3567 |
北城證券研發部提供 非經同意不得轉載 本刊內容僅供參考 投資人應謹慎考量投資風險 本公司不負任何法律責任 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3567 逸昌 |
實收資本額 |
340 (百萬) |
|
|
|
|
|
|
|
|
|
市 場
別 |
OTC |
上 櫃 日 期 |
2010/11/22 |
|
|
|
|
|
|
|
|
|
發 言
人 |
林榮勳 |
電 話 |
03-5544308 |
|
|
|
|
|
|
|
|
|
地 址 |
新竹縣竹北市新泰路35號4樓之1 |
|
|
|
|
|
|
|
|
|
產 業
別 |
電子上游-IC-封測 |
|
|
|
|
|
|
|
|
|
主要產品 |
晶圓測試、雷射修整、成品IC測試、外觀檢查、捲帶包裝等服務 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025/5/2 股價 |
28.95 |
法人買賣超合計(近一日) |
買超 6 張 |
|
|
|
|
|
|
|
|
|
2025/5/2
漲跌 |
0.10 |
法人買賣超合計(近一週) |
買超
34 張 |
|
|
|
|
|
|
|
|
|
2025/5/2
漲跌幅 |
0.35 |
法人買賣超合計(近一月) |
賣超 -19 張 |
|
|
|
|
|
|
|
|
|
券 資 比 |
0.00 |
外資連3買 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
最新股利發放 |
股東會日期 |
現金股利(元) |
股票股利(元) |
除權日 |
除息日 |
殖利率 |
|
|
|
|
|
|
|
2023/06/13 |
2.10 |
0.02 |
2007/09/13 |
2023/07/11 |
7.25% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
股利年度 |
股東會日期 |
現金股利(元) |
股票股利(元) |
除權日 |
除息日 |
扣抵率(%) |
殖利率 |
股利殖利率 |
現金殖利率 |
|
|
|
|
2024 |
2025/06/13 |
1.80 |
0.00 |
|
|
|
6.22% |
0% |
6.22% |
|
|
|
|
2023 |
2024/06/13 |
2.70 |
0.00 |
|
2024/07/11 |
|
9.33% |
0% |
9.33% |
|
|
|
|
2022 |
2023/06/13 |
2.10 |
0.00 |
|
2023/07/11 |
|
7.25% |
0% |
7.25% |
|
|
|
|
2021 |
2022/06/14 |
2.60 |
0.00 |
|
2022/07/27 |
|
8.98% |
0% |
8.98% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
機構估稅後EPS |
2.06 |
K(9) |
42.22 |
|
技術面 |
技術面 |
基本面 |
基本面 |
籌碼面 |
|
|
|
|
淨值(元) |
17.77 |
D(9) |
53.29 |
評分表 |
(短線) |
(中長線) |
(安全性) |
(成長性) |
|
|
|
|
預估本益比 |
14.05 |
周K(9) |
49.73 |
|
0 |
0.8 |
1.6 |
0.4 |
0.5 |
|
|
|
|
股價淨值比 |
1.63 |
周D(9) |
52.3 |
綜合評分: |
3.3 |
建議: |
不列入追踪 |
目標價: |
30.4 |
|
|
|
|
月線乖離率 |
3.05 |
季線乖離率 |
-6.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025/4/2 |
2025/4/11 |
2025/4/18 |
2025/4/25 |
2025/5/2 |
20*PE |
41.06 |
3*PB |
53.28 |
|
|
|
|
股價 |
31.50 |
26.90 |
28.15 |
28.70 |
28.95 |
15*PE |
30.80 |
2*PB |
35.52 |
|
|
|
|
成交量(千股) |
86 |
747 |
202 |
246 |
64 |
10*PE |
20.53 |
1*PB |
17.76 |
|
|
|
|
資餘 |
711 |
536 |
573 |
620 |
621 |
5*PE |
10.27 |
0.5*PB |
8.88 |
|
|
|
|
券餘 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
季IFRS財報(損益單季) |
202501 |
202404 |
202403 |
202402 |
202401 |
202304 |
202303 |
202302 |
|
|
|
|
營業收入淨額(千) |
|
76,348
|
78,772
|
83,886
|
75,515
|
95,929
|
121,833
|
105,601
|
|
|
|
|
營業成本(千) |
|
49,313
|
47,778
|
49,507
|
51,438
|
52,947
|
62,459
|
59,386
|
|
|
|
|
營業毛利(千) |
|
27,035
|
30,994
|
34,379
|
24,077
|
42,982
|
59,374
|
46,215
|
|
|
|
|
營業費用(千) |
|
11,746
|
12,211
|
12,261
|
11,565
|
12,428
|
14,740
|
13,406
|
|
|
|
|
營業利益(千) |
|
15,289
|
18,783
|
22,118
|
12,512
|
30,554
|
44,634
|
32,809
|
|
|
|
|
營業外收入及支出(千) |
|
2,161 |
323 |
2,201 |
5,476 |
-3,112 |
3,437 |
2,137 |
|
|
|
|
稅前純益(千) |
|
17,450
|
19,106
|
24,319
|
17,988
|
27,442
|
48,071
|
34,946
|
|
|
|
|
所得稅(千) |
|
3,361 |
3,845 |
4,665 |
3,640 |
5,696 |
9,614 |
5,768 |
|
|
|
|
稅後純益(千) |
|
14,089
|
15,261
|
19,654
|
14,348
|
21,746
|
38,457
|
29,178
|
|
|
|
|
其他綜合損益(千) |
|
|
|
|
|
|
|
|
|
|
|
|
綜合損益(千) |
|
15,166
|
15,261
|
19,654
|
14,348
|
24,773
|
38,457
|
29,178
|
|
|
|
|
原始每股稅前盈餘(元) |
|
0.51 |
0.56 |
0.72 |
0.53 |
0.81 |
1.42 |
1.03 |
|
|
|
|
原始每股稅後盈餘(元) |
|
0.41 |
0.45 |
0.58 |
0.42 |
0.64 |
1.13 |
0.86 |
|
|
|
|
毛利率(%) |
|
35.41 |
39.35 |
40.98 |
31.88 |
44.81 |
48.73 |
43.76 |
|
|
|
|
營業利益率(%) |
|
20.03 |
23.84 |
26.37 |
16.57 |
31.85 |
36.64 |
31.07 |
|
|
|
|
稅後純益率(%) |
|
18.45 |
19.37 |
23.43 |
19.00 |
22.67 |
31.57 |
27.63 |
|
|
|
|
稅後權益報酬率(%) |
|
2.36 |
2.63 |
3.23 |
2.25 |
3.52 |
6.56 |
4.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
月營收 |
單月營收(千) |
累計營收(千) |
單月MoM |
單月YoY |
累計YoY |
累計稅前EPS |
備註 |
近3月營收(千) |
近3月年成長 |
|
|
|
|
202504 |
0 |
0 |
0.00 |
0.00 |
0.00 |
|
|
0 |
0 |
|
|
|
|
202503 |
23,104 |
67,207 |
2.65 |
-16.01 |
-11.00 |
|
|
67,207
|
-11 |
|
|
|
|
202502 |
22,508 |
44,103 |
4.23 |
4.68 |
-8.13 |
|
|
69,612
|
-10.66 |
|
|
|
|
202501 |
21,595 |
21,595 |
-15.34 |
-18.53 |
-18.53 |
|
|
72,610
|
-17.42 |
|
|
|
|
202412 |
25,509 |
314,521 |
0.01 |
-14.72 |
-21.27 |
2.32 |
|
76,348
|
-20.41 |
|
|
|
|
202411 |
25,506 |
289,012 |
0.68 |
-19.04 |
-21.80 |
|
|
77,563
|
-25.15 |
|
|
|
|
202410 |
25,333 |
263,506 |
-5.21 |
-26.60 |
-22.06 |
|
|
78,902
|
-31.94 |
|
|
|
|
202409 |
26,724 |
238,173 |
-0.45 |
-28.94 |
-21.55 |
1.81 |
|
78,772
|
-35.34 |
|
|
|
|
202408 |
26,845 |
211,449 |
6.52 |
-38.72 |
-20.50 |
|
|
79,131
|
-34.99 |
|
|
|
|
202407 |
25,203 |
184,604 |
-6.94 |
-37.64 |
-16.91 |
|
|
80,793
|
-29.14 |
|
|
|
|
202406 |
27,083 |
159,401 |
-5.00 |
-27.79 |
-12.30 |
1.24 |
|
83,886
|
-20.56 |
|
|
|
|
202405 |
28,507 |
132,318 |
0.75 |
-21.02 |
-8.27 |
|
|
84,310
|
-12.27 |
|
|
|
|
202404 |
28,296 |
103,811 |
2.87 |
-11.58 |
-4.01 |
|
|
77,305
|
-8.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
券商代號 |
券商名稱 |
張增減 |
買張 |
賣張 |
券商代號 |
券商名稱 |
張增減 |
買張 |
賣張 |
|
|
|
|
9200 |
凱基 |
6 |
6 |
0 |
9A00 |
永豐金 |
-6 |
0 |
6 |
|
|
|
|
9600 |
富邦 |
3 |
4 |
1 |
5850 |
統一 |
-3 |
0 |
3 |
|
|
|
|
9300 |
華南永昌 |
1 |
1 |
0 |
5920 |
元富 |
-1 |
0 |
1 |
|
|
|
|
8560 |
新光 |
1 |
1 |
0 |
9100 |
群益金鼎 |
-1 |
0 |
1 |
|
|
|
|
8840 |
玉山 |
0 |
0 |
0 |
8840 |
玉山 |
0 |
0 |
0 |
|
|
|
|
8880 |
國泰 |
0 |
0 |
0 |
8880 |
國泰 |
0 |
0 |
0 |
|
|
|
|
7790 |
國票 |
0 |
0 |
0 |
9800 |
元大 |
0 |
1 |
1 |
|
|
|
|
8450 |
康和 |
0 |
0 |
0 |
7790 |
國票 |
0 |
0 |
0 |
|
|
|
|
9800 |
元大 |
0 |
1 |
1 |
9800 |
元大 |
0 |
1 |
1 |
|
|
|
|
5920 |
元富 |
-1 |
0 |
1 |
9300 |
華南永昌 |
1 |
1 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20240313 |
上市櫃半導體公司目前股利誰最香? 聯電、世界擠進前五 |
|
|
|
|
20231024 |
台股漲58點收16,309點 AI 族群反彈、緯穎漲停表現亮眼 |
|
|
|
|
20231023 |
台股量縮下挫189點收16,251點 台積電跌12元收544元 |
|
|
|
|
20230904 |
全市場2檔跌停 大同最後一盤爆2,687張成交量打開跌停 |
|
|
|
|
20210621 |
金管會公布 4月上市櫃公司董監設質比逾五成有55家 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
個股TOP15買賣超券商籌碼統計(20日) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1日籌碼集中度 |
0 |
|
10日籌碼集中度 |
0 |
|
單日買賣超 |
0 |
|
|
|
5日籌碼集中度 |
-14.8 |
|
20日籌碼集中度 |
-4.9 |
|
累計買賣超 |
-176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
個股借券統計(20日) |
千張大戶統計(20週) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
單日借賣張數 |
284 |
借券餘額 |
289 |
千張大戶戶數 |
2 |
大戶比例 |
7.93 |
|
|
|
|
|
|
|
|
|
|
|
|
更新日期: |
2025/5/2 17:45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|