| 民國114年第3季 |
| 單位:新台幣仟元 |
| 會計項目 |
114年第3季 |
113年第3季 |
本期累計 |
去年同期累計 |
| |
金額 |
% |
金額 |
% |
金額 |
% |
金額 |
% |
| 收入 |
|
|
|
|
|
|
|
|
| 利息收入 |
5,194,606 |
7.21 |
5,779,704 |
8.56 |
16,077,135 |
7.59 |
17,521,292 |
8.28 |
| 保費收入 |
2,676,943 |
3.71 |
2,306,209 |
3.42 |
7,493,864 |
3.54 |
6,208,562 |
2.94 |
| 再保佣金收入 |
201,076 |
0.28 |
236,551 |
0.35 |
619,517 |
0.29 |
726,109 |
0.34 |
| 手續費收入 |
2,718 |
0.00 |
2,686 |
0.00 |
7,807 |
0.00 |
7,786 |
0.00 |
| 採用權益法認列之關聯企業及合資利益之份額 |
617,956 |
0.86 |
649,390 |
0.96 |
2,042,185 |
0.96 |
2,202,847 |
1.04 |
| 透過損益按公允價值衡量之金融資產及負債利益 |
1,406,028 |
1.95 |
-600,772 |
-0.89 |
178,622 |
0.08 |
622,870 |
0.29 |
| 透過其他綜合損益按公允價值衡量之金融資產已實現利益 |
99,962 |
0.14 |
86,495 |
0.13 |
388,808 |
0.18 |
327,274 |
0.15 |
| 銷貨收入淨額 |
|
|
|
|
|
|
|
|
| 銷貨收入 |
56,687,339 |
78.66 |
53,231,574 |
78.85 |
168,166,480 |
79.35 |
167,164,285 |
79.03 |
| 銷貨退回 |
224,026 |
0.31 |
291,122 |
0.43 |
593,299 |
0.28 |
796,411 |
0.38 |
| 銷貨折讓 |
658,188 |
0.91 |
775,266 |
1.15 |
2,249,333 |
1.06 |
2,316,314 |
1.10 |
| 銷貨收入淨額 |
55,805,125 |
77.43 |
52,165,186 |
77.27 |
165,323,848 |
78.01 |
164,051,560 |
77.56 |
| 租賃收入 |
4,873,484 |
6.76 |
4,779,504 |
7.08 |
15,499,237 |
7.31 |
14,871,634 |
7.03 |
| 勞務收入 |
1,071,174 |
1.49 |
1,024,883 |
1.52 |
2,121,597 |
1.00 |
2,308,985 |
1.09 |
| 處分不動產、廠房及設備利益 |
19,569 |
0.03 |
17,293 |
0.03 |
47,878 |
0.02 |
688,149 |
0.33 |
| 投資性不動產利益 |
38,891 |
0.05 |
36,307 |
0.05 |
136,761 |
0.06 |
364,709 |
0.17 |
| 採用覆蓋法重分類之利益 |
-202,479 |
-0.28 |
154,127 |
0.23 |
114,211 |
0.05 |
-94,519 |
-0.04 |
| 兌換利益 |
-246,781 |
-0.34 |
287,918 |
0.43 |
446,952 |
0.21 |
315,919 |
0.15 |
| 其他收入 |
565,357 |
0.78 |
532,232 |
0.79 |
1,464,562 |
0.69 |
1,415,915 |
0.67 |
| 未實現銷貨損益 |
-54,894 |
-0.08 |
49,582 |
0.07 |
-108,404 |
-0.05 |
-84,378 |
-0.04 |
| 已實現銷貨損益 |
0 |
0.00 |
0 |
0.00 |
82,160 |
0.04 |
69,323 |
0.03 |
| 收入合計 |
72,068,735 |
100.00 |
67,507,295 |
100.00 |
211,936,740 |
100.00 |
211,524,037 |
100.00 |
| 支出 |
|
|
|
|
|
|
|
|
| 利息費用 |
1,833,223 |
2.54 |
1,876,694 |
2.78 |
5,450,861 |
2.57 |
5,247,435 |
2.48 |
| 承保費用 |
156 |
0.00 |
107 |
0.00 |
401 |
0.00 |
328 |
0.00 |
| 佣金費用 |
791,644 |
1.10 |
969,625 |
1.44 |
2,642,999 |
1.25 |
3,604,447 |
1.70 |
| 保險賠款與給付 |
1,181,311 |
1.64 |
1,146,822 |
1.70 |
3,518,330 |
1.66 |
3,030,523 |
1.43 |
| 其他保險負債淨變動 |
205,656 |
0.29 |
-139,474 |
-0.21 |
693,251 |
0.33 |
-442,448 |
-0.21 |
| 銷貨成本 |
48,961,224 |
67.94 |
46,080,382 |
68.26 |
146,355,468 |
69.06 |
146,017,090 |
69.03 |
| 租賃成本 |
4,054,318 |
5.63 |
4,057,508 |
6.01 |
12,427,030 |
5.86 |
11,950,337 |
5.65 |
| 勞務成本 |
1,012,136 |
1.40 |
981,066 |
1.45 |
2,105,916 |
0.99 |
2,066,716 |
0.98 |
| 營業費用 |
|
|
|
|
|
|
|
|
| 推銷費用 |
2,515,001 |
3.49 |
2,551,814 |
3.78 |
7,846,860 |
3.70 |
8,146,439 |
3.85 |
| 管理及總務費用 |
2,208,647 |
3.06 |
1,901,077 |
2.82 |
5,998,875 |
2.83 |
5,906,121 |
2.79 |
| 研究發展費用 |
103,512 |
0.14 |
116,499 |
0.17 |
266,021 |
0.13 |
188,280 |
0.09 |
| 營業費用合計 |
4,827,160 |
6.70 |
4,569,390 |
6.77 |
14,111,756 |
6.66 |
14,240,840 |
6.73 |
| 處分投資損失 |
0 |
0.00 |
0 |
0.00 |
6,880 |
0.00 |
0 |
0.00 |
| 投資性不動產費用及損失 |
10,998 |
0.02 |
10,219 |
0.02 |
29,639 |
0.01 |
24,703 |
0.01 |
| 預期信用減損損失 |
1,205,150 |
1.67 |
1,504,426 |
2.23 |
3,863,274 |
1.82 |
3,995,694 |
1.89 |
| 投資之預期信用減損損失 |
0 |
0.00 |
-49 |
0.00 |
37 |
0.00 |
-68 |
0.00 |
| 非投資之預期信用減損損失 |
1,205,150 |
1.67 |
1,504,475 |
2.23 |
3,863,237 |
1.82 |
3,995,762 |
1.89 |
| 其他支出 |
119,949 |
0.17 |
110,365 |
0.16 |
317,588 |
0.15 |
287,508 |
0.14 |
| 支出合計 |
64,202,925 |
89.09 |
61,167,130 |
90.61 |
191,523,393 |
90.37 |
190,023,173 |
89.84 |
| 繼續營業單位稅前淨利(淨損) |
7,865,810 |
10.91 |
6,340,165 |
9.39 |
20,413,347 |
9.63 |
21,500,864 |
10.16 |
| 所得稅費用-繼續營業單位 |
1,474,359 |
2.05 |
1,211,767 |
1.80 |
4,097,968 |
1.93 |
2,649,275 |
1.25 |
| 繼續營業單位本期淨利(淨損) |
6,391,451 |
8.87 |
5,128,398 |
7.60 |
16,315,379 |
7.70 |
18,851,589 |
8.91 |
| 本期淨利(淨損) |
6,391,451 |
8.87 |
5,128,398 |
7.60 |
16,315,379 |
7.70 |
18,851,589 |
8.91 |
| 其他綜合損益 |
|
|
|
|
|
|
|
|
| 不重分類至損益之項目 |
|
|
|
|
|
|
|
|
| 透過其他綜合損益按公允價值衡量之權益工具評價利益(損失) |
1,265,728 |
1.76 |
-1,733,901 |
-2.57 |
-1,162,579 |
-0.55 |
348,358 |
0.16 |
| 不重分類至損益之項目總額 |
1,265,728 |
1.76 |
-1,733,901 |
-2.57 |
-1,162,579 |
-0.55 |
348,358 |
0.16 |
| 後續可能重分類至損益之項目 |
|
|
|
|
|
|
|
|
| 國外營運機構財務報表換算之兌換差額 |
710,623 |
0.99 |
220,268 |
0.33 |
-857,021 |
-0.40 |
871,703 |
0.41 |
| 透過其他綜合損益按公允價值衡量之債務工具利益(損失) |
5,494 |
0.01 |
9,596 |
0.01 |
14,274 |
0.01 |
-6,244 |
0.00 |
| 避險工具之利益(損失) |
-77,926 |
-0.11 |
98,796 |
0.15 |
30,559 |
0.01 |
51,137 |
0.02 |
| 採用權益法認列之關聯企業及合資其他綜合損益之份額-可能重分類至損益之項目 |
24,617 |
0.03 |
-4,863 |
-0.01 |
-38,806 |
-0.02 |
2,447 |
0.00 |
| 採用覆蓋法重分類之其他綜合損益 |
202,479 |
0.28 |
-154,127 |
-0.23 |
-114,211 |
-0.05 |
94,519 |
0.04 |
| 與可能重分類之項目相關之所得稅 |
-23,072 |
-0.03 |
9,660 |
0.01 |
5,106 |
0.00 |
-1,854 |
0.00 |
| 後續可能重分類至損益之項目總額 |
888,359 |
1.23 |
160,010 |
0.24 |
-970,311 |
-0.46 |
1,015,416 |
0.48 |
| 其他綜合損益淨額 |
2,154,087 |
2.99 |
-1,573,891 |
-2.33 |
-2,132,890 |
-1.01 |
1,363,774 |
0.64 |
| 本期綜合損益總額 |
8,545,538 |
11.86 |
3,554,507 |
5.27 |
14,182,489 |
6.69 |
20,215,363 |
9.56 |
| 淨利(淨損)歸屬 |
|
|
|
|
|
|
|
|
| 母公司業主 |
5,583,025 |
7.75 |
4,280,619 |
6.34 |
13,847,332 |
6.53 |
16,037,343 |
7.58 |
| 非控制股權 |
808,426 |
1.12 |
847,779 |
1.26 |
2,468,047 |
1.16 |
2,814,246 |
1.33 |
| 綜合損益總額歸屬 |
|
|
|
|
|
|
|
|
| 母公司業主 |
7,573,315 |
10.51 |
2,588,644 |
3.83 |
11,964,231 |
5.65 |
17,117,983 |
8.09 |
| 非控制股權 |
972,223 |
1.35 |
965,863 |
1.43 |
2,218,258 |
1.05 |
3,097,380 |
1.46 |
| 基本每股盈餘 |
|
|
|
|
|
|
|
|
| 基本每股盈餘合計 |
10.03 |
|
7.69 |
|
24.86 |
|
28.79 |
|
| 稀釋每股盈餘 |
|
|
|
|
|
|
|
|
| 稀釋每股盈餘合計 |
10.01 |
|
7.69 |
|
24.84 |
|
28.77 |
|
|