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)886.026.023.72615.38202.443.88462.32212.93.779525.0-42.0922.21249.21379.729.0915.99-29.8419.5486.99-33.214.78118.64-33.244.34557.58221.483.28662.79218.4518.96151.13-32.2114.78118.64-33.24444.37404.12392.45
24Q2 (19)830.00.00.52192.86-89.010.69322.58-84.87-0.0492.86-100.766.36639.53-74.8925.08-6.24-8.810.45125.87-48.276.76112.53-56.580.66288.57-87.110.43193.48-89.097.55111.98-62.16.76112.53-56.58308.5042.73140.83
24Q1 (18)830.00.0-0.56-107.41-201.82-0.31-40.91-143.06-0.56-108.97-201.820.86-22.52-86.1326.75-9.665.11-40.40-149.69-430.88-53.95-167.08-829.05-0.35-94.44-146.05-0.46-100.0-200.0-63.02-215.1-761.97-53.95-167.08-829.05-49.27-114.68-79.32
23Q4 (17)830.00.0-0.27-121.95-1450.0-0.22-117.74-237.56.24-4.1522.831.11-76.03-67.7329.61-28.5817.55-16.18-155.32-314.3-20.20-191.24-4491.3-0.18-113.33-169.23-0.23-122.33-1250.0-20.00-171.51-597.51-20.20-191.24-4491.3-78.88-97.97-95.28
23Q3 (16)830.00.01.23-74.0108.471.24-72.8193.756.5123.328.664.63-81.721.0941.4650.7645.7329.2544.888.2222.1442.2104.811.35-73.6390.141.03-73.86106.027.9740.4195.0522.1442.2104.81113.42343.00230.26
23Q2 (15)830.00.04.73760.077.824.56533.3377.435.28860.018.1225.33308.55101.5127.508.06-9.1820.2065.44-8.9315.57110.41-11.885.12573.6883.513.94756.5277.4819.92109.24-9.015.57110.41-11.88194.391705.00441.67
23Q1 (14)830.00.00.552650.0-69.440.72350.0-59.550.55-89.17-69.446.280.23-32.1725.451.03-16.6112.2161.72-44.37.401508.7-54.960.76192.31-62.00.462200.0-69.339.52136.82-54.957.401508.7-54.9627.671276.69137.50
22Q4 (13)830.00.00.02-96.61-96.920.16-75.0-77.145.080.461.783.44-24.89-16.125.19-11.46-28.927.55-51.42-63.960.46-95.74-96.520.26-63.38-69.770.02-96.0-96.34.02-71.97-78.940.46-95.74-96.52-44.23-87.22-75.05
22Q3 (12)830.00.00.59-77.82-81.390.64-75.1-79.425.0613.2103.214.58-63.56-52.4928.45-6.04-12.015.54-29.94-36.4210.81-38.82-60.580.71-74.55-69.920.5-77.48-81.0614.34-34.49-38.6110.81-38.82-60.58-13.02-15.02-15.36
22Q2 (11)830.00.02.6647.78818.922.5744.381051.854.47148.33757.3512.5737.53030.28-0.79-53.3122.181.19100.0317.677.55100.022.7939.51262.52.2248.0816.1321.893.6100.0317.677.55100.0280.23112.3599.33
22Q1 (10)830.00.01.80176.92680.651.78154.291036.841.80-42.68680.659.14122.932185.030.52-13.8868.5321.924.63152.8116.4324.19125.582.0132.561276.471.5177.78676.9221.1310.69132.916.4324.19125.5832.7348.7138.40
21Q4 (9)830.00.00.65-79.5241.30.70-77.49404.353.1426.1393.464.1-57.47502.9435.449.6283.2520.95-14.28170.0713.23-51.75123.440.86-63.56530.00.54-79.55242.1119.09-18.28133.8213.23-51.75123.44-28.73438.63587.18
21Q3 (8)830.00.03.17956.761685.03.111251.853555.562.49466.18508.29.6401454.8432.33-50.1519.324.44100.04294.2827.42100.03201.482.361083.333050.02.64951.611652.9423.36100.03186.4527.42100.03201.48-50.00468.70604.87
21Q2 (7)830.01.22-0.37-19.35-85.0-0.27-42.11-237.5-0.68-119.35-65.850-100.0-100.064.86258.1492.92-63991.90-154060.2-246496.92-83559.50-129994.19-149514.15-0.24-41.18-200.0-0.31-19.23-93.75-83432.40-129796.31-149286.57-83559.50-129994.19-149514.15-70.596.63-12.36
21Q1 (6)830.00.0-0.3132.61-47.62-0.1917.39-11.76-0.3171.03-47.620.4-41.18344.4418.11-6.36-20.92-41.51-38.8375.5-64.23-13.7868.25-0.1715.0-13.33-0.2631.58-44.44-64.23-13.7868.25-64.23-13.7868.25-15.75-48.70-69.09
20Q4 (5)830.00.0-0.46-130.0-119.05-0.23-155.56-27.78-1.07-75.41-9.180.689.68019.34-28.63-65.62-29.90-137.6899.94-56.45-108.9299.9-0.2-150.0-33.33-0.38-123.53-111.11-56.45-108.9299.9-56.45-108.9299.9--0.00
20Q3 (4)831.220.0-0.200.00.0-0.09-12.50.0-0.61-48.780.00.62113.790.027.10-19.390.0-12.5851.520.0-27.0251.620.0-0.080.00.0-0.17-6.250.0-27.0251.620.0-27.0251.620.0--0.00
20Q2 (3)82-1.20.0-0.204.760.0-0.0852.940.0-0.41-95.240.00.29222.220.033.6246.810.0-25.9584.690.0-55.8572.390.0-0.0846.670.0-0.1611.110.0-55.8572.390.0-55.8572.390.0--0.00
20Q1 (2)830.00.0-0.210.00.0-0.175.560.0-0.2178.570.00.0900.022.90-59.290.0-169.4599.650.0-202.2999.630.0-0.150.00.0-0.180.00.0-202.2999.630.0-202.2999.630.0--0.00
19Q4 (1)830.00.0-0.210.00.0-0.180.00.0-0.980.00.000.00.056.250.00.0-48193.800.00.0-55000.000.00.0-0.150.00.0-0.180.00.0-55000.000.00.0-55000.000.00.0--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)
2024/102.0636.81390.7831.48-13.9410.33N/A本月營收與上月營收之差異,主係於今年新個案及成屋仍持續入帳。
2024/91.5-77.811073120.029.43-18.6322.213.37本月營收與去年同期之差異,主係於今年新個案仍持續入帳。
2024/86.77-51.379198.3127.92-22.7825.222.97本月營收與去年同期之差異,主係於今年新個案開始大量入帳。
2024/713.93208.24205.5821.15-41.3920.23.71本月營收與去年同期之差異,主係於今年新個案開始大量入帳。
2024/64.52158.76-42.37.22-77.096.3613.29本月營收與去年同期之差異,主係於今年新個案開始部分入帳,但去年同期則為較大量入帳。
2024/51.751700.79-82.062.7-88.592.0341.56本月營收與去年同期之差異,主係於今年新個案開始部分入帳,但去年同期則為較大量入帳。
2024/40.1-49.3-98.740.96-93.140.29293.19本月營收與去年同期之差異,本月僅有租金收入及成屋入帳。
2024/30.19147054.0-91.310.86-86.140.86100.55本月營收與去年同期之差異,本月僅有成屋入帳。
2024/20.0-99.98-99.990.67-83.291.178.25兩年同期之差異,主要係本月僅有認列租金收入。兩年度累計營收之差異,係去年有新個案及成屋入帳。
2024/10.6753.11-73.310.67-73.311.3663.4兩年同期之差異,主係預售個案已全數過戶交屋,本月僅成屋入帳。兩年 度累計營收之差異,係去年有新個案及成屋入帳。
2023/120.4468.64-82.037.2825.351.1176.1兩年同期之差異,主係預售個案已全數過戶交屋,本月僅成屋入帳。兩年度累計營收之差異,係今年有新個案及成屋入帳。
2023/110.26-38.22-55.2936.8434.880.68125.08兩年同期之差異,主係預售個案已全數過戶交屋,本月僅成屋入帳。兩年度累計營收之差異,係今年有新個案及成屋入帳。
2023/100.42299079.0-4.7936.5836.830.49172.36-
2023/90.0-99.87.6936.1737.534.6317.6本年與去年累計營收之差異,主係有新個案及成屋入帳所致。
2023/80.07-98.4-92.4836.1737.5312.466.54本月營收與上月營收之差異,主係有個案已全數過戶交屋,與去年同期與累計營收之差異,係有新個案及成屋入帳所致。
2023/74.56-41.826.0836.0942.522.133.68本月營收與上月營收之差異,係有個案已進入交屋過戶尾聲。與去年同期與累計營收之差異,係有新個案及成屋入帳所致。
2023/67.83-19.55152.0631.5345.2425.333.27本月營收與去年同期之差異,主係有新個案及成屋入帳所致。
2023/59.7425.5232.1123.727.419.74.2-
2023/47.76251.98270.4813.9624.311.467.22本月營收與上月、去年同期之差異,係本月有新個案銷售入帳所致。
2023/32.247.2-73.496.2-32.096.216.03本月營收與去年同期及本年累計與去年累計營收之差異,主係有個案已進入交屋過戶尾聲所致。
2023/21.5-40.2262.44.0386.736.4315.48當月及累計營收成長之差異,係本月有新個案銷售入帳所致。
2023/12.53.27512.352.5512.355.5118.06當月及累計營收成長之差異,係本月有新個案銷售入帳所致。
2022/122.42318.91307.5829.74110.143.4429.83本月營收與累計營收成長之差異,係本月有新個案銷售入帳所致。
2022/110.5831.54-68.3427.31101.471.02100.81本月營收與累計營收成長之差異,係本月開始有新個案銷售入帳所致。
2022/100.44338323.0-73.826.74127.951.4172.89本月營收與上月、去年同期之差異,係因本月僅成屋案過戶入帳,無預售新個案可供過戶入帳,但累計營收仍較去年同期大幅成長。
2022/90.0-99.98-99.9926.3161.674.5822.22本月營收與上月、去年同期之差異,係因本月無新個案可供過戶入帳,但累計營收仍較去年同期大幅成長。
2022/80.97-73.19-41.3526.31178.017.6913.24本月營收與上月、去年同期之差異,係有個案已進入交屋過戶尾聲。累計營收較去年成長之差異,係有新個案銷售入帳所致。
2022/73.6216.333012710.025.336153.9914.097.23當月及累計營收成長之差異,係本月有個案銷售入帳所致。
2022/63.11-57.832390420.021.715262.812.578.13本月營收與上月之差異,係有個案已全數交屋過戶。累計營收較去年成長之差異,係有新個案銷售入帳所致。
2022/57.37252.026142380.018.64496.6517.785.75本月交屋驗屋已回歸正常速度。本月及累計營收較去年成長之差異,係有新個案銷售入帳所致。
2022/42.09-74.821744780.011.232676.1710.829.44因疫情擴散,影響4月交屋驗屋速度,後續可恢復正常。因有新個案銷售入帳,4月及累計營收,仍較去年同期大幅成長。
2022/38.321913.036397020.09.142159.329.1411.77當月及累計營收成長之差異,係本月有新個案銷售入帳所致。
2022/20.411.038488.770.82103.291.4275.91當月及累計營收成長之差異,係本月有個案銷售入帳所致。
2022/10.41-31.252.340.412.342.8337.98-
2021/120.59-67.4649469.214.15743.224.126.32當月及累計營收成長之差異,係本月有新個案銷售入帳所致。
2021/111.838.84169.7213.56708.3611.59.39當月及累計營收成長之差異,係本月有新個案銷售入帳所致。
2021/101.68-78.981399700.011.731073.7411.329.54當月及累計營收成長之差異,係本月有新個案銷售入帳所致。
2021/97.99383.571414.6710.05905.769.6411.17當月及累計營收成長之差異,係本月有新個案銷售入帳所致。
2021/81.651377020.01377020.02.06336.341.6565.19當月及累計營收成長之差異,係本月有新個案銷售入帳所致。
2021/70.0-7.69-99.860.4-14.090.0291216.22兩期本月增減百分比差異大,係因今年度銷售個案本月尚未入帳。
2021/60.08.33-99.850.46.650.0300972.97兩期本月增減百分比差異大,係因今年度本月個案銷售尚未入帳。
2021/50.00.0-7.690.439.630.0300972.97-
2021/40.0-7.69-99.940.439.650.0122007.91兩期本月增減百分比差異大,係因今年度本月個案銷售尚未入帳;兩期累計成長原因為本年個案累計銷售總金額較高。
2021/30.0-97.298.330.4365.870.4217.99兩期累計增減百分比差異大,係因本年個案銷售總金額較高
2021/20.0-98.79-94.440.4366.360.41217.41本月僅有認列租金收入,但本年個案銷售總金額較高
2021/10.433194.2363109.00.4363109.01.0881.75因有個案銷售認列收入
2020/120.0-99.82990.91.68894.530.68125.52因租金收入增加
2020/110.68564767.0616118.01.68894.471.2170.71因有個案銷售認列收入
2020/100.0-99.979.091.0492.910.53161.51因有個案銷售認列收入
2020/90.53439558.0479527.01.0493.230.62116.15因有個案銷售認列收入。
2020/80.0-99.86-99.850.47180.150.18396.04因有個案銷售認列收入。
2020/70.092.346.070.47440.290.18396.02因有個案銷售認列收入。
2020/60.0968930.881481.80.3856552.20.29228.32因有個案銷售認列收入。
2020/50.0-99.9318.180.2951655.40.2329.05因有個案銷售認列收入。
2020/40.2168967.0168967.00.2964277.80.29230.81因有個案銷售認列收入。
2020/30.0-99.869.090.0926209.10.09740.04因有個案銷售認列收入。
2020/20.0978618.278618.20.0939309.10.09740.12因有個案銷售認列收入。
2020/10.00.00.00.00.00.0194696.97-
2019/120.00.0-99.860.17-94.340.0N/A本月收入較去年減少,係因建案陸續完銷所致。
2019/110.00.0-99.910.17-94.190.0N/A本月收入較去年減少,係因建案陸續完銷所致。
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)830.06.1020.326.3022.5737.2825.3528.96-1.7618.91-2.4313.96-1.977.0522.46.7122.455.222.93
2022 (9)830.05.0761.465.1452.9829.74110.1829.48-10.219.38-2.4714.24-23.035.76104.985.48121.864.2361.45
2021 (8)830.03.1403.36014.15742.2632.8331.9519.87018.5002.8102.4702.620
2020 (7)830.0-1.070-0.5701.68888.2424.8821.43-30.040-53.030-0.50-0.890-0.890
2019 (6)830.0-0.980-0.8200.17-94.320.49-15.89-426.330-483.440-0.720-0.820-0.820
2018 (5)8310.67-0.360-0.2302.98-69.924.362.83-6.830-10.130-0.20-0.30-0.30
2017 (4)757.141.3189.861.1725.819.914.7223.69-0.4610.429.349.8675.441.0325.610.98100.00.98100.0
2016 (3)700.00.699.520.9343.088.6312.0823.8016.559.5327.245.62-2.090.8241.380.498.890.4911.36
2015 (2)700.00.6300.6507.73400.020.42-50.027.4905.7400.5800.4500.440
2014 (1)700.0-0.830-0.6000.22-97.840.860-228.690-260.880-0.510-0.550-0.580

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。