玩股撇步(動畫小學堂)  

  • 理想的成長型公司, 本業EPS的成長幅度會大於營收的成長幅度
  • 營收到某個數字後, 本業EPS呈現不成比例的增加, 有可能是規模經濟的效應
  • 如果是有淡旺季的公司, 是否有淡季不淡, 旺季更旺的情況
  • 漲很多的股票要留意 EPS 較上季是否有大幅衰退的情況
  • 如果EPS衰退,要觀察同業是不是有一樣的狀況
  • 要留意增資減資和公司債對股本及EPS的影響
成長能力-近20季
加權平均股數 QoQ YoYEPS QoQ YoY本業EPS QoQ YoY累計EPS QoQ YoY營收 QoQ YoY毛利率(%) QoQ YoY營業利益率 QoQ YoY稅後淨利率 QoQ YoY營業利益 QoQ YoY稅後淨利 QoQ YoY稅前淨利率(%) QoQ YoY稅後淨利率(%) QoQ YoY兩季平均(YOY)營收成長率(%)兩季平均(YOY)EPS成長率(%)兩季平均(YOY)本業EPS成長率(%)
24Q3 (20)880.00.033.2541462.53097.1232.97109800.03132.3534.492681.45364.8237.514708.971482.784.5371.1544.9981.25282.1770.4477.61767.15101.9530.4817829.412597.3529.1241500.03100.081.53209.8869.2977.61767.15101.952317.4920684.7054851.34
24Q2 (19)880.03.530.08-93.1-97.650.03-97.32-99.081.246.9-80.720.78-74.0-91.3849.39-11.524.6421.26-49.15-44.298.95-73.53-72.010.17-86.4-95.070.07-93.07-97.5826.31-37.93-31.58.95-73.53-72.01-22.0614.9920.49
24Q1 (18)882.333.531.16123.08-61.721.12138.3-61.641.16-85.32-61.723.029.87-62.5955.82-1.4319.6641.8164.0312.1833.8173.925.921.25111.86-58.191.01124.44-60.5542.3955.7314.0133.8173.925.9213.6736.5442.19
23Q4 (17)86-2.272.380.52-50.0373.680.47-53.92295.837.906.471485.962.31-2.531000.056.63-2.861158.4425.49-46.53126.2819.44-49.41125.210.59-47.79395.00.45-50.55381.2527.22-43.48136.8419.44-49.41125.21-38.17-59.70-61.31
23Q3 (16)883.533.531.04-69.41750.01.02-68.71780.07.4215.42052.632.37-73.81887.558.3023.521699.3847.6724.92186.7538.4320.21165.641.13-67.25969.230.91-68.51750.048.1625.38184.3338.4320.21165.64-30.48-28.60-28.53
23Q2 (15)850.00.03.4012.213500.03.2611.644175.06.43112.213022.739.0512.843380.7747.201.18891.638.162.39215.5331.970.16199.253.4515.383933.332.8912.893712.538.413.31209.3731.970.16199.251865.95853.48664.16
23Q1 (14)851.193.663.031694.742625.02.921316.672754.553.03631.582625.08.023719.053545.4546.65936.67880.0437.27138.43184.9931.92141.4172.712.991595.03090.02.561700.02660.037.18150.32187.1331.92141.4172.711853.28838.00628.34
22Q4 (13)84-1.1820.0-0.19-18.7529.63-0.24-60.0-33.33-0.57-50.0-3.640.21-12.5-22.224.5038.89-5.66-96.99-76.51-66.25-77.10-31.68-7.32-0.2-53.85-25.0-0.16-14.2915.79-73.89-29.38-4.14-77.10-31.68-7.32-10.10-39.38-73.75
22Q3 (12)850.016.44-0.16-60.0-128.57-0.15-87.5-114.29-0.38-72.73-35.710.24-7.6950.03.24-31.93-31.93-54.95-66.36-70.33-58.55-81.78-91.09-0.13-44.44-160.0-0.14-75.0-180.0-57.11-62.61-105.14-58.55-81.78-91.095.24-21.66-30.12
22Q2 (11)853.6616.44-0.1016.679.09-0.0827.2720.0-0.22-83.33-4.760.2618.18160.04.760.00.21-33.0324.6862.06-32.2126.6359.87-0.0910.00.0-0.0820.00.0-35.1217.6956.55-32.2126.6359.87-0.1736.1233.08
22Q1 (10)8217.1430.16-0.1255.56-20.0-0.1138.89-37.5-0.1278.18-20.00.22-18.5269.234.76-0.21-1.65-43.8524.8419.13-43.9038.8910.48-0.137.5-42.86-0.147.37-66.67-42.6739.8610.84-43.9038.8910.4825.12-115.07-59.12
21Q4 (9)70-4.1162.79-0.27-285.71-3.85-0.18-157.140.0-0.55-96.4380.970.2768.7504.770.21101.38-58.34-80.8499.73-71.84-134.4699.49-0.16-220.05.88-0.19-280.0-72.73-70.95-154.8599.56-71.84-134.4699.4964.38-124.67-63.57
21Q3 (8)730.069.77-0.0736.3630.0-0.0730.00.0-0.28-33.3389.310.1660.004.760.21102.17-32.2662.9499.36-30.6461.8299.06-0.0544.4416.67-0.0537.5-25.0-27.8465.5599.09-30.6461.8299.0618.4613.182.50
21Q2 (7)7315.8769.77-0.11-10.082.81-0.10-25.082.76-0.21-110.091.70.1-23.08152.634.75-1.860-87.05-60.550-80.26-63.660-0.09-28.57-125.0-0.08-33.3370.37-80.82-68.870-80.26-63.660-11.5425.7715.28
21Q1 (6)6346.5146.51-0.1061.5494.68-0.0855.5687.88-0.1096.5494.680.130-40.914.84101.4157.76-54.2299.75-54.34-49.0499.6586.54-0.0758.8212.5-0.0645.4592.5-47.8699.764.6-49.0499.6586.540.00-49.23-50.79
20Q4 (5)430.02.38-0.26-160.0-336.36-0.18-157.14-460.0-2.89-10.31-14550.000-100.0-346.25-57.96-1904.33-21685.00-332.25-345953.27-14037.50-329.33-199213.48-0.17-183.33-525.0-0.11-175.0-320.0-16047.50-422.65-198462.18-14037.50-329.33-199213.48--0.00
20Q3 (4)430.00.0-0.1084.380.0-0.0787.930.0-2.62-3.560.00100.00.0-219.2000.0-5016.8000.0-3269.6000.0-0.06-50.00.0-0.0485.190.0-3070.4000.0-3269.6000.0--0.00
20Q2 (3)430.00.0-0.6465.960.0-0.5812.120.0-2.53-34.570.0-0.19-186.360.00.00100.00.00.00100.00.00.00100.00.0-0.0450.00.0-0.2766.250.00.00100.00.00.00100.00.0--0.00
20Q1 (2)432.380.0-1.88-1809.090.0-0.66-1420.00.0-1.88-9500.00.00.22-65.620.0-8.38-143.670.0-35.13-660.290.0-364.41-5268.940.0-0.08-300.00.0-0.8-1700.00.0-135.18-1770.950.0-364.41-5268.940.0--0.00
19Q4 (1)420.00.00.110.00.00.050.00.00.020.00.00.640.00.019.190.00.06.270.00.07.050.00.00.040.00.00.050.00.08.090.00.07.050.00.0--0.00
年/月營收月增率(%)去年同期年增率(%)累計營收累計營收年增率(%)近三月累計營收存貨銷售比自結稅前EPS自結稅前累計EPS備註(年增率變動50%需說明原因)
2024/110.53-20.89-47.5442.5100.962.86N/A配合銷售個案交屋認列收入
2024/100.67-59.44-2.1741.97108.432.98N/A配合銷售個案交屋認列收入
2024/91.66152.8694.9341.3112.3437.510.55配合銷售個案交屋認列收入
2024/80.66-98.1332.6239.64113.1436.20.57配合銷售個案交屋認列收入
2024/735.210098.53321.8338.99115.3435.820.57配合銷售個案交屋及出售桃園市桃園區會稽段土地案認列收入
2024/60.3524.43-81.053.78-77.830.7831.87配合銷售個案交屋認列收入
2024/50.2871.93-83.353.44-77.451.6415.24配合銷售個案交屋認列收入
2024/40.16-86.56-97.13.16-76.722.2511.11配合銷售個案交屋認列收入
2024/31.235.32-84.763.0-62.593.08.08配合銷售個案交屋認列收入
2024/20.89-2.891162.191.81150.732.4110.08配合銷售個案交屋認列收入
2024/10.9150.731139.80.911139.82.539.57配合銷售個案交屋認列收入
2023/120.61-40.21737.9721.762249.12.3110.77配合銷售個案交屋認列收入
2023/111.0147.521514.5221.152377.12.559.74配合銷售個案交屋認列收入
2023/100.69-19.18861.9920.142445.552.0312.23配合銷售個案交屋認列收入
2023/90.8572.041072.619.452602.722.378.78配合銷售個案交屋認列收入
2023/80.49-51.96665.8718.62774.153.356.23配合銷售個案交屋認列收入
2023/71.03-43.54923.8318.13007.644.524.61配合在建個案完工預售戶認列收入
2023/61.829.383305.4517.083441.949.052.3配合在建個案完工預售戶認列收入
2023/51.67-70.061431.7715.253458.9815.111.38配合在建個案完工預售戶認列收入
2023/45.57-29.365502.1913.594148.3213.511.54配合在建個案完工預售戶認列收入
2023/37.8811110.416631.08.023538.378.023.04配合在建個案完工預售戶認列收入
2023/20.07-4.6188.620.14-16.980.22112.63與去年同期差異主要因依各期完工進度不同致工程收入差異
2023/10.071.88-45.880.07-45.880.21116.68-
2022/120.0715.19185.960.9340.130.21120.04本公司營運轉型並自110年2月起開始認列營建收入,與去年同期差異主要因依各期完工進度不同致工程收入差異
2022/110.06-12.09-58.50.8534.330.21119.93本公司營運轉型並自110年2月起開始認列營建收入,與去年同期差異主要因依各期完工進度不同致工程收入差異
2022/100.07-1.48-21.960.7963.330.21118.93本公司營運轉型並自110年2月起開始認列營建收入,與去年同期差異主要因依各期完工進度不同致工程收入差異
2022/90.0712.3647.830.7283.20.2497.43本公司營運轉型並自110年2月起開始認列營建收入,與去年同期差異主要因依各期完工進度不同致工程收入差異
2022/80.06-35.78-15.420.6588.250.22105.9本公司營運轉型並自110年2月起開始認列營建收入,與去年同期差異主要因依各期完工進度不同致工程收入差異
2022/70.187.77189.810.58117.820.2688.07本公司營運轉型並自110年2月起開始認列營建收入,與去年同期差異主要因依各期完工進度不同致工程收入差異
2022/60.05-50.791919.240.48107.10.2681.84本公司營運轉型並自110年2月起開始認列營建收入,與去年同期差異主要因依各期完工進度不同致工程收入差異
2022/50.119.48126.720.4386.230.2683.9本公司營運轉型並自110年2月起開始認列營建收入,與去年同期差異主要因依各期完工進度不同致工程收入差異
2022/40.1110.9592.250.3275.570.18116.56本公司營運轉型並自110年2月起開始認列營建收入,與去年同期差異主要因依各期完工進度不同致工程收入差異
2022/30.0526.3889.490.2268.960.2290.98本公司營運轉型並自110年2月起開始認列營建工程收入,與去年同期差異主要因依各期完工進度不同致工程收入差異
2022/20.04-72.63-64.660.1764.130.2100.96本公司營運轉型並自110年2月起開始認列營建工程收入10,526仟元,與去年同期差異主要因依各期完工進度不同致工程收入差異
2022/10.14438.3567975.00.1467975.00.3164.15去年同期為餐飲烘焙收入,本公司營運轉型並自110年2月起開始認列營建工程收入,故兩期合併營收差異較鉅.
2021/120.03-83.288620.680.6665.840.2771.8本期營收為工程收入,較前期增加2,500仟元,累計營收較前期增加26,239仟元,係因飯店業務停止營運,本期已無餐飲收入
2021/110.1565.2952065.50.6459.610.2965.96本期營收為工程收入,較前期增加15,099仟元,累計營收較前期增加23,739仟元,係因飯店業務停止營運,本期已無餐飲收入
2021/100.0986.6243480.90.4821.710.2288.77本期營收為工程收入,較前期增加9,131仟元,累計營收較前期增加8,640仟元,係因飯店業務停止營運,本期已無餐飲收入
2021/90.05-35.7118761.50.39-1.230.16108.75本期營收為工程收入,較前期增加4,878仟元,累計營收較前期減少491仟元,係因飯店業務停止營運,本期已無餐飲收入.
2021/80.08120.0424509.70.34-13.50.11153.16本期營收為工程收入,較前期增加7,598仟元,累計營收較前期減少5,369仟元,係因飯店業務停止營運,本期已無餐飲收入
2021/70.031208.34998.520.27-32.650.09204.01本期營收為工程收入,較前期增加3,399仟元,累計營收較前期減少12,967仟元,係因飯店業務停止營運,本期已無餐飲收入.
2021/60.0-94.47-90.290.23-41.280.1149.77本期營收為工程收入,較前期減少2,465仟元,係因飯店業務停止營運,本期已無餐飲收入.
2021/50.05-7.16129.740.23-37.650.12123.06前期屬繼續營業單位營收分別為261仟元(當月),2,730仟元(累計)其差異係今年開始認列營建工程收入致營收增加
2021/40.05107.92219.340.18-47.690.1884.19前期屬繼續營業單位營收分別為230仟元(當月),2,469仟元(累計)其差異係今年開始認列營建工程收入致營收增加
2021/30.02-76.4310.340.13-60.70.13108.05前期屬繼續營業單位營收分別為282仟元(當月),2,240仟元(累計)其差異係今年開始認列營建工程收入致營收增加
2021/20.1152625.0114.670.11-65.870.11133.09本期合併營收增加5,633仟元,主係本期認列承攬工程收入所致.
2021/10.0-31.03-99.920.0-99.920.018076.92客房部門及餐飲部門已停止營運(麵包坊除外)
2020/120.00.0-99.870.4-82.660.016518.99客房部門自5月起停止營運,餐飲部門自6月起停止營運(麵包坊除外)
2020/110.038.09-99.850.4-80.810.017171.05客房部門自5月起停止營運,餐飲部門自6月起停止營運(麵包坊除外)
2020/100.0-19.23-99.90.4-78.720.016730.77客房部門自5月起停止營運,餐飲部門自6月起停止營運(麵包坊除外)
2020/90.0-16.12-99.810.4-76.040.09584.0客房部門自5月起停止營運,餐飲部門自6月起停止營運(麵包坊除外).
2020/80.0-54.41-99.880.4-73.860.03423.47客房部門自5月起停止營運,餐飲部門自6月起停止營運(麵包坊除外).
2020/70.0-97.5-99.570.4-68.340.05245.19客房部門自5月起停止營運,餐飲部門自6月起停止營運(麵包坊除外).
2020/60.0330.74-84.020.4-63.720.06177.75客房部門自5月起停止營運,餐飲營收下滑係受新冠肺炎疫情影響
2020/50.0229.04-87.870.37-59.950.06192.01客房部門自本月起停止營運,餐飲營收下滑係受新冠肺炎疫情影響。
2020/40.02-28.15-91.180.35-53.540.09130.27本月營收下滑係受心冠肺炎疫情影響
2020/30.02-54.15-88.60.33-41.340.3332.55本月營收下滑係受新冠肺炎疫情影響
2020/20.05-81.14-70.670.31-15.990.5320.28本月營收下滑係受新冠肺炎疫情影響
2020/10.2616.5929.570.2629.570.0N/A-
2019/120.228.97-8.512.34.650.0N/A-
成長能力-近10年
加權平均股數 YoYEPS YoY本業EPS YoY營收 YoY毛利率(%) YoY營業利益率 YoY稅後淨利率 YoY營業利益 YoY稅前淨利 YoY稅後淨利 YoY
2023 (10)862.387.8907.67021.762239.7849.211041.7637.52031.3308.1608.2306.820
2022 (9)8420.0-0.570-0.5900.9340.914.31-9.83-55.490-51.760-0.510-0.470-0.480
2021 (8)7062.79-0.550-0.4300.662100.04.780-55.660-58.670-0.370-0.380-0.390
2020 (7)432.38-2.890-1.5000.03-75.0-22.480-1121.690-3863.470-0.360-0.270-1.230
2019 (6)4282.610.020-0.0300.12-94.5512.99171.19-249.0306.410-0.30-0.2600.010
2018 (5)230.0-0.470-0.1602.2-0.94.79-44.56-7.480-4.820-0.160-0.130-0.110
2017 (4)230.00.10-82.14-0.1002.22-12.948.64-49.06-3.7601.01-79.6-0.0800.03-81.250.02-84.62
2016 (3)230.00.56-63.40.10-72.222.55-8.2716.96-44.195.00-66.264.95-60.210.13-68.290.16-64.440.13-62.86
2015 (2)230.01.5334.210.3638.462.782.5830.398.514.8243.7412.4430.260.4146.430.4545.160.3534.62
2014 (1)230.01.14660.00.2685.712.717.9728.01010.3109.5500.28100.00.31520.00.26766.67

免責聲明

本網站所有資料僅供參考,如使用者依本資料交易發生交易損失需自行負責,本網站對資料內容錯誤﹑更新延誤不負任何責任。