ChipMOS REPORTS FIRST QUARTER 2017 RESULTS
HSINCHU,
1Q17 Highlights (as compared to 4Q16):
- Net Revenue Above Guidance at
US$150.1 Million Compared toUS$153.6 Million - Gross Profit of
US$26.9 Million Compared toUS$31.7 Million - Gross Margin In-Line with Guidance at 17.9% Compared to 20.6%
- Net Earnings of
US$1.82 Per Diluted ADS Compared toUS$0.47 Per Diluted ADS - Net Earnings of
US$0.09 Per Diluted Common Share Compared toUS$0.02 Per Diluted Common Share - Completed ChipMOS Shanghai Equity Interest Transfer to Tsinghua Unigroup Led Strategic Investors Resulting in a
US$62.8 Million Benefit to Net Income - Retained Balance of Cash and Cash Equivalents at
US$384.9 Million Compared toUS$249.2 Million , with Net Debt Balance ofUS$3.6 Million - Board Resolved on
March 9, 2017 ThatNT$0.30 Per Common Share Will Be Distributed to Shareholders from Earnings andNT$0.70 Per Common Share Will Be Distributed to Shareholders from Capital Surplus. On An ADS Basis, The Total Amount Distributed to Shareholders Will Be ApproximatelyUS$0.66 Per ADS. The Distribution and its Date Are Pending Approval by Shareholders at the Company's Annual General Meeting onMay 26, 2017 .
All the figures were prepared in accordance with Taiwan-International Financial Reporting Standards ("Taiwan-IFRS").
Net revenue for the first quarter of 2017 was
Net earnings for the first quarter of 2017 was
Selected Operation Data |
||
1Q17 |
4Q16 | |
Revenue by segment |
||
Testing |
27% |
27% |
Assembly |
31% |
32% |
LCD Driver |
25% |
24% |
Bumping |
17% |
17% |
Utilization by segment |
||
Testing |
81% |
81% |
Assembly |
68% |
67% |
LCD Driver |
85% |
79% |
Bumping |
70% |
68% |
Overall |
76% |
74% |
CapEx |
|
|
Testing |
27% |
21% |
Assembly |
12% |
24% |
LCD Driver |
43% |
13% |
Bumping |
18% |
42% |
Depreciation and amortization expenses |
|
|
Condensed consolidated statements of cash flows |
Period ended |
Period ended | ||
US$ million |
US$ million | |||
Net cash generated from (used in) operating activities |
61.2 |
41.3 | ||
Net cash generated from (used in) investing activities |
41.7 |
(32.3) | ||
Net cash generated from (used in) financing activities |
33.3 |
28.2 | ||
Net increase (decrease) in cash and cash equivalents |
136.2 |
37.2 | ||
Effect of exchange rate changes on cash |
(0.5) |
(0.1) | ||
Cash and cash equivalents at beginning of period |
249.2 |
399.2 | ||
Cash and cash equivalents at end of period |
384.9 |
436.3 |
Investor Conference Call / Webcast Details
1. Date:
Time: 4:00PM
Dial-In: +886-2-21928016
Password: 797842#
Replay Starting 2 Hours After Live Call Ends: www.chipmos.com
Language: Mandarin
2. Date:
Time: 7:00PM
Dial-In: +1-201-689-8562
Password: 13660049
Replay Starting 2 Hours After Live Call Ends: +1-412-317-6671, with ID 13660049
Webcast of Live Call and Replay: www.chipmos.com
Language: English
About
Forward-Looking Statements
This press release may contain certain forward-looking statements. These forward-looking statements may be identified by words such as 'believes,' 'expects,' 'anticipates,' 'projects,' 'intends,' 'should,' 'seeks,' 'estimates,' 'future' or similar expressions or by discussion of, among other things, strategy, goals, plans or intentions. These statements may include financial projections and estimates and their underlying assumptions, statements regarding plans, objectives and expectations with respect to future operations, products and services, and statements regarding future performance. Actual results may differ materially in the future from those reflected in forward-looking statements contained in this document, due to various factors. Further information regarding these risks, uncertainties and other factors are included in the Company's most recent Annual Report on Form 20-F
filed with the
About Non-Generally Accepted Accounting Principles ("Non-GAAP") Financial Measures
To supplement the consolidated financial results presented in accordance with the Taiwan-IFRS,
The presentation of non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with the Taiwan-IFRS.
- FINANCIAL TABLES FOLLOW BELOW -
| |||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||||||||
For the Three Months Ended | |||||||||
Figures in Million of | |||||||||
Except for Per Share Amounts and Shares Outstanding | |||||||||
Three months ended | |||||||||
|
|
| |||||||
USD |
USD |
USD | |||||||
Revenue |
150.1 |
153.6 |
146.4 | ||||||
Cost of revenue |
(123.2) |
(121.9) |
(117.1) | ||||||
Gross profit |
26.9 |
31.7 |
29.3 | ||||||
Research and development expenses |
(8.5) |
(6.7) |
(6.6) | ||||||
Sales and marketing expenses |
(0.7) |
(0.6) |
(0.6) | ||||||
General and administrative expenses |
(5.4) |
(7.7) |
(6.6) | ||||||
Other operating income (expenses), net |
22.4 |
0.1 |
1.0 | ||||||
Operating profit |
34.7 |
16.8 |
16.5 | ||||||
Non-operating income (expenses), net |
(14.2) |
5.8 |
(6.2) | ||||||
Profit (Loss) before tax |
20.5 |
22.6 |
10.3 | ||||||
Income tax benefit (expense) |
(4.0) |
4.0 |
(2.4) | ||||||
Profit from continuing operations |
16.5 |
26.6 |
7.9 | ||||||
Income (Loss) from discontinued operations |
61.8 |
(0.7) |
0.5 | ||||||
Profit (Loss) for the year |
78.3 |
25.9 |
8.4 | ||||||
Attributable to: |
|||||||||
Equity holders of the Company - Continuing operations |
16.5 |
20.9 |
11.0 | ||||||
- Discontinued operations |
61.8 |
(0.7) |
0.5 | ||||||
Predecessors' interests under common control |
- |
5.7 |
(3.1) | ||||||
78.3 |
25.9 |
8.4 | |||||||
| |||||
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (CONTINUED) | |||||
For the Three Months Ended | |||||
Figures in Million of | |||||
Except for Per Share Amounts and Shares Outstanding | |||||
Three months ended | |||||
|
|
| |||
USD |
USD |
USD | |||
Profit (Loss) for the period |
78.3 |
25.9 |
8.4 | ||
Other comprehensive income (loss) |
|||||
Exchange differences on translation of foreign operations |
(9.9) |
(1.1) |
(0.4) | ||
Net actuarial losses |
- |
(1.4) |
- | ||
Income tax effect |
- |
0.2 |
- | ||
Total other comprehensive income (loss) |
(9.9) |
(2.3) |
(0.4) | ||
Total comprehensive income (loss) |
68.4 |
23.6 |
8.0 | ||
Attributable to: |
|||||
Equity holders of the Company - Continuing operations |
16.0 |
19.9 |
10.8 | ||
- Discontinued operations |
52.4 |
(2.0) |
0.3 | ||
Predecessors' interests under common control |
- |
5.7 |
(3.1) | ||
68.4 |
23.6 |
8.0 | |||
Profit (Loss) attributable to the Company - basic |
78.3 |
20.2 |
11.5 | ||
Earnings (Loss) per share attributable to the Company - basic |
0.09 |
0.02 |
0.01 | ||
Earnings (Loss) per ADS equivalent - basic |
1.85 |
0.48 |
0.26 | ||
Weighted average shares outstanding (in thousands) - basic |
845,078 |
848,233 |
876,965 | ||
Profit (Loss) attributable to the Company - diluted |
78.3 |
20.2 |
11.5 | ||
Earnings (Loss) per share attributable to the Company - diluted |
0.09 |
0.02 |
0.01 | ||
Earnings (Loss) per ADS equivalent - diluted |
1.82 |
0.47 |
0.26 | ||
Weighted average shares outstanding (in thousands) - diluted |
859,536 |
852,528 |
880,209 | ||
Note: (1) All |
| |||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||||||||
For the Three Months Ended | |||||||||
Figures in Million of NT dollars (NTD) | |||||||||
Except for Per Share Amounts and Shares Outstanding | |||||||||
Three months ended | |||||||||
|
|
| |||||||
NTD |
NTD |
NTD | |||||||
Revenue |
4,560.3 |
4,667.1 |
4,447.5 | ||||||
Cost of revenue |
(3,743.7) |
(3,705.5) |
(3,558.4) | ||||||
Gross profit |
816.6 |
961.6 |
889.1 | ||||||
Research and development expenses |
(256.7) |
(203.3) |
(200.9) | ||||||
Sales and marketing expenses |
(22.1) |
(17.7) |
(17.2) | ||||||
General and administrative expenses |
(162.5) |
(233.5) |
(201.5) | ||||||
Other operating income (expenses), net |
679.1 |
3.3 |
31.7 | ||||||
Operating profit |
1,054.4 |
510.4 |
501.2 | ||||||
Non-operating income (expenses), net |
(431.0) |
177.0 |
(187.3) | ||||||
Profit (Loss) before tax |
623.4 |
687.4 |
313.9 | ||||||
Income tax benefit (expense) |
(122.6) |
121.4 |
(73.2) | ||||||
Profit from continuing operations |
500.8 |
808.8 |
240.7 | ||||||
Income (Loss) from discontinued operations |
1,879.3 |
(20.4) |
14.6 | ||||||
Profit (Loss) for the year |
2,380.1 |
788.4 |
255.3 | ||||||
Attributable to: |
|||||||||
Equity holders of the Company - Continuing operations |
500.8 |
634.3 |
333.8 | ||||||
- Discontinued operations |
1,879.3 |
(20.4) |
14.6 | ||||||
Predecessors' interests under common control |
- |
174.5 |
(93.1) | ||||||
2,380.1 |
788.4 |
255.3 | |||||||
| |||||
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (CONTINUED) | |||||
For the Three Months Ended | |||||
Figures in Million of NT dollars (NTD) | |||||
Except for Per Share Amounts and Shares Outstanding | |||||
Three months ended | |||||
|
|
| |||
NTD |
NTD |
NTD | |||
Profit (Loss) for the period |
2,380.1 |
788.4 |
255.3 | ||
Other comprehensive income (loss) |
|||||
Exchange differences on translation of foreign operations |
(302.2) |
(34.5) |
(11.4) | ||
Net actuarial losses |
- |
(43.4) |
- | ||
Income tax effect |
- |
7.4 |
- | ||
Total other comprehensive income (loss) |
(302.2) |
(70.5) |
(11.4) | ||
Total comprehensive income (loss) |
2,077.9 |
717.9 |
243.9 | ||
Attributable to: |
|||||
Equity holders of the Company - Continuing operations |
486.2 |
605.0 |
329.0 | ||
- Discontinued operations |
1,591.7 |
(61.6) |
8.0 | ||
Predecessors' interests under common control |
- |
174.5 |
(93.1) | ||
2,077.9 |
717.9 |
243.9 | |||
Profit (Loss) attributable to the Company - basic |
2,380.1 |
613.9 |
348.4 | ||
Earnings (Loss) per share attributable to the Company - basic |
2.82 |
0.72 |
0.40 | ||
Earnings (Loss) per ADS equivalent - basic |
56.33 |
14.47 |
7.95 | ||
Weighted average shares outstanding (in thousands) - basic |
845,078 |
848,233 |
876,965 | ||
Profit (Loss) attributable to the Company - diluted |
2,380.1 |
613.9 |
348.4 | ||
Earnings (Loss) per share attributable to the Company - diluted |
2.77 |
0.72 |
0.40 | ||
Earnings (Loss) per ADS equivalent - diluted |
55.38 |
14.40 |
7.92 | ||
Weighted average shares outstanding (in thousands) - diluted |
859,536 |
852,528 |
880,209 | ||
| |||||
UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION | |||||
As of | |||||
Figures in Million of | |||||
|
|
| |||
ASSETS |
USD |
USD |
USD | ||
Current assets |
|||||
Cash and cash equivalents |
384.9 |
249.2 |
436.3 | ||
Accounts and notes receivable, net |
116.6 |
136.3 |
123.8 | ||
Inventories |
63.7 |
61.8 |
57.7 | ||
Non-current assets held for sale, net |
- |
102.2 |
- | ||
Short-term deposits |
2.5 |
2.4 |
2.4 | ||
Other current assets |
14.3 |
6.6 |
9.3 | ||
Total current assets |
582.0 |
558.5 |
629.5 | ||
Non-current assets |
|||||
Non-current financial assets carried at cost |
0.3 |
0.3 |
0.3 | ||
Investments accounted for using equity method |
71.8 |
12.2 |
11.6 | ||
Property, plant & equipment |
458.8 |
444.3 |
478.0 | ||
Other non-current assets |
9.5 |
14.9 |
12.2 | ||
Total non-current assets |
540.4 |
471.7 |
502.1 | ||
Total assets |
1,122.4 |
1,030.2 |
1,131.6 | ||
LIABILITIES AND EQUITY |
|||||
LIABILITIES |
|||||
Current liabilities |
|||||
Short-term bank loans |
34.7 |
- |
41.3 | ||
Accounts payable and payables to contractors and equipment suppliers |
46.7 |
45.3 |
48.1 | ||
Liabilities directly related to non-current assets held for sale |
- |
19.3 |
- | ||
Long-term bank loans, current portion |
35.0 |
34.9 |
51.0 | ||
Long-term lease obligations payable, current portion |
0.4 |
0.4 |
- | ||
Other current liabilities |
58.7 |
53.6 |
72.8 | ||
Total current liabilities |
175.5 |
153.5 |
213.2 | ||
Non-current liabilities |
|||||
Long-term bank loans |
317.5 |
318.9 |
204.4 | ||
Long-term lease obligations payable |
0.9 |
1.0 |
- | ||
Other non-current liabilities |
22.5 |
21.1 |
20.0 | ||
Total non-current liabilities |
340.9 |
341.0 |
224.4 | ||
Total liabilities |
516.4 |
494.5 |
437.6 | ||
EQUITY |
|||||
Capital stock - common stock |
291.9 |
292.0 |
294.9 | ||
Capital surplus |
227.2 |
226.8 |
123.3 | ||
Retained earnings |
125.3 |
46.9 |
234.4 | ||
Other equity interest |
(5.2) |
3.2 |
(10.3) | ||
|
(33.2) |
(33.2) |
(16.3) | ||
Equity attributable to equity holders of the Company |
606.0 |
535.7 |
626.0 | ||
Predecessors' interests under common control |
- |
- |
68.0 | ||
Total equity |
606.0 |
535.7 |
694.0 | ||
Total liabilities and equity |
1,122.4 |
1,030.2 |
1,131.6 | ||
Note: (1) All |
| |||||
UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION | |||||
As of | |||||
Figures in Million of NT dollars (NTD) | |||||
|
|
| |||
ASSETS |
NTD |
NTD |
NTD | ||
Current assets |
|||||
Cash and cash equivalents |
11,692.8 |
7,571.4 |
13,255.0 | ||
Accounts and notes receivable, net |
3,543.6 |
4,140.2 |
3,760.8 | ||
Inventories |
1,935.7 |
1,878.0 |
1,753.0 | ||
Non-current assets held for sale, net |
- |
3,105.1 |
- | ||
Short-term deposits |
75.7 |
72.3 |
72.3 | ||
Other current assets |
433.4 |
199.7 |
283.5 | ||
Total current assets |
17,681.2 |
16,966.7 |
19,124.6 | ||
Non-current assets |
|||||
Non-current financial assets carried at cost |
10.0 |
10.0 |
10.0 | ||
Investments accounted for using equity method |
2,180.3 |
369.3 |
353.0 | ||
Property, plant & equipment |
13,937.2 |
13,497.2 |
14,522.1 | ||
Other non-current assets |
288.4 |
452.8 |
369.2 | ||
Total non-current assets |
16,415.9 |
14,329.3 |
15,254.3 | ||
Total assets |
34,097.1 |
31,296.0 |
34,378.9 | ||
LIABILITIES AND EQUITY |
|||||
LIABILITIES |
|||||
Current liabilities |
|||||
Short-term bank loans |
1,055.6 |
- |
1,255.2 | ||
Accounts payable and payables to contractors and equipment suppliers |
1,418.8 |
1,375.4 |
1,463.0 | ||
Liabilities directly related to non-current assets held for sale |
- |
587.6 |
- | ||
Long-term bank loans, current portion |
1,062.6 |
1,062.3 |
1,549.0 | ||
Long-term lease obligations payable, current portion |
11.3 |
11.3 |
- | ||
Other current liabilities |
1,783.1 |
1,627.9 |
2,211.7 | ||
Total current liabilities |
5,331.4 |
4,664.5 |
6,478.9 | ||
Non-current liabilities |
|||||
Long-term bank loans |
9,646.9 |
9,687.7 |
6,209.0 | ||
Long-term lease obligations payable |
26.5 |
29.3 |
- | ||
Other non-current liabilities |
683.8 |
641.0 |
607.7 | ||
Total non-current liabilities |
10,357.2 |
10,358.0 |
6,816.7 | ||
Total liabilities |
15,688.6 |
15,022.5 |
13,295.6 | ||
EQUITY |
|||||
Capital stock - common stock |
8,868.4 |
8,869.7 |
8,957.8 | ||
Capital surplus |
6,901.4 |
6,888.8 |
3,746.4 | ||
Retained earnings |
3,805.0 |
1,424.6 |
7,121.8 | ||
Other equity interest |
(158.7) |
98.0 |
(312.0) | ||
|
(1,007.6) |
(1,007.6) |
(495.6) | ||
Equity attributable to equity holders of the Company |
18,408.5 |
16,273.5 |
19,018.4 | ||
Predecessors' interests under common control |
- |
- |
2,064.9 | ||
Total equity |
18,408.5 |
16,273.5 |
21,083.3 | ||
Total liabilities and equity |
34,097.1 |
31,296.0 |
34,378.9 | ||
RECONCILIATIONS OF NON-GAAP MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES
(Figures in Million of
The table below sets forth a reconciliation of our operating profit to non-GAAP free cash flow for the periods indicated:
Three months ended | |||||
|
|
| |||
USD |
USD |
USD | |||
Operating profit |
34.7 |
16.8 |
16.5 | ||
Add: Depreciation |
21.9 |
23.0 |
25.7 | ||
Amortization |
- |
- |
- | ||
Interest income |
0.3 |
0.3 |
0.3 | ||
Less: Capital expenditures |
(37.3) |
(31.7) |
(28.0) | ||
Predecessors' interests under common control |
- |
(5.7) |
3.1 | ||
Interest expense |
(1.5) |
(1.3) |
(1.1) | ||
Income tax expense |
(4.0) |
4.0 |
(2.4) | ||
Dividend |
- |
(59.0) |
- | ||
Non-GAAP free cash flow |
14.1 |
(53.6) |
14.1 |
The table below sets forth a reconciliation of our operating profit to non-GAAP EBITDA for the periods indicated:
Three months ended | |||||
|
|
| |||
USD |
USD |
USD | |||
Operating profit |
34.7 |
16.8 |
16.5 | ||
Add: Depreciation |
21.9 |
23.0 |
25.7 | ||
Amortization |
- |
- |
- | ||
Non-GAAP EBITDA |
56.6 |
39.8 |
42.2 |
The table below sets forth a calculation of our non-GAAP net debt to equity ratio for the periods indicated:
|
|
| |||
USD |
USD |
USD | |||
Short-term bank loans |
34.7 |
- |
41.3 | ||
Long-term bank loans (including current portion) |
352.5 |
353.8 |
255.4 | ||
Long-term lease obligations payable (including current portion) |
1.3 |
1.4 |
- | ||
Less: Cash and cash equivalents |
(384.9) |
(249.2) |
(436.3) | ||
Net debt |
3.6 |
106.0 |
(139.6) | ||
Equity attributable to equity holders of the Company |
606.0 |
535.7 |
626.0 | ||
Net debt to equity ratio |
0.6% |
19.8% |
-22.3% |
Contacts: | |
In |
In the |
Dr. |
|
|
|
+886-6-507-7712 |
+1-914-337-8801 |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/chipmos-reports-first-quarter-2017-results-300455776.html
SOURCE
News Provided by Acquire Media