2010å¹´æè¦ - æåºå æ¥å°ç¢éå
2010å¹´æè¦ - æåºå æ¥å°ç¢éå
2010å¹´æè¦ - æåºå æ¥å°ç¢éå
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
4.0 <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
54.4 <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
20.5 <br />
<br />
<br />
<br />
<br />
<br />
34.4 <br />
<br />
<br />
<br />
<br />
1.1 <br />
<br />
<br />
<br />
<br />
<br />
15.2 <br />
<br />
<br />
<br />
<br />
<br />
<br />
14.2 <br />
6.6 <br />
<br />
<br />
<br />
<br />
<br />
1.7 <br />
<br />
3.1 <br />
<br />
4.5 <br />
20101231
2 <br />
4 <br />
5 <br />
9 <br />
<br />
<br />
42 <br />
50 <br />
58 <br />
64 <br />
66 <br />
71 <br />
<br />
84 <br />
88 <br />
98 <br />
104 <br />
110 <br />
124 <br />
126 <br />
134 <br />
154 <br />
162 <br />
163 <br />
261 <br />
264 <br />
268
1<br />
2 3<br />
8<br />
9 10<br />
11<br />
15<br />
16 17<br />
1 LEED<br />
5<br />
<br />
- <br />
2 2010<br />
<br />
<br />
- -<br />
<br />
6<br />
7<br />
3<br />
4<br />
2010<br />
<br />
- <br />
- <br />
<br />
<br />
<br />
8<br />
9<br />
2010 • CCTV <br />
<br />
<br />
<br />
<br />
<br />
2010<br />
FinanceAsia<br />
<br />
<br />
2010<br />
<br />
2010<br />
2009 / 10<br />
<br />
<br />
<br />
10 <br />
<br />
<br />
- <br />
<br />
- <br />
<br />
<br />
<br />
<br />
11<br />
2009<br />
<br />
- <br />
- <br />
<br />
2
5 6<br />
4 7<br />
12<br />
13 14<br />
18<br />
19 20<br />
21<br />
12<br />
13<br />
14<br />
15<br />
2009<br />
<br />
2009<br />
<br />
2009<br />
2009<br />
<br />
<br />
<br />
2010<br />
<br />
- <br />
- <br />
21GALAXY Awards<br />
Mercomm, Inc.<br />
- <br />
16<br />
17 2009 / 10 <br />
• • <br />
20<br />
<br />
• <br />
<br />
• - <br />
21<br />
<br />
• - <br />
<br />
18<br />
2010ARC <br />
Mercomm, Inc.<br />
- <br />
- <br />
- <br />
<br />
<br />
2010 - <br />
<br />
19<br />
2010<br />
<br />
- <br />
<br />
- <br />
<br />
2010 <br />
<br />
2010The Mira<br />
Hong Kong - <br />
2010<br />
<br />
- <br />
<br />
<br />
<br />
3
2010 1231<br />
1,150<br />
2,660<br />
<br />
<br />
<br />
<br />
31.36% 67.94% 39.88% 44.21%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
66.49%<br />
<br />
<br />
<br />
<br />
<br />
20101231<br />
4
10<br />
<br />
<br />
– 1 3,560 7,877 -55% 5,405 -34%<br />
– 2 539 2,915 -82% 2,056 -74%<br />
3 3,382 4,540 -26% 3,078 +10%<br />
<br />
– 4, 5 5,042 6,027 -16% 4,625 +9%<br />
– 5 15,820 15,465 +2% 14,279 +11%<br />
<br />
<br />
– 4, 5 2.33 2.81 -17% 2.15 +8%<br />
– 5 7.32 7.20 +2% 6.65 +10%<br />
1.00 1.30 -23% 1.00 -<br />
<br />
– <br />
<br />
– <br />
<br />
<br />
<br />
<br />
<br />
<br />
5, 6 73.09 66.24 +10%<br />
5, 7 28.2% 19.5% +8.7 <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
– 8 10.9 9.4<br />
– 9 10.4 10.4<br />
21.3 19.8<br />
40.6 32.8<br />
<br />
<br />
– 150.4 146.2<br />
– 6.5 5.2<br />
156.9 151.4<br />
<br />
1 <br />
<br />
2 <br />
<br />
<br />
3 <br />
4 ( )<br />
5 <br />
<br />
<br />
6 <br />
7 <br />
8 <br />
<br />
9 <br />
10 <br />
<br />
<br />
5
2010ARC<br />
Mercomm, Inc.<br />
- <br />
<br />
24ARC<br />
ARC<br />
<br />
27<br />
1,900<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
- <br />
- The Beverly<br />
- 180<br />
<br />
- 350
2%<br />
7.32<br />
7.20<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1 1.69 – – – 1.69<br />
2 0.07 0.56 1.04 0.11 1.78<br />
3 – – – 1.84 1.84<br />
4 – 0.44 1.23 – 1.67<br />
5 – 1.02 – – 1.02<br />
6 – – – 0.89 0.89<br />
1.76 2.02 2.27 2.84 8.89<br />
1 58-66<br />
<br />
2 <br />
<br />
<br />
<br />
<br />
<br />
9
10<br />
<br />
<br />
3 14-30<br />
<br />
4 502<br />
<br />
<br />
<br />
5 1165369<br />
<br />
<br />
6 <br />
<br />
<br />
<br />
<br />
<br />
2<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
147
HK-BEAM<br />
<br />
<br />
HK-<br />
BEAM<br />
<br />
<br />
<br />
<br />
<br />
<br />
LEED<br />
<br />
<br />
11
12<br />
<br />
<br />
<br />
LEED<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2010 • CCTV<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
16%<br />
2.33<br />
<br />
2.81<br />
i<br />
<br />
<br />
<br />
ii<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2%<br />
7.32<br />
7.20<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
9%<br />
<br />
2.33<br />
<br />
2.15<br />
0.188%<br />
<br />
Sin Cheng Holdings Pte Ltd<br />
<br />
50%
13<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
12 %<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
11%<br />
<br />
7.32<br />
<br />
<br />
6.650.6710%<br />
<br />
<br />
73.09<br />
<br />
<br />
66.2412%<br />
<br />
<br />
<br />
<br />
<br />
<br />
28.2% 19.5%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
15%
37B 25/01/2011 7,000 440 62,883<br />
37C 16/12/2010 7,000 435 62,143<br />
8 14/03/2010 4,650 280 60,215<br />
365 08/10/2010 4,260 250 58,685<br />
742 16/08/2010 4,200 230 56,310<br />
BelgraviaA 21/10/2010 3,675 182 49,741<br />
36 22/02/2010 6,830 338 49,488<br />
Branksome Crest 51 22/03/2010 4,620 203 43,939<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
572,507<br />
96,410<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
5%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
14
61B<br />
<br />
11<br />
12A13,033<br />
10,093<br />
50,641<br />
47,360<br />
<br />
<br />
11-12 <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
%<br />
<br />
<br />
<br />
1. <br />
600<br />
2. <br />
283<br />
3,644 32,795 100.00 32,795<br />
42,884 34,308 100.00 34,308<br />
67,103<br />
<br />
<br />
15
%<br />
<br />
<br />
<br />
1. <br />
28<br />
2. <br />
1<br />
283,200 226,561 100.00 28 90,165<br />
228,154 182,545 100.00 46 137,952<br />
3. <br />
23<br />
982,376<br />
<br />
1,165,240<br />
<br />
90.10 94<br />
<br />
306,167<br />
<br />
4. <br />
500<br />
5. <br />
8<br />
35,629 320,659 100.00 11 15,518<br />
45,779 228,860 100.00 7 8,786<br />
6. <br />
39<br />
56,748 229,255 60.00 43<br />
<br />
145,321<br />
<br />
7. <br />
18<br />
8. <br />
<br />
95,175 358,048 100.00 147 340,219<br />
78,781 78,781 100.00 27 51,414<br />
9. <br />
<br />
23<br />
982,376<br />
<br />
1,165,240<br />
<br />
90.10 108 502,407<br />
10. <br />
11, 12, 12A, 12B<br />
11. <br />
600<br />
43,492 32,619 44.42 2 20,142<br />
3,644 32,795 100.00 17 10,722<br />
530 1,628,813<br />
1,479,442<br />
16
%<br />
<br />
<br />
<br />
<br />
)<br />
1. <br />
283<br />
2. <br />
212<br />
42,884 34,308 100.00 16 34,308<br />
11,545 113,977 100.00 177 113,977<br />
3. 58-66 6,750 57,498 100.00 41 57,498<br />
234 205,783<br />
205,783<br />
764 1,834,596<br />
1,685,225<br />
982,376 1,165,240 <br />
34<br />
17<br />
<br />
<br />
<br />
<br />
9.3<br />
1.6<br />
9.4<br />
1.0<br />
21.3<br />
<br />
<br />
17
I<br />
. <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1. 30-38<br />
36 <br />
2. <br />
23-33 <br />
3. <br />
186 -188 <br />
4. <br />
75 - 81<br />
5. 45-49<br />
189 -195 <br />
<br />
6. <br />
2-12 <br />
7,310 61,103 2012<br />
4,699 39,942 2012<br />
8,234 70,242 2011<br />
3,582 32,238 2012<br />
5,880 52,919 2012<br />
5,415 64,990 2013<br />
35,120 321,434<br />
18
7. 450-456G<br />
<br />
8. <br />
17A<br />
29,875 268,482 2013<br />
7,423 61,280 2013<br />
9. 62-72 5,973 50,771 2013<br />
10. 89 -95 3,300 28,050 2013<br />
11. 57-69<br />
2-2018A-30<br />
<br />
12. 11-33<br />
<br />
13. 162-168<br />
50-64<br />
23,031 207,279 2013<br />
19,600 166,600 2012<br />
11,700 105,300 2012<br />
14. 186 -198 7,500 62,475 2012<br />
15. 38-40A<br />
<br />
4,586 55,032 2013<br />
<br />
<br />
19
16. <br />
456-462A<br />
17. 1-19<br />
198<br />
18. <br />
565-577<br />
19. <br />
342-348<br />
20. <br />
11-19<br />
21. 63<br />
<br />
22. <br />
196-202<br />
23. <br />
79-83<br />
12,300 104,550 2014<br />
8,625 77,626 2013<br />
7,350 58,800 2013<br />
4,579 38,922 2013<br />
6,510 58,590 2013<br />
3,150 37,800 2012<br />
4,905 41,693 2013<br />
3,630 30,855 2013<br />
164,037 1,454,105<br />
23 199,157 1,775,539<br />
<br />
<br />
61521<br />
20
1. <br />
121,324 952,957<br />
80,003 747,447<br />
32,387 314,436<br />
23,017 208,780<br />
8,084 72,756<br />
264,815 2,296,376<br />
2. <br />
121,750 1,095,750<br />
114,939 988,852<br />
79,430 643,013<br />
50,141 448,979<br />
366,260 3,176,594<br />
631,075 5,472,970<br />
<br />
<br />
<br />
<br />
21
. <br />
<br />
<br />
<br />
<br />
14-30<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
%<br />
<br />
<br />
<br />
1. 19-21 14,298 214,303 50.00 107,152<br />
2. <br />
45-47<br />
3. <br />
25<br />
9,067 94,190 19.095 17,986<br />
13,467 24,241 100.00 24,241<br />
4. 29 23,653 11,824 100.00 11,824<br />
5. <br />
8<br />
21,528 174,789 100.00 174,789<br />
6. 24 11,590 173,842 100.00 173,842<br />
7. 59-61<br />
88-92<br />
24,854 298,248 100.00 298,248<br />
8. 14-30 37,566 224,801 100.00 224,801<br />
9. 878,962 4,394,808 18.4357 810,214<br />
1,034,985 5,611,046 1,843,097<br />
<br />
<br />
22
II<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
502<br />
<br />
<br />
<br />
<br />
56.75%<br />
<br />
1165369<br />
<br />
<br />
<br />
<br />
<br />
79.03%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
79.03%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1. <br />
- 2,700,000 6,000,000<br />
- 2,000,000 1,500,000<br />
- 400,000 1,500,000<br />
5,100,000 9,000,000<br />
2. 4,000,000 8,000,000<br />
9,100,000 17,000,000<br />
<br />
<br />
23
III<br />
<br />
<br />
58-66<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1 1.69 – – – 1.69<br />
2 0.07 0.56 1.04 0.11 1.78<br />
3 – – – 1.84 1.84<br />
4 – 0.44 1.23 – 1.67<br />
5 – 1.02 – – 1.02<br />
6 – – – 0.89 0.89<br />
1.76 2.02 2.27 2.84 8.89<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
25%33%<br />
42%<br />
<br />
<br />
<br />
<br />
<br />
<br />
24
25<br />
<br />
<br />
8%<br />
<br />
<br />
9%<br />
<br />
<br />
<br />
<br />
94.5%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
60%<br />
87%<br />
<br />
<br />
94%<br />
74%<br />
<br />
66%<br />
87%<br />
94%
Caprice<br />
<br />
26<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(HK-BEAM) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
H1N1<br />
<br />
<br />
<br />
<br />
Institutional<br />
Investor<br />
Caprice<br />
<br />
2011<br />
<br />
<br />
<br />
<br />
<br />
362<br />
317<br />
598<br />
<br />
<br />
<br />
388<br />
92<br />
<br />
<br />
The Mira Hong Kong
Citistore<br />
<br />
<br />
id:c<br />
Citistore<br />
29%<br />
<br />
Sin Cheng Holdings Pte<br />
Ltd Sin Cheng<br />
<br />
<br />
<br />
1833<br />
Sin Cheng<br />
<br />
<br />
147,664,835<br />
<br />
<br />
<br />
7.73%<br />
<br />
22<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
4.74<br />
<br />
<br />
LEED<br />
BEAM Plus<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
75,500<br />
18,000<br />
ISO 9001 <br />
ISO 10002 <br />
ISO 14001 <br />
OHSAS 18001 <br />
Q<br />
<br />
<br />
<br />
<br />
27
600<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1st<br />
<br />
<br />
<br />
<br />
5,000<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
• <br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
28
%<br />
<br />
<br />
1. • 99 620,000<br />
2. 100 430,000<br />
3. 100 830,000<br />
1,880,000<br />
90.5%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
29
83%<br />
<br />
<br />
*<br />
<br />
<br />
1.1<br />
14.2<br />
15.3<br />
<br />
18.0<br />
15.2<br />
4.0<br />
6.6<br />
10.3<br />
2.4<br />
17.4<br />
17.0<br />
8.7<br />
20.5<br />
5.3<br />
9.7<br />
135.1<br />
150.4<br />
* <br />
<br />
<br />
<br />
<br />
125.2 83.2<br />
11.1 7.4<br />
9.4 6.3<br />
4.7 3.1<br />
150.4 100.0<br />
30
• <br />
<br />
<br />
<br />
<br />
96%<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
1A<br />
<br />
1B2A <br />
<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
LEED<br />
• <br />
<br />
<br />
31
32<br />
<br />
<br />
<br />
HK-BEAM<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
78%<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
80%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
97%<br />
96%<br />
<br />
<br />
<br />
<br />
<br />
<br />
LEEDHK-BEAM<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
20%<br />
<br />
90%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
5%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
72%<br />
i
33<br />
<br />
<br />
<br />
<br />
<br />
ii<br />
<br />
<br />
iii<br />
8%<br />
<br />
<br />
<br />
<br />
60%<br />
<br />
17%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
77.86.6%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1.1%<br />
233,3136.1%<br />
1,724,316<br />
25,593<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1083<br />
<br />
<br />
45.5%<br />
56.3%<br />
<br />
<br />
<br />
BBB<br />
<br />
<br />
622<br />
<br />
<br />
<br />
66.5%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
64.4%
34
35<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2.5<br />
<br />
<br />
<br />
<br />
<br />
<br />
40%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
264,000<br />
<br />
<br />
<br />
<br />
<br />
99%<br />
<br />
15.8%<br />
<br />
<br />
HKCG<br />
(Finance) Limited<br />
<br />
4303<br />
<br />
<br />
<br />
<br />
3.90%5.00%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
()
The Mira<br />
<br />
36<br />
<br />
<br />
56%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
97%<br />
82%<br />
<br />
<br />
<br />
<br />
177<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
204-214<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
230%<br />
27%
25%<br />
<br />
<br />
The<br />
Mira <br />
<br />
<br />
<br />
32<br />
<br />
The Mira<br />
<br />
The Mira<br />
<br />
<br />
<br />
The Mira<br />
58%<br />
80%<br />
26%<br />
<br />
The Mira<br />
2011 <br />
Whisk <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2%<br />
<br />
<br />
95%<br />
100%<br />
5%<br />
<br />
The<br />
Mira<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
The<br />
French Window<br />
Green Café<br />
<br />
<br />
<br />
<br />
<br />
<br />
Green House Food Co. Ltd.<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
Assaggio<br />
<br />
<br />
<br />
<br />
<br />
20%<br />
<br />
<br />
37
38<br />
<br />
<br />
<br />
DKNY Jeans<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
45%
39
2010<br />
<br />
2010<br />
<br />
<br />
<br />
<br />
<br />
11-12 <br />
<br />
<br />
<br />
<br />
- 13,000<br />
- <br />
- <br />
<br />
- <br />
<br />
-
2010<br />
• <br />
• <br />
• <br />
• <br />
<br />
<br />
1 30-3836<br />
2 23-33<br />
3 186-188<br />
4 75-81<br />
5 45-49189-195<br />
6 2-12<br />
7 450-456G<br />
8 17A<br />
9 62-72<br />
10 89-95<br />
11 57-692-2018A-30<br />
12 11-33 <br />
13 162-16850-64<br />
14 186-198<br />
15 38-40A<br />
16 456-462A<br />
17 1-19198<br />
18 565-577<br />
19 342-348<br />
20 11-19 <br />
21 63<br />
22 196-202<br />
23 79-83<br />
<br />
24 19-21<br />
25 45-47<br />
26 25<br />
27 29<br />
28 8<br />
29 24<br />
30 59-6188-92<br />
31 14-30<br />
32 <br />
<br />
33 <br />
34 <br />
35 <br />
36 <br />
42
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
43
• <br />
<br />
<br />
<br />
9.3<br />
1.6<br />
9.4<br />
1.0<br />
21.3<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
I<br />
. <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1. 30-38<br />
36<br />
2. <br />
23-33<br />
3. <br />
186-188 <br />
4. <br />
75-81<br />
7,310 61,103 2012<br />
4,699 39,942 2012<br />
8,234 70,242 2011<br />
3,582 32,238 2012<br />
44
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
5. 45-49<br />
189-195<br />
5,880 52,919 2012<br />
6. 2-12 5,415 64,990 2013<br />
<br />
35,120 321,434<br />
7. 450-456G<br />
<br />
29,875 268,482 2013<br />
8. 17A 7,423 61,280 2013<br />
9. 62-72 5,973 50,771 2013<br />
10. 89-95 3,300 28,050 2013<br />
11. 57-69<br />
2-2018A-30<br />
<br />
23,031 207,279 2013<br />
12. 11-33 19,600 166,600 2012<br />
13. 162-168<br />
50-64<br />
11,700 105,300 2012<br />
14. 186-198 7,500 62,475 2012<br />
15. 38-40A 4,586 55,032 2013<br />
16. 456-462A 12,300 104,550 2014<br />
17. 1-19<br />
198 <br />
8,625 77,626 2013<br />
18. 565-577 7,350 58,800 2013<br />
19. 342-348 4,579 38,922 2013<br />
20. 11-19 6,510 58,590 2013<br />
21. 63<br />
<br />
3,150 37,800 2012<br />
22. 196-202 4,905 41,693 2013<br />
23. 79-83 3,630 30,855 2013<br />
164,037 1,454,105<br />
23 199,157 1,775,539<br />
<br />
<br />
61521<br />
<br />
<br />
45
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1. <br />
121,324 952,957<br />
80,003 747,447<br />
32,387 314,436<br />
23,017 208,780<br />
8,084 72,756<br />
264,815 2,296,376<br />
2. <br />
121,750 1,095,750<br />
114,939 988,852<br />
79,430 643,013<br />
50,141 448,979<br />
366,260 3,176,594<br />
631,075 5,472,970<br />
<br />
<br />
<br />
<br />
<br />
<br />
. <br />
<br />
<br />
<br />
<br />
14-30<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
46
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
%<br />
<br />
<br />
<br />
<br />
1. 19-21 14,298 214,303 50.00 107,152<br />
2. <br />
45 - 47<br />
3. <br />
25<br />
9,067 94,190 19.095 17,986<br />
13,467 24,241 100.00 24,241<br />
4. 29 23,653 11,824 100.00 11,824<br />
5. <br />
8<br />
21,528 174,789 100.00 174,789<br />
6. 24 11,590 173,842 100.00 173,842<br />
7. <br />
59-6188-92<br />
24,854 298,248 100.00 298,248<br />
8. 14-30 37,566 224,801 100.00 224,801<br />
9. 878,962 4,394,808 18.4357 810,214<br />
1,034,985 5,611,046 1,843,097<br />
<br />
<br />
II<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
502<br />
<br />
<br />
<br />
<br />
56.75%<br />
<br />
1165369<br />
<br />
<br />
<br />
<br />
<br />
79.03%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
79.03%<br />
<br />
<br />
<br />
47
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1. <br />
– 2,700,000 6,000,000<br />
– 2,000,000 1,500,000<br />
– 400,000 1,500,000<br />
5,100,000 9,000,000<br />
2. 4,000,000 8,000,000<br />
9,100,000 17,000,000<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
48
• <br />
III<br />
<br />
<br />
58-66<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1 1.69 – – – 1.69<br />
2 0.07 0.56 1.04 0.11 1.78<br />
3 – – – 1.84 1.84<br />
4 – 0.44 1.23 – 1.67<br />
5 – 1.02 – – 1.02<br />
6 – – – 0.89 0.89<br />
1.76 2.02 2.27 2.84 8.89<br />
<br />
<br />
<br />
49
2010<br />
• <br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
15%<br />
<br />
<br />
<br />
<br />
<br />
<br />
50
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
37B 25/01/2011 7,000 440 62,883<br />
37C 16/12/2010 7,000 435 62,143<br />
8 14/03/2010 4,650 280 60,215<br />
365 08/10/2010 4,260 250 58,685<br />
742 16/08/2010 4,200 230 56,310<br />
BelgraviaA 21/10/2010 3,675 182 49,741<br />
36 22/02/2010 6,830 338 49,488<br />
Branksome Crest 51 22/03/2010 4,620 203 43,939<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
51
• <br />
572,507<br />
96,410<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
5%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
52
• <br />
11-12 <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
11<br />
12A13,033<br />
10,093<br />
50,641<br />
47,360<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
61<br />
B<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
53
• <br />
<br />
388 100%<br />
212 100%<br />
<br />
4,408 <br />
<br />
11,545<br />
<br />
66,130<br />
<br />
113,977<br />
<br />
177<br />
<br />
<br />
<br />
<br />
The Mira Hong Kong<br />
<br />
<br />
<br />
<br />
<br />
<br />
24 100%<br />
11,590<br />
173,839<br />
<br />
<br />
<br />
502<br />
56.75%<br />
479,804<br />
772,253<br />
928<br />
<br />
<br />
<br />
<br />
<br />
Rogers Stirk Harbour + Partners <br />
<br />
<br />
<br />
<br />
54
• <br />
116 5369<br />
526<br />
79.03%<br />
58-66 100%<br />
6,750<br />
57,498<br />
<br />
<br />
371,630<br />
1,300,705<br />
41<br />
<br />
2,582<br />
<br />
<br />
<br />
<br />
<br />
5369<br />
<br />
<br />
<br />
526<br />
<br />
526<br />
<br />
30-38 36<br />
100%<br />
<br />
1,300,705<br />
<br />
<br />
7,310<br />
61,103<br />
140<br />
2A 12.5%<br />
<br />
22,957<br />
206,306<br />
126<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
55
1 388<br />
2 24<br />
3 212<br />
4 <br />
5 116 5369<br />
6 2A<br />
7 58-66<br />
8 30-3836<br />
<br />
<br />
9 28<br />
10 1<br />
11 23<br />
12 500<br />
13 8<br />
14 39<br />
15 18<br />
16 <br />
17 23<br />
18 11, 12, 12A, 12B<br />
19 600<br />
20 283<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
56
• <br />
<br />
<br />
57
6<br />
5<br />
4<br />
3<br />
2<br />
1<br />
0<br />
0.90<br />
0.96<br />
3.19<br />
0.36 0.28<br />
3.51<br />
0.01<br />
0.19<br />
<br />
<br />
<br />
<br />
<br />
<br />
58<br />
<br />
<br />
<br />
<br />
2010<br />
• 8%<br />
<br />
• <br />
• 94.5%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
25% 33%<br />
42%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
8%<br />
<br />
<br />
9%<br />
<br />
<br />
<br />
94.5%
59<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
60%<br />
87%<br />
<br />
<br />
94%<br />
74%<br />
<br />
66%<br />
87%<br />
94%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
HK-BEAM
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
36 2895 100.00 108,214 - - - 108,214 49<br />
170-188 2050 100.00 - 21,842 134,450 - 156,292 -<br />
<br />
308-320<br />
98-116 <br />
2865 100.00 - 31,987 182,373 - 214,360 -<br />
183 2047 94.56 - 21,123 463,412 - 484,535 242<br />
1 2047 40.51 - 53,124 317,793 - 370,917 71<br />
<br />
33 52, 55, 567788<br />
8 2047 40.51 - 206,151 448,975 - 655,126 189<br />
8 2047 40.51 214,724 - - - 214,724 7<br />
20 9 100.00 - - 13,742 - 13,742 -<br />
108 2072 100.00 - 16,084 - - 16,084 64<br />
39 2061 60.00 37,516 - - - 37,516 65<br />
<br />
610 2047 33.33 - 33,511 64,422 - 97,933 -<br />
555 2060 100.00 - 28,656 84,626 - 113,282 -<br />
29 2047 100.00 - - - 150,212 150,212 -<br />
<br />
1617<br />
9 2047 100.00 - - - 158,993 158,993 40<br />
8 2047 100.00 - - - 175,447 175,447 20<br />
579 579 2037 100.00 - 7,805 18,810 - 26,615 -<br />
3 2054 100.00 - 25,979 - - 25,979 72<br />
79 2023 100.00 - - - 172,117 172,117 76<br />
223-231 2050 88.50 - 47,860 919,004 - 966,864 394<br />
78 78 2047 100.00 - - - 119,995 119,995 17<br />
52 2047 100.00 - - - 125,114 125,114 -<br />
712 2047 100.00 - - 216,593 - 216,593 70<br />
33 2026 100.00 - 15,624 - - 15,624 -<br />
500 2055 100.00 - 53,443 - - 53,443 -<br />
60
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
33 2047 100.00 - 151,513 - - 151,513 302<br />
88 2047 60.00 - 94,657 - - 94,657 130<br />
2047 100.00 - 195,280 - - 195,280 78<br />
<br />
210<br />
526<br />
2047 40.00 - 9,566<br />
<br />
- - 9,566 151<br />
I 68 2047 74.96 - 138,555 156,981 - 295,536 100<br />
II 145-165 2047 100.00 - 155,022 - - 155,022 127<br />
88 2047 100.00 - 154,259 - - 154,259 104<br />
2-16 2047 100.00 - 100,029 - - 100,029 545<br />
21-27 2047 77.55 - 114,730 - - 114,730 103<br />
AB 18 2047 100.00 - 9,305 - - 9,305 -<br />
CD 22 2047 50.00 - 5,118 - - 5,118 -<br />
N, P, Q R 8 2047 100.00 - 58,881 - - 58,881 196<br />
18 2047 100.00 - 532,637 - - 532,637 831<br />
628 2047 100.00 - 79,642 - - 79,642 234<br />
1 2047 100.00 - 140,341 - - 140,341 51<br />
1 2047 100.00 - 35,186 - - 35,186 -<br />
23 2047 100.00 - 87,766 - - 87,766 -<br />
8 2047 100.00 - 956,849 - - 956,849 669<br />
<br />
<br />
8 2047 100.00 - 266,954 - - 266,954 232<br />
20 2047 20.00 - 92,536 32,280 - 124,816 233<br />
23 2047 90.10 110,077 - - - 110,077 51<br />
8 2052 100.00 - 30,139 - - 30,139 308<br />
470,531 3,972,154 3,053,461 901,878 8,398,024 5,821<br />
28542856<br />
<br />
<br />
<br />
61
1 <br />
29 I<br />
2 <br />
30 II<br />
3 <br />
31 <br />
4 <br />
32 <br />
5 <br />
33 <br />
6 <br />
34 AB<br />
7 <br />
35 CD<br />
8 <br />
36 N, P, Q R<br />
9 <br />
37 <br />
10 <br />
38 <br />
11 <br />
39 <br />
12 <br />
40 <br />
13 <br />
41 <br />
14 <br />
42 <br />
15 <br />
43 <br />
16 579<br />
44 <br />
17 <br />
45 <br />
18 <br />
46 <br />
19 <br />
20 78<br />
21 <br />
22 <br />
23 <br />
24 <br />
25 <br />
26 <br />
27 <br />
28 <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
62
• <br />
<br />
<br />
63
H1N1 <br />
<br />
<br />
<br />
<br />
Institutional<br />
Investor <br />
Caprice<br />
<br />
2011<br />
<br />
<br />
<br />
<br />
<br />
362<br />
317<br />
598<br />
<br />
<br />
<br />
388<br />
92<br />
<br />
<br />
The Mira Hong Kong<br />
<br />
<br />
<br />
Citistore<br />
<br />
<br />
id:c<br />
Citistore<br />
29%<br />
<br />
Sin Cheng Holdings Pte<br />
Ltd Sin Cheng<br />
<br />
<br />
<br />
1833<br />
Sin Cheng<br />
<br />
<br />
147,664,835<br />
<br />
<br />
<br />
7.73%<br />
<br />
22<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
64
• <br />
<br />
<br />
4.74 <br />
<br />
<br />
LEED<br />
BEAM Plus<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
75,500<br />
18,000<br />
ISO 9001 <br />
ISO 10002 <br />
ISO 14001 <br />
OHSAS 18001 <br />
Q<br />
<br />
<br />
<br />
600<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1st<br />
<br />
<br />
2010<br />
<br />
<br />
5,000<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
65
18<br />
<br />
<br />
27<br />
153 <br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
Follina Cucine<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
Michael Wilkinson<br />
<br />
<br />
<br />
66
• <br />
<br />
Wilkinson<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
23<br />
<br />
<br />
<br />
<br />
Poliform<br />
<br />
<br />
<br />
The Beverly<br />
<br />
<br />
<br />
Carrie Me<br />
<br />
<br />
<br />
2010<br />
<br />
<br />
<br />
<br />
<br />
<br />
Volkswagen Volkswagen<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
The Beverly<br />
180<br />
350<br />
<br />
<br />
2010 <br />
<br />
<br />
<br />
67
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
350<br />
<br />
<br />
<br />
<br />
335<br />
SLS<br />
AMG <br />
<br />
<br />
<br />
<br />
<br />
23<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
68
• <br />
<br />
<br />
<br />
<br />
<br />
2010<br />
<br />
<br />
21<br />
10<br />
2010<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
69
1701,200<br />
9317
67.94%<br />
97www.hilhk.com<br />
<br />
<br />
<br />
<br />
<br />
5%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
72%<br />
i<br />
<br />
<br />
<br />
<br />
ii<br />
<br />
<br />
iii<br />
8%<br />
<br />
<br />
<br />
<br />
60%<br />
<br />
17%<br />
<br />
<br />
<br />
<br />
<br />
71
• <br />
<br />
39.88%<br />
3www.towngas.com<br />
<br />
66.49%<br />
1083www.towngaschina.com<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
97%<br />
<br />
3,400<br />
<br />
<br />
<br />
99.99%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
72
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
43.97<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
73
74<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
45%<br />
<br />
<br />
<br />
<br />
<br />
15.8%<br />
<br />
<br />
<br />
50%<br />
<br />
73%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
77.86.6%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1.1%<br />
233,313<br />
6.1%<br />
1,724,316<br />
25,593
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1083<br />
<br />
<br />
45.5%<br />
56.3%<br />
<br />
<br />
<br />
BBB<br />
<br />
<br />
<br />
<br />
622<br />
<br />
<br />
<br />
66.5%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
75
76<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
64.4%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2.5<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
40%
77<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
264,000<br />
<br />
<br />
<br />
<br />
<br />
<br />
99%<br />
<br />
<br />
15.8%<br />
<br />
<br />
HKCG<br />
FinanceLimited <br />
<br />
4303<br />
<br />
<br />
<br />
<br />
3.90%5.00%
• <br />
<br />
31.36%<br />
50www.hkf.com<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
8<br />
<br />
<br />
<br />
83<br />
<br />
<br />
<br />
8<br />
<br />
<br />
<br />
51<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
78
79<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
56%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
97%82%<br />
<br />
<br />
<br />
<br />
<br />
<br />
177<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
204-214<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
230%<br />
27%
• <br />
<br />
44.21%<br />
71www.miramar-group.com<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
The Mira<br />
Hong Kong (The Mira)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
The Mira<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
80<br />
70<br />
<br />
<br />
Conde Nast<br />
Traveller<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
The Mira<br />
<br />
<br />
"The French Window" <br />
<br />
<br />
Green Café <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
80
• <br />
<br />
<br />
<br />
<br />
<br />
25%<br />
<br />
<br />
The<br />
Mira <br />
<br />
<br />
<br />
32<br />
<br />
The Mira<br />
<br />
The Mira<br />
<br />
<br />
<br />
The Mira<br />
58%<br />
80%<br />
26%<br />
<br />
The Mira<br />
2011 <br />
Whisk <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2%<br />
<br />
<br />
95%<br />
100%<br />
5%<br />
<br />
The<br />
Mira<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
The<br />
French Window<br />
Green Café<br />
<br />
<br />
<br />
<br />
<br />
<br />
Green House Food Co. Ltd.<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
Assaggio<br />
<br />
<br />
<br />
<br />
<br />
20%<br />
<br />
DKNY Jeans<br />
<br />
<br />
<br />
<br />
The Mira<br />
<br />
<br />
81
2010 • CCTV<br />
<br />
<br />
<br />
2010 • CCTV<br />
31<br />
<br />
<br />
2010 • CCTV<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
- 37<br />
- 6
2010<br />
• <br />
<br />
• <br />
<br />
• <br />
• • • <br />
<br />
• <br />
• LEED<br />
<br />
• 2010 • CCTV<br />
4.0 <br />
<br />
1 54.4 <br />
<br />
<br />
<br />
8 <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
20.5 <br />
2 <br />
34.4 <br />
6 <br />
1.1 <br />
2 <br />
<br />
<br />
<br />
15.2 <br />
2 <br />
<br />
<br />
<br />
<br />
14.2 <br />
4 <br />
<br />
6.6 <br />
2 <br />
*<br />
84
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
• <br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
85
• <br />
<br />
<br />
<br />
<br />
%<br />
<br />
<br />
1. • 99 620,000<br />
2. 100 430,000<br />
3. 100 830,000<br />
1,880,000<br />
90.5%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
83%<br />
<br />
<br />
<br />
<br />
*<br />
<br />
1.1<br />
14.2<br />
15.3<br />
<br />
18.0<br />
15.2<br />
4.0<br />
6.6<br />
10.3<br />
86
• <br />
<br />
*<br />
<br />
2.4<br />
17.4<br />
17.0<br />
8.7<br />
20.5<br />
5.3<br />
9.7<br />
135.1<br />
150.4<br />
* <br />
<br />
<br />
<br />
<br />
125.2 83.2<br />
11.1 7.4<br />
9.4 6.3<br />
4.7 3.1<br />
150.4 100.0<br />
<br />
<br />
<br />
<br />
<br />
<br />
96%<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
1A<br />
1B2A<br />
<br />
<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
87
100%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
100%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
88
• <br />
<br />
• 99%<br />
• <br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
30%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
89
• <br />
90<br />
<br />
<br />
100%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
100%<br />
<br />
<br />
<br />
<br />
1A<br />
<br />
<br />
100%<br />
<br />
<br />
<br />
<br />
1A
91<br />
<br />
<br />
• <br />
<br />
100%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
90.1%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
100%
• <br />
<br />
147100%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
147 <br />
688100%<br />
688<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
688 <br />
92
• <br />
<br />
100%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
100%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
93
• <br />
94<br />
<br />
<br />
<br />
100%<br />
<br />
<br />
100%
• <br />
95<br />
<br />
<br />
50%<br />
<br />
<br />
<br />
1A<br />
1B2A<br />
<br />
<br />
100%
• <br />
• 100%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
• <br />
<br />
• 100%<br />
<br />
<br />
1A<br />
1B<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
• <br />
96
• <br />
<br />
100%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
100%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1A1B1C<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
97
%<br />
<br />
<br />
<br />
2044 100 0.14 1.99 - 2.13<br />
2033 100 0.89 - 0.24 1.13<br />
2053 100 0.41 0.42 - 0.83<br />
2043 100 - 0.69 - 0.69<br />
2042 100 0.06 0.37 - 0.43<br />
2042 100 0.29 - 0.10 0.39<br />
2040 100 0.70 - 0.23 0.93<br />
2.49 3.47 0.57 6.53<br />
98
• <br />
<br />
<br />
<br />
<br />
<br />
100%<br />
LEED<br />
HK-BEAM • <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
78%<br />
<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
100%<br />
80%<br />
<br />
<br />
<br />
99
• <br />
<br />
100%<br />
<br />
<br />
97%<br />
<br />
100%<br />
<br />
<br />
<br />
<br />
96%<br />
130-2100%<br />
130-2<br />
<br />
<br />
<br />
100
• <br />
155100%<br />
LEEDHK-BEAM<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
100%<br />
<br />
20%<br />
90%<br />
<br />
<br />
<br />
<br />
<br />
101
LEED<br />
<br />
<br />
<br />
LEED<br />
<br />
<br />
<br />
<br />
BMS<br />
<br />
<br />
LEED<br />
BEAM<br />
2009<br />
<br />
2010
104 <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
EMS<br />
ISO 14001
105<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
300<br />
900<br />
<br />
<br />
<br />
<br />
BEAM<br />
<br />
<br />
<br />
<br />
<br />
LEED<br />
<br />
LEED <br />
LEED <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2010
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
• <br />
2009 / 2010<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
15500<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2010<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
106
• <br />
<br />
<br />
2010<br />
2010 <br />
<br />
@ 2010<br />
<br />
<br />
<br />
<br />
2011<br />
<br />
<br />
<br />
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
107
• <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
The Mira <br />
<br />
<br />
<br />
<br />
<br />
108
• <br />
<br />
<br />
<br />
• <br />
2010<br />
<br />
2010<br />
<br />
<br />
<br />
<br />
<br />
• 2005-2010 <br />
5<br />
<br />
• 2010 <br />
<br />
<br />
<br />
• 2010 <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
@ 2010<br />
<br />
<br />
<br />
@2010<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2011<br />
<br />
<br />
<br />
<br />
<br />
300<br />
<br />
<br />
<br />
<br />
<br />
109
財 務 回 顧<br />
<br />
<br />
<br />
(b)(i)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2,522 8,138 (211) 3,171<br />
3,157 4,178 1,933 2,621<br />
37 400 (30) (20)<br />
317 441 271 335<br />
184 248 35 32<br />
307 406 54 64<br />
568 884 514 397<br />
7,092 14,695 2,566 6,600<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
5,042 6,027<br />
<br />
15,820 15,465<br />
110
財 務 回 顧<br />
7,603,000,00052%7,092,000,000<br />
14,695,000,000(i)<br />
(ii)<br />
3,230,000,000<br />
<br />
<br />
5,042,000,0006,027,000,000985,000,000<br />
16%(i)<br />
(ii)864,000,000<br />
2.33<br />
2.81<br />
<br />
15,820,000,000<br />
15,465,000,000355,000,0002%<br />
<br />
1,340,000,0007.32<br />
7.20<br />
<br />
<br />
<br />
<br />
5,042,000,000<br />
4,625,000,000417,000,0009%<br />
2.33<br />
2.150.188%<br />
Sin Cheng Holdings Pte Ltd50%<br />
1,007,000,000<br />
275,000,000759,000,000<br />
<br />
111
財 務 回 顧<br />
<br />
15,820,000,00014,279,000,000<br />
1,541,000,00011%7.32<br />
6.650.6710%<br />
10,778,000,000<br />
9,654,000,0001,124,000,00012%<br />
<br />
<br />
11-12<br />
• <br />
A5,752,000,000<br />
8,607,000,000<br />
994,000,000<br />
268,000,000<br />
<br />
5%5%<br />
1,629,000,000<br />
3,230,000,0001,601,000,000<br />
864,000,000<br />
734,000,000<br />
112
財 務 回 顧<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
5,752 6,271 8,607<br />
<br />
3,230 671 469<br />
2,522 5,600 8,138<br />
1,418 2,441 3,179<br />
<br />
1,629 119 8<br />
(211) 2,322 3,171<br />
2,522,000,000<br />
8,138,000,000<br />
5,600,000,000<br />
2,522,000,0003,078,000,00055%<br />
<br />
2,534,000,000696,000,000<br />
<br />
113
財 務 回 顧<br />
211,000,000<br />
3,171,000,000<br />
211,000,000<br />
<br />
539,000,000<br />
2,322,000,000211,000,000<br />
2,533,000,000109%(i)<br />
1,465,000,000(ii)880,000,000<br />
<br />
<br />
<br />
539,000,0002,056,000,000<br />
329,000,000<br />
1,518,000,000128,000,000<br />
287,000,00082,000,000<br />
251,000,000(i)<br />
50%<br />
<br />
(ii)<br />
50%<br />
<br />
94.5%87.8%<br />
87%<br />
66%<br />
<br />
3,157,000,000<br />
4,178,000,000<br />
2,814,000,0003,157,000,000<br />
343,000,00012%<br />
114
財 務 回 顧<br />
1,933,000,000<br />
2,621,000,000<br />
1,725,000,0001,933,000,000<br />
208,000,00012%<br />
<br />
4,875,000,0006,522,000,000<br />
4,436,000,000<br />
4,875,000,000<br />
439,000,00010%<br />
<br />
3,382,000,000<br />
4,540,000,0001,933,000,000<br />
2,621,000,000444,000,000<br />
653,000,0001,005,000,000<br />
1,266,000,000<br />
1,725,000,000472,000,000881,000,000<br />
1,933,000,000<br />
444,000,0001,005,000,00012%6%14%<br />
6%<br />
472,000,000<br />
<br />
<br />
<br />
472,000,000419,000,000<br />
444,000,000<br />
25,000,0006%<br />
<br />
<br />
37,000,000<br />
400,000,000<br />
296,000,000259,000,00088%<br />
<br />
<br />
<br />
115
財 務 回 顧<br />
30,000,000<br />
20,000,000<br />
6,000,00024,000,000(i)<br />
9,000,000<br />
(ii)<br />
4,000,000<br />
(iii)<br />
5,000,000(iv)4,000,000<br />
<br />
<br />
317,000,000<br />
441,000,000<br />
285,000,000317,000,000<br />
32,000,00011%<br />
<br />
271,000,000<br />
335,000,000<br />
221,000,000271,000,000<br />
50,000,00023%<br />
<br />
184,000,000<br />
248,000,000<br />
144,000,000184,000,000<br />
40,000,00028%H1N1<br />
<br />
35,000,000<br />
32,000,000<br />
3,000,00035,000,000<br />
38,000,0001,267%<br />
116
財 務 回 顧<br />
<br />
<br />
307,000,000406,000,000<br />
266,000,000<br />
307,000,00041,000,00015%<br />
<br />
<br />
54,000,000<br />
64,000,000<br />
42,000,00054,000,000<br />
12,000,00029%<br />
<br />
<br />
568,000,000<br />
884,000,000577,000,000<br />
568,000,0009,000,000<br />
2%(i)42,000,000(ii)<br />
4,000,00052,000,000<br />
514,000,000<br />
397,000,000<br />
336,000,000514,000,000<br />
178,000,00053%(i)51,000,000(ii)<br />
212,000,000(iii)<br />
42,000,000(iv)<br />
<br />
36,000,000<br />
<br />
117
財 務 回 顧<br />
<br />
2,908,000,000<br />
3,175,000,000<br />
659,000,000<br />
568,000,000<br />
2,249,000,0002,607,000,000<br />
2,601,000,000<br />
2,908,000,000<br />
307,000,00012%<br />
335,000,000<br />
2,266,000,000<br />
2,249,000,000<br />
17,000,0001%<br />
<br />
2,696,000,000<br />
3,110,000,000<br />
512,000,000<br />
579,000,000<br />
2,184,000,0002,531,000,000<br />
<br />
2,457,000,000<br />
2,696,000,000239,000,00010%<br />
245,000,000<br />
<br />
2,212,000,000<br />
2,184,000,00028,000,0001%<br />
<br />
(i)<br />
124,000,000<br />
230,000,000<br />
29,000,000<br />
31,000,00020,000,000<br />
<br />
89,000,000<br />
<br />
118
財 務 回 顧<br />
(ii) 46,000,000The Mira Hong Kong<br />
40,000,000<br />
11,000,0008,000,000<br />
10,000,000<br />
13,000,00041,000,000<br />
<br />
<br />
<br />
<br />
73,000,000The Mira Hong Kong<br />
39,000,000<br />
13,000,0008,000,000<br />
10,000,000<br />
(iii) 198,000,000<br />
118,000,00090,000,000<br />
11,000,000<br />
<br />
<br />
2,916,000,0004,919,000,000<br />
1,742,000,000<br />
3,556,000,000<br />
1,174,000,000<br />
1,363,000,000<br />
<br />
2,447,000,000 <br />
2,916,000,000469,000,00019%<br />
1,430,000,000<br />
1,017,000,000<br />
1,174,000,000<br />
157,000,00015%(i)<br />
120,000,000(ii)<br />
38,000,000<br />
<br />
119
財 務 回 顧<br />
<br />
970,000,000<br />
1,341,000,000<br />
1,441,000,0001,912,000,000<br />
<br />
<br />
901,000,000<br />
970,000,00069,000,0008%<br />
<br />
1,172,000,000<br />
1,441,000,000269,000,00023%<br />
2.64%<br />
3.11%<br />
2.79%<br />
<br />
<br />
9,538,000,0007,156,000,000<br />
<br />
9,802,000,000<br />
9,538,000,000264,000,0003%<br />
120
財 務 回 顧<br />
<br />
<br />
<br />
54,615,000,00038,241,000,00022,000,000<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
7,516 4,869<br />
16,407 5,646<br />
10,054 19,502<br />
7,662 6,014<br />
<br />
12,976 2,210<br />
54,615 38,241<br />
9,797 10,531<br />
44,818 27,710<br />
159,038 142,228<br />
(%) 28.2% 19.5%<br />
<br />
19.5%28.2%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
6,990 7,647 9,973<br />
1,283 1,064 1,782<br />
5 7 6<br />
<br />
<br />
<br />
121
財 務 回 顧<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
972,500,000<br />
50,000,0001,023,520,40850,000,000<br />
<br />
7,100,000,0005,500,000,000<br />
<br />
(i)<br />
<br />
(ii)<br />
7,100,000,000<br />
<br />
7,100,000,000<br />
<br />
<br />
600,000,000<br />
<br />
<br />
38,000,000<br />
22,000,000<br />
122
財 務 回 顧<br />
<br />
70%<br />
<br />
18,000,000<br />
Sin Cheng Holdings Pte Ltd<br />
50%1,612,500,000<br />
147,664,8350.00001<br />
<br />
1,007,000,000<br />
<br />
<br />
<br />
<br />
<br />
22,000,000<br />
<br />
36,032,000,00033,801,000,000<br />
<br />
65,000,00090,000,000<br />
<br />
8,0007,700<br />
<br />
1,606,000,000<br />
2,239,000,000(i)149,000,000<br />
235,000,000(ii)1,457,000,000<br />
2,004,000,000<br />
1,544,000,000(i)<br />
141,000,000(ii)1,403,000,000<br />
1,606,000,000<br />
62,000,0004%<br />
<br />
123
五 年 財 務 摘 要<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
13,549 9,818 16,485 15,465 15,820<br />
5,268 5,883 5,578 6,027 5,042<br />
<br />
7.47 5.19 8.03 7.20 7.32<br />
2.90 3.11 2.72 2.81 2.33<br />
1.05 1.10 1.10 1.30 1.00<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
56,868 52,831 60,319 70,296 84,068<br />
16,963 20,536 34,884 36,561 37,981<br />
16,026 11,168 15,517 18,893 20,947<br />
21,036 29,383 37,624 41,541 60,717<br />
14,894 11,197 21,823 27,710 44,818<br />
77,964 92,219 129,164 142,228 159,038<br />
<br />
19.1% 12.1% 16.9% 19.5% 28.2%<br />
<br />
42.96 47.47 60.16 66.24 73.09<br />
124<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1,006,000,000976,000,000880,000,000
80<br />
70<br />
60<br />
60.16<br />
66.24<br />
73.09<br />
30<br />
25<br />
28.2%<br />
50<br />
40<br />
42.96<br />
47.47<br />
20<br />
15<br />
19.1%<br />
16.9%<br />
19.5%<br />
30<br />
20<br />
10<br />
10<br />
5<br />
12.1%<br />
0<br />
0<br />
2006<br />
註 <br />
2007<br />
註 <br />
2008<br />
註 <br />
2009<br />
註 <br />
2010<br />
註 <br />
2006<br />
註 <br />
2007<br />
註 <br />
2008<br />
註 <br />
2009<br />
註 <br />
2010<br />
註 <br />
<br />
<br />
<br />
3.5<br />
3.0<br />
2.90<br />
3.11<br />
2.72<br />
2.81<br />
14%<br />
14%<br />
2.5<br />
2.33<br />
2.0<br />
18%<br />
54%<br />
1.5<br />
1.0<br />
1.05<br />
1.10<br />
1.10<br />
1.30<br />
1.00<br />
0.5<br />
<br />
<br />
0.0<br />
2006 2007 2008 2009 2010<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
125
企 業 管 治 報 告<br />
<br />
A) <br />
<br />
<br />
B) <br />
<br />
<br />
<br />
<br />
C) <br />
a) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
126
企 業 管 治 報 告<br />
b) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
3.13<br />
<br />
<br />
A.2.1<br />
<br />
<br />
127
企 業 管 治 報 告<br />
c) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
d) <br />
i) <br />
<br />
<br />
<br />
ii)<br />
<br />
<br />
<br />
<br />
<br />
<br />
e) <br />
<br />
<br />
<br />
f) <br />
<br />
<br />
128
企 業 管 治 報 告<br />
D) <br />
<br />
<br />
<br />
<br />
<br />
a) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
129
企 業 管 治 報 告<br />
b) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
16116<br />
50,000250,000<br />
<br />
<br />
130
企 業 管 治 報 告<br />
c) <br />
<br />
<br />
<br />
<br />
1<br />
4/5 0/1<br />
1<br />
4/5 <br />
5/5 1/1<br />
1<br />
3/5 <br />
5/5 <br />
5/5 <br />
5/5 <br />
5/5 <br />
1<br />
4/5 <br />
5/5 <br />
1<br />
3/5 <br />
5/5 <br />
2<br />
2/2 <br />
<br />
3<br />
4/5 <br />
4/5 3/3 <br />
5/5 <br />
1<br />
2/5 <br />
<br />
5/5 3/3 1/1<br />
5/5 3/3 1/1<br />
5/5 3/3 1/1<br />
1. <br />
<br />
<br />
2. <br />
3. <br />
<br />
131
企 業 管 治 報 告<br />
E) <br />
<br />
<br />
<br />
<br />
F) <br />
<br />
17,100,00019,400,0002,900,000<br />
2,600,000<br />
<br />
<br />
<br />
0.6<br />
2.3<br />
2.9<br />
G) <br />
<br />
<br />
H) <br />
<br />
<br />
<br />
<br />
<br />
<br />
132
企 業 管 治 報 告<br />
I) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
http://www.hld.com<br />
<br />
<br />
133
董 事 局 報 告<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
58<br />
429,348,478<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
134
董 事 局 報 告<br />
<br />
12,100,00024,800,000<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
47.1118,610,071<br />
49.4010,545,52858<br />
91,947<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
16116<br />
<br />
<br />
135
董 事 局 報 告<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
99<br />
<br />
116<br />
<br />
136
董 事 局 報 告<br />
<br />
<br />
352<br />
<br />
XV<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1 7,421,815 1,183,222,332 1,190,644,147 54.72<br />
1 1,183,222,332 1,183,222,332 54.38<br />
1 1,183,222,332 1,183,222,332 54.38<br />
1 1,183,222,332 1,183,222,332 54.38<br />
2 113,048 113,048 0.01<br />
3 30,629 30,629 0.00<br />
4 253,793 19,920 273,713 0.01<br />
5 1,006,073 1,006,073 0.05<br />
6 2,000 2,000 0.00<br />
7 34,779,936 2,076,089,007 2,110,868,943 69.27<br />
7 2,076,089,007 2,076,089,007 68.13<br />
7 2,076,089,007 2,076,089,007 68.13<br />
7 2,076,089,007 2,076,089,007 68.13<br />
8 6,666 6,666 0.00<br />
9 1,001,739 1,001,739 0.03<br />
10 4,294,037 2,976,388,182 2,980,682,219 41.50<br />
10 2,976,388,182 2,976,388,182 41.44<br />
10 2,976,388,182 2,976,388,182 41.44<br />
10 2,976,388,182 2,976,388,182 41.44<br />
11 66,550 66,550 0.00<br />
12 7,799,220 111,732,090 119,531,310 33.55<br />
12 111,732,090 111,732,090 31.36<br />
12 111,732,090 111,732,090 31.36<br />
12 111,732,090 111,732,090 31.36<br />
13 150,000 150,000 0.04<br />
14 465,100 465,100 0.13<br />
15 2,250 2,250 0.00<br />
16 255,188,250 255,188,250 44.21<br />
16 255,188,250 255,188,250 44.21<br />
16 255,188,250 255,188,250 44.21<br />
16 255,188,250 255,188,250 44.21<br />
17 2,705,000 2,455,000 5,160,000 0.89<br />
<br />
137
董 事 局 報 告<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
18 1,628,172,901 1,628,172,901 66.49<br />
18 1,628,172,901 1,628,172,901 66.49<br />
18 1,628,172,901 1,628,172,901 66.49<br />
18 1,628,172,901 1,628,172,901 66.49<br />
19 8,190 8,190 100.00<br />
A<br />
A<br />
20 3,510 3,510 100.00<br />
B<br />
B<br />
21 35,000,000 15,000,000 50,000,000 100.00<br />
<br />
<br />
<br />
<br />
<br />
<br />
19 8,190 8,190 100.00<br />
A A<br />
20 3,510 3,510 100.00<br />
B B<br />
21 15,000,000 15,000,000 30.00<br />
<br />
<br />
<br />
<br />
19 8,190 8,190 100.00<br />
A A<br />
20 3,510 3,510 100.00<br />
B B<br />
21 15,000,000 15,000,000 30.00<br />
<br />
<br />
<br />
<br />
19 8,190 8,190 100.00<br />
A<br />
A<br />
20 3,510 3,510 100.00<br />
B<br />
B<br />
21 15,000,000 15,000,000 30.00<br />
<br />
<br />
<br />
<br />
138
董 事 局 報 告<br />
<br />
<br />
<br />
Best Homes<br />
Limited<br />
<br />
<br />
<br />
<br />
22 26,000 26,000 100.00<br />
22 26,000 26,000 100.00<br />
22 26,000 26,000 100.00<br />
22 26,000 26,000 100.00<br />
23 5,000 5,000 4.49<br />
24 3,250 3,250 2.92<br />
25 5,000 5,000 10,000 100.00<br />
<br />
<br />
26 2,000 2,000 20.00<br />
Furnline<br />
Limited<br />
<br />
<br />
27 100 100 100.00<br />
A<br />
A<br />
28 1 1 100.00<br />
B<br />
B<br />
27 100 100 100.00<br />
A A<br />
28 1 1 100.00<br />
B B<br />
27 100 100 100.00<br />
A A<br />
28 1 1 100.00<br />
B B<br />
27 100 100 100.00<br />
A<br />
A<br />
28 1 1 100.00<br />
B<br />
B<br />
29 50 50 5.00<br />
<br />
<br />
30 4,000 6,000 10,000 100.00<br />
<br />
<br />
31 100 100 100.00<br />
31 100 100 100.00<br />
31 100 100 100.00<br />
31 100 100 100.00<br />
<br />
139
董 事 局 報 告<br />
<br />
<br />
<br />
Perfect Bright<br />
Properties Inc.<br />
Pettystar<br />
Investment<br />
Limited<br />
32 100 100 100.00<br />
A<br />
A<br />
33 1 1 100.00<br />
B<br />
B<br />
32 100 100 100.00<br />
A A<br />
33 1 1 100.00<br />
B B<br />
32 100 100 100.00<br />
A A<br />
33 1 1 100.00<br />
B B<br />
32 100 100 100.00<br />
A<br />
A<br />
33 1 1 100.00<br />
B<br />
B<br />
34 3,240 3,240 80.00<br />
34 3,240 3,240 80.00<br />
34 3,240 3,240 80.00<br />
34 3,240 3,240 80.00<br />
38<br />
<br />
<br />
<br />
<br />
1 1,453,801 229,861,173 231,314,974 10.63<br />
1 229,861,173 229,861,173 10.56<br />
1 229,861,173 229,861,173 10.56<br />
1 229,861,173 229,861,173 10.56<br />
2 22,278 22,278 0.00<br />
3 6,000 6,000 0.00<br />
4 50,452 3,960 54,412 0.00<br />
5 200,000 200,000 0.01<br />
6 400 400 0.00<br />
140
董 事 局 報 告<br />
<br />
<br />
HKCG (Finance) Limited 35 500,000 500,000<br />
20186.25%<br />
Henson Finance Limited 36 500,000 500,000<br />
20195.50%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
336<br />
<br />
<br />
<br />
<br />
<br />
Rimmer (Cayman) Limited1 1,413,083,505 64.94<br />
Riddick (Cayman) Limited1 1,413,083,505 64.94<br />
Hopkins (Cayman) Limited1 1,413,083,505 64.94<br />
1 1,411,415,511 64.86<br />
Yamina Investment Limited1 698,079,786 32.08<br />
Believegood Limited1 311,758,211 14.33<br />
South Base Limited1 311,758,211 14.33<br />
<br />
Cameron Enterprise Inc.1 177,158,074 8.14<br />
Third Avenue Management LLC37 151,521,157 6.96<br />
<br />
141
董 事 局 報 告<br />
<br />
1. 7,421,8151,453,8011,183,222,332229,861,173<br />
(i) 582,741,947114,148,760(ii) 8,129,4781,592,420<br />
(iii) 148,140,07429,018,000Cameron Enterprise Inc. 262,310,35149,447,860<br />
South Base Limited Believegood Limited 62,590,687 12,260,400 Jayasia Investments<br />
LimitedProsglass Investment Limited56,156,20711,000,000Mei Yu Ltd. Fancy Eye Limited<br />
56,156,207 11,000,000 World Crest Ltd. Spreadral Limited Cameron Enterprise Inc.South<br />
Base LimitedJayasia Investments LimitedMei Yu Ltd. World Crest Ltd. Yamina Investment LimitedYamina<br />
Investment Limited (iv) 5,602,600 1,120,520 Superfun<br />
Enterprises Limited39.88%64.86%(v) 1,394,781273,213<br />
Hopkins (Cayman) LimitedHopkins<br />
Rimmer (Cayman) LimitedRimmerRiddick (Cayman) LimitedRiddick<br />
HopkinsRimmerRiddick<br />
<br />
<br />
<br />
2. <br />
3. <br />
4. 253,79350,45219,9203,960<br />
50%<br />
5. <br />
6. <br />
7. 34,779,9362,076,089,007(i)Kingslee S.A.<br />
Gainwise Investment Limited802,854,200<br />
602,398,418363,328,900217,250,00084,642,341(ii) 5,615,148<br />
1<br />
<br />
<br />
8. <br />
9. <br />
10. 4,294,0372,976,388,182(i) Timpani Investments Limited<br />
Medley Investment Limited1,542,661,734644,503,474Chelco Investment LimitedMacrostar<br />
Investment Limited676,825,043Timpani Investments LimitedChelco Investment LimitedFaxson Investment Limited<br />
Faxson Investment Limited(ii) 5,279,373Yamina Investment LimitedBoldwin<br />
Enterprises Limited(iii) 107,118,558<br />
1<br />
<br />
<br />
11. <br />
142
董 事 局 報 告<br />
12. 7,799,220111,732,090(i)Pataca Enterprises Limited<br />
Graf Investment LimitedMount Sherpa LimitedPaillard Investment Limited23,400,000(ii) 41,532,090Max-mercan<br />
Investment LimitedWiselin Investment LimitedMax-mercan Investment LimitedCamay Investment Limited<br />
Camay Investment Limited 100%1<br />
<br />
<br />
<br />
13. <br />
14. <br />
15. <br />
16. Aynbury Investments LimitedHiggins Holdings LimitedMultiglade Holdings LimitedThreadwell<br />
Limited100,612,75079,121,50075,454,0001<br />
<br />
<br />
<br />
17. 2,705,0002,455,00050%<br />
18. Hong Kong & China Gas (China) LimitedPlanwise Properties LimitedSuperfun Enterprises Limited<br />
10<br />
<br />
<br />
19. Hopkins<br />
20. Hopkins<br />
21. 35,000,00015,000,000<br />
22. (i) 10,400(ii) 2,600(iii) 13,000Manifest Investments LimitedWealth Sand Limited<br />
Manifest Investments Limited 74.16%Firban LimitedWealth Sand Limited 70%Perfect Bright Properties Inc. Furnline<br />
LimitedFirban Limited 50%Jetwin International LimitedPerfect Bright Properties Inc.Furnline LimitedAA<br />
APerfect Bright Properties Inc.Furnline LimitedFirban LimitedTriton (Cayman)<br />
LimitedJetwin International LimitedTriumph (Cayman) LimitedVictory (Cayman)<br />
LimitedTriton (Cayman) LimitedTriumph (Cayman) Limited<br />
Victory (Cayman) Limited<br />
<br />
<br />
23. Gilbert Investment Inc. <br />
24. 50%Fong Fun Investment Inc. Coningham Investment Inc. <br />
25. (i) 5,000Applecross Limited(ii) 5,000<br />
Andcoe Limited<br />
<br />
143
董 事 局 報 告<br />
26. <br />
27. Jetwin International Limited<br />
28. <br />
29. <br />
30. (i) 4,000Applecross Limited(ii) 6,000Andcoe Limited<br />
<br />
31. (i) 80(ii) 10(iii) Perfect Bright<br />
Properties Inc.Furnline Limited5Jetwin International LimitedPerfect Bright Properties Inc.Furnline LimitedAA<br />
APerfect Bright Properties Inc.Furnline Limited<br />
32. Jetwin International Limited<br />
33. <br />
34. (i) 3,038(ii) 202Perfect Bright Properties Inc.Furnline Limited50%<br />
Jetwin International LimitedPerfect Bright Properties Inc.Furnline LimitedAAAPerfect Bright<br />
Properties Inc.Furnline Limited<br />
35. HKCG (Finance) Limited<br />
36. Henson Finance Limited<br />
37. 147,521,1574,000,000<br />
38. <br />
58<br />
144
董 事 局 報 告<br />
<br />
<br />
<br />
(i)<br />
<br />
<br />
5,000,000<br />
(ii) <br />
<br />
<br />
12,785,000,00040,000,00026,000,000125,000,000<br />
<br />
(iii) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
47050%40%<br />
<br />
<br />
<br />
<br />
80,000,000<br />
<br />
<br />
145
董 事 局 報 告<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
Pettystar Investment Limited<br />
<br />
<br />
<br />
14A<br />
<br />
(i)<br />
Shau Kee Financial Enterprises LimitedSKFE<br />
<br />
30%<br />
<br />
<br />
(a)<br />
<br />
<br />
<br />
<br />
3%<br />
<br />
146
董 事 局 報 告<br />
(b) SKFEUplite Limited<br />
<br />
<br />
<br />
0.4%3%<br />
<br />
<br />
<br />
(c)<br />
<br />
<br />
<br />
(d) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
80 120 130 140<br />
34,800,000<br />
57,344,0004,027,00096,171,000<br />
<br />
<br />
147
董 事 局 報 告<br />
(ii) <br />
39 <br />
<br />
<br />
<br />
Carry Express Investment<br />
LimitedCarry Express <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
15.0 10.0 5.0<br />
22.5 15.0 7.5<br />
45.0 45.0 22.5<br />
180.0 120.0 60.0<br />
Carry Express<br />
Carry ExpressCarry Express<br />
Carry Express1%<br />
Carry Express<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
CarryExpress<br />
Carry Express<br />
<br />
33 33 33 33<br />
148
董 事 局 報 告<br />
Carry Express<br />
Carry Express<br />
<br />
387,000<br />
23,817,000Carry Express3,310,000Carry<br />
Express<br />
Carry Express<br />
26,672,000<br />
(iii) 206<br />
502<br />
(a)<br />
Regent Star Investment Limited<br />
<br />
227,500,000<br />
(b) <br />
<br />
17,000,000<br />
<br />
<br />
(a)136,000,000<br />
68%(b)<br />
17,000,000<br />
93,515,000<br />
16,976,000<br />
(iv) <br />
<br />
(a)<br />
<br />
17 <br />
0.75%<br />
<br />
149
董 事 局 報 告<br />
(b) <br />
11, 12, 12A12B<br />
0.6%<br />
(c)<br />
72<br />
(i)<br />
0.75%(ii)132<br />
890,000<br />
<br />
<br />
Rightlane Investment Limited<br />
55.58%44.42%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
29.69 23.89 19.52 19.52<br />
<br />
<br />
4.27 12.82 6.41 <br />
33.96 36.71 25.93 19.52<br />
<br />
4,376,000 3,054,000<br />
<br />
<br />
(a) (b)(c)<br />
(d)<br />
150
董 事 局 報 告<br />
(a)<br />
(b)(c) (d)<br />
<br />
3000<br />
740<br />
14A.38<br />
<br />
<br />
<br />
<br />
<br />
<br />
8.10<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
151
董 事 局 報 告<br />
<br />
<br />
33%<br />
26%5%<br />
<br />
30%<br />
<br />
<br />
<br />
<br />
<br />
4%6%2%<br />
<br />
5%<br />
1,384,000<br />
1,972,000<br />
<br />
<br />
<br />
<br />
1,958,000<br />
2,598,000<br />
336,00042,000<br />
<br />
64,000,000<br />
80,949,000<br />
152
董 事 局 報 告<br />
<br />
10,000,000,000<br />
<br />
13,350,000,000<br />
8,000,000,00013,250,000,000<br />
10,000,000,000<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
153
董 事 及 高 層 管 理 人 員 個 人 資 料<br />
<br />
82<br />
<br />
<br />
<br />
Rimmer (Cayman) LimitedRiddick (Cayman) LimitedHopkins (Cayman)<br />
LimitedBelievegood LimitedCameron Enterprise Inc.<br />
<br />
<br />
47<br />
<br />
<br />
<br />
<br />
<br />
59<br />
<br />
<br />
<br />
<br />
Rimmer (Cayman) LimitedRiddick (Cayman) LimitedHopkins (Cayman) Limited<br />
Believegood Limited<br />
154
董 事 及 高 層 管 理 人 員 個 人 資 料<br />
39<br />
<br />
<br />
Believegood Limited<br />
<br />
<br />
62<br />
<br />
64<br />
<br />
<br />
<br />
<br />
<br />
<br />
Believegood Limited<br />
64<br />
<br />
<br />
<br />
84<br />
<br />
Yamina Investment LimitedBelievegood LimitedCameron Enterprise Inc.<br />
South Base Limited<br />
<br />
155
董 事 及 高 層 管 理 人 員 個 人 資 料<br />
72<br />
<br />
Rimmer (Cayman) LimitedRiddick (Cayman) LimitedHopkins (Cayman) LimitedYamina<br />
Investment LimitedBelievegood LimitedCameron Enterprise Inc.South Base Limited<br />
<br />
64<br />
<br />
54Babson College<br />
<br />
<br />
58<br />
<br />
<br />
<br />
50<br />
<br />
<br />
156
董 事 及 高 層 管 理 人 員 個 人 資 料<br />
<br />
82<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
76<br />
<br />
<br />
62<br />
<br />
<br />
Tom<br />
<br />
73<br />
Rimmer (Cayman) LimitedRiddick (Cayman) Limited<br />
Hopkins (Cayman) LimitedCameron Enterprise Inc.<br />
<br />
48<br />
<br />
<br />
<br />
<br />
<br />
<br />
157
董 事 及 高 層 管 理 人 員 個 人 資 料<br />
<br />
61<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
60<br />
<br />
<br />
<br />
(Bell Labs)<br />
<br />
60<br />
<br />
<br />
<br />
158
董 事 及 高 層 管 理 人 員 個 人 資 料<br />
<br />
53<br />
<br />
57<br />
<br />
<br />
<br />
57<br />
<br />
<br />
<br />
53<br />
409<br />
<br />
<br />
51<br />
<br />
<br />
<br />
159
董 事 及 高 層 管 理 人 員 個 人 資 料<br />
50<br />
<br />
<br />
63<br />
<br />
53Monash<br />
<br />
<br />
48<br />
<br />
<br />
160
財 務 報 表<br />
162 <br />
163 <br />
164 <br />
165 <br />
167 <br />
168 <br />
171 <br />
253 <br />
259 <br />
260 <br />
261 <br />
264 <br />
268 <br />
<br />
161
獨 立 核 數 師 報 告<br />
<br />
<br />
163260<br />
<br />
<br />
<br />
<br />
<br />
<br />
141<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
162
綜 合 損 益 表<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
7,092 14,695<br />
(3,843) (6,834)<br />
3,249 7,861<br />
209 368<br />
1,555 (119)<br />
(658) (870)<br />
(1,508) (2,033)<br />
2,847 5,207<br />
(a) 9,538 7,156<br />
12,385 12,363<br />
(a) (970) (1,341)<br />
11,415 11,022<br />
2,908 3,175<br />
2,916 4,919<br />
17,239 19,116<br />
(a) (1,601) (1,703)<br />
15,638 17,413<br />
<br />
15,820 15,465<br />
(182) 1,948<br />
15,638 17,413<br />
(a) 7.32 7.20<br />
(b) 2.33 2.81<br />
171260 <br />
<br />
163
綜 合 全 面 收 益 表<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
15,638 17,413<br />
<br />
<br />
1,120 (81)<br />
136 136<br />
175 90<br />
– (70)<br />
335 308<br />
1,766 383<br />
17,404 17,796<br />
<br />
17,560 15,855<br />
(156) 1,941<br />
17,404 17,796<br />
171260<br />
164
資 產 負 債 表<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
84,068 70,296 60,319 – –<br />
479 508 749 – –<br />
– – – 103,544 100,822<br />
37,981 36,561 34,884 124 420<br />
20,947 18,893 15,517 193 126<br />
752 516 268 – –<br />
3,489 1,919 2,164 – –<br />
(c) 541 156 129 – –<br />
148,257 128,849 114,030 103,861 101,368<br />
<br />
6,925 5,894 4,840 – –<br />
60,717 41,541 37,624 – –<br />
4,497 7,365 5,072 28 27<br />
119 46 154 – –<br />
9,797 10,525 15,675 1 1<br />
82,055 65,371 63,365 29 28<br />
– 196 – – –<br />
82,055 65,567 63,365 29 28<br />
<br />
5,812 5,359 4,589 58 49<br />
7,516 4,858 3,307 – –<br />
733 713 879 – –<br />
14,061 10,930 8,775 58 49<br />
<br />
– 39 – – –<br />
14,061 10,969 8,775 58 49<br />
67,994 54,598 54,590 (29) (21)<br />
216,251 183,447 168,620 103,832 101,347<br />
<br />
165
資 產 負 債 表<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
27,132 24,157 29,007 – –<br />
6,991 6,994 3,312 – –<br />
12,976 2,210 1,872 – –<br />
641 557 309 – –<br />
(c) 4,088 2,625 1,865 – –<br />
51,828 36,543 36,365 – –<br />
164,423 146,904 132,255 103,832 101,347<br />
<br />
<br />
(b) 4,352 4,294 4,294 4,352 4,294<br />
154,686 137,934 124,870 99,480 97,053<br />
159,038 142,228 129,164 103,832 101,347<br />
5,385 4,676 3,091 – –<br />
164,423 146,904 132,255 103,832 101,347<br />
<br />
<br />
<br />
<br />
171260<br />
166
綜 合 權 益 變 動 表<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
4,294 29,782 72 20 2,935 329 (31) 45 83,750 121,196 2,966 124,162<br />
(b) – – 14 – – – – – 7,954 7,968 125 8,093<br />
4,294 29,782 86 20 2,935 329 (31) 45 91,704 129,164 3,091 132,255<br />
<br />
<br />
(b) – – – – – – – – 15,465 15,465 1,948 17,413<br />
(c) – – (70) – (76) 313 217 6 – 390 (7) 383<br />
– – (70) – (76) 313 217 6 15,465 15,855 1,941 17,796<br />
(b) – – – – – – – – (1,503) (1,503) – (1,503)<br />
(a) – – – – – – – – (1,288) (1,288) – (1,288)<br />
– – – – – – – – – – (276) (276)<br />
– – – – – – – – – – (33) (33)<br />
– – – – – – – – – – (47) (47)<br />
<br />
4,294 29,782 16 20 2,859 642 186 51 104,378 142,228 4,676 146,904<br />
<br />
<br />
– – – – – – – – 15,820 15,820 (182) 15,638<br />
(c) – – – – 1,389 159 192 – – 1,740 26 1,766<br />
– – – – 1,389 159 192 – 15,820 17,560 (156) 17,404<br />
– – – – – – – 4 (4) – – –<br />
(b) 58 1,345 – – – – – – – 1,403 – 1,403<br />
(b) – – – – – – – – (1,503) (1,503) – (1,503)<br />
(a) – – – – – – – – (650) (650) – (650)<br />
– – – – – – – – – – (78) (78)<br />
– – – – – – – – – – 989 989<br />
– – – – – – – – – – (46) (46)<br />
4,352 31,127 16 20 4,248 801 378 55 118,041 159,038 5,385 164,423<br />
171260<br />
<br />
167
綜 合 現 金 流 量 表<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
17,239 19,116<br />
<br />
(177) (319)<br />
(43) (49)<br />
(272) (72)<br />
<br />
(a) (22) –<br />
– 3<br />
4 34<br />
112 56<br />
(b) (1,203) (48)<br />
(a) (37) –<br />
(90) (37)<br />
– 73<br />
(9,538) (7,156)<br />
970 1,341<br />
175 281<br />
(2,908) (3,175)<br />
(2,916) (4,919)<br />
12 (5)<br />
1,306 5,124<br />
3,417 (2,625)<br />
12 33<br />
(860) (1,157)<br />
<br />
(19,418) (6,181)<br />
(1,010) 206<br />
(5) 38<br />
(73) 108<br />
(514) 1,477<br />
1 –<br />
169 174<br />
350 (771)<br />
(16,625) (3,574)<br />
168
綜 合 現 金 流 量 表<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
38 51<br />
<br />
(612) (927)<br />
(83) (290)<br />
(17,282) (4,740)<br />
<br />
(377) (736)<br />
– (7)<br />
520 787<br />
174 (53)<br />
(605) (763)<br />
– (13)<br />
(157) (20)<br />
239 170<br />
(a) (744) 1<br />
(b) 125 18<br />
42 –<br />
(4) (24)<br />
122 278<br />
1,107 1,795<br />
1,050 2,345<br />
– 6<br />
43 49<br />
1,535 3,833<br />
<br />
169
綜 合 現 金 流 量 表<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
989 (47)<br />
11,776 20,040<br />
(6,356) (23,135)<br />
– 3,846<br />
5 –<br />
10,756 338<br />
(1,430) (2,051)<br />
(755) (2,791)<br />
– (33)<br />
(78) (276)<br />
14,907 (4,109)<br />
(840) (5,016)<br />
10,495 15,583<br />
97 (72)<br />
9,752 10,495<br />
171260<br />
170
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(a)<br />
<br />
<br />
<br />
<br />
<br />
(b)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
171
財 務 報 表 附 註<br />
<br />
<br />
<br />
(b) <br />
(i)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
* (227) 105 3 (119)<br />
3,074 – 101 3,175<br />
4,363 – 556 4,919<br />
(2,356) – 653 (1,703)<br />
16,100 – 1,313 17,413<br />
<br />
14,320 – 1,145 15,465<br />
1,780 – 168 1,948<br />
6.67 – 0.53 7.20<br />
<br />
<br />
35,569 – 992 36,561<br />
16,711 – 2,182 18,893<br />
(8,845) – 6,220 (2,625)<br />
(4,383) – (293) (4,676)<br />
95,279 – 9,099 104,378<br />
14 – 2 16<br />
<br />
<br />
33,993 – 891 34,884<br />
13,891 – 1,626 15,517<br />
(7,441) – 5,576 (1,865)<br />
(2,966) – (125) (3,091)<br />
83,750 – 7,954 91,704<br />
72 – 14 86<br />
* 56,000,000 <br />
283,000,000<br />
172
財 務 報 表 附 註<br />
<br />
<br />
<br />
(b) <br />
(ii)<br />
<br />
<br />
<br />
<br />
(i)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(ii)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(iii)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
173
財 務 報 表 附 註<br />
<br />
<br />
<br />
(b)<br />
<br />
(ii) <br />
(iv)<br />
<br />
(f)(i)<br />
<br />
<br />
<br />
(v)<br />
(vi)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
91,000,000<br />
<br />
<br />
174
財 務 報 表 附 註<br />
<br />
<br />
<br />
(b)<br />
<br />
(ii) <br />
(vii)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
976,000,000880,000,000<br />
<br />
<br />
<br />
<br />
<br />
<br />
(c)<br />
(d)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(h)<br />
(i)<br />
(k)(i)<br />
<br />
175
財 務 報 表 附 註<br />
<br />
<br />
<br />
(d) <br />
<br />
(ab)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(e)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
176
財 務 報 表 附 註<br />
<br />
<br />
<br />
(e) <br />
<br />
<br />
(h)<br />
(f)<br />
(ab)<br />
(o)<br />
(f)<br />
<br />
<br />
<br />
<br />
<br />
<br />
(ab)<br />
<br />
(g)<br />
(o)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
177
財 務 報 表 附 註<br />
<br />
<br />
<br />
(f) <br />
<br />
<br />
(h)<br />
<br />
<br />
(ab)<br />
(o)<br />
(g)<br />
<br />
(i)(ii)<br />
(i)<br />
<br />
<br />
(ii)<br />
<br />
(ii)(i)<br />
<br />
(o)<br />
<br />
(h)<br />
<br />
<br />
<br />
<br />
<br />
(o)<br />
178
財 務 報 表 附 註<br />
<br />
<br />
<br />
(h) <br />
<br />
<br />
(y)(viii)<br />
(o)<br />
<br />
(i)<br />
(j)<br />
<br />
<br />
<br />
(j)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(k)<br />
<br />
(i) <br />
(n)<br />
<br />
<br />
(aa)<br />
<br />
<br />
<br />
(y)(ii)<br />
<br />
179
財 務 報 表 附 註<br />
<br />
<br />
<br />
(k)<br />
<br />
(i) <br />
<br />
<br />
(n)(i)<br />
(n)<br />
(ii)<br />
<br />
(l)(o)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(aa)<br />
<br />
<br />
<br />
(l)<br />
<br />
(i) <br />
<br />
(ii)<br />
(iii)<br />
<br />
<br />
<br />
<br />
<br />
180
財 務 報 表 附 註<br />
<br />
<br />
<br />
(l) <br />
(iv)<br />
<br />
<br />
<br />
<br />
<br />
5<br />
210<br />
<br />
<br />
<br />
(m)<br />
<br />
(o)<br />
<br />
<br />
<br />
29<br />
25<br />
<br />
<br />
(n)<br />
<br />
<br />
<br />
<br />
(i)<br />
<br />
<br />
<br />
<br />
<br />
<br />
(k)(i)<br />
<br />
181
財 務 報 表 附 註<br />
<br />
<br />
<br />
(n)<br />
<br />
(i) <br />
<br />
<br />
<br />
<br />
<br />
(ii)<br />
<br />
<br />
<br />
<br />
<br />
(k)<br />
(i)(p)(ii)<br />
(o)<br />
<br />
(i) <br />
<br />
(o)(ii)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
182
財 務 報 表 附 註<br />
<br />
<br />
<br />
(o)<br />
<br />
(i) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(f)<br />
(o)(ii)(o)(ii)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
183
財 務 報 表 附 註<br />
<br />
<br />
<br />
(o) <br />
(ii)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(ab)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
184
財 務 報 表 附 註<br />
<br />
<br />
<br />
(o) <br />
(iii)<br />
<br />
<br />
<br />
(o)(i)(ii)<br />
<br />
<br />
<br />
<br />
(p)<br />
<br />
<br />
(i)<br />
<br />
<br />
<br />
(ii)<br />
<br />
<br />
(aa)<br />
<br />
(iii)<br />
<br />
<br />
<br />
(iv)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
185
財 務 報 表 附 註<br />
<br />
<br />
<br />
(q)<br />
<br />
<br />
(y)(iv)<br />
<br />
<br />
<br />
<br />
<br />
<br />
(r)<br />
(s)<br />
(t)<br />
(u)<br />
(v)<br />
<br />
(o)<br />
<br />
(o)<br />
<br />
<br />
<br />
<br />
(x)(i)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
186
財 務 報 表 附 註<br />
<br />
<br />
<br />
(w)<br />
<br />
(i) <br />
<br />
<br />
(ii)<br />
(iii)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(k)(i)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
187
財 務 報 表 附 註<br />
<br />
<br />
<br />
(w) <br />
(iv)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(x)<br />
<br />
(i) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(i)(ii)<br />
(x)(ii)<br />
<br />
188
財 務 報 表 附 註<br />
<br />
<br />
<br />
(x) <br />
(ii)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(y)<br />
<br />
<br />
<br />
(i)<br />
<br />
<br />
<br />
<br />
(ii)<br />
<br />
<br />
<br />
<br />
(iii)<br />
<br />
<br />
<br />
189
財 務 報 表 附 註<br />
<br />
<br />
<br />
(y) <br />
(iv)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(v)<br />
<br />
<br />
(vi)<br />
<br />
<br />
(vii)<br />
<br />
<br />
(viii)<br />
<br />
<br />
<br />
<br />
<br />
(z)<br />
<br />
<br />
<br />
<br />
<br />
190
財 務 報 表 附 註<br />
<br />
<br />
<br />
(z) <br />
<br />
<br />
<br />
<br />
<br />
<br />
(aa)<br />
<br />
<br />
<br />
<br />
<br />
<br />
(ab)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
191
財 務 報 表 附 註<br />
<br />
<br />
<br />
(ab) <br />
<br />
<br />
<br />
(ac)<br />
<br />
<br />
(i)<br />
<br />
<br />
(ii)<br />
<br />
(iii)<br />
<br />
(iv)<br />
<br />
<br />
(v)<br />
(i)<br />
(vi)<br />
<br />
<br />
(ad)<br />
<br />
<br />
<br />
<br />
<br />
<br />
192
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
(a)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(b)<br />
(c)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(d)<br />
<br />
(c)<br />
<br />
<br />
<br />
<br />
193
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
(a)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(b)<br />
<br />
<br />
<br />
<br />
194
財 務 報 表 附 註<br />
<br />
<br />
<br />
(b) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
8,140 16,867 9,431 2,278 36,716 34,648 5,272 5,985 18,563 299 30,119 29,037<br />
403 403 2,368 6,943 10,117 6,991 404 404 2,443 7,282 10,533 6,994<br />
42 12,976 – – 13,018 12,976 9 2,210 – – 2,219 2,210<br />
4,207 64 – – 4,271 4,271 4,331 64 – – 4,395 4,395<br />
409 241 166 92 908 908 384 255 86 5 730 730<br />
107 – – – 107 107 46 – – – 46 46<br />
<br />
115 – – – 115 115 126 – – – 126 126<br />
13,423 30,551 11,965 9,313 65,252 60,016 10,572 8,918 21,092 7,586 48,168 43,538<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(187) (191) (571) (1,299) (2,248) (121) (118) (363) (823) (1,425)<br />
<br />
<br />
<br />
(443) (445) (3,540) (7,861) (12,289) (852) (443) (3,662) (8,181) (13,138)<br />
439 440 3,585 7,776 12,240 837 440 3,676 8,129 13,082<br />
<br />
195
財 務 報 表 附 註<br />
<br />
<br />
<br />
(b) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
14 14 12 12<br />
30 30 10 10<br />
14 14 27 27<br />
58 58 49 49<br />
(c)<br />
<br />
<br />
<br />
(i)<br />
<br />
<br />
<br />
(i)<br />
325,000,000<br />
325,000,00050,000,00050,000,000<br />
(ii)<br />
500,000,000500,000,000<br />
(iii)<br />
148,000,000199,000,000<br />
<br />
7,100,000,0005,500,000,000<br />
<br />
196
財 務 報 表 附 註<br />
<br />
<br />
<br />
(c) <br />
(i) <br />
<br />
<br />
<br />
<br />
2.59%5.735%0.435%5.735%)<br />
752,000,000<br />
516,000,000641,000,000569,000,000<br />
<br />
<br />
(ii)<br />
<br />
<br />
(i)<br />
<br />
<br />
<br />
2.06% 25,659<br />
4.15% 8,989<br />
5.21% 6,991<br />
<br />
<br />
<br />
1.78% 20,919<br />
3.90% 8,118<br />
5.21% 6,994<br />
(iii)<br />
<br />
100100<br />
<br />
<br />
<br />
197
財 務 報 表 附 註<br />
<br />
<br />
<br />
(d)<br />
<br />
<br />
<br />
<br />
<br />
537,000,000594,000,000<br />
<br />
<br />
(i)<br />
(ii)<br />
<br />
<br />
<br />
(c)(i)<br />
<br />
5%5%)<br />
<br />
<br />
<br />
(e)<br />
<br />
<br />
<br />
<br />
10%10%)<br />
<br />
<br />
198
財 務 報 表 附 註<br />
<br />
<br />
<br />
(f)<br />
<br />
(i) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2,577 – 2,577<br />
<br />
– 270 270<br />
– 482 482<br />
2,577 752 3,329<br />
<br />
<br />
– 641 641<br />
<br />
<br />
199
財 務 報 表 附 註<br />
<br />
<br />
<br />
(f) <br />
(ii)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
203,000,000125,000,000<br />
<br />
<br />
(g)<br />
<br />
<br />
(i)<br />
<br />
<br />
(ii)<br />
<br />
<br />
<br />
(iii)<br />
<br />
<br />
200
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(i) 5,752 8,607<br />
(ii) (3,230) (469)<br />
2,522 8,138<br />
3,157 4,178<br />
37 400<br />
317 441<br />
184 248<br />
307 406<br />
568 884<br />
7,092 14,695<br />
<br />
(i)<br />
(ii)<br />
45,000,000137,000,000<br />
<br />
<br />
5%5%<br />
1,629,000,0001,554,000,000<br />
864,000,000734,000,000<br />
8,000,000<br />
430,000,000 <br />
10,000,000<br />
<br />
201
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
120 250<br />
19 17<br />
70 101<br />
209 368<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(i)(b) 1,203 48<br />
(a) 37 –<br />
272 72<br />
90 37<br />
<br />
(a) 22 –<br />
<br />
(c)(c) 59 (56)<br />
(ii) (171) –<br />
(4) (34)<br />
– (73)<br />
27 (54)<br />
20 (59)<br />
1,555 (119)<br />
<br />
(i)<br />
(i)<br />
47,000,000(ii)Sin Cheng Holdings Pte Ltd50%<br />
1,156,000,0001,203,000,000<br />
(b)<br />
60,000,000<br />
48,000,000<br />
(ii)<br />
<br />
135,000,000<br />
202
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(a)<br />
<br />
818 1,343<br />
157 212<br />
308 227<br />
158 130<br />
1,441 1,912<br />
* (471) (571)<br />
970 1,341<br />
* 2.2%5.64%1.87%6.55%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(b)<br />
<br />
167 –<br />
– 103<br />
– 156<br />
167 259<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(c)<br />
<br />
1,396 1,927<br />
61 77<br />
1,457 2,004<br />
<br />
203
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(d)<br />
<br />
146 215<br />
(14) (3)<br />
132 212<br />
(26) (92)<br />
(1) 146<br />
(27) 54<br />
43 69<br />
<br />
(i) 2,096 4,126<br />
292 379<br />
20 22<br />
1,051,000,000<br />
1,301,000,000(ii) (1,632) (2,216)<br />
(301) (405)<br />
<br />
(25) (26)<br />
(18) (23)<br />
<br />
(i)<br />
(ii)<br />
10,000,000<br />
36,000,000<br />
165,000,000 <br />
208,000,000<br />
204
財 務 報 表 附 註<br />
<br />
<br />
<br />
161<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
70 15,189 – – 15,259<br />
70 13,669 1,660 12 15,411<br />
70 7,416 28,584 445 36,515<br />
70 11,562 1,048 537 13,217<br />
50 6,780 26,220 407 33,457<br />
106 7,440 5,260 372 13,178<br />
70 5,220 7,080 313 12,683<br />
70 2,820 630 169 3,689<br />
50 3,732 4,868 224 8,874<br />
70 – – – 70<br />
58 2,664 1,306 160 4,188<br />
120 3,612 1,588 217 5,537<br />
21 1,760 1,039 106 2,926<br />
<br />
58 – – – 58<br />
70 430 – – 500<br />
50 – – – 50<br />
70 – – – 70<br />
– – – – –<br />
<br />
70 430 – – 500<br />
70 430 – – 500<br />
70 430 – – 500<br />
<br />
1,353 83,584 79,283 2,962 167,182<br />
<br />
205
財 務 報 表 附 註<br />
<br />
<br />
<br />
161<br />
<br />
<br />
<br />
<br />
<br />
* <br />
<br />
<br />
35 6,900 – – 6,935<br />
35 7,529 – 6 7,570<br />
35 3,600 25,600 216 29,451<br />
35 5,917 – 227 6,179<br />
25 2,874 22,000 172 25,071<br />
25 3,540 4,350 177 8,092<br />
35 2,178 5,000 131 7,344<br />
35 1,824 – 82 1,941<br />
25 2,115 1,450 109 3,699<br />
35 – – – 35<br />
35 2,315 – 77 2,427<br />
60 2,702 – 105 2,867<br />
<br />
35 – – – 35<br />
35 215 – – 250<br />
25 – – – 25<br />
35 – – – 35<br />
– – – – –<br />
<br />
35 215 – – 250<br />
35 215 – – 250<br />
35 215 – – 250<br />
650 42,354 58,400 1,302 102,706<br />
* <br />
206
財 務 報 表 附 註<br />
<br />
<br />
<br />
161<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
70 12,780 – – 12,850<br />
70 13,112 1,620 12 14,814<br />
70 7,200 28,800 432 36,502<br />
70 10,054 2,140 454 12,718<br />
50 5,748 26,252 345 32,395<br />
50 7,080 5,220 354 12,704<br />
70 4,356 6,144 261 10,831<br />
70 2,736 614 164 3,584<br />
50 3,626 4,672 218 8,566<br />
70 – – – 70<br />
70 2,550 1,330 153 4,103<br />
120 3,504 1,396 210 5,230<br />
<br />
70 – – – 70<br />
70 430 – – 500<br />
50 – – – 50<br />
70 – – – 70<br />
– – – – –<br />
<br />
70 430 – – 500<br />
70 430 – – 500<br />
70 430 – – 500<br />
1,300 74,466 78,188 2,603 156,557<br />
<br />
1,950 116,820 136,588 3,905 259,263<br />
<br />
<br />
207
財 務 報 表 附 註<br />
<br />
<br />
<br />
55<br />
<br />
<br />
(a) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
370 774<br />
36 (4)<br />
406 770<br />
<br />
261 129<br />
26 26<br />
287 155<br />
<br />
18 78<br />
<br />
890 693<br />
– 7<br />
890 700<br />
1,601 1,703<br />
16.5%<br />
16.5%<br />
<br />
<br />
30%60%<br />
<br />
<br />
208
財 務 報 表 附 註<br />
<br />
<br />
(b) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
17,239 19,116<br />
3,123 3,407<br />
(961) (1,336)<br />
130 128<br />
(964) (815)<br />
232 264<br />
(25) (26)<br />
(53) (21)<br />
– 7<br />
14 59<br />
43 14<br />
62 22<br />
1,601 1,703<br />
<br />
209
財 務 報 表 附 註<br />
<br />
<br />
(c) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
684 5,675 252 920 14 (227) (6) 7,312<br />
<br />
<br />
(b)(i) – (5,576) – – – – – (5,576)<br />
684 99 252 920 14 (227) (6) 1,736<br />
68 721 4 (20) 6 (83) 4 700<br />
– – – – – – 27 27<br />
– – – 6 – – – 6<br />
<br />
752 820 256 906 20 (310) 25 2,469<br />
<br />
752 7,040 256 906 20 (310) 25 8,689<br />
<br />
<br />
(b)(i) – (6,220) – – – – – (6,220)<br />
752 820 256 906 20 (310) 25 2,469<br />
7 59 – 2 – – 2 70<br />
136 1,072 6 (1) – (365) 42 890<br />
– – – – – – 27 27<br />
– – – 127 – – – 127<br />
– – – – – – (36) (36)<br />
895 1,951 262 1,034 20 (675) 60 3,547<br />
210
財 務 報 表 附 註<br />
<br />
<br />
(c) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(541) (156) (129)<br />
<br />
4,088 2,625 1,865<br />
3,547 2,469 1,736<br />
(d)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
107 18 134 22<br />
<br />
(i)<br />
1,168 193 1,233 203<br />
2,890 477 2,165 357<br />
(ii) 762 189 484 120<br />
4,820 859 3,882 680<br />
4,927 877 4,016 702<br />
<br />
(i)<br />
(ii)<br />
<br />
<br />
<br />
211
財 務 報 表 附 註<br />
<br />
<br />
(d) <br />
<br />
<br />
<br />
3,235,000,000<br />
6,687,000,000<br />
<br />
(a)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
3 – 644<br />
3 – 644<br />
3 650 –<br />
7<br />
7 1,523 1,503<br />
2,173 2,791<br />
<br />
(b)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
7<br />
7 1,503 1,503<br />
212
財 務 報 表 附 註<br />
<br />
<br />
(a) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1,120 – 1,120 (81) – (81)<br />
<br />
163 (27) 136 163 (27) 136<br />
<br />
175 – 175 90 – 90<br />
– – – (70) – (70)<br />
<br />
335 – 335 309 (1) 308<br />
1,793 (27) 1,766 411 (28) 383<br />
<br />
213
財 務 報 表 附 註<br />
<br />
<br />
(b) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1,152 (81)<br />
(32) –<br />
1,120 (81)<br />
<br />
164 (12)<br />
(1) 175<br />
(27) (27)<br />
136 136<br />
<br />
261 33<br />
(86) (16)<br />
– 73<br />
175 90<br />
<br />
– (48)<br />
– (22)<br />
– (70)<br />
214
財 務 報 表 附 註<br />
<br />
<br />
(c)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
– – (74) – – – – (74) (7) (81)<br />
<br />
<br />
– – – – (10) – – (10) – (10)<br />
<br />
– – – – 146 – – 146 – 146<br />
<br />
– – – 33 – – – 33 – 33<br />
<br />
– – – (16) – – – (16) – (16)<br />
<br />
– – – 73 – – – 73 – 73<br />
<br />
<br />
(48) – – – – – – (48) – (48)<br />
(22) – – – – – – (22) – (22)<br />
<br />
– – (2) 223 81 6 – 308 – 308<br />
(70) – (76) 313 217 6 – 390 (7) 383<br />
<br />
215
財 務 報 表 附 註<br />
<br />
<br />
(c) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
– – 1,115 – – – – 1,115 37 1,152<br />
<br />
– – (21) – – – – (21) (11) (32)<br />
<br />
<br />
– – – – 137 – – 137 – 137<br />
<br />
– – – – (1) – – (1) – (1)<br />
<br />
– – – 261 – – – 261 – 261<br />
<br />
– – – (86) – – – (86) – (86)<br />
<br />
– – 295 (16) 56 – – 335 – 335<br />
– – 1,389 159 192 – – 1,740 26 1,766<br />
216
財 務 報 表 附 註<br />
<br />
<br />
(a) 15,820,000,000<br />
15,465,000,0002,160,000,000<br />
2,147,000,000<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2,147 2,147<br />
13 –<br />
2,160 2,147<br />
<br />
<br />
<br />
(b)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
15,820 15,465<br />
(9,538) (7,156)<br />
1,072 721<br />
<br />
(659) (568)<br />
(1,742) (3,556)<br />
89 1,121<br />
5,042 6,027<br />
2.33 2.81<br />
<br />
217
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
218
財 務 報 表 附 註<br />
<br />
<br />
(a)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2,522 3,157 37 317 184 307 568 – 7,092<br />
– 188 425 – – – 30 (643) –<br />
2,522 3,345 462 317 184 307 598 (643) 7,092<br />
(211) 1,933 (30) 271 35 54 514 2,566<br />
120<br />
(4) – – – – – – (4)<br />
<br />
165<br />
2,847<br />
9,538<br />
(970)<br />
11,415<br />
<br />
(i) 2,908<br />
<br />
(ii) 2,916<br />
17,239<br />
(1,601)<br />
15,638<br />
<br />
219
財 務 報 表 附 註<br />
<br />
<br />
(a) <br />
<br />
<br />
<br />
<br />
<br />
<br />
8,138 4,178 400 441 248 406 884 – 14,695<br />
– 294 2,125 – 1 – 79 (2,499) –<br />
8,138 4,472 2,525 441 249 406 963 (2,499) 14,695<br />
3,171 2,621 (20) 335 32 64 397 6,600<br />
250<br />
(34) – – – – – – (34)<br />
<br />
– – – – – – (73) (73)<br />
<br />
(1,536)<br />
5,207<br />
7,156<br />
(1,341)<br />
11,022<br />
<br />
(i) 3,175<br />
<br />
(ii) 4,919<br />
19,116<br />
(1,703)<br />
17,413<br />
<br />
(i)<br />
281,000,000<br />
978,000,000517,000,000771,000,000<br />
115,000,000261,000,000<br />
1,006,000,0001,060,000,000<br />
659,000,000<br />
568,000,000<br />
(ii)<br />
100,000,000<br />
591,000,0001,203,000,0001,573,000,000<br />
71,000,000 <br />
251,000,0002,544,000,000<br />
4,472,000,0001,742,000,000<br />
3,556,000,000<br />
220
財 務 報 表 附 註<br />
<br />
<br />
(b)<br />
<br />
(i)(ii)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
5,958 13,298 118,051 109,128<br />
1,134 1,397 25,424 17,130<br />
7,092 14,695 143,475 126,258<br />
(c)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1 9 (55) 55<br />
16 20 – –<br />
13 10 – –<br />
43 70 – –<br />
53 85 – –<br />
4 6 – –<br />
45 81 (4) 1<br />
175 281 (59) 56<br />
<br />
221
財 務 報 表 附 註<br />
<br />
<br />
(a) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
58,073 104 944 164 – – 895 60,180<br />
<br />
<br />
(b)(ii)(vii) – – – – – 1,065 – 1,065<br />
58,073 104 944 164 – 1,065 895 61,245<br />
(4) – – – – – – (4)<br />
<br />
99 – – – – – 1 100<br />
277 430 – – 6 – 165 878<br />
<br />
(60) – – – – – (1) (61)<br />
(761) – – (2) – – (22) (785)<br />
7,156 – – – – – – 7,156<br />
– – – – – – (7) (7)<br />
1,760 821 – – 309 – – 2,890<br />
503 (503) – – – – – –<br />
– – – – – – (6) (6)<br />
67,043 852 944 162 315 1,065 1,025 71,406<br />
<br />
– 852 944 162 315 1,065 1,025 4,363<br />
67,043 – – – – – – 67,043<br />
67,043 852 944 162 315 1,065 1,025 71,406<br />
222
財 務 報 表 附 註<br />
<br />
<br />
(a) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
– – 190 32 – – 645 867<br />
<br />
<br />
(b)(ii)(vii) – – – – – 59 – 59<br />
– – 190 32 – 59 645 926<br />
– – 35 3 – 30 147 215<br />
– – – – – – 1 1<br />
<br />
– – – – – – (1) (1)<br />
– – – (1) – – (21) (22)<br />
– – – – – – (6) (6)<br />
– – – – – – (3) (3)<br />
– – 225 34 – 89 762 1,110<br />
<br />
<br />
67,043 852 719 128 315 976 263 70,296<br />
58,073 104 754 132 – 1,006 250 60,319<br />
<br />
223
財 務 報 表 附 註<br />
<br />
<br />
(a) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
67,043 852 944 162 315 – 1,025 70,341<br />
<br />
<br />
(b)(ii)(vii) – – – – – 1,065 – 1,065<br />
67,043 852 944 162 315 1,065 1,025 71,406<br />
684 (7) – – – – 8 685<br />
<br />
757 – – – – – 2 759<br />
225 517 – – 38 – 111 891<br />
<br />
(20) – – (28) – – (42) (90)<br />
9,447 91 – – – – – 9,538<br />
– – – – – – (7) (7)<br />
– 2,238 (108) – – (81) – 2,049<br />
3,500 (3,500) – – – – – –<br />
81,636 191 836 134 353 984 1,097 85,231<br />
<br />
– – 836 134 353 984 1,097 3,404<br />
81,636 191 – – – – – 81,827<br />
81,636 191 836 134 353 984 1,097 85,231<br />
224
財 務 報 表 附 註<br />
<br />
<br />
(a) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
– – 225 34 – – 762 1,021<br />
<br />
<br />
(b)(ii)(vii) – – – – – 89 – 89<br />
– – 225 34 – 89 762 1,110<br />
– – 22 2 – 20 102 146<br />
– – – – – – 2 2<br />
<br />
– – – (8) – – (34) (42)<br />
– – (46) – – (5) – (51)<br />
– – – – – – 5 5<br />
– – – – – – (7) (7)<br />
– – 201 28 – 104 830 1,163<br />
<br />
81,636 191 635 106 353 880 267 84,068<br />
<br />
225
財 務 報 表 附 註<br />
<br />
<br />
(b) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
10,307 9,260 8,718<br />
51,243 47,016 45,044<br />
61,550 56,276 53,762<br />
<br />
22,249 13,755 6,305<br />
2 2 2<br />
22,251 13,757 6,307<br />
83,801 70,033 60,069<br />
(c)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(d)<br />
<br />
226
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
861 283 1,144<br />
(1) (1) (2)<br />
7 – 7<br />
– (282) (282)<br />
867 – 867<br />
<br />
298 97 395<br />
61 8 69<br />
– (105) (105)<br />
359 – 359<br />
<br />
508 – 508<br />
<br />
<br />
<br />
<br />
<br />
867<br />
26<br />
893<br />
<br />
359<br />
43<br />
12<br />
414<br />
<br />
479<br />
<br />
227
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2,493 2,493<br />
(93) (93)<br />
2,400 2,400<br />
116,015 110,670<br />
(14,871) (12,248)<br />
103,544 100,822<br />
<br />
253258<br />
228
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
– – – 161 161<br />
1,059 990 1,243 – –<br />
606 1,214 1,242 12 308<br />
1,665 2,204 2,485 173 469<br />
– – – (49) (49)<br />
1,665 2,204 2,485 124 420<br />
<br />
36,316 34,357 32,399 – –<br />
37,981 36,561 34,884 124 420<br />
55,623 53,625 51,905 – –<br />
31,000,00071,000,00064,000,000<br />
60,000,0003%3%<br />
2%2%<br />
<br />
259<br />
<br />
<br />
<br />
<br />
93,077 (35,678) 57,399 22,678 7,451<br />
<br />
86,737 (34,268) 52,469 24,034 8,527<br />
<br />
229
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
– – – – –<br />
16,426 14,941 12,338 – –<br />
4,521 3,952 3,179 193 126<br />
20,947 18,893 15,517 193 126<br />
11,000,00013,000,000134,000,000<br />
133,000,000<br />
0.5%0.5%<br />
<br />
260<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
24,922 23,365 19,931<br />
3,804 3,400 2,958<br />
(8,970) (8,655) (9,223)<br />
(3,330) (3,169) (1,328)<br />
16,426 14,941 12,338<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
6,488 9,346<br />
(3,572) (4,427)<br />
2,916 4,919<br />
230
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
482 641 331 568<br />
(c)(i) 270 – 185 1<br />
752 641 516 569<br />
<br />
752 641 516 557<br />
– – – 12<br />
752 641 516 569<br />
<br />
<br />
<br />
<br />
825,000,00050,000,000825,000,00050,000,000<br />
148,000,000199,000,000<br />
<br />
7,100,000,000<br />
5,500,000,000<br />
<br />
<br />
<br />
<br />
231
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
203 125<br />
(f)(i)<br />
2,457 855<br />
120 47<br />
2,780 1,027<br />
655 826<br />
54 66<br />
3,489 1,919<br />
2,577 902<br />
<br />
<br />
(o)(i)(iii)<br />
73,000,000<br />
1,000,000<br />
33,000,000<br />
<br />
<br />
<br />
<br />
<br />
<br />
63,000,00051,000,000<br />
<br />
<br />
5,321,000,000<br />
4,633,000,000561,000,000561,000,000<br />
232
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
8,986 7,972<br />
38,457 19,186<br />
13,182 14,292<br />
60,625 41,450<br />
<br />
92 91<br />
60,717 41,541<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
12,035 6,175<br />
33,481 21,644<br />
45,516 27,819<br />
<br />
9,246 7,407<br />
5,863 6,224<br />
15,109 13,631<br />
60,625 41,450<br />
<br />
36,645 16,503<br />
<br />
233
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1,256 4,709 – –<br />
3,052 2,389 28 27<br />
17 10 – –<br />
139 250 – –<br />
33 7 – –<br />
4,497 7,365 28 27<br />
458,000,000440,000,000<br />
<br />
<br />
(a)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1,567 4,572 – –<br />
66 78 – –<br />
26 42 – –<br />
65 601 – –<br />
1,724 5,293 – –<br />
(b)<br />
(a)<br />
234
財 務 報 表 附 註<br />
<br />
<br />
(c)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
213 158 – –<br />
1 – – –<br />
<br />
(c) (59) 56 – –<br />
(4) (1) – –<br />
<br />
151 213 – –<br />
<br />
<br />
(d)<br />
<br />
90%96%<br />
94%88%<br />
<br />
<br />
<br />
<br />
235
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
51 46<br />
(35) (36)<br />
16 10<br />
<br />
17 10<br />
(1) –<br />
16 10<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
3,811 5,058 – –<br />
5,986 5,467 1 1<br />
<br />
9,797 10,525 1 1<br />
<br />
– 6<br />
(45) (36)<br />
9,752 10,495<br />
236
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
4,271 4,395 14 12<br />
1 – – –<br />
908 730 – –<br />
410 50 – –<br />
– 12 – –<br />
107 46 30 10<br />
115 126 14 27<br />
5,812 5,359 58 49<br />
(i)<br />
(ii)<br />
563,000,000410,000,000<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
859 816 – –<br />
406 446 – –<br />
394 287 – –<br />
1,067 1,417 – –<br />
2,726 2,966 – –<br />
(iii)<br />
<br />
<br />
237
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
7,516 4,858<br />
<br />
16,407 5,635<br />
8,786 18,238<br />
1,939 284<br />
27,132 24,157<br />
34,648 29,015<br />
<br />
– 11<br />
– 11<br />
– 22<br />
34,648 29,037<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
45 36<br />
<br />
– 22<br />
34,603 28,979<br />
34,648 29,037<br />
22,000,000<br />
<br />
<br />
<br />
<br />
238
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2014 2022 3,128 3,145<br />
2019 3,863 3,849<br />
6,991 6,994<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
1,268 1,264<br />
5,723 5,730<br />
6,991 6,994<br />
2014 2022<br />
325,000,000<br />
50,000,0002007315,000,00050,000,0002007<br />
6.06%6.38%10,000,0002007<br />
2007<br />
<br />
2019<br />
500,000,0002009<br />
200999.795%20095.50%<br />
2009<br />
<br />
239
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
122,000,000<br />
139,000,00070%<br />
<br />
47,000,000<br />
177,000,000<br />
22,000,000<br />
<br />
<br />
<br />
3<br />
177<br />
10<br />
6<br />
<br />
(22)<br />
(15)<br />
(2)<br />
157<br />
196<br />
(39)<br />
240
財 務 報 表 附 註<br />
<br />
<br />
(a)<br />
<br />
<br />
<br />
<br />
<br />
<br />
4,294 29,782 20 63,355 97,451<br />
<br />
– – – 6,687 6,687<br />
<br />
(b) – – – (1,503) (1,503)<br />
<br />
(a) – – – (1,288) (1,288)<br />
4,294 29,782 20 67,251 101,347<br />
4,294 29,782 20 67,251 101,347<br />
<br />
– – – 3,235 3,235<br />
<br />
(b) – – – (1,503) (1,503)<br />
<br />
(a) – – – (650) (650)<br />
<br />
(b) 58 1,345 – – 1,403<br />
4,352 31,127 20 68,333 103,832<br />
<br />
241
財 務 報 表 附 註<br />
<br />
<br />
(b) <br />
<br />
<br />
<br />
<br />
<br />
2<br />
<br />
<br />
2,600 2,600 5,200 5,200<br />
2,400 – 4,800 –<br />
<br />
5,000 2,600 10,000 5,200<br />
<br />
<br />
2,147 2,147 4,294 4,294<br />
29 – 58 –<br />
<br />
2,176 2,147 4,352 4,294<br />
(i)<br />
(ii)<br />
<br />
<br />
2,400,000,0005,200,000,00010,000,000,000<br />
<br />
<br />
47.1118,610,07118,610,071<br />
<br />
<br />
49.410,545,52810,545,528<br />
<br />
58,000,0001,340,000,000<br />
242
財 務 報 表 附 註<br />
<br />
<br />
(b) <br />
(iii)<br />
<br />
<br />
<br />
<br />
429,348,478<br />
58.00<br />
<br />
91,947<br />
91,9475,000,000<br />
429,256,531<br />
<br />
(c)<br />
<br />
(i) <br />
48B49H<br />
(ii)<br />
<br />
<br />
<br />
<br />
(iii)<br />
<br />
<br />
(z)<br />
(iv)<br />
<br />
<br />
(h)<br />
(v)<br />
<br />
<br />
(j)<br />
(vi)<br />
<br />
<br />
10%<br />
50%<br />
<br />
243
財 務 報 表 附 註<br />
<br />
<br />
(d)<br />
<br />
68,333,000,000<br />
67,251,000,0007<br />
71,523,000,000<br />
1,503,000,000<br />
(e)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
7,516 4,869<br />
16,407 5,646<br />
10,054 19,502<br />
7,662 6,014<br />
<br />
12,976 2,210<br />
54,615 38,241<br />
(9,797) (10,531)<br />
44,818 27,710<br />
159,038 142,228<br />
(%) 28.2% 19.5%<br />
<br />
<br />
244
財 務 報 表 附 註<br />
<br />
<br />
(a)<br />
<br />
600,000,000<br />
<br />
<br />
<br />
75%100%<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
757 99<br />
988 11<br />
19 –<br />
51 –<br />
39 –<br />
14 68<br />
(11) (8)<br />
(713) –<br />
– (33)<br />
(127) (6)<br />
1,017 131<br />
(140) (67)<br />
(37) –<br />
<br />
(22) –<br />
– 3<br />
818 67<br />
<br />
758 67<br />
60 –<br />
818 67<br />
<br />
(758) (67)<br />
14 68<br />
(744) 1<br />
<br />
245
財 務 報 表 附 註<br />
<br />
<br />
(b)<br />
<br />
(i)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
6 60<br />
177 –<br />
309 –<br />
129 –<br />
13 –<br />
(22) –<br />
(27) –<br />
(36) –<br />
549 60<br />
(54) –<br />
495 60<br />
(21) –<br />
– (48)<br />
1 –<br />
(i) 1,203 48<br />
1,678 60<br />
<br />
139 18<br />
<br />
3 42<br />
1,536 –<br />
1,678 60<br />
<br />
139 18<br />
(13) –<br />
(1) –<br />
125 18<br />
246
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
8,847 12,345<br />
27,185 21,456<br />
36,032 33,801<br />
<br />
<br />
(a)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
2,632 2,113<br />
3,113 1,978<br />
612 264<br />
6,357 4,355<br />
<br />
247
財 務 報 表 附 註<br />
<br />
<br />
(b)<br />
<br />
<br />
<br />
85,000,000<br />
110,000,000<br />
<br />
<br />
<br />
<br />
<br />
<br />
53 70<br />
42 32<br />
95 102<br />
<br />
<br />
<br />
<br />
<br />
<br />
(a)<br />
(b)<br />
<br />
– – 32,852 26,264<br />
<br />
– – 6,991 6,994<br />
– – 39,843 33,258<br />
248
財 務 報 表 附 註<br />
<br />
<br />
(c) <br />
<br />
<br />
<br />
8,000,00012,000,000<br />
(d)<br />
(e)<br />
<br />
22,000,00078,000,000<br />
<br />
<br />
<br />
<br />
35,000,000<br />
<br />
(a)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(iii) 4 –<br />
(i) 21 14<br />
<br />
249
財 務 報 表 附 註<br />
<br />
<br />
(b)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(ii) 3 –<br />
(i) 6 11<br />
(ii) 11 398<br />
(iii) 14 30<br />
(iii) 8 22<br />
(iii) 2 3<br />
(iii) 5 32<br />
(iii) 71 101<br />
(c)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(ii) 3 –<br />
(ii) 6 –<br />
<br />
(i)<br />
(ii)<br />
(iii)<br />
(iv)<br />
<br />
<br />
<br />
<br />
<br />
<br />
250
財 務 報 表 附 註<br />
<br />
<br />
(d)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
7 5<br />
35 23<br />
57 47<br />
4 3<br />
<br />
24,000,00018,000,000<br />
(e)<br />
<br />
<br />
<br />
<br />
80,000,000<br />
80,000,000<br />
(f)<br />
<br />
<br />
<br />
251
財 務 報 表 附 註<br />
<br />
<br />
<br />
<br />
<br />
(b)<br />
<br />
<br />
<br />
(b)<br />
<br />
<br />
<br />
252
主 要 附 屬 公 司<br />
<br />
<br />
<br />
<br />
<br />
<br />
(a) <br />
(i) <br />
<br />
2 1 – 100<br />
2 1 – 100<br />
I 2 1 – 100<br />
100 1 – 80<br />
I 10,000 1 – 100<br />
I 2 1 – 100<br />
420 1 – 78.57<br />
I 2 1 – 100<br />
2 1 – 100<br />
I 1,000 1 – 100<br />
Ming Dragon Limited 1,000 1 – 51.75<br />
I 2 1 – 100<br />
I 2 1 – 100<br />
I 1,000 1 – 100<br />
I 2 1 – 100<br />
2 1 – 100<br />
Rightlane Investment Limited 2 1 100 –<br />
Saxophon Limited<br />
I<br />
2 1 – 100<br />
3,000,000 1 – 100<br />
Toplus Investment Limited I 1,000 1 100 –<br />
4 1 – 100<br />
I 1,000 1 – 90.10<br />
10,000 1 100 –<br />
<br />
<br />
(ii) <br />
<br />
81,000,000 – 100 100<br />
655,000,000 – 100 100<br />
<br />
253
主 要 附 屬 公 司<br />
<br />
<br />
<br />
<br />
<br />
(b) <br />
<br />
I 2 1 – 100<br />
Carry Express Investment Limited I 10,000 10 – 100<br />
I 2 100 100 –<br />
2 1 – 100<br />
<br />
I<br />
– A 500 100 100 –<br />
– B 2 100 – –<br />
<br />
I<br />
– A 100 1 100 –<br />
– B 2 1 – –<br />
I 2 1 100 –<br />
<br />
I<br />
– A 2 1 100 –<br />
– B 2 1 – –<br />
– A 20,000 100 100 –<br />
I 10,000 1 – 100<br />
<br />
<br />
<br />
<br />
(c) <br />
(i) <br />
I 10,000 1 – 100<br />
250,000 100 100 –<br />
Henderson Land Credit (2004)<br />
Limited 2 1 100 –<br />
Henderson Land Credit (2006)<br />
Limited 1 1 100 –<br />
Henderson Land Credit (2009)<br />
Limited I 1 1 100 –<br />
Henderson Land Credit (2010)<br />
Limited I 1 1 – 100<br />
I 2 1 100 –<br />
I 1,000,000 1 100 –<br />
2 1 100 –<br />
I 2 1 – 100<br />
2 1 – 100<br />
(ii) <br />
Henson Finance Limited<br />
Idealtime Investments<br />
Limited) I 1 1 100 –<br />
St. Helena Holdings Co. Limited 3 1 – 100<br />
254
主 要 附 屬 公 司<br />
<br />
<br />
<br />
<br />
<br />
(d) <br />
<br />
350,000 100 100 –<br />
2 1 – 100<br />
2 1 – 100<br />
2 100 – 100<br />
<br />
<br />
<br />
<br />
(e) <br />
<br />
2 1 – 100<br />
10 1 – 60<br />
2 1 – 100<br />
2 1 – 100<br />
100,000 100 100 –<br />
I 38,800,000 1 – 100<br />
I 1 1 – 100<br />
2 1 – 100<br />
2 1 – 100<br />
2 1 – 100<br />
2 1 – 100<br />
2 1 100 –<br />
<br />
255
主 要 附 屬 公 司<br />
<br />
(f) <br />
(i) <br />
<br />
<br />
<br />
<br />
2 1 – 100<br />
<br />
I<br />
2 1 – 100<br />
2 1 – 100<br />
300,000 1,000 – 100<br />
2 1 100 –<br />
2 1 – 100<br />
2 1 – 100<br />
<br />
2 1 – 100<br />
1,000 1 – 100<br />
2 100 100 –<br />
Gainwise Investment Limited 2 1 – 100<br />
Graf Investment Limited<br />
I<br />
2 1 – 100<br />
2 100 – 100<br />
3,047,327,395 0.20 – 67.94<br />
Macrostar Investment Limited<br />
2 1 – 100<br />
2 1 – 100<br />
I 2 1 100 –<br />
2 1 – 100<br />
Medley Investment Limited<br />
2 1 – 100<br />
2 100 – 100<br />
2 1 100 –<br />
Mount Sherpa Limited<br />
I<br />
2 1 – 100<br />
2 10 – 100<br />
2 1 – 100<br />
Paillard Investment Limited<br />
I<br />
2 1 – 100<br />
2 100 – 100<br />
I 1,000 1 100 –<br />
55 1 100 –<br />
Wiselin Investment Limited I 2 1 – 100<br />
256
主 要 附 屬 公 司<br />
<br />
<br />
<br />
<br />
<br />
(f) <br />
(ii) <br />
I 10,000 1 64 –<br />
(iii) <br />
Cobase Limited I 1 – – 100<br />
Comax Investment Limited 1 1 – 100<br />
Multiglade Holdings Limited I 1 1 – 100<br />
Richful Resources Limited I 1 1 – 100<br />
Starland International Limited I 1 1 100 –<br />
1 1 – 100<br />
Threadwell Limited I 1 1 – 100<br />
(iv) <br />
<br />
Higgins Holdings Limited I 1 1 – 100<br />
Hinlon Limited 1 1 – 100<br />
<br />
<br />
<br />
<br />
(g) <br />
<br />
Citistore (Hong Kong) Limited I 1 1 – 100<br />
(h) <br />
<br />
<br />
<br />
<br />
<br />
I<br />
2 1 – 100<br />
2 1 – 100<br />
<br />
I<br />
2 1 – 100<br />
2 1 – 100<br />
I 2 1 100 –<br />
I 1 1 – 100<br />
<br />
257
主 要 附 屬 公 司<br />
<br />
<br />
<br />
<br />
<br />
(i) <br />
<br />
200,000 1 – 100<br />
I 2 100 100 –<br />
(j) <br />
<br />
<br />
<br />
<br />
<br />
<br />
I<br />
10,000 1 – 100<br />
400 1 – 25<br />
I 1 1 – 100<br />
<br />
<br />
(k) <br />
<br />
<br />
200,000,000 – 60 60<br />
<br />
II 23,680,000 – 70 70<br />
<br />
I<br />
II<br />
<br />
<br />
<br />
258
主 要 聯 營 公 司<br />
<br />
<br />
<br />
<br />
<br />
– 39.88 <br />
<br />
<br />
– 31.36 <br />
– 44.21 <br />
<br />
Shinning Worldwide Limited<br />
– 45 <br />
<br />
– 33.33 <br />
<br />
<br />
259
主 要 共 同 控 制 公 司<br />
<br />
<br />
<br />
<br />
Billion Ventures Limited<br />
– 50 <br />
<br />
Central Waterfront Property Investment<br />
– 34.21 <br />
Holdings Limited<br />
<br />
Newfoundworld Holdings Limited – 20 <br />
– 25 <br />
– 49.18 <br />
– 50 <br />
– 50 <br />
<br />
260
公 司 資 料<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
72-76<br />
(852) 2908 8888<br />
(852) 2908 8838<br />
http://www.hld.com<br />
henderson@hld.com<br />
<br />
<br />
<br />
46<br />
<br />
<br />
12<br />
879<br />
<br />
<br />
HLDCY<br />
425166303)<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
261
公 司 資 料<br />
<br />
<br />
GBM, DBA (Hon), DSSc (Hon), LLD (Hon)<br />
<br />
<br />
JP<br />
<br />
<br />
FCILT, FHKIoD<br />
<br />
<br />
<br />
<br />
LLB, FCIS<br />
<br />
<br />
OBE, ACA, FCCA, FCPA, AAIA, FCIB, FHKIB<br />
<br />
<br />
<br />
<br />
LLB, FCIS<br />
<br />
<br />
<br />
BSc, C Eng, FICE, FHKIE, RPE<br />
<br />
<br />
<br />
BA (AS), B Arch (Dist), MSc (Con P Mgt),<br />
EMBA, FHKIA, MAPM, RIBA,<br />
Authorised Person (Architect), Registered Architect (HK)<br />
PRC Class 1 Registered Architect Qualification<br />
<br />
<br />
B. Arch (Hons), HKIA,<br />
Authorised Person (Architect), Registered Architect (HK)<br />
PRC Class 1 Registered Architect Qualification<br />
<br />
<br />
<br />
JP, MSc, MEcon, FHKIS, MRICS, MCIArb, RPS (GP)<br />
<br />
<br />
BA (Hons), MHKIP, MRTPI,<br />
MCIP, RPP (HK), MCILT, MCIArb, AHKIArb<br />
<br />
<br />
<br />
MSc, PGDMS, FHKIS, FRICS, RPS (GP)<br />
<br />
<br />
<br />
JP, BSc, FICE, FHKIE, FIHT, FHKIHT, RPE<br />
<br />
<br />
<br />
BSc (Eng), C Eng, MICE, MIStructE, MHKIE,<br />
RPE, AP, RSE, RGE, 1RSE-PRC<br />
<br />
<br />
<br />
<br />
<br />
<br />
MEM(UTS), DMS, EHKIM, MHIREA<br />
<br />
<br />
<br />
BHum (Hons)<br />
<br />
<br />
ACIS, FHIREA<br />
<br />
262
公 司 資 料<br />
<br />
<br />
MH, FHIREA<br />
<br />
<br />
<br />
BSc, MBA<br />
<br />
<br />
<br />
<br />
<br />
<br />
FRICS, MHKIS, AACI<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
BSc, MSc, Post-Graduate Diploma in Surveying, ACIB<br />
<br />
<br />
<br />
<br />
<br />
<br />
FCILT, FHKIoD<br />
<br />
<br />
MSc, MBA, BBA, DMS, MIHRM<br />
<br />
<br />
<br />
BEc, FCPA, CA (Aust), FCS, FCIS<br />
<br />
<br />
<br />
BSc (Econ), ACA<br />
<br />
<br />
<br />
B Comm, CMA<br />
<br />
<br />
<br />
BSc, Grad Dip Com (IS)<br />
<br />
<br />
<br />
BBA<br />
<br />
<br />
263
股 東 週 年 大 會 通 告<br />
<br />
<br />
<br />
<br />
(a)(b)<br />
<br />
<br />
<br />
(A)<br />
<br />
(a)<br />
(b)<br />
(c)<br />
(b)(c)<br />
<br />
<br />
2.00<br />
(a)<br />
<br />
<br />
(i)<br />
(ii)<br />
(iii)<br />
<br />
<br />
<br />
<br />
264
股 東 週 年 大 會 通 告<br />
(B)<br />
<br />
(a)<br />
(b)<br />
<br />
<br />
<br />
(i)(ii)<br />
(iii)<br />
(iv)<br />
<br />
<br />
<br />
(A)<br />
<br />
<br />
<br />
<br />
<br />
<br />
(C)<br />
<br />
(A)<br />
<br />
(B)<br />
<br />
<br />
<br />
<br />
265
股 東 週 年 大 會 通 告<br />
<br />
<br />
<br />
(a)<br />
133<br />
(i)<br />
(ii)<br />
<br />
<br />
<br />
<br />
(b)<br />
166(b)<br />
(i)<br />
(ii)<br />
170<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
72-76<br />
266
股 東 週 年 大 會 通 告<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
80<br />
<br />
72-76<br />
<br />
<br />
(i)<br />
(ii)<br />
183171712-1716<br />
<br />
<br />
<br />
183171712-1716<br />
(A)<br />
<br />
(B)(C)B<br />
(A)<br />
<br />
<br />
<br />
267
財 務 日 程 表<br />
<br />
<br />
<br />
<br />
<br />
<br />
(1) <br />
<br />
<br />
<br />
(2) <br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
268
TdA – Concept, design and production www.tda.com.hk