuance (Retirement) of Debt, Net

-18.5

66.6

94.5

13.1

-46.8

Cash from Financing Activities

109.3

324.1

221.8

-26.8

-78.9

 

 

 

 

 

 

Foreign Exchange Effects

-2.8

1.7

-1.9

2.9

3.1

Net Change in Cash

39.7

10.3

17.8

-25.8

-192.7

 

 

 

 

 

 

Net Cash - Beginning Balance

109.4

99.8

75.4

97.6

294.9

Net Cash - Ending Balance

149.1

110.2

93.1

71.9

102.2

Cash Interest Paid

9.3

8.2

18.3

22.4

36.4

Cash Taxes Paid

13.6

12.5

5.4

2.7

3.6

 

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Reclassified Normal
31-Dec-2009

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate (Period Average)

29.57962

29.39004

31.497037

33.023867

31.543497

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

Unqualified with Explanation

 

 

 

 

 

 

    Net Sales

1,332.7

1,388.0

1,166.8

862.6

970.1

    Other Operating Income

57.5

56.2

47.3

41.2

52.9

Total Revenue

1,390.3

1,444.2

1,214.2

903.8

1,023.0

 

 

 

 

 

 

    Cost of Sales

1,216.3

1,254.5

1,014.2

780.2

901.2

    Other Operating Cost

18.7

19.5

7.9

10.1

26.6

    Operating Expenses

105.6

109.6

110.2

91.0

94.2

    Impairment of Fixed Assets

-

0.0

2.8

2.4

0.7

    Gain on Reversal of Bad Debt

-1.4

-0.2

-0.9

0.0

-1.3

    Gain on Reversal of Impairment Loss

-

-

-0.3

-0.3

-5.8

Total Operating Expense

1,339.3

1,383.3

1,134.0

883.5

1,015.5

 

 

 

 

 

 

    Interest Income

1.7

1.3

0.5

1.1

1.8

    Dividend Income

4.3

4.1

2.5

2.2

5.6

    Gain/Loss on Equity Investment

-0.3

-3.7

-0.4

1.4

-5.8

    Gain on Sale of Investments

15.0

6.9

1.6

7.7

3.9

    Gain on Sale of Fixed Assets

0.6

2.5

18.8

-

-

    Foreign Exchange Gains/Losses

-3.0

4.0

-2.3

0.2

-0.8

    Rent Income

1.8

1.6

0.9

0.6

1.3

    G/L on Financial Assets Revaluation

0.1

-

-

-

-

    G/L on Financial Product Revaluation

-

-2.5

0.0

4.8

-1.4

    Miscellaneous Income

6.6

9.2

7.1

7.8

7.6

    Interest Expense

-9.4

-8.2

-7.6

-9.2

-15.5

    Loss on Other Investments

-

-

0.0

0.0

0.0

    Loss on Sale of Fixed Assets

-

-

0.0

-1.7

-1.6

    Miscellaneous Disbursements

-5.6

-6.7

-4.3

-2.5

-4.1

Net Income Before Taxes

62.9

69.4

97.0

32.6

-1.3

 

 

 

 

 

 

Provision for Income Taxes

14.9

15.3

22.1

3.6

0.0

Net Income After Taxes

48.0

54.2

75.0

29.0

-1.3

 

 

 

 

 

 

    Minority Interest

-15.4

-11.2

-15.1

-10.0

-0.8

Net Income Before Extra. Items

32.6

42.9

59.9

19.0

-2.1

Net Income

32.6

42.9

59.9

19.0

-2.1

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

32.6

42.9

59.9

19.0

-2.1

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

32.6

42.9

59.9

19.0

-2.1

 

 

 

 

 

 

Basic Weighted Average Shares

1,748.3

1,787.8

1,652.5

1,523.2

1,541.3

Basic EPS Excluding ExtraOrdinary Items

0.02

0.02

0.04

0.01

0.00

Basic EPS Including ExtraOrdinary Items

0.02

0.02

0.04

0.01

0.00

Dilution Adjustment

0.0

0.0

0.0

-2.3

0.0

Diluted Net Income

32.6

42.9

59.9

16.7

-2.1

Diluted Weighted Average Shares

1,749.2

1,789.4

1,653.6

1,713.4

1,541.3

Diluted EPS Excluding ExtraOrd Items

0.02

0.02

0.04

0.01

0.00

Diluted EPS Including ExtraOrd Items

0.02

0.02

0.04

0.01

0.00

DPS-Ordinary Shares

0.01

0.01

0.01

0.01

0.00

Gross Dividends - Common Stock

17.5

18.7

19.2

10.2

0.0

Normalized Income Before Taxes

62.2

66.9

80.8

36.4

-4.8

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

14.7

14.7

18.4

4.1

-1.2

Normalized Income After Taxes

47.5

52.2

62.4

32.4

-3.6

 

 

 

 

 

 

Normalized Inc. Avail to Com.

32.1

41.0

47.3

22.4

-4.4

 

 

 

 

 

 

Basic Normalized EPS

0.02

0.02

0.03

0.01

0.00

Diluted Normalized EPS

0.02

0.02

0.03

0.01

0.00

Interest Expense

9.4

8.2

7.6

9.2

15.5

Interest Capitalized

-0.3

-0.5

-0.2

-0.9

-0.1

Depreciation - Operating Cost

52.4

48.2

44.0

35.8

35.4

Depreciation - Operating Expense

3.2

3.2

2.4

5.1

4.9

Amortization - Operating Cost

0.7

0.7

0.6

0.7

0.5

Amortization - Operating Expense

0.7

0.6

0.6

0.9

0.1

    Current Tax Payable

14.2

11.9

8.1

3.2

2.1

Current Tax - Total

14.2

11.9

8.1

3.2

2.1

    Deferred Tax

0.7

3.4

13.9

0.4

-2.1

Deferred Tax - Total

0.7

3.4

13.9

0.4

-2.1

Income Tax - Total

14.9

15.3

22.1

3.6

0.0

Service Cost

1.2

1.4

1.3

1.4

1.6

Interest Cost

1.0

1.3

1.2

1.5

1.6

Expected Return on Plan Assets

-0.2

-0.3

-0.2

-0.2

-0.3

Amort. of Unrecognized Transitional Cost

2.5

2.5

2.4

2.2

2.2

Amort. Transitional Benefit Obligation

0.5

0.6

0.5

0.6

0.6

Domestic Pension Plan Expense

4.9

5.5

5.3

5.4

5.6

Defined Contribution Expense - Domestic

2.2

2.2

1.9

1.5

1.7

Defined Contribution Expense - Foreign

2.0

0.6

0.4

-

-

Total Pension Expense

9.1

8.3

7.6

6.9

7.3

Discount Rate

1.75%

2.00%

2.00%

2.50%

2.75%

Rate of Compensation Increase

3.00%

3.00%

3.00%

3.00%

3.00%

Expected Rate of Return on Plan Assets

1.75%

2.00%

2.00%

2.50%

2.75%

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal
31-Dec-2012

Reclassified Normal
31-Dec-2012

Reclassified Normal
31-Dec-2011

Restated Normal
31-Dec-2010

Updated Normal
31-Dec-2008

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate

29.011999

30.279

29.1565

31.985

32.818

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

Unqualified with Explanation

 

 

 

 

 

 

    Cash and Cash Equivalent

152.1

106.9

100.6

74.2

98.3

    Due from Banks and Central Bank

443.6

330.1

232.4

209.4

142.4

    Financial Asset at Fair Value

36.0

27.2

17.6

5.3

23.3

    Financial Assets For Sale- Current

118.8

121.6

151.6

83.0

61.9

    Fin. Assets-Held to Maturity,Current

-

-

-

1.5

-

    Securities under REOP and Bond Investmen

31.9

18.1

-

6.2

41.1

    Notes Receivable

13.8

14.4

13.2

10.2

8.2

    Accounts Receivable-Non-Rel.Parties, Gro

158.6

153.2

139.2

108.2

74.6

    Accounts Receivable-Rel.Parties, Gross

4.8

3.9

3.8

5.7

4.4

    Provision for Doubtful Accounts

-3.9

-4.5

-3.6

-4.4

-2.7

    Provision for Sales Returns&Discount

-13.2

-4.7

-4.1

-3.0

-1.9

    Other Receivables

23.2

15.5

18.6

20.9

20.0

    Security Funds Receivable

108.3

93.6

160.8

102.2

36.3

    Customer Margin Account

8.9

8.5

11.5

8.8

5.4

    Finished Goods

105.1

89.3

78.9

54.8

60.0

    Semi-finished Goods

6.8

3.6

2.7

2.6

3.4

    Work-in-Process

20.2

18.6

20.8

17.3

16.3

    Raw Material

53.5

68.1

64.8

33.5

27.3

    Supplies

22.6

26.6

23.9

22.4

22.7

    Scrap Inventory

-

-

-

-

0.1

    Goods in Transit

0.4

0.1

0.7

1.2

0.6

    Provision/Allowance for Inventory

-

-

-

-

-9.2

    Prepayment

20.2

17.4

14.0

8.3

12.3

    Restricted Assets

9.1

6.8

8.7

6.5

13.3

    Other Current Assets

0.6

0.5

1.7

9.2

4.6

    Deferred Income Tax Assets - Current

5.8

5.5

5.9

-

-

Total Current Assets

1,327.0

1,120.2

1,063.6

783.9

662.7

 

 

 

 

 

 

    Notes Discounted & Loans

1,224.6

1,119.9

1,073.0

806.8

817.7

    Long Term Equity Investment

1.1

5.8

28.9

37.4

29.2

    Financial Assets for Sale

157.1

124.7

190.1

131.9

60.6

    Financial Assest At Cost

27.4

24.7

26.4

27.3

27.2

    Financial Assets-Held to Maturity, Non-C

92.6

99.1

113.5

121.5

133.5

    Land and Improvements

103.0

95.7

101.6

78.5

72.2

    Buildings and Structures

257.6

232.9

231.8

181.3

157.6

    Machinery and Equipment

957.9

838.0

842.1

825.1

731.5

    Transportation Equipment

3.3

2.7

2.5

2.3

2.1

    Miscellaneous Equipment

25.5

23.2

23.7

24.7

23.2

    Leasehold Improvement

1.0

0.8

0.6

0.7

0.4

    Office Equipment

6.3

5.6

5.4

4.9

4.1

    Assets Revaluation Increment

108.3

104.5

95.6

79.2

78.7

    Accumulated Depreciation

-773.3

-720.1

-696.8

-673.3

-618.6

    Provision for Impairment of Fixed Assets

-14.6

-14.1

-14.8

-11.0

-10.7

    Construction in Prog. & Prepay. Equip.

12.8

116.9

41.6

13.1

68.2

    Other Intangible Assets, Net

1.4

1.4

1.6

2.3

2.7

    Assets for Lease

141.8

141.0

22.7

50.0

45.4

    Accumulated Dep. - Assets for Lease

-2.5

-3.1

-2.8

-7.6

-6.1

    Operating Deposits & Settlement Fund

10.3

10.7

10.2

9.2

7.3

    Deferred Tax Assets

4.0

5.7

6.5

18.1

19.8

    Other Long Term Assets

57.9

45.5

49.4

41.3

33.0

    Broking Account - Debit

0.5

2.0

-

1.0

2.2

Total Assets

3,730.8

3,383.5

3,216.5

2,548.7

2,343.8

 

 

 

 

 

 

    Short Term Borrowings

182.9

142.6

218.3

243.6

219.9

    Short Term Notes & Bills Payable

77.4

54.1

60.2

32.2

6.1

    Due to Banks and Central Bank

122.4

65.4

17.4

14.1

0.1

    Financial Liabilitie At Fair Value

0.1

0.3

0.2

0.0

1.9

    Accounts Payable

70.3

56.1

74.8

48.2

25.7

    Accrued Expenses

27.6

27.7

29.2

22.4

19.8

    Other Payable

28.5

33.9

26.2

19.3

26.0

    Security Guarantee Deposit Received

21.8

19.1

18.0

18.6

6.4

    Security Collateral Payable

23.9

21.0

19.9

20.4

7.0

    Futures Traders' Equity

8.9

8.5

11.5

8.8

5.4

    Current Portion of Long Term Debt

46.5

18.9

53.2

41.1

56.0

    Other Current Liabilities

27.6

15.7

19.8

8.3

4.9

    Notes Issued under REPO

84.9

89.1

94.4

-

-

Total Current Liabilities

722.9

552.6

643.2

477.1

379.2

 

 

 

 

 

 

    Deposits Accepted and Remittances Payabl

1,639.4

1,451.0

1,313.5

1,078.7

1,102.2

    Long Term Borrowings

257.0

334.9

171.1

71.8

57.8

    Corporate Bonds Payable

-

-

0.9

114.4

110.1

Total Long Term Debt

1,896.4

1,785.9

1,485.5

1,264.9

1,270.1

 

 

 

 

 

 

    Land Revaluation Increment Tax Reserve

29.0

27.8

24.7

22.7

21.6

    Accrued Pension Liabilities

49.0

44.9

47.9

42.0

39.3

    Operating & Liabilities Loss Reserve

0.1

0.1

3.1

2.1

1.5

    Deferred Income Tax Liabilities

1.9

3.1

0.0

-

-

    Long Term Security Deposits Received

2.0

1.9

1.2

1.3

1.3

    Other Long Term Liabilities

4.2

6.0

5.9

5.4

32.3

    Minority Interest

230.6

209.8

209.2

158.6

147.5

Total Liabilities

2,936.1

2,632.1

2,420.7

1,974.3

1,892.8

 

 

 

 

 

 

    Common Stock

606.8

603.8

559.1

454.6

443.1

    Additional Paid-In Capital

40.4

37.6

26.4

23.8

22.2

    Legal Reserve

16.8

12.0

6.0

3.5

3.4

    Special Reserve

22.6

21.7

20.5

18.7

8.5

    Retained Earnings

64.9

53.2

71.9

19.1

9.7

    Cumulative Translation Adjustment

7.8

12.2

4.8

15.8

17.9

    Unrealized LT Invest./Fncl. Products G/L

-14.3

-36.5

49.1

-11.2

-103.8

    Unrealized Revaluation Increment

62.6

60.0

60.1

54.9

53.5

    Unrealized Gain/Loss on Pension Fund

-0.8

-1.2

-1.2

-0.9

-0.5

    Treasury Stock

-12.2

-11.3

-1.0

-3.9

-2.9

Total Equity

794.7

751.4

795.8

574.4

451.0

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

3,730.8

3,383.5

3,216.5

2,548.7

2,343.8

 

 

 

 

 

 

    S/O-Ordinary Shares

1,723.3

1,792.5

1,729.5

1,523.2

1,527.9

Total Common Shares Outstanding

1,723.3

1,792.5

1,729.5

1,523.2

1,527.9

T/S-Ordinary Shares

37.2

35.7

4.7

23.7

19.0

Full-Time Employees

3,831

3,861

3,815

3,459

3,574

Number of Common Shareholders

133,914

136,355

136,985

129,946

124,296

Long Term Debt Maturing in 1Year

46.5

18.9

-

-

56.0

Long Term Debt Maturing in Year2

69.2

89.5

-

-

-

Long Term Debt Maturing in Year3

21.2

44.2

-

-

57.9

Long Term Debt Maturing in Year4

166.6

75.2

-

-

-

Long Term Debt Remaining Maturing

-

126.0

-

-

-

Total Long Term Debt, Supplemental

303.5

353.8

-

-

113.9

Operating Lease Maturing in 1 Year

0.8

1.1

0.9

-

1.0

Operating Lease Maturing in 2 Years

0.3

0.5

0.3

-

0.6

Operating Lease Maturing in 3 Years

0.1

0.2

0.2

-

0.3

Operating Lease Maturing in 4 Years

0.0

0.1

0.0

-

0.2

Operating Lease Maturing in 5 Years

-

0.0

0.0

-

0.1

Total Operating Leases, Supplemental

1.2

1.9

1.4

-

2.3

Accumulated Benefit Obligation

45.8

44.1

45.9

38.5

36.1

Benefit Obligation

52.5

50.6

55.9

47.5

44.5

Fair Value of Plan Assets

11.8

10.4

10.5

8.6

6.4

Funded Status

-40.6

-40.2

-45.5

-38.9

-38.1

Total Funded Status

-40.6

-40.2

-45.5

-38.9

-38.1

Discount Rate

1.75%

2.00%

2.00%

2.50%

2.75%

Rate of Compensation Increase

3.00%

3.00%

3.00%

3.00%

3.00%

Expected Rate of Return on Plan Assets

1.75%

2.00%

2.00%

2.50%

2.75%

Accrued Pension Liabilities

-49.0

-44.9

-47.9

-42.0

-39.3

Net Assets Recognized on Balance Sheet

-49.0

-44.9

-47.9

-42.0

-39.3

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Reclassified Normal
31-Dec-2010

Restated Normal
31-Dec-2009

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate (Period Average)

29.57962

29.39004

31.497037

33.023867

31.543497

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

Unqualified with Explanation

 

 

 

 

 

 

Net Income

48.0

54.2

75.0

29.0

-1.3

    Depreciation

57.4

53.2

48.1

43.0

40.9

    Operating & Liabilities Loss Reserve

0.0

-3.0

0.7

0.6

-

    Cost for Employee Option

0.0

1.5

1.4

1.6

0.1

    Amortizaton of Bond - HTM

0.7

0.7

0.7

0.7

0.6

    Amortization of Bond Debt

0.0

0.0

0.5

1.4

1.5

    Provision for Pension Liabilities

2.2

-1.2

1.3

1.4

-4.3

    Equity Investment Gain/Loss

0.3

3.7

0.4

-1.4

5.8

    Cash Dividends from Equity Investment

0.0

0.0

0.1

0.5

1.1

    Net Loss on Disposal of Properties

-0.6

-2.5

-18.8

1.7

1.6

    Gain/Loss on Redemption of Corporate Bon

-

-

-

-

-0.6

    Other Loss-Fixed Assets

1.3

1.9

1.4

0.3

0.0

    Gain on Sale of Investments

-15.0

-6.9

-1.6

-7.7

-3.9

    Gain on Financial Products Revaluation

-0.1

2.5

0.0

-4.8

1.4

    Provision for Loss

-

-

-

-

0.4

    Impairment Loss on Assets

-

-

2.8

2.4

0.7

    Deferred Tax

0.6

3.9

13.3

0.4

-2.3

    Other Loss on Investments

-

0.0

0.0

0.0

0.0

    Financial Assets-Fair Value, Current

-7.5

-12.9

-0.2

20.8

-19.5

    Due from the Central Bank and Other Bank

-

-

-

-

-100.9

    Notes Receivable & Accounts Receivable

9.2

-19.9

-19.0

-26.7

46.7

    Other Receivables

-5.0

-1.6

5.0

5.1

-7.5

    Security Funds Receivable

-10.4

63.1

-45.0

-62.9

54.0

    Customer Margin Account

0.0

2.6

-1.7

-3.2

-1.2

    Inventories

6.5

-22.2

-43.7

-5.0

16.4

    Prepayment

-2.1

-4.2

-4.7

4.5

-2.9

    Broking Account - Debit/Credit

1.6

-2.2

1.1

1.2

1.2

    Other Current Assets

-0.1

1.1

2.2

-2.5

-0.1

    Accounts Payable

11.4

-16.4

20.3

20.6

-16.6

    Accrued Expenses

-1.4

-0.4

4.2

-5.7

3.1

    Other Payable

2.5

4.1

6.1

-19.1

0.1

    Security Guarantee Deposit Received

1.7

1.8

-2.2

11.7

-0.9

    Security Collateral Payable

2.0

1.9

-2.3

12.8

-1.1

    Futures Traders' Equity

0.0

-2.6

1.7

3.2

1.2

    Other Current Liabilities

11.2

-3.2

8.8

0.9

-1.4

    Deferred Assets/ Income

-1.4

0.5

-0.1

-0.1

-0.2

    Impairment on Financial Assets

-

0.0

-

-

-

Cash From Operating Activities

113.0

97.5

55.8

24.5

12.1

 

 

 

 

 

 

    Financial Assets for Sale- Increase

-70.0

-105.1

-124.0

-81.5

-111.6

    Financial Assets for Sale- Decrease

70.5

116.2

81.7

75.0

128.1

    Increase/Decrease in Securities under Re

-12.7

-18.7

6.3

34.8

-36.4

    Purchase of Financial Assets-HTM,Non-C

-24.3

-26.1

-16.7

-15.3

-42.6

    Sale of Financial Assets-HTM,Non-C

34.4

36.0

25.3

28.2

29.5

    Restricted Assets

-2.0

5.1

0.1

8.4

1.3

    Financial Assets At Cost- Increase

-

0.0

-1.1

0.0

-0.2

    Financial Assets At Cost- Decrease

-

0.0

3.8

-

-

    LT Equity Investments Increase

-

0.0

-9.2

0.0

-6.5

    Long Term Investments Decrease

17.0

0.0

0.5

3.7

0.0

    Gain on Sales of Subsidiaries

-

0.0

5.3

-

-

    Capital Expenditure

-44.7

-234.5

-76.9

-41.0

-96.0

    Operating Deposits & Settlement fund

1.0

-0.9

-0.1

-1.6

-1.0

    Intangible Assets

-0.5

-0.4

-0.2

-4.1

-2.1

    Security Deposit Paid

-0.1

-0.2

0.1

0.0

-0.2

    Amortization Expenses

-0.2

-1.1

-0.5

-1.1

1.2

    Disposal of FA/Lease/Collaterals

0.8

5.5

-

-

-

    Disposal of Fixed Assets

-

-

6.8

1.6

0.1

    Acquisition of Business

2.8

9.1

13.6

2.5

1.9

    Due from the Central Bank and Other Bank

-97.2

-109.5

-2.5

-61.3

-

    Cash Discounted and Loans

-54.7

-89.3

-174.0

31.2

-

    Capital Reduction in Investee Company

0.1

0.8

0.8

0.2

5.5

    Products Deposits

-

-

2.8

-5.8

0.0

Cash From Investing Activities

-179.8

-413.0

-257.9

-26.3

-129.0

 

 

 

 

 

 

    Short Term Borrowings Increase

33.4

-

10.3

10.0

-

    Repayment of ST Borrowings

-

-69.6

-

-

-20.5

    Long Term Borrowings

-

142.0

92.9

-

-

    Repayment of LT Borrowings

-64.5

-

-

-22.1

-16.4

    Redemption of Corporate Bonds Payable

-

0.0

-63.5

-

-3.3

    Increase/Decrease in Securities under Re

-7.9

-1.9

54.7

25.1

-6.7

    Security Deposit Received

0.0

0.8

-0.3

0.0

0.1

    Employees Bonus

-

-

-

-

-0.1

    Cash Dividend

-18.5

-20.6

-10.7

0.0

-9.2

    Cash Capital

0.0

41.9

-

-

-

    Treasury Stock Transferred to Employees

-

0.0

3.0

0.0

-

    Due from Banks and Central Bank

53.1

50.2

1.7

13.6

-0.2

    Discount & Loan

-

-

-

-

-38.7

    Deposits&Rem Increase

122.6

191.8

120.5

-50.6

11.5

    Minority Interest

-7.9

4.1

13.1

-2.9

7.5

    Purchase of Treasury Shares

-21.5

-10.6

-

-

-3.0

    Short Term Notes&Bills Payable Inc/Dec

20.5

-3.9

-

-

-

Cash From Financing Activities

109.3

324.1

221.8

-26.8

-78.9

 

 

 

 

 

 

Foreign Exchange Effects

-2.8

1.7

-1.9

2.9

3.1

Net Change in Cash

39.7

10.3

17.8

-25.8

-192.7

 

 

 

 

 

 

Net Cash - Beginning Balance

109.4

99.8

75.4

97.6

294.9

Net Cash - Ending Balance

149.1

110.2

93.1

71.9

102.2

    Cash Interest Paid

9.3

8.2

18.3

22.4

36.4

    Cash Taxes Paid

13.6

12.5

5.4

2.7

3.6

 

 

Financial Health

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

Key Indicators USD (mil)

 

Quarter
Ending
31-Mar-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 (?)

307.5

-10.12%

1,390.3

-3.12%

11.27%

5.02%

Research & Development1 (?)

1.3

122.98%

-

-

-

-

Operating Income1 (?)

6.1

79.74%

51.0

-15.75%

30.92%

34.03%

Income Available to Common Excl Extraord Items1 (?)

6.6

177.67%

32.6

-23.63%

15.39%

8.59%

Basic EPS Excl Extraord Items1 (?)

0.00

188.80%

0.02

-21.90%

10.22%

5.17%

Capital Expenditures2 (?)

11.5

-46.46%

45.2

-80.63%

-3.58%

-13.40%

Cash from Operating Activities2 (?)

29.5

64.52%

113.0

16.67%

60.56%

-

Free Cash Flow (?)

17.7

-

69.1

-

-

-

Total Assets3 (?)

3,738.9

2.24%

3,730.8

5.65%

9.91%

5.82%

Total Liabilities3 (?)

2,931.6

2.44%

2,936.1

6.88%

10.49%

6.08%

Total Long Term Debt3 (?)

263.2

-3.84%

1,896.4

1.74%

10.79%

4.96%

Employees3 (?)

-

-

3831

-0.78%

3.46%

1.48%

Total Common Shares Outstanding3 (?)

1,723.3

-3.20%

1,723.3

-3.86%

4.20%

2.18%

1-ExchangeRate: TWD to USD Average for Period

29.473353

 

29.579620

 

 

 

2-ExchangeRate: TWD to USD Average for Period

29.473353

 

29.579620

 

 

 

3-ExchangeRate: TWD to USD Period End Date

29.908335

 

29.011999

 

 

 

Key Ratios

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Profitability

Gross Margin (?)

7.33%

8.22%

12.40%

8.38%

4.37%

Operating Margin (?)

3.67%

4.22%

6.60%

2.25%

0.74%

Pretax Margin (?)

4.52%

4.81%

7.99%

3.61%

-0.13%

Net Profit Margin (?)

2.34%

2.97%

4.93%

2.10%

-0.21%

Financial Strength

Current Ratio (?)

1.84

2.03

1.65

1.64

1.75

Long Term Debt/Equity (?)

2.39

2.38

1.87

2.20

2.82

Total Debt/Equity (?)

3.06

2.90

2.45

2.81

3.46

Management Effectiveness

Return on Assets (?)

1.35%

1.62%

2.69%

1.21%

-0.05%

Return on Equity (?)

4.21%

5.49%

9.08%

3.78%

-0.40%

Efficiency

Receivables Turnover (?)

4.93

4.78

4.44

4.88

5.38

Inventory Turnover (?)

5.94

6.33

6.57

6.37

6.95

Asset Turnover (?)

0.39

0.43

0.44

0.38

0.41

Market Valuation USD (mil)

P/E (TTM) (?)

19.94

.

Enterprise Value2 (?)

811.5

Price/Sales (TTM) (?)

0.43

.

Enterprise Value/Revenue (TTM) (?)

0.61

Price/Book (MRQ) (?)

0.70

.

Enterprise Value/EBITDA (TTM) (?)

8.09

Market Cap as of 30-Aug-20131 (?)

575.8

.

 

 

1-ExchangeRate: TWD to USD on 30-Aug-2013

29.961972

 

 

 

2-ExchangeRate: TWD to USD on 31-Mar-2013

29.908335

 

 

 

 

 

Annual Ratios

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Financial Strength

Current Ratio (?)

1.84

2.03

1.65

1.64

1.75

Quick/Acid Test Ratio (?)

1.49

1.58

1.29

1.30

1.33

Working Capital1 (?)

604.1

567.6

420.5

306.8

283.4

Long Term Debt/Equity (?)

2.39

2.38

1.87

2.20

2.82

Total Debt/Equity (?)

3.06

2.90

2.45

2.81

3.46

Long Term Debt/Total Capital (?)

0.59

0.61

0.54

0.58

0.63

Total Debt/Total Capital (?)

0.75

0.74

0.71

0.74

0.78

Payout Ratio (?)

54.43%

42.51%

30.90%

50.23%

0.00%

Effective Tax Rate (?)

23.62%

21.98%

22.72%

11.15%

-

Total Capital1 (?)

3,227.2

2,926.9

2,742.9

2,189.0

2,011.5

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

0.39

0.43

0.44

0.38

0.41

Inventory Turnover (?)

5.94

6.33

6.57

6.37

6.95

Days In Inventory (?)

61.42

57.69

55.58

57.30

52.50

Receivables Turnover (?)

4.93

4.78

4.44

4.88

5.38

Days Receivables Outstanding (?)

74.00

76.44

82.21

74.76

67.82

Revenue/Employee2 (?)

369,998

363,074

343,812

269,779

275,129

Operating Income/Employee2 (?)

13,567

15,310

22,706

6,073

2,029

EBITDA/Employee2 (?)

28,748

28,546

36,206

18,746

13,024

 

 

 

 

 

 

Profitability

Gross Margin (?)

7.33%

8.22%

12.40%

8.38%

4.37%

Operating Margin (?)

3.67%

4.22%

6.60%

2.25%

0.74%

EBITDA Margin (?)

7.77%

7.86%

10.53%

6.95%

4.73%

EBIT Margin (?)

3.67%

4.22%

6.60%

2.25%

0.74%

Pretax Margin (?)

4.52%

4.81%

7.99%

3.61%

-0.13%

Net Profit Margin (?)

2.34%

2.97%

4.93%

2.10%

-0.21%

COGS/Revenue (?)

88.84%

88.21%

84.18%

87.44%

90.69%

SG&A Expense/Revenue (?)

7.50%

7.57%

9.00%

10.07%

9.08%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

1.35%

1.62%

2.69%

1.21%

-0.05%

Return on Equity (?)

4.21%

5.49%

9.08%

3.78%

-0.40%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

0.04

-0.07

-0.01

-0.01

-0.05

Operating Cash Flow/Share 2 (?)

0.07

0.05

0.03

0.02

0.01

1-ExchangeRate: TWD to USD Period End Date

29.011999

30.279

29.1565

31.985

32.818

2-ExchangeRate: TWD to USD Average for Period

29.011999

30.279

29.1565

31.985

32.818

 

Current Market Multiples

Market Cap/Earnings (TTM) (?)

20.37

Market Cap/Equity (MRQ) (?)

0.71

Market Cap/Revenue (TTM) (?)

0.43

Market Cap/EBIT (TTM) (?)

13.04

Market Cap/EBITDA (TTM) (?)

5.75

Enterprise Value/Earnings (TTM) (?)

28.65

Enterprise Value/Equity (MRQ) (?)

1.01

Enterprise Value/Revenue (TTM) (?)

0.61

Enterprise Value/EBIT (TTM) (?)

18.34

Enterprise Value/EBITDA (TTM) (?)

8.09


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.52

UK Pound

1

Rs.100.26

Euro

1

Rs.84.67

 

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.