23.12.2014 Views

2010年摘要 - 恒基兆業地產集團

2010年摘要 - 恒基兆業地產集團

2010年摘要 - 恒基兆業地產集團

SHOW MORE
SHOW LESS

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

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!