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)4290.05.410.03-96.3-97.170.07-91.14-92.630.883.53-30.715.69-87.04-82.7223.69-5.990.946.82-44.51-56.892.46-68.82-81.260.39-92.78-92.510.12-96.54-97.213.97-68.27-75.942.46-68.82-81.26341.33914.35891.93
24Q2 (19)4295.1510.570.811925.0485.710.791875.0372.410.852025.0269.5743.92769.71259.7525.200.083330.7712.29129.72141.857.8984.78132.235.41900.0668.423.471827.78528.412.51140.12179.187.8984.78132.23337.39913.02888.07
24Q1 (18)4080.255.150.04-98.95-90.910.04-98.87-90.00.04-99.21-90.915.05-94.92-73.0825.18-8.415.565.35-72.12-55.534.27-72.66-53.080.27-98.58-88.050.18-98.84-89.355.21-73.2-56.444.27-72.66-53.0853.3679.7787.41
23Q4 (17)4070.04.93.80258.491287.53.55273.681144.125.08300.064.499.33201.644374.3227.4917.1322.0219.1921.3134.3215.6218.96127.7119.07266.031637.915.5260.471350.019.4417.82142.5515.6218.96127.71560.57431.62350.63
23Q3 (16)4074.94.91.06604.760.950.95427.593.261.27452.17-62.7632.93919.5124.1723.473108.97-45.0715.82153.86-51.4413.13153.64-52.895.21648.428.774.3630.865.3916.50204.43-50.5413.13153.64-52.89418.36228.51127.54
23Q2 (15)3880.00.0-0.21-147.73-130.43-0.29-172.5-146.030.23-47.73-90.253.23-82.78-87.12-0.78-103.58-103.8-29.37-344.14-352.54-24.48-369.01-327.72-0.95-142.04-132.53-0.81-147.93-130.22-15.80-232.11-236.44-24.48-369.01-327.72331.1344.8922.58
23Q1 (14)3880.00.00.44237.5-73.650.40217.65-73.510.44-85.76-73.6518.76745.05-57.2821.79-3.28-18.612.03121.51-35.299.10116.15-38.012.26282.26-72.31.69236.29-73.8411.96126.18-35.639.10116.15-38.01330.0853.5140.34
22Q4 (13)3880.00.0-0.32-130.48-114.48-0.34-136.96-116.433.09-9.38-23.332.22-84.89-94.9222.53-47.27-23.05-55.92-271.64-367.56-56.36-302.22-387.4-1.24-125.89-113.58-1.24-130.39-114.47-45.69-236.96-326.75-56.36-302.22-387.4-63.14-39.15-45.47
22Q3 (12)3880.00.01.0552.1712.90.9246.03-2.133.4144.4987.3614.69-41.4-51.8842.73108.1399.7732.58180.14142.5927.87159.26136.194.7964.0416.834.0852.2412.7133.36188.08176.1627.87159.26136.19-42.16-3.25-6.12
22Q2 (11)3880.00.00.69-58.68-30.30.63-58.28-33.682.3641.32165.1725.07-42.91-5.1120.53-23.31-19.6511.63-37.44-32.9710.75-26.77-25.762.92-64.22-36.242.68-58.51-30.2111.58-37.67-29.8210.75-26.77-25.76-21.18-41.55-42.66
22Q1 (10)3880.02.111.67-24.431770.01.51-27.051610.01.67-58.561770.043.910.5527343.7526.77-8.57-62.6518.59-11.05106.9414.68-25.14106.058.16-10.621954.556.46-24.621756.4118.58-7.79107.6514.68-25.14106.0521.7956.6046.58
21Q4 (9)3880.023.572.21137.6302.07120.21866.674.03121.43706.043.6743.047301.6929.2836.8941.6520.9055.62111.119.6166.191547.99.13122.68915.188.57136.7485600.020.1566.898.1319.6166.191547.929.3065.7859.58
21Q3 (8)3880.031.530.93-6.063000.00.94-1.052250.01.82104.49243.430.5315.56839.3821.39-16.28-35.3613.43-22.59112.511.80-18.51602.384.1-10.481852.383.62-5.735071.4312.08-26.79375.5911.80-18.51602.388214.03541.97524.48
21Q2 (7)3882.1137.10.991090.0453.570.951050.02475.00.89990.067.9226.4216412.51043.7225.55-64.355.9717.35106.48390.6214.48105.97141.114.581140.913371.433.841084.62592.3116.50106.8150.0514.48105.97141.118169.81545.00556.48
21Q1 (6)38021.0247.86-0.100-111.36-0.1062.96-115.62-0.10-120.0-111.360.16-72.88-98.9271.67246.73163.78-267.84-42.27-1562.01-242.74-20498.32-1708.61-0.4460.71-116.12-0.39-4000.0-117.11-242.74-2486.82-1684.46-242.74-20498.32-1708.61-77.36-50.00-356.02
20Q4 (5)3146.4422.180.00-100.0-100.0-0.27-775.0-196.430.50-5.66-86.070.59-81.85-91.920.67-37.53-37.08-188.26-3078.8-1166.021.19-29.17-92.12-1.12-633.33-186.820.01-85.71-99.0910.17300.39-38.551.19-29.17-92.12--0.00
20Q3 (4)2954.240.00.03110.710.00.04200.00.00.530.00.03.2540.690.033.0937.250.06.32205.860.01.68104.770.00.21250.00.00.07108.970.02.54107.70.01.68104.770.0--0.00
20Q2 (3)28310.120.0-0.28-131.820.0-0.04-106.250.00.53-39.770.02.31-84.480.024.11-11.260.0-5.97-132.590.0-35.22-333.40.0-0.14-105.130.0-0.78-134.210.0-32.97-315.210.0-35.22-333.40.0--0.00
20Q1 (2)2570.00.00.88104.650.00.64128.570.00.88-75.490.014.88104.40.027.17-17.290.018.323.740.015.09-0.070.02.73111.630.02.28107.270.015.32-7.430.015.09-0.070.0--0.00
19Q4 (1)2570.00.00.430.00.00.280.00.03.590.00.07.280.00.032.850.00.017.660.00.015.100.00.01.290.00.01.10.00.016.550.00.015.100.00.0--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)
2024/1121.82-48.76151.02119.0626.5466.03N/A本期營收較去年同期增加,主要係本期「新都心段」完工過戶所致。
2024/1042.582514.9639.7497.2413.8745.7N/A-
2024/91.639.4469.3854.66-0.475.6946.39本期較去年同期增加,主係成屋銷售及工程收入較去年同期增加所致。
2024/81.49-42.15-39.753.03-1.7217.0615.47-
2024/72.57-80.2-91.2851.540.0945.255.83本月較去年同期減少,主係去年「覆鼎金段」建案完工過戶所致。
2024/613.0-56.22873.248.97122.6843.925.55本期營收較去年同期增加,主要係本期「陽明段」完工過戶所致。
2024/529.682291.432818.4935.9874.1631.637.7本期營收較去年同期增加,主要係本期「陽明段」完工過戶所致。
2024/41.2477.0141.316.29-67.953.6866.12本期累計營收較去年累計減少,主要係去年年底「創研段」完工陸續於本期過戶,不及去年同期「廣明段」建案完工過戶所致。
2024/30.7-59.75-61.75.05-73.075.0551.73本期營收較去年同期減少,主要係去年年底「創研段」完工陸續於本期過戶,不及去年同期「廣明段」建案完工過戶所致。
2024/21.74-33.18-89.544.35-74.364.524.05本期營收較去年同期減少,主要係去年年底「創研段」完工陸續於本期過戶,不及去年同期「廣明段」建案完工過戶所致。
2024/12.61-95.66896.32.61896.371.473.66本期營收較去年同期增加,主要係去年年底「創研段」完工陸續於本期過戶所致;去年同期僅有租金收入。
2023/1260.17592.227136.61154.2679.699.332.51本期較去年同期增加,主係「創研段」建案完工過戶所致。
2023/118.69-71.471415.4594.0910.6240.136.22本月較去年同期增加,主係「武東段」建案完工過戶所致。
2023/1030.473069.63654.9885.41.0833.97.36本月較去年同期增加,主係「武東段」建案完工過戶所致。
2023/90.96-61.03-92.654.92-34.3532.939.55本月較去年同期減少主係去年同期處分營建用地所致;本期主要係成屋銷售及工程收入等。
2023/82.47-91.63131.5953.96-23.6333.319.44本月較去年同期增加,主係「覆鼎金段」建案完工過戶所致。
2023/729.52109.554663.5751.5-26.031.869.87本月較去年同期增加,主係「覆鼎金段」建案完工過戶所致。
2023/61.3431.28-91.621.99-68.113.23100.13本期較去年同期減少主要係本期「廣明段」建案完工規模不及去年同期「碧柳段」所致。
2023/51.0215.79-60.8720.66-61.073.7386.81本期較去年同期減少主要係本期「廣明段」建案完工規模不及去年同期「碧柳段」所致。
2023/40.88-52.02-86.6219.64-61.0819.3816.69本期較去年同期減少主要係本期「廣明段」建案完工規模不及去年同期「碧柳段」所致。
2023/31.83-89.01-95.5118.76-57.2718.7615.12本期較去年同期減少主要係本期「廣明段」建案完工規模不及去年同期「碧柳段」所致。
2023/216.676268.281444.7216.93453.6617.7615.97本期營收較去年同期增加,主要差異係本期「廣明段」建案完工過戶及成屋銷售所致,去年同期主要為成屋銷售及工程收入等。
2023/10.26-68.51-86.770.26-86.771.67170.23本期較去年同期減少,係本期主要為租金收入及專櫃淨額收入所致。
2022/120.8344.96-96.9685.88-14.782.22130.39本月較去年同期減少係去年同期「東金段」、「仁信段2」及「福德段」建案完工過戶所致。
2022/110.57-29.32-95.6785.0515.8414.3920.08本月較去年同期減少主係去年同期處分營建用地「Triple 2」所致。
2022/100.81-93.75-73.3484.4840.4314.8819.42本月較去年同期減少係去年「東金段」建案完工過戶所致;本年累計較去年同期增加係「碧柳段」及「惠民段」建案完工過戶所致。
2022/913.01120.6-39.4883.6746.4914.6919.15本月較去年同期減少係去年「東金段」建案完工過戶所致;本年累計較去年同期增加係「碧柳段」及「惠民段」建案完工過戶所致。
2022/81.0772.01-71.7570.6698.3717.5915.99本月較同期減少係去年「KODA」建案完工過戶所致;本年累計較同期增加係本期「碧柳段」及「惠民段」建案完工過戶所致。
2022/70.62-96.1-88.2469.6118.5219.1314.71本月較去年同期減少,主係本月無交屋過戶所致。 本年累計較去年增加,係「碧柳段」及「惠民段」完工過戶及成屋銷售所致。
2022/615.91511.8760.2768.98159.4925.0710.9本月較去年同月增加,主係「惠民段」建案完工過戶所致;累計較去年增加,係「碧柳段」及「惠民段」建案完工過戶及成屋銷售所致。
2022/52.6-60.4-84.1153.07218.6250.015.46本月較去年同期減少係去年同期「仁信段」建案完工過戶所致;本年累計較去年同期增加係「碧柳段」建案完工過戶及成屋銷售所致。
2022/46.57-83.924878.1250.4717008.548.495.63本期營收較去年同期增加,主要差異係本期「碧柳段」建案完工過戶及成屋銷售所致,去年同期僅有租賃收入。
2022/340.853685.5774782.343.9126816.543.916.61本期營收較去年同期增加,主要差異係本期「碧柳段」建案完工過戶及成屋銷售所致,去年同期僅有租賃收入。
2022/21.08-45.461821.043.062716.4630.429.54本月營收及本年累計營收較去年同期增加,主要係本期為去年年底完工個案餘屋銷售,去年同期僅有租金收入所致。
2022/11.98-92.763676.311.983676.3142.616.81本月營收及本年累計營收較去年同期增加,主要係本期為去年年底完工個案餘屋銷售,去年同期僅有租金收入所致。
2021/1227.36106.275982.58100.79379.1643.677.06本期較去年同期增加,主要差異係本月有完工個案過戶交屋所致。
2021/1113.27335.7621939.973.42256.737.88.16本期較去年同期增加,主要差異係本期有完工個案過戶交屋以及處分營建用地所致。
2021/103.04-85.833548.8660.16193.1128.3110.89本期較去年同期增加,主要差異係本月有新完工個案過戶交屋所致。
2021/921.49469.691722.0357.11179.4130.5310.23本期較去年同期增加,主要差異係本月有新完工個案過戶交屋所致。
2021/83.77-28.37217.3135.6284.9418.9616.47本期較去年同期增加,主要差異係本月有新完工個案過戶交屋所致。
2021/75.27-46.93497.6331.8576.2331.559.9本期較去年同期增加,主要差異係本月有新完工個案過戶所致。
2021/69.93-39.333402.826.5854.6326.4211.44本期較去年同期增加,主要差異係本月有新完工個案過戶所致。
2021/516.3612305.41520.4116.66-1.4816.5518.27本月較去年同期增加,主要差異係本月有新完工個案過戶交屋所致。
2021/40.13141.77-86.980.3-98.140.241246.2本月無交屋過戶,營收來源為租賃收入及工程收入。
2021/30.05-2.88-99.530.16-98.90.161751.53本月無交屋過戶,營收來源為租賃收入。
2021/20.067.19-97.050.11-96.660.56511.62本月無交屋過戶,營收來源為租賃收入
2021/10.05-88.35-96.10.05-96.10.56507.97本月無交屋過戶,營收來源為租賃收入
2020/120.45647.41-84.4621.03-68.260.59435.15本期較去年同期減少,主係本期餘屋銷售成交量及本期完工建案規模不及去年同期所致。
2020/110.06-27.85-93.1120.58-67.521.32195.19本期較去年同期減少,主係本期餘屋銷售成交量及本期完工建案規模不及去年同期所致。
2020/100.08-92.92-97.6220.52-67.162.45105.34本期較去年同期減少,主係本期餘屋銷售成交量及本期完工建案規模不及去年同期所致。
2020/91.18-0.78-80.1420.44-65.353.2573.71本期較去年同期減少,主係本期餘屋銷售成交量及本期完工建案規模不及去年同期所致。
2020/81.1934.89-16.6319.26-63.692.35101.78本期較去年同期減少,主係本期餘屋銷售成交量及本期完工建案規模不及去年同期所致。
2020/70.88211.02-61.2618.07-64.992.17110.16本期較去年同期減少,主係本期餘屋銷售成交量及本期完工建案規模不及去年同期所致。
2020/60.28-71.93-87.4717.19-65.162.3187.21本期較去年同期減少,主係本期餘屋銷售成交量及本期完工建案規模不及去年同期所致。
2020/51.01-0.36-86.2316.91-64.0913.6514.73本期較去年同期減少,主係本期餘屋銷售成交量及新完工建案規模不及去年同期所致。
2020/41.01-91.28-78.7915.9-60.014.5513.82本期與去年同期差異,主係本期餘屋銷售成交量及新完工建案規模均不及去年同期所致。
2020/311.63509.46-66.1314.88-57.4414.8812.76本期與去年同期差異主要係去年新完工建案之過戶成交量較本期新完工建案成交量較多所致。
2020/21.9141.96226.173.25414.986.1530.88本月及本年累計營收均較去年同期增加,主係本期成屋銷售過戶量較去年同期增加所致。
2020/11.34-53.562790.231.342790.230.0N/A本月營收及本年累計營收較去年同期增加主要係本期為餘屋銷售,去年同期僅有租金收入所致。
2019/122.9231.02-31.7366.27356.590.0N/A本月營收較去年同期減少係因本月僅餘屋銷售;本年累計營收較去年同期增加主係本年度新增完工個案陸續過戶交屋所致。
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)4074.95.0663.754.6169.49154.2679.6225.34-8.0916.58-2.6413.46-3.5825.5874.8526.4877.1220.6872.48
2022 (9)3880.03.09-23.332.72-29.5385.88-14.7927.576.1217.03-1.2213.96-9.7614.63-15.7714.95-9.1211.99-23.34
2021 (8)38823.574.03815.913.86943.24100.79379.2725.98-5.7317.24116.3115.47117.5817.37933.9316.45890.9615.64889.87
2020 (7)31422.180.44-86.540.37-85.3221.03-68.2727.563.037.97-53.127.11-48.141.68-85.091.66-82.821.58-82.86
2019 (6)2576.643.271716.672.52740.066.27354.5326.75-25.1317.0087.0213.71339.4211.27753.799.661757.699.221861.7
2018 (5)2419.550.18-95.90.30-89.2514.58-74.0435.739.379.09-58.833.12-84.571.32-89.350.52-95.590.47-95.86
2017 (4)2208.914.39213.572.79232.1456.17128.7132.6710.8622.0839.5720.2234.812.4218.7711.8198.7311.36207.86
2016 (3)2023.061.40-49.090.84-49.724.56-46.9929.4718.6415.82-3.315.00-2.853.89-48.683.95-47.823.69-48.39
2015 (2)19615.982.75-65.881.67-53.2246.33-3.7224.84-41.3216.36-50.2315.44-51.237.58-52.097.57-51.947.15-53.05
2014 (1)1693.688.063404.353.572875.048.12401.2542.33032.87031.66015.821263.7915.751459.4115.233907.89

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。