Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

First Financial Holding Co. Ltd. Interim / Quarterly Report 2023

Dec 4, 2023

52222_rns_2023-12-04_7c34c0fa-a820-477e-a018-54b21be0c932.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

==> picture [720 x 7] intentionally omitted <==

==> picture [375 x 44] intentionally omitted <==

第一金證券投資論壇 第一金控2023年第三季營運報告

Dec. 6, 2023 台北

==> picture [720 x 26] intentionally omitted <==

==> picture [181 x 31] intentionally omitted <==

免責聲明

本份簡報由第一金控提供,內容並未經會計師或任何獨立公正第三者查閱,使用者在閱
讀簡報資料同時,應參考第一金控向主管機關所申報公開且完整的各項財務業務訊息,
我們會盡力確保簡報內容的正確性、完整性與精準度,但第一金控並不保證所有資料皆
準確無誤,簡報公開後,我們亦不承擔有因情勢變更而即時修正相關內容之義務。
使用者亦應注意,本份簡報可能包含前瞻性陳述。任何非歷史性資料,包括公司經營策
略、營運計畫與未來展望等皆屬前瞻性陳述範疇,而前瞻性陳述本身的不確定性、風險、
假設或其它因素如:法規變化、競爭環境、科技發展、經濟情勢與經營上的改變等,皆
有可能導致公司實際營運結果與簡報陳述有重大差異。
簡報的內容、陳述或主張非為買賣或提供買賣任何有價證券或金融商品的邀約、邀約之
引誘或建議。第一集團及其各關係企業代表人無論過失或其它原因,均不對使用或因他
人引用本分簡報資料、亦或其它因簡報資料導致的任何損害負擔任何責任。

2

==> picture [181 x 31] intentionally omitted <==

內容

  • 業務摘錄

  • 財務資料

  • 營運成果

  • 附件

==> picture [720 x 7] intentionally omitted <==

==> picture [45 x 43] intentionally omitted <==

2023 年第三季業 務摘錄

==> picture [720 x 27] intentionally omitted <==

==> picture [181 x 31] intentionally omitted <==

準備迎接2024年

  • 截至 2023 年第三季止,集團盈餘持續維持強韌走勢 :

第一金在市場震盪變化下,總計2023年前三季集團獲利為新台幣190.27億元 (+15.8%,YoY)。銀行子公司前三季稅後獲利為新台幣180.16億元(+12.4%,YoY);同 時,證券(+103.7%, YoY), 人壽(+262.6%, YoY)與投信(+78.4%, YoY)等子公司績效 均大幅超越前一年度表現。

 銀行收入拓展、業務動能不墜 :

第一銀行放款前三季之年成長量為+6.0% (YoY)、手續費收入則達+9.6%( YoY)、金 融市場收益部份 (主係換匯交易利得貢獻)年成長達+150.5%之翻倍水準,收入拓展 均較去年同期為佳。

  • 進入 2023 年第四季後,市場受總體經濟環境變動而產生較大波動 :

通膨數字尚未明顯緩解,伴隨消費力道的下滑與地緣政治衝突導致之資金重配置, 第四季起市場變動加劇,風險趨避氛圍使全球資本市場變化更大,投資人敏感度升 高。

 準備迎接 2024:

展望新的年度,集團將聚焦於全球風險控制與管理,並採行必要防範措施於資產品 質、投資配置與調整,以及有效率運用資本以作好準備迎接2024年。

5

==> picture [720 x 7] intentionally omitted <==

==> picture [45 x 43] intentionally omitted <==

2023 年前三季財務資料

==> picture [720 x 27] intentionally omitted <==

==> picture [181 x 31] intentionally omitted <==

2023年第三季主要財務數字

2023年前三季獲利組合1 ( in NT$ mn)
銀行
NT$18,016; 94.7%
證券
NT$831;4.4%
投信
NT$91; 0.5 %
其他
NT$(565); -3.0%
人壽
NT$533; 2.8%
AMC
NT$121; 0.6~~%~~
經營績效( in NT$ dollar, NT$ mn, mn shares or %)
稅後淨利
綜合損益
總資產
每股盈餘
每股淨值
股本
平均淨值報酬率2
平均資產報酬率2
集團資本適足率3
雙重槓桿比率4

3Q'22
16,4281
5,833
4,028,407
1.21
16.44
132,234
9.91%
0.56%
123.80%
110.64%
3Q'23
19,0271
28,465
4,365,570
1.40
17.77
136,201
10.88%
0.60%
128.74%
110.93%
YoY %
+15.8%
+388.0%
+8.4%
+15.7%
+8.1%
+3.0%
+9.8%
+7.1%
+4.0%
+0.3%

1.[依各公司管理事業群之分類方式決定應單獨列示之業務別財務資訊,填列合併沖銷後之金額]

2.[年化後數字]

3.[半年更新] 4.[雙重槓桿比率] =[股權投資] /[股東權益]

7

==> picture [181 x 31] intentionally omitted <==

2023年前三季營運成果

==> picture [628 x 425] intentionally omitted <==

----- Start of picture text -----

2023 年前三季合併淨利與綜合損益 (in NT$ mn)
↓ 0.9%
(3,377) (2,192)
51,737
(22,343)
↑ 388.0.%
↑ 15.8%
28,465
(4,798)
19,027
淨收益 呆帳提存 保險準備 營業費用 所得稅 淨利 綜合損益
2022 年前三季合併淨利與綜合損益 (in NT$ mn)
(3,730)
52,200 (9,099)
(19,968)
(2,974)
16,428
5,833
淨收益 呆帳提存 保險準備 營業費用 所得稅 淨利 綜合損益
----- End of picture text -----

8

==> picture [181 x 31] intentionally omitted <==

2023年上半年主要子公司*獲利表現 - 稅後淨利

==> picture [628 x 397] intentionally omitted <==

----- Start of picture text -----

2023 年前三季稅後淨利 -- 主要子公司 (in NT$ mn)
↑ 15.8%
↑ 12.4%
19,027
18,016
↑ 103.7% ↑ 262.6%
↑ 78.4%
↑ 7.1%
831 91 533 121
第一銀行 第一金證券 第一金投信 第一金人壽 第一金 AMC 第一金控
2022 年前三季稅後淨利 -- 主要子公司 (in NT$ mn)
16,428
16,023
408 51 147 113
第一銀行 第一金證券 第一金投信 第一金人壽 第一金 AMC 第一金控
----- End of picture text -----

  • 僅列示 5 家主要子公司

9

==> picture [720 x 7] intentionally omitted <==

==> picture [45 x 43] intentionally omitted <==

2023 年前三季營運成果

==> picture [720 x 27] intentionally omitted <==

==> picture [181 x 31] intentionally omitted <==

金控與一銀獲利能力 - 稅後淨利

==> picture [628 x 400] intentionally omitted <==

----- Start of picture text -----

金控淨利 & 年化股東權益報酬率 (in NT$ mn & %)
累積淨利 年化股東權益報酬率
11.52% 11.46% 10.88%
9.92% 8.86% 8.68% 9.36% 9.91% 9.18%
1
9
16,521 19,739 4,944 10,236 16,42815377,369,293,8764,13378,16808,5029,10913, 20,596 6,630 13,158 19,027
8
9M21 2021 3M22 6M22 9M22 2022 3M23 6M23 9M23
一銀淨利 & 年化股東權益報酬率 (in NT$ mn & %)
累積淨利 年化股東權益報酬率
8.92% 7.97% 8.48% 9.16% 9.53% 8.95% 10.72% 10.38% 10.04%
20,328
17,652 18,016
16,023
14,779
12,256
10,123
6,320
4,817
9M21 2021 3M22 6M22 9M22 2022 3M23 6M23 9M23
1 9 2 1
9 M 6 M
----- End of picture text -----

11

==> picture [181 x 31] intentionally omitted <==

一銀 2023年前三季稅前獲利

2023年前三季累積淨收益(in NT$ mn or %) 2023年前三季累積淨收益(in NT$ mn or %) 2023年前三季累積淨收益(in NT$ mn or %) 2023年前三季累積淨收益(in NT$ mn or %) 2023年前三季累積淨收益(in NT$ mn or %) 2023年前三季累積淨收益(in NT$ mn or %)
累積淨收益
+13.2%
39,549
44,759
3Q'22
3Q'23
項目
3Q'22
3Q'23 Change
淨利收
67.8%
48.9% -18.9%
淨手續費收益
15.4%
15.0% -0.4%
投資收益/短投
3.5%
2.6% -0.9%
投資收益/長投
2.4%
2.2% -0.2%
投資收益/其他金融商品
9.9%
30.1% +20.2%
其他
1.0%
1.2% +0.2%
z
淨收益
100.0%
100.0%
呆帳費用(淨額)
-9.3%
-7.4% +1.9%
營業費用
-43.8%
-43.2% +0.6%
2023年前三季淨收益&費用比較(in NT$ mn ) 稅前獲利
46.9%
49.4% +2.5%
  1. 毛提存費用

12

==> picture [181 x 31] intentionally omitted <==

一銀 2023年第三季放款結構

==> picture [632 x 427] intentionally omitted <==

----- Start of picture text -----

||||||||
|---|---|---|---|---|---|---|
|2023|年第三季總放款|[1]|(in NT$ bn or %)|各類放款|[1]|結構|
|項目|3Q'22|3Q'23|Change|
|消金放款|28.2%|28.6%|+0.4%|
|2,402.7|
|房貸|24.8%|25.2%|+0.4%|
|其他消金|3.4%|3.4%|0.0%|
|法金放款|71.8%|71.4%|-0.4%|
|2,267.3|
|+6.0%|大企業放款|9.9%|12.3%|+2.4%|
|中小企業放款|[2]|39.9%|38.7%|-1.2%|
|外幣放款|20.5%|18.0%|-2.5%|
|3Q'22|3Q'23|---|海外分行|13.2%|12.7%|-0.5%|
|總放款|[1]|政府公營|1.5%|2.4%|+0.9%|
|總放款|[1]|100.0%|100.0%|
|2023|年第三季總放款|[1]|結構|(in NT$ bn )|
|930.7|↑|2.8%|
|905.2|
|↑|7.7%|
|604.6|F/X|↓|7.3%|
|561.4|
|↑|31.6%|465.7|431.7|
|Overseas|↑|1.8%|
|295.5|
|224.6|
|Overseas|Overseas|110.4|140.2|
|298.9|304.2|other consumer|
|lo|an 81.5 bn|
|3Q'22 3Q'23|3Q'22 3Q'23|3Q'22 3Q'23 3Q'22 3Q'23 3Q'22 3Q'23|
|房屋貸款|大企業放款|中小企業放款|[2]|外幣放款|其他|[3]|

----- End of picture text -----

  1. 總放款不含催收款 ; 2. 中小企業放款依經濟部定義

  2. 其他包含其他消費性貸款及政府及公營事業放款

13

==> picture [181 x 31] intentionally omitted <==

一銀放款結構 -季度比較

一銀放款成長(in NT$ bn)
2,267.3
2,318.3
2,369.6
2,340.3
2,402.7
QoQ%
房屋貸款1.9%
中小企業放款↑0.5%
大企業放款8.9%
外幣放款2.4%
110.4
101.9
182.6
127.5
140.2
465.7
434.0
416.0
421.7
431.7
224.6
274.5
274.9
271.3
295.5
905.2
930.0
912.0
926.5
930.7
561.4
577.9
584.1
593.3
604.6
3Q'22
4Q'22
1Q'23
2Q'23
3Q'23
2.7%
房屋貸款
外幣放款
大企業放款
其他
中小企業放款
總放款
2,267.3
2,318.3
2,369.6
2,340.3
2,402.7
QoQ%
房屋貸款1.9%
中小企業放款↑0.5%
大企業放款8.9%
外幣放款2.4%
110.4
101.9
182.6
127.5
140.2
465.7
434.0
416.0
421.7
431.7
224.6
274.5
274.9
271.3
295.5
905.2
930.0
912.0
926.5
930.7
561.4
577.9
584.1
593.3
604.6
3Q'22
4Q'22
1Q'23
2Q'23
3Q'23
2.7%

14

==> picture [181 x 31] intentionally omitted <==

一銀存放比、利差與淨利息收益率

==> picture [669 x 391] intentionally omitted <==

----- Start of picture text -----

總放款 & 存放比 (in NT$ bn or % ) 總放款 [1] 存放比
72.16% 73.00%
69.55% 69.68% 70.60% 69.99% 69.60% 70.24% 台幣 78.2%
外幣 47.6%
2,045.2 2,128.3 2,236.2 2,271.5 2,322.6 2,373.9 2,344.4 2,402.7
2021 1Q'22 2Q'22 3Q'22 2022 1Q'23 2Q'23 3Q'23

存放利差 / 淨利息收益率 (NIM) ( in % ) 存放利差 [2] NIM [2]
1.44% 1.46% 1.48%
1.41% 1.40%
1.36% 1.34% 1.36%
1.04%
1.01% 1.02% 1.02%
0.99%
0.77% 0.76% 0.76%
2021 1Q'22 2Q'22 3Q'22 2022 1Q'23 2Q'23 3Q'23
----- End of picture text -----

  1. 總放款 = 放款 + 進 / 出口買匯 + 催收款項

  2. 利差及淨利息收益率均為累積年度平均數

15

==> picture [181 x 31] intentionally omitted <==

一銀台外幣利差

==> picture [628 x 392] intentionally omitted <==

----- Start of picture text -----

一銀台幣利差及成本分析 ( in % ) 存款利率 ( 台幣 ) 放款利率 ( 台幣 )
利差 ( 台幣 )
1.38% 1.38%
1.36%
1.35%
1.34%
2.26% 2.27%
2.15%
2.03%
1.88%
0.91% 0.93%
0.79%
0.65%
0.50%
3Q'22 4Q'22 1Q'23 2Q'23 3Q'23
一銀外幣利差及成本分析 ( in % ) 存款利率 ( 外幣 ) 放款利率 ( 外幣 )
利差 ( 外幣 )
2.90%
2.82%
2.75% 2.77%
2.51%
5.77% 6.12% 6.45%
4.99%
3.81%
3.55%
3.35%
3.02%
2.17%
1.30%
3Q'22 4Q'22 1Q'23 2Q'23 3Q'23
----- End of picture text -----

  • 以上利率均為 季度加權平均數字

16

==> picture [181 x 31] intentionally omitted <==

==> picture [169 x 28] intentionally omitted <==

----- Start of picture text -----

一銀存款結構
----- End of picture text -----

==> picture [629 x 390] intentionally omitted <==

----- Start of picture text -----

一銀存款結構 (in NT$ bn ) 一銀新台幣活存比結構 (in %)
新台幣存款 外幣存款
新台幣活存比
906.2
-7.1%
975.3

2023 年上半
73.39%
年總存款 70.99%
68.05%
$3,426.3 bn
+18.0% 2,520.1 64.09% 62.16%
+10.1% YoY
2,136.1
2021 1H'22 2022 1H'23 3Q'23
3Q'22 3Q'23
----- End of picture text -----

17

==> picture [181 x 31] intentionally omitted <==

一銀特定產業貸放集中度

==> picture [648 x 393] intentionally omitted <==

----- Start of picture text -----

2023 年第三季 - 特定貸放產業佔比
非製造業 (76.91%)
總授信餘額 [1] : NT$2,550.5bn
旅館餐飲 1.79%
製造業 (23.09%)
營造 3.02%
4.28% 塑化
批發零售 9.60%
5.36% 金屬
4.59% 電子資訊 不動產 13.54%
3.77% 機械 運輸 2.33%
5.09% 其他製造業
金融及保險 5.60%
其他(含房貸) 41.03%
----- End of picture text -----

  • 總放款不含催收款及投資

18

==> picture [181 x 31] intentionally omitted <==

一銀房貸分析

==> picture [630 x 390] intentionally omitted <==

----- Start of picture text -----

房貸利率 & 房貸成數比 (in %) 一銀房貸分析 (in %)
房貸逾放比 : 0.07% (3Q'23)
新承作房貸成數 北北基
43.2%
平均房貸成數 平均房貸利率
2.09% 2.20% 2.19% 宜蘭花東
1.97%
1.84% 3.2%
10.4%
64.51% 64.65% 64.44% 64.40% 64.42% 高屏
46.49% 46.82% 46.60% 46.63% 46.78%
20.2%
桃竹苗
雲嘉南 10.2%
3Q'22 2022 1Q'23 2Q'23 3Q'23
中彰投 12.8%
近一年各月份新承作房貸金額 ↑4.3% (in NT$mn) 月份新承作房貸金額
31,771 34,216
33,134
14,221
11,517 10,743 10,874 11,087 12,597 9,885 12,486 12,595 10,968 11960 10266 11990
8,232 8,208
7M22 8M22 9M22 10M22 11M22 12M22 1M23 2M23 3M23 4M23 5M23 6M23 7M23 8M23 9M23
----- End of picture text -----

19

==> picture [181 x 31] intentionally omitted <==

一銀2023年前三季淨手續費結構

==> picture [628 x 392] intentionally omitted <==

----- Start of picture text -----

2023 年前三季累積淨手續費收益 (in NT$ mn or %) 累積淨手續費收益佔比
項目 3Q22 3Q'23 Change
財富管理 [1 ] 52.4% 56.3% +3.9%
6,673
放款相關 25.2% 24.2% -1.0%
外匯 8.9% 7.6% -1.3%
+9.6%
6,088
信用卡 4.4% 3.7% -0.7%
其他 [2] 9.1% 8.2% -0.9%
3Q'22 3Q'23
累計手續費收益 累積淨手續費收益 100.0% 100.0%
2023 年前三季累積淨手續費收益 (in NT$ mn)
↑ 17.6%
3,754
3,192
↑ 5.1%
1,534 1,613 ↓ 6.3%
540 506 554 550
268 250
3Q'22 3Q'23 3Q'22 3Q'23 3Q'22 3Q'23 3Q'22 3Q'23 3Q'22 3Q'23
財富管理 [1] 放款相關 外匯 信用卡 其他 [2]
----- End of picture text -----

  1. 財富管理手收 = 保管費手收 + 信託手收 + 銀行保險手收

  2. 其他為含海外分行在內之通路手續費

20

財富 管理 *

==> picture [181 x 31] intentionally omitted <==

一銀淨手續費收益 -季度比較

淨手續費收益(in NT$ mn) 淨手續費收益(in NT$ mn) 淨手續費收益(in NT$ mn) 淨手續費收益(in NT$ mn)
每季淨手續
費收益
1,869 2,015 2,031 2,383 2,259 5.2%
QoQ
159
101 182
177 77
198 209 166
其他
*
信用卡
外匯相關
175
87
197
181
103
72
163
538 555
放款相關 452 475 520 122 142 QoQ
保管
銀行保險
基金銷售
390
123
445
3Q'22
502
123
433
4Q'22
506
117
444
1Q'23
691
595
2Q'23
551
586
3Q'23
基金銷售
1.5%
銀行保險
20.3%
  • 財富管理手續費收入 = 基金銷售 + 銀行保險 + 保管

  • 其他為含海外分行在內之通路手續費

21

==> picture [181 x 31] intentionally omitted <==

一銀2023年前三季營業費用比率

營業費用
2023年前三季累積營業費用(in NT$ mn )
17,303
19,353
+11.8%
3Q'22
3Q'23
營業費用
2023年前三季累積營業費用(in NT$ mn )
17,303
19,353
+11.8%
3Q'22
3Q'23
項目
3Q22
3Q'23
淨收益
39,549
44,759
營業費用
(17,303)
(19,353)
呆帳費用(淨)
(3,665)
(3,323)
所得稅
(2,558)
(4,067)
淨利
16,023
18,016
營業費用比率分析( in NT$ mn)
季度營業費用&營業費用佔比( in NT$ mn or % )
營業費用
累積營業費用佔比
淨利收
11,580
13,092
14,877
14,935
15,220
14,931
14,608
5,518
5,761
6,024
6,907
6,219
6,449
6,685
1Q'22
2Q'22
3Q'22
2022
1Q'23
2Q'23
3Q'23
45.72%
43.75%
44.44%
40.86%
42.02%
43.24%

22

==> picture [181 x 31] intentionally omitted <==

一銀2023年第三季資產品質

==> picture [628 x 397] intentionally omitted <==

----- Start of picture text -----

逾期放款 , 提存 , 覆蓋率 (in NT$ mn or % )
覆蓋率 逾放比 逾放金額 呆帳提存準備
797.04%
731.12% 735.70%
709.24%
684.02%
615.86% 620.39%
0.20%
0.19%
0.18% 0.18% 0.18% 0.18%
0.17%
25,745 26,229 27,527 29,226 30,536 30,681 31,856
4,180 4,228 4,024 4,121 4,177 4,170 3,997
3M'22 6M'22 9M'22 2022 3M'23 6M'23 9M'23
個人 [1] 與房貸逾放比率 (in %) 大企業與中小企業逾放比 (in %)
個人
大企業
房貸
中小企業
0.28% 0.29% 0.27%
0.20%
0.12% 0.11% 0.13% 0.11% 0.10% 0.17%
0.08% 0.07%
0.03% 0.16%
0.00%
0.08% 0.07% 0.09% 0.07% 0.07%
3Q'22 4Q'22 1Q'23 2Q'23 3Q'23 3Q'22 4Q'22 1Q'23 2Q'23 3Q'23
----- End of picture text -----

  1. 個人 : 包含房貸及個人非房貸

23

==> picture [181 x 31] intentionally omitted <==

一銀 2023年前三季海外業務盈餘

==> picture [648 x 425] intentionally omitted <==

----- Start of picture text -----

2023 年前三季海外分行稅前獲利分析 ( in NT$ mn or %) 2023 年前三季全行稅前獲利分析 ( in NT$ mn or %)
-15.26%
2023 年前三季
稅前獲利
國內市場 ;
27.54% 2023 年前三季 77.42% OBU/ 大中華 80.46% $22,083 mn
北美
海外稅前獲利
東協
$4,316 mn
其他
10.29% 其他海外地區 ; 大中華 ( 含 OBU);
4.44% 15.13%
季度海外稅前獲利佔比分析 (in NT$ mn or %)
海外 全行 累積海外稅前獲利 / 一銀全行稅前獲利
34.69% 37.73% 37.02%
23.61% 20.63% 19.54%
7,849
6,682 7,232 7,002
6,116
5,207
2,883
1,714 1,795 1,853 1,258 1,205
2Q'22 3Q'22 4Q'22 1Q'23 2Q'23 3Q'23
----- End of picture text -----

24

==> picture [181 x 31] intentionally omitted <==

資本適足率與核心資本

==> picture [628 x 397] intentionally omitted <==

----- Start of picture text -----

金控集團資本適足率 (in %)
CAR
135.13%
130.35% 128.09% 128.74%
125.21% 124.07% 125.16%
statutory CAR 100%
一銀資本適足率與第一類資本 (in %)
13.63% 14.14% 14.21% 13.71% 13.76% 14.26% 14.28% CAR
12.28% 12.48% 12.32% 12.35% Tier 1
11.66% 11.69% 11.80%
2H'20 1H'21 2H'21 1H'22 2H'22 1H'23 3Q'23
2H'20 1H'21 2H'21 1H'22 2H'22 1H'23 3Q'23

----- End of picture text -----

  • 2021/6/30 納入新版 LTV 法計算,主係房貸與土建融 (ADC) 之風險權數調整

  • 半年更新

25

==> picture [720 x 7] intentionally omitted <==

==> picture [45 x 43] intentionally omitted <==

附件

==> picture [720 x 27] intentionally omitted <==

第一金控綜合損益表

==> picture [181 x 31] intentionally omitted <==

FFHC Consolidated Statement of Comprehensive Income (in NT$ million or %)

Year-over-Year Comparison Year-over-Year Comparison
2019
2020
2021
2022
3Q'22
et interest income
29,604
30,483
34,588
37,969
28,949
et service fee & commission
8,676
8,853
10,383
9,409
7,050
et Insurance revenue
11,729
10,992
9,525
8,980
9,193
ain on financial assets meas.
9,072
5,928
3,356
3,271
(746)
at fair value through P/L
eal estate investment gain
138
211
185
190
141
3Q'23
N
N
N
G

R
24,334
7,684
2,427
12,910
159
G
ain on financial assets at fair value
through other compre. income
1,505
2,673
3,176
1,984
2,622
1,552
In come from equity invest.
125
137
100
76
64
116
E xcluding gainon fin.assetsmeasured atamort.cost
40
63
(10)
(68)
0
(150)
R eserve of overlay approach
(22)
39
(43)
237
265
(14)
N
A
O
N


O
In
In
C
et gain on F/X
1,147
243
877
5,300
4,299
ssets impairment loss
(18)
(42)
67
(6)
(6)
thers
322
(12)
400
414
369
et Revenue
62,318
59,568
62,604
67,756
52,200
Net Provision for credit losses
(3,852)
(4,511)
(3,621)
(6,577)
(3,730)
Recovered(provided) for insurance res.
(11,256)
(10,707)
(9,275)
(8,906)
(9,099)
perating Expense
(23,901)
(24,730)
(26,275)
(27,786)
(19,968)
come from continued op. before tax
23,309
19,620
23,433
24,487
19,402
come tax expenses
(3,940)
(2,812)
(3,694)
(3,891)
(2,974)
onsolidatednetincome
19,369
16,808
19,739
20,596
16,428
2,050
(46)
715
51,737
(3,377)
(2,192)
(22,343)
23,825
(4,798)
19,027
O
C
ther Items
7,399
(2,248)
(4,847)
(8,056)
(10,595)
omprehensive Income
26,768
14,559
14,892
12,540
5,833
9,439
28,465
N
et Income attributed to:
Parent
19,369
16,808
19,739
20,596
16,428
19,027
C
omprehensive Income attributed to:
Parent
26,768
14,559
14,892
12,540
5,833
28,465
E PS~~1~~(NT$)
1.49
1.30
1.49
1.56
1.21
1.40

27

==> picture [181 x 31] intentionally omitted <==

第一金控非合併損益表

FFHC Standalone Income Statement Summary in NT$ million, NT$, or %

FFHC Standalone Income Statement Summary
in NT$ million, NT$, or %
Full Year Results Year-over-Year Comparison
2019
2020
2021
2022
3Q'22 3Q'23 Change
Operating revenues
Income from long-term investment
Other income1
Total revenues
Loss from long-term investment
Operating expenses
Other expenses and losses
Income from continued op. before tax
Income from continued op. after tax
Income from discontinued op., net of tax
Net income
EPS2(NT$)
19,835
17,146
20,163
21,094
190
187
170
176
20,025
17,333
20,333
21,270
0
0
0
0
(389)
(378)
(403)
(413)
(202)
(201)
(184)
(267)
19,434
16,753
19,747
20,590
19,369
16,808
19,739
20,596
0
0
0
0
19,369
16,808
19,739
20,596
1.51
1.30
1.49
1.56
16,787
172
16,959
0
(311)
(176)
16,472
16,428
0
16,428
1.21
19,689
191
19,880
0
(345)
(276)
19,259
19,027
0
19,027
1.40
17.3%
11.0%
17.2%
-
10.9%
56.8%
16.9%
15.8%
--
15.8%
15.7%
  1. Including income other than long-term investment

  2. EPS is adjusted retroactively for stock dividends

28

==> picture [181 x 31] intentionally omitted <==

第一金控資產負債表

FFHC Balance Sheet Summary in NT$ million or million shares

FFHC Balance Sheet Summary
in NT$ million or million shares
Year-over-Year Comparison
Full Years Result
2019
2020
2021
2022
3Q22 3Q'23 Change
Non-consolidated Balance Sheet Data
Long-term investment
Total non-consolidated assets
Total liabilities
Total shareholders' equity
Conolidated Balance Sheet Data
Total consolidated assets
Total liabilities
Total shareholders' equity
Parent's shareholders' equity
Minority interests
Current shares outstanding*
figures may not match due to rounding
232,876
234,703
241,171
244,673
237,711
241,223
243,926
248,995
251,732
244,416
21,490
22,719
24,449
27,609
27,000
219,733
221,207
224,547
224,123
217,416
3,206,767
3,494,502
3,739,594
4,157,196
4,028,407
2,987,034
3,273,295
3,515,047
3,933,073
3,810,991
219,733
221,207
224,547
224,123
217,416
219,733
221,207
224,547
224,123
217,416
0
0
0
0
0
124,619
128,358
129,642
132,234
132,234
237,711
244,416
27,000
217,416
4,028,407
3,810,991
217,416
217,416
0
132,234
265,415
272,821
30,812
242,009
4,365,570
4,123,561
242,009
242,009
0
136,201
11.7%
11.6%
14.1%
11.3%
8.4%
8.2%
11.3%
11.3%
--
3.0%

29

==> picture [181 x 31] intentionally omitted <==

一 第 金控主要財務比率

==> picture [36 x 242] intentionally omitted <==

FFHC Key Ratios

FFHC Key Ratios
2019
2020
2021
2022
3Q'22
3Q'23
Change
0.63%
0.50%
0.55%
0.52%
0.56%
0.60%
7.1%
9.11%
7.62%
8.86%
9.18%
9.91%
10.88%
9.8%
17.63
17.23
17.32
16.95
16.44
17.77
8.1%
124,619
128,358
129,642
132,234
132,234
136,201
3.0%
107.70%
107.55%
108.75%
110.38%
110.64%
110.93%
0.3%
118.70%
125.21%
130.35%
125.16%
123.80%
128.74%
4.0%
8.91%
9.31%
9.82%
10.97%
11.05%
11.29%
2.2%
Year-over-Year Comparison
Full Year Results
3Q'22 3Q'23 Change
After-tax ROAA (Annualized ratio)
After-tax ROAE (Annualized ratio)
Book Per Share
Capital Stock
Double leverage1
Group CAR2
Debt Ratio3
0.56%
9.91%
16.44
132,234
110.64%
123.80%
11.05%
0.60%
10.88%
17.77
136,201
110.93%
128.74%
11.29%
7.1%
9.8%
8.1%
3.0%
0.3%
4.0%
2.2%
  1. Double leverage ratio = Long-term investment / Equity

  2. Updated semi-annually.

  3. Unconsolidated basis

30

==> picture [181 x 31] intentionally omitted <==

第一銀行損益表

FB Comprehensive Income Statement Summary(Standalone) in NT$ million or %

第一銀行損益表
bject to final Reviewed
FB Comprehensive Income Statement Summary(Standalone)
in NT$ million or %
2019
2020
2021
2022
3Q'22
3Q'23
Change
Net interest income
27,832
28,534
32,263
35,001
26,805
21,897
-18.3%
Net fee income
7,858
7,328
7,969
8,103
6,088
6,673
9.6%
Net gain on ST invest.
515
655
1,014
1,411
1,388
1,162
-16.3%
Net gain on LT invest.
903
826
763
1,062
931
1,002
7.6%
Net gain on other fin. products
9,932
6,710
4,516
8,518
3,926
13,477
243.3%
Other net income
273
81
337
389
411
548
33.3%
Net revenue
47,313
44,134
46,862
54,484
39,549
44,759
13.2%
Operating expenses
(20,834)
(21,350)
(22,379)
(24,210)
(17,303)
(19,353)
11.8%
Pre-provisiion pre-tax profit
26,479
22,785
24,483
30,274
22,246
25,406
14.2%
Provision expense
(6,655)
(7,900)
(6,578)
(9,025)
(5,833)
(6,689)
14.7%
Adjustment: bad-debt recovery
2,898
3,471
3,013
2,539
2,168
3,366
55.3%
Income before tax
22,722
18,356
20,918
23,788
18,581
22,083
18.8%
Income tax
(3,688)
(2,673)
(3,266)
(3,460)
(2,558)
(4,067)
59.0%
Net income
19,035
15,683
17,652
20,328
16,023
18,016
12.4%
Other items
6,450
(1,974)
(4,425)
(3,945)
(6,228)
6,389
-202.6%
Comprehensive income
25,485
13,709
13,227
16,382
9,794
24,405
149.2%
EPS
2.14
1.73
1.86
2.15
1.57
1.76
0.12
Year-over-Year Comparison
Full Year Results

31

==> picture [181 x 31] intentionally omitted <==

第一銀行主要財務比率

第一銀行主要財務比率 第一銀行主要財務比率 第一銀行主要財務比率 第一銀行主要財務比率
FB Key Ratios
Year-over-Year Comparison
Full Year Results
2019
2020
2021
2022
3Q'22
1.59%
1.40%
1.41%
1.48%
1.46%
1.06%
1.00%
1.01%
0.99%
1.02%
44.02%
48.38%
47.76%
44.44%
43.75%
74.29%
71.04%
69.55%
70.60%
73.00%
0.24%
0.24%
0.20%
0.18%
0.18%
0.28%
0.24%
0.19%
0.19%
0.19%
0.08%
0.20%
0.24%
0.10%
0.11%
527.52%
527.32%
620.31%
709.24%
684.02%
3Q'23 Change
-6.85%
-25.49%
-1.17%
-3.78%
-5.56%
-36.84%
245.45%
16.52%
Loan to deposit spread
Net Interest Margin
Cost to income ratio3
Loan to deposit ratio1
NPL ratio
Domestic NPL ratio
Overseas NPL ratio
Coverage ratio
1.36%
0.76%
43.24%
70.24%
0.17%
0.12%
0.38%
797.04%
CAR
Tier-1
13.00%
13.63%
14.21%
13.76%
13.62%
11.11%
11.66%
12.48%
11.80%
11.64%
14.28%
12.35%
4.85%
6.10%
ROAA2
0.64%
0.49%
0.51%
0.53%
0.57%
ROAE2
8.97%
7.16%
7.97%
8.95%
9.53%
1. Loan to depoist ratio = total loan / total deposit
2 Alid fi
0.59%
10.04%
. nnuaze gures.

32

==> picture [181 x 31] intentionally omitted <==

第一銀行資產品質

FB NPL Migration in NT$ million or %

F F B NPL Migration
n NT$ million or %
2021
2022
Q1
Q2
Q3
3Q22
3Q23
Change
PL- beginning
4,500
4,033
4,121
4,177
4,170
4,033
4,121
2.2%
Net new NPL influx
3,965
4,443
1,065
1,814
1,301
4,095
4,180
2.1%
Domestic
978
3,281
74
570
1,016
2,971
1,660
-44.1%
Overseas
2,987
1,162
991
1,244
285
1,124
2,520
124.2%
Net write-offs
(4,432)
(4,355)
(1,009)
(1,821)
(1,474)
(4,104)
(4,304)
4.9%
PL- ending balance
4,033
4,121
4,177
4,170
3,997
4,024
3,997
-0.7%
llowance for loan loss- beginning
23,728
25,014
29,226
30,536
30,681
25,014
29,226
7.3%
Provisions for loan loss
5,783
8,226
2,338
1,902
2,733
6,222
6,973
12.1%
Net write-offs
(4,432)
(4,355)
(1,009)
(1,821)
(1,474)
(4,104)
(4,304)
4.9%
Others
(65)
341
(19)
64
(84)
395
(39)
-
llowance for loan loss- ending
25,014
29,226
30,536
30,681
31,856
27,527
31,856
15.7%
ecovery from bad debt
3,012
2,540
1,032
345
1,989
2,168
3,366
55.3%
Domestic
2,876
2,463
875
322
1,961
2,115
3,158
49.3%
Overseas
92
31
145
8
14
20
167
735.0%
Credit card
44
46
12
15
14
33
41
24.2%
. Non-consolidated basis
Year-over-Year Comparison
2023 Quarterly
Full Year Results
B NPL Migration
n NT$ million or %
2021
2022
Q1
Q2
Q3
3Q22
3Q23
Change
PL- beginning
4,500
4,033
4,121
4,177
4,170
4,033
4,121
2.2%
Net new NPL influx
3,965
4,443
1,065
1,814
1,301
4,095
4,180
2.1%
Domestic
978
3,281
74
570
1,016
2,971
1,660
-44.1%
Overseas
2,987
1,162
991
1,244
285
1,124
2,520
124.2%
Net write-offs
(4,432)
(4,355)
(1,009)
(1,821)
(1,474)
(4,104)
(4,304)
4.9%
PL- ending balance
4,033
4,121
4,177
4,170
3,997
4,024
3,997
-0.7%
llowance for loan loss- beginning
23,728
25,014
29,226
30,536
30,681
25,014
29,226
7.3%
Provisions for loan loss
5,783
8,226
2,338
1,902
2,733
6,222
6,973
12.1%
Net write-offs
(4,432)
(4,355)
(1,009)
(1,821)
(1,474)
(4,104)
(4,304)
4.9%
Others
(65)
341
(19)
64
(84)
395
(39)
-
llowance for loan loss- ending
25,014
29,226
30,536
30,681
31,856
27,527
31,856
15.7%
ecovery from bad debt
3,012
2,540
1,032
345
1,989
2,168
3,366
55.3%
Domestic
2,876
2,463
875
322
1,961
2,115
3,158
49.3%
Overseas
92
31
145
8
14
20
167
735.0%
Credit card
44
46
12
15
14
33
41
24.2%
. Non-consolidated basis
Year-over-Year Comparison
2023 Quarterly
Full Year Results
B NPL Migration
n NT$ million or %
2021
2022
Q1
Q2
Q3
3Q22
3Q23
Change
PL- beginning
4,500
4,033
4,121
4,177
4,170
4,033
4,121
2.2%
Net new NPL influx
3,965
4,443
1,065
1,814
1,301
4,095
4,180
2.1%
Domestic
978
3,281
74
570
1,016
2,971
1,660
-44.1%
Overseas
2,987
1,162
991
1,244
285
1,124
2,520
124.2%
Net write-offs
(4,432)
(4,355)
(1,009)
(1,821)
(1,474)
(4,104)
(4,304)
4.9%
PL- ending balance
4,033
4,121
4,177
4,170
3,997
4,024
3,997
-0.7%
llowance for loan loss- beginning
23,728
25,014
29,226
30,536
30,681
25,014
29,226
7.3%
Provisions for loan loss
5,783
8,226
2,338
1,902
2,733
6,222
6,973
12.1%
Net write-offs
(4,432)
(4,355)
(1,009)
(1,821)
(1,474)
(4,104)
(4,304)
4.9%
Others
(65)
341
(19)
64
(84)
395
(39)
-
llowance for loan loss- ending
25,014
29,226
30,536
30,681
31,856
27,527
31,856
15.7%
ecovery from bad debt
3,012
2,540
1,032
345
1,989
2,168
3,366
55.3%
Domestic
2,876
2,463
875
322
1,961
2,115
3,158
49.3%
Overseas
92
31
145
8
14
20
167
735.0%
Credit card
44
46
12
15
14
33
41
24.2%
. Non-consolidated basis
Year-over-Year Comparison
2023 Quarterly
Full Year Results
B NPL Migration
n NT$ million or %
2021
2022
Q1
Q2
Q3
3Q22
3Q23
Change
PL- beginning
4,500
4,033
4,121
4,177
4,170
4,033
4,121
2.2%
Net new NPL influx
3,965
4,443
1,065
1,814
1,301
4,095
4,180
2.1%
Domestic
978
3,281
74
570
1,016
2,971
1,660
-44.1%
Overseas
2,987
1,162
991
1,244
285
1,124
2,520
124.2%
Net write-offs
(4,432)
(4,355)
(1,009)
(1,821)
(1,474)
(4,104)
(4,304)
4.9%
PL- ending balance
4,033
4,121
4,177
4,170
3,997
4,024
3,997
-0.7%
llowance for loan loss- beginning
23,728
25,014
29,226
30,536
30,681
25,014
29,226
7.3%
Provisions for loan loss
5,783
8,226
2,338
1,902
2,733
6,222
6,973
12.1%
Net write-offs
(4,432)
(4,355)
(1,009)
(1,821)
(1,474)
(4,104)
(4,304)
4.9%
Others
(65)
341
(19)
64
(84)
395
(39)
-
llowance for loan loss- ending
25,014
29,226
30,536
30,681
31,856
27,527
31,856
15.7%
ecovery from bad debt
3,012
2,540
1,032
345
1,989
2,168
3,366
55.3%
Domestic
2,876
2,463
875
322
1,961
2,115
3,158
49.3%
Overseas
92
31
145
8
14
20
167
735.0%
Credit card
44
46
12
15
14
33
41
24.2%
. Non-consolidated basis
Year-over-Year Comparison
2023 Quarterly
Full Year Results
B NPL Migration
n NT$ million or %
2021
2022
Q1
Q2
Q3
3Q22
3Q23
Change
PL- beginning
4,500
4,033
4,121
4,177
4,170
4,033
4,121
2.2%
Net new NPL influx
3,965
4,443
1,065
1,814
1,301
4,095
4,180
2.1%
Domestic
978
3,281
74
570
1,016
2,971
1,660
-44.1%
Overseas
2,987
1,162
991
1,244
285
1,124
2,520
124.2%
Net write-offs
(4,432)
(4,355)
(1,009)
(1,821)
(1,474)
(4,104)
(4,304)
4.9%
PL- ending balance
4,033
4,121
4,177
4,170
3,997
4,024
3,997
-0.7%
llowance for loan loss- beginning
23,728
25,014
29,226
30,536
30,681
25,014
29,226
7.3%
Provisions for loan loss
5,783
8,226
2,338
1,902
2,733
6,222
6,973
12.1%
Net write-offs
(4,432)
(4,355)
(1,009)
(1,821)
(1,474)
(4,104)
(4,304)
4.9%
Others
(65)
341
(19)
64
(84)
395
(39)
-
llowance for loan loss- ending
25,014
29,226
30,536
30,681
31,856
27,527
31,856
15.7%
ecovery from bad debt
3,012
2,540
1,032
345
1,989
2,168
3,366
55.3%
Domestic
2,876
2,463
875
322
1,961
2,115
3,158
49.3%
Overseas
92
31
145
8
14
20
167
735.0%
Credit card
44
46
12
15
14
33
41
24.2%
. Non-consolidated basis
Year-over-Year Comparison
2023 Quarterly
Full Year Results
i
N
N
A
A
R
2021
2022
Q1
Q2
Q3
4,500
4,033
4,121
4,177
4,170
3,965
4,443
1,065
1,814
1,301
978
3,281
74
570
1,016
2,987
1,162
991
1,244
285
(4,432)
(4,355)
(1,009)
(1,821)
(1,474)
4,033
4,121
4,177
4,170
3,997
23,728
25,014
29,226
30,536
30,681
5,783
8,226
2,338
1,902
2,733
(4,432)
(4,355)
(1,009)
(1,821)
(1,474)
(65)
341
(19)
64
(84)
25,014
29,226
30,536
30,681
31,856
3,012
2,540
1,032
345
1,989
2,876
2,463
875
322
1,961
92
31
145
8
14
44
46
12
15
14
2023 Quarterly
Full Year Results
Year-over-Year Comparison
3Q22 3Q23 Change
N
N
A
A
R
PL- beginning
Net new NPL influx
Domestic
Overseas
Net write-offs
PL- ending balance
llowance for loan loss- beginning
Provisions for loan loss
Net write-offs
Others
llowance for loan loss- ending
ecovery from bad debt
Domestic
Overseas
Credit card
4,033
4,095
2,971
1,124
(4,104)
4,024
25,014
6,222
(4,104)
395
27,527
2,168
2,115
20
33
4,121
4,180
1,660
2,520
(4,304)
3,997
29,226
6,973
(4,304)
(39)
31,856
3,366
3,158
167
41
2.2%
2.1%
-44.1%
124.2%
4.9%
-0.7%
7.3%
12.1%
4.9%
-
15.7%
55.3%
49.3%
735.0%
24.2%
  1. Non-consolidated basis

33

==> picture [181 x 31] intentionally omitted <==

第一金證券營運報告

First Sec Income Statement Summary in NT$ million or %

First Sec Income Statement Summary
in NT$ million or %
2019
2020
2021
2022
3Q'22
3Q'23
Change
Brokerage commission
777
1,351
2,255
1,382
1,071
1,109
3.5%
Net interest income
220
242
383
286
239
137
-42.7%
Underwriting commission
45
77
132
78
62
36
-41.9%
Transaction gains through F/V, net
270
476
555
(63)
(42)
591
-1507.1%
Other operating income
89
127
183
246
253
291
15.0%
Total operating income
1,401
2,273
3,508
1,929
1,583
2,164
36.7%
Total operating expenses
(1,172)
(1,489)
(1,879)
(1,488)
(1,128)
(1,273)
12.9%
Non-operating income
86
80
83
74
52
81
55.8%
Income before tax
315
864
1,712
515
507
972
91.7%
Income tax
(43)
(120)
(216)
(112)
(99)
(141)
42.4%
Cummulative effect of change in
accounting principles
0
0
0
0
0
0 -
Net income
272
744
1,496
403
408
831
103.7%
First Sec Key Ratios
ROAE (Annualized)
4.28%
11.05%
19.79%
5.22%
7.06%
14.04%
-26.1%
ROAA (Annualized)
1.32%
2.81%
4.18%
1.19%
1.52%
3.58%
-21.7%
Brokerage market share
1.39%
1.46%
1.43%
1.38%
1.39%
1.32%
-0.7%
Margin loan market share
2.29%
2.40%
2.30%
2.35%
2.34%
2.28%
0.4%
Year-over-Year Comparison
Full Year Results
First Sec Income Statement Summary First Sec Income Statement Summary First Sec Income Statement Summary
First Sec Income Statement Summary

34

==> picture [181 x 31] intentionally omitted <==

第一金投信營運報告

FSITC Income Statement Summary in NT$ million or %

第一金投信營運報告 第一金投信營運報告
FSITC Income Statement Summary
in NT$ million or %
2019
2020
2021
2022
3Q'22
3Q'23
Change
Total operating income
Management fee
615
584
656
629
469
511
9.0%
Sales service fee
28
33
26
20
15
11
-26.7%
Total operating income
643
617
682
649
484
522
7.9%
Operating expenses
(559)
(532)
(564)
(552)
(412)
(413)
0.2%
Non-operating income
21
8
12
(1)
(6)
8
-233.3%
Income before tax
105
93
130
96
65
113
73.8%
Income tax
(19)
(18)
(24)
(20)
(14)
(22)
57.1%
Income after tax
86
76
105
76
51
91
78.4%
Cummulative effect of change in accounting principles
0
0
0
0
0
0
#DIV/0!
Net income
86
76
105
76
51
91
78.4%
y
FSITC Key Ratios
AUM
105,042
108,605
112,979
100,051
104,481
109,939
5.2%
AUM Ranking
10
11
13
15
14
14
1. Non-consolidated basis
Year-over-Year Comparison
Full Yeart Results

35

第一金人壽營運報告

==> picture [181 x 31] intentionally omitted <==

First Life Financial Results Summary in NT$ million or %

First Life Financial Results Summary First Life Financial Results Summary

in NT$ million or %
2019
2020
2021
2022
3Q'22
3Q'23
Change
Income Statement Summary
Operating Revenue
14,435
14,865
14,401
16,689
14,014
10,117
-27.8%
Premium Income
13,193
13,330
12,429
14,911
12,527
8,266
-34.0%
Other insurance income
272
256
252
208
161
153
-5.0%
Net Investment Income
970
1,279
1,720
1,570
1,326
1,698
28.1%
Operating Cost
13,565
13,743
13,047
15,761
13,185
8,804
-33.2%
Reinsurance commission
59
68
78
94
68
89
30.9%
Reserves
11,304
10,745
9,312
8,980
9,155
2,238
-75.6%
Claims
1,329
2,210
2,769
5,740
3,191
5,691
78.3%
Commission
873
720
888
945
770
785
1.9%
Others
0
0
0
2
1
1 --
Operating Expenses
(655)
(730)
(752)
(783)
(581)
(658)
13.3%
Profit/Loss of Operation
215
392
601
145
248
654
163.7%
Non-Operating Profit
0
0
0
0
0
0
--
Profit/Loss Before Tax
215
392
601
145
248
654
163.7%
Income tax
29
94
(1)
(83)
(101)
(121)
19.8%
Net Income after tax
244
485
600
62
147
533
262.6%
Key Ratios
ROAE(Annualized ratio)
10.44%
14.02%
13.85%
1.91%
6.24%
23.17%
271.3%
ROAA(Annualized ratio)
0.47%
0.76%
0.82%
0.08%
0.24%
0.81%
237.5%
Year-over-Year Comparison
Full Year Result

36

==> picture [720 x 540] intentionally omitted <==

----- Start of picture text -----

Q&A
----- End of picture text -----