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)2190.00.00.18-62.5-18.180.17-63.04-19.051.8710.6540.64.9-32.3217.5119.63-27.11-31.539.91-42.35-7.97.84-45.52-33.450.49-60.88.890.38-63.46-22.459.87-44.02-12.427.84-45.52-33.45-51.22-61.58-62.51
24Q2 (19)2190.00.00.48-60.66-42.170.46-61.98-43.91.6938.5253.647.24-70.12-17.0726.9342.64-20.3717.1913.47-30.0114.3930.82-31.251.25-65.94-41.591.04-60.9-43.1717.6316.22-29.5914.3930.82-31.25-39.05-54.48-55.13
24Q1 (18)2190.00.01.22-48.31351.851.21-48.29348.151.22-66.94351.8524.23-7.98448.1918.88-40.14-41.2215.15-35.28-24.5511.00-44.05-17.363.67-40.42312.362.66-48.65350.8515.17-35.8-23.7711.00-44.05-17.36261.71462.21483.00
23Q4 (17)2190.00.02.36972.73129.132.341014.29122.863.69177.44-10.6526.33531.41165.6931.5410.01-11.9223.41117.57-5.3819.6666.89-13.586.161268.89151.435.18957.14129.223.63109.67-3.4719.6666.89-13.58239.59449.62469.95
23Q3 (16)2190.00.00.22-73.49-89.320.21-74.39-89.811.3320.91-57.14.17-52.23-77.9228.67-15.23-14.910.76-56.19-60.0311.78-43.72-50.650.45-78.97-91.140.49-73.22-89.1411.27-54.99-58.0311.78-43.72-50.6522.6466.9664.66
23Q2 (15)2190.00.00.83207.412.470.82203.72.51.10307.414.768.7397.51-38.2233.825.2936.3724.5622.3158.0420.9357.2566.242.14140.45-2.281.83210.172.8125.0425.8359.820.9357.2566.2421.0666.8164.70
23Q1 (14)2190.00.00.27-73.7912.50.27-74.2912.50.27-93.4612.54.42-55.44.9932.12-10.329.4620.08-18.8422.5113.31-41.498.740.89-63.6728.990.59-73.8913.4619.90-18.7121.1913.31-41.498.74-51.47-61.90-61.66
22Q4 (13)2190.00.01.03-50.0-26.431.05-49.03-25.04.1333.2351.289.91-47.54-52.8135.816.2943.4724.74-8.136.0122.75-4.6955.612.45-51.77-35.862.26-49.89-26.3824.48-8.8334.2822.75-4.6955.61-6.9352.1654.23
22Q3 (12)2190.00.02.06154.32586.672.06157.5610.343.10195.24133.0818.8933.69159.8333.6935.8552.7226.9273.23138.4423.8789.59166.415.08131.96519.514.51153.37593.8526.8571.35136.1523.8789.59166.41134.66195.91195.42
22Q2 (11)2190.00.00.81237.5-3.570.80233.33-4.761.05337.51.9414.13235.635.9224.80-0.0417.2615.54-5.19-9.0712.592.86-8.92.19217.39-3.951.78242.31-3.2615.67-4.57-8.7912.592.86-8.977.8477.3275.24
22Q1 (10)2190.00.00.24-82.8626.320.24-82.8626.320.24-91.2126.324.21-79.95-27.4124.81-0.623.7416.39-9.9105.3912.24-16.2867.670.69-81.9450.00.52-83.0623.8116.42-9.93106.5412.24-16.2867.6754.46141.91149.95
21Q4 (9)2190.00.01.40366.6752.171.40382.7681.822.73105.2631.8821.0188.8676.9224.9613.15-2.3518.1961.12-2.9314.6263.17-14.23.82365.8572.073.07372.3151.9818.2360.33-15.5614.6263.17-14.271.68151.19158.64
21Q3 (8)2190.00.00.30-64.29-58.330.29-65.48-59.721.3329.1316.677.27-45.5-41.722.064.325.6311.29-33.94-18.68.96-35.17-29.280.82-64.04-52.60.65-64.67-58.8611.37-33.82-18.088.96-35.17-29.2842.25138.91138.31
21Q2 (7)2190.00.00.84342.11425.00.84342.11342.111.03442.11145.2413.34130.0135.2721.155.4952.1617.09114.1696.6613.8289.32125.082.28395.65365.311.84338.1425.7117.18116.1122.8313.8289.32125.0839.43131.38133.40
21Q1 (6)2190.00.00.19-79.35-29.630.19-75.32-34.480.19-90.82-29.635.8-51.1441.8120.05-21.56-18.767.98-57.42-53.877.30-57.16-48.520.46-79.28-35.210.42-79.21-27.597.95-63.18-49.977.30-57.16-48.52-27.98-25.78-34.19
20Q4 (5)2190.08.960.9227.78104.440.776.9487.82.0781.58-14.8111.87-4.81-27.7125.5645.5689.4718.7435.11182.6517.0434.49205.922.2228.32103.672.0227.85121.9821.5955.55223.6917.0434.49205.92--0.00
20Q3 (4)2190.00.00.72350.00.00.72278.950.01.14171.430.012.47119.930.017.5626.330.013.8759.610.012.67106.350.01.73253.060.01.58351.430.013.8880.030.012.67106.350.0--0.00
20Q2 (3)2190.00.00.16-40.740.00.19-34.480.00.4255.560.05.6738.630.013.90-43.680.08.69-49.770.06.14-56.70.00.49-30.990.00.35-39.660.07.71-51.480.06.14-56.70.0--0.00
20Q1 (2)2198.960.00.27-40.00.00.29-29.270.00.27-88.890.04.09-75.090.024.6882.950.017.30160.940.014.18154.580.00.71-34.860.00.58-36.260.015.89138.230.014.18154.580.0--0.00
19Q4 (1)2010.00.00.450.00.00.410.00.02.430.00.016.420.00.013.490.00.06.630.00.05.570.00.01.090.00.00.910.00.06.670.00.05.570.00.0--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)
2024/1112.76164.8712.6353.9561.7518.74N/A本年累計增加主要係出售J37案桃園市大園區客運一段54地號於本年完成程序認列土地收入較多所致。
2024/104.82314.812.4441.1987.028.15N/A本年累計增加主要係出售J37案桃園市大園區客運一段54地號於本年完成程序認列土地收入較多所致。
2024/91.16-46.44-30.436.38109.974.922.99本年累計增加主要係出售J37案桃園市大園區客運一段54地號於本年完成程序認列土地收入較多所致。
2024/82.1737.7228.1535.22124.936.1218.42本年累計增加主要係出售J37案桃園市大園區客運一段54地號於本年完成程序認列土地收入較多所致。
2024/71.57-33.7893.933.05136.656.8916.36同期增加係自建案J58案完工認列房地收入;本年累計主要係出售J37案於本年完成過戶程序認列土地收入所致。
2024/62.38-19.16-1.7131.47139.297.2414.28本年累計增加主要係出售J37案桃園市大園區客運一段54地號於本年完成程序認列土地收入較多所致。
2024/52.9452.63-25.2529.1171.067.7613.33本年累計增加主要係出售J37案桃園市大園區客運一段54地號於本年完成程序認列土地收入較多所致。
2024/41.93-33.34-18.9226.16284.6423.64.38本年累計增加主要係出售J37案桃園市大園區客運一段54地號於本年完成程序認列土地收入較多所致。
2024/32.89-84.618.1324.23447.7224.234.16本年累計增加主要係出售J37案桃園市大園區客運一段54地號於本年完成程序認列土地收入較多所致。
2024/218.78634.711662.521.341119.0731.643.18主要係去年出售J37案桃園市大園區客運一段地號於本期完成程序認列土地收入較多所致。
2024/12.56-75.18273.332.56273.3324.194.16主係今年同期自建案餘屋J36、J48案認列房地銷售收入較多所致。
2023/1210.3-9.03657.2243.66-7.3826.333.95主係今年同期自建案J48案認列房地銷售收入較多所致。
2023/1111.33140.91540.633.35-27.1317.75.88主係今年同期自建案J48案完工認列房地銷售收入較多所致。
2023/104.7181.81-30.722.03-49.958.0612.91-
2023/91.67-1.38-74.5817.32-53.454.1725.51本年同期及累計較去年減少係因自建案部份僅餘屋銷售過戶,故認列收入較少所致。
2023/81.69108.38-82.3615.66-48.934.9221.62本年同期較去年減少係因自建案部份僅餘屋銷售過戶,故認列收入較少所致。
2023/70.81-66.43-70.3313.96-33.727.1614.85本年較去年同期減少主係因去年同期J36案完工過戶認列房地收入;今年同期自建案僅餘屋銷售過戶所致。
2023/62.42-38.52-46.4913.15-28.258.7311.71-
2023/53.9365.55-1.2310.73-22.298.9811.37-
2023/42.38-11.1-57.736.8-30.826.1216.71本年較去年同期減少主係因去年同期J49-2案完工過戶認列房地收入;今年同期自建案僅餘屋銷售過戶所致。
2023/32.67150.85373.474.425.134.4222.23主係今年同期自建案J49-3案完工認列房地銷售收入較多所致。
2023/21.0755.62-30.11.75-51.943.1131.6本年累計較去年減少係因自建案部份僅餘屋銷售過戶,故認列收入較少所致
2023/10.68-49.67-67.670.68-67.673.8125.78本年同期較去年減少係因自建案部份僅餘屋銷售過戶,故認列收入較少所致
2022/121.36-23.04-90.047.14-0.579.919.49本年較去年同期減少主係因去年同期J46案完工過戶認列房地收入;今年同期自建案僅餘屋銷售過戶所致。
2022/111.77-73.93-64.9745.7835.4215.126.22本年同期較去年減少係因自建案部份僅餘屋銷售過戶,故認列收入較少所致。
2022/106.783.36190.0144.0153.0522.944.1主係今年同期自建案J36案認列房地銷售收入較多所致。
2022/96.56-31.5523.6237.2240.9218.894.82-
2022/89.59250.41604.9530.6645.2716.855.41主係今年同期自建案J36案、J49-2案認列房地銷售收入較多所致
2022/72.74-39.45357.9321.076.7111.248.1主係今年同期自建案J36案完工認列房地銷售收入較多所致。
2022/64.5213.48185.8418.33-4.2414.136.65主係今年同期自建案J51-1案完工認列房地銷售收入較多所致。
2022/53.98-29.15190.013.81-21.3610.179.24主係今年同期自建案J51-1案完工認列房地銷售收入較多所致。
2022/45.62895.84-45.879.83-39.297.7112.19-
2022/30.56-62.97-88.144.21-27.514.2122.91本年較去年同期減少主係因去年同期J49案完工過戶認列房地收入;今年同期自建案僅餘屋銷售過戶所致。
2022/21.52-28.01118.363.64250.2317.255.59本期較去年同期增加主要係自建案交屋數增加認列房地銷售收入較多所致。
2022/12.12-84.43519.652.12519.6520.784.64本期較去年同期增加主要係自建案交屋數增加認列房地銷售收入較多所致。
2021/1213.61169.55147.5747.4139.0321.04.37本月營收增加主要係自建案J46、J51案完工過戶認列房地銷售收入較多所致。
2021/115.05115.81-7.8633.818.1712.77.22-
2021/102.34-55.93160.8928.7524.349.0110.18本年同期較去年增加主要係自建案J44案認列房地銷售收入較多所致。
2021/95.31290.27-46.9326.4118.837.2713.07-
2021/81.36127.625.6121.172.673.5426.84本年累計增加主要係自建案J49案完工過戶認列房地銷售收入較多所致。
2021/70.6-62.2-49.319.7480.573.5526.74本年累計增加主要係自建案J49案完工過戶認列房地銷售收入較多所致。
2021/61.5815.1335.3819.1596.2713.346.42本年累計增加主要係自建案J49案完工過戶認列房地銷售收入較多所致。
2021/51.37-86.77-12.5617.56104.5516.525.18本年累計增加主要係自建案J49案完工過戶認列房地銷售收入較多所致。
2021/410.39118.02254.8916.19130.7715.855.4主係今年出售J33案之土地於本期完成所有權登記程序認列土地收入較多及自建案J49案認列房地銷售收入較多所致。
2021/34.76582.29144.965.841.945.814.48主係今年同期自建案J49案完工認列房地銷售收入較多所致。
2021/20.7104.28-55.241.04-51.496.5412.86本年同期及累計較去年減少主係因自建案部份僅餘屋銷售過戶,故認列收入較少所致。
2021/10.34-93.78-41.50.34-41.511.327.43-
2020/125.50.31-18.4334.1-22.411.876.49-
2020/115.48511.16.0128.6-23.1216.384.71-
2020/100.9-91.03-80.1323.12-27.8212.196.33本月較去年同期減少,主要係去年同期自建案J40完工並完成產權移轉認列房地收入較多所致。
2020/910.01676.72294.2122.23-19.2512.475.49主係今年同期本公司出售J35-1案之房地完成所有權登記程序認列房地收入較多所致。
2020/81.299.267.1112.22-51.083.6418.84本公司因108年出售J23、J26案之土地完成所有權登記程序認列收入,以致去年累計營收較高。
2020/71.180.92-36.2910.93-54.033.9217.48本公司因108年出售J23、J26案之土地完成所有權登記程序認列收入,以致去年累計營收較高。
2020/61.17-25.63-31.869.75-55.525.6712.88本公司因108年出售J23、J26案之土地完成所有權登記程序認列收入,以致去年累計營收較高。
2020/51.57-46.32-65.598.59-57.536.4411.32主係去年同期因本公司出售J23案之土地於108年5月完成所有權登記程序認列土地收入較多所致。
2020/42.9350.48-64.477.02-55.186.4311.34主係去年同期因本公司出售J26案之土地於108年4月完成所有權登記程序認列土地收入較多所致。
2020/31.9424.66-35.814.09-44.864.0917.5-
2020/21.56166.99-7.082.14-51.18.888.06本年累計較去年累計減少主係因自建案部份僅餘屋銷售過戶,故認列收入較少所致。
2020/10.58-91.32-78.410.58-78.410.0N/A本期較去年同期減少主係因自建案部份僅餘屋銷售過戶;承攬工案部份於本期尚未大量投入興建,故認列收入較少所致。
2019/126.7430.3844.4943.9570.490.0N/A主係本年自建案J39,J39-1,J35,J40案認列房地銷售收入較多及出售土地J23,J26,J30案於本年認列土地收入較多所致。
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)2190.03.66-10.513.64-12.2943.66-7.3831.783.5922.09-0.0918.52-3.649.64-7.499.76-6.158.08-10.82
2022 (9)2190.04.0950.924.1552.0147.14-0.5730.6834.2722.1142.019.2252.1810.4241.1910.440.359.0651.25
2021 (8)2190.02.7132.22.7339.2947.4139.0322.8510.9815.573.0412.63-4.977.3843.37.4137.735.9932.23
2020 (7)2198.962.05-7.661.96-9.6834.1-22.4120.5913.1315.1123.8513.2919.415.15-3.925.38-2.04.53-7.36
2019 (6)2019.242.2210.452.1710.7143.9570.4818.20-27.6312.20-31.7711.13-35.255.3616.275.4915.584.8910.38
2018 (5)1840.552.01101.01.96196.9725.7830.625.1553.4517.8897.7917.1955.284.61157.544.7587.014.43102.28
2017 (4)1830.01.00-13.040.66-28.2619.747.5716.39-25.79.04-26.0811.07-14.321.79-20.092.54-2.312.19-7.59
2016 (3)1830.01.15-8.00.92-19.318.35-17.2322.063.7112.237.012.9212.152.24-11.462.60.02.37-7.06
2015 (2)1835.781.25-60.061.14-54.422.17-45.4921.271.1411.43-17.7111.52-13.772.53-55.222.6-53.572.55-53.04
2014 (1)17315.333.13-22.332.50-6.7240.67-10.6521.03013.89013.3605.65-3.425.6-7.595.43-10.54

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。