"!#$% &' ()*+ , # -. /0 , 12 3 + 465789:;< = >? @42009ABC DE©6FFFFHGGGGHIIIIHJJJJKKKKHLLLLNMMMMPOOOOHQQQQRRRRHSSSSUTTTT VVVVXWWWW YYYYZZZZH[[[[\\\\H]]]]_^^^^````aaaaHbbbbcccc<dddd"eeeeGGGGffffgggghhhhiiiijjjjkkkkllllHmmmm_nnnndddd oqpqrtsvuxwzyq{q|~}uxwzyq{4x xqqq~qt~qqq~z ¡op¢x£¤¦¥ ̈§z©«ª¬x®¦ ̈£z ̄°²±12³t ́μ·¶ 20 ̧x¹ozpzrzsº¼»zq½zu¾w¿yÀ{¾À zÁzÂxÃÀľÅÀÆzÅzÇxÈÉʾËzÌ 2009Í11 ́uÀw¾y{ÎzÏ25Ð ̧x¹ÊxÑÒºÔÓÍzÕÖ10.3%2009Í1 ́¾×11 ́¼ØzxÑzÒzÓÍÀÕÖ79.4%ÚÙzÛÊÜÝ<ÞßàÀxÑzáÀâãxä457åzæÈÊç ¼ÑÒxÓÍÕxÖ83.5% èxéyêxëqzßxàqÑxìxsíxî Úïxðx±Ñxáxâxñòãqä122Ðz ̧z¹±134åÊæȾ纼ÓÍÀÕÀÖ114%±115.5% ìxtuzw¾y{ózôõxöÀ÷39йÀ øxïxùúqûÀüý ̧zþ³ÿ μ¡Øxááâxs232åzæÈÀçμ uÀw¾y{~ÊØzêãä3,470åzæÈzç zØázáÀâÀãxä3,120åÀæÈÊç ÀôÊ£À;ßzàÊ|} wzßxàzxüzÑxíxî ìÔÅxÆÿ !zÍ#"$þÍ4½%zÑqÀßà&xï'Àà(*){12 ́14+w,-./10ê2zÅxÇ3465789:; <=0z >?ÅÆó@ABqí 0xê2;CDE BFGHIJK1L0 MNO qÈÀáqPQRSUT1V0 WXíY>?ÔopZ[]\ÀÅÆq^_`aÈÊábÀÎcdÀøPQÀ^eMfghiü>1jklÀm 2009nnnn12oooo16pppp q!srut6vuwsx6v y{z}|~y{z}|~y{z}|~y{z}|~ *u6U"!# $ % UU**UU {¡¢}£ {¡¢}£ {¡¢}£ {¡¢}£ {{{{ *u6U"!# $ % UU**UU ¤¥U¦u§U ̈U©«ªtU¬u@ u®uU*U ̄u°U±*²U³U ́*²5%μu¶*· ̧º¹ »}¼ ½}¾¿À 688 HK ÁÂà 0688.HK ÄÅÆ{ÇÈÉ}Ê}Ë ÌÍÎ}ÏÐÊË BBB- 12ÑÓÒÓÔÄ}Õ ÖÕ ×Ø12ÑÙÒÛÚÙÜÞÝàß%á 9.1 Kah Ling Chan âã}äåºæ 65-6438 2881 kahling_chan@standardandpoors.com 20 18 çèé}ê}ëìÌí 52îïÕðñß¼òá 9.41 - 19.42 Úó}ô 149,790 ï}õöÔ÷ßùøú{ïá 8,167 ûýüþÿ ß'000á 22,823 ï ¿{ ̧ß%á 33.9 2009 ×Øï ÜÝ àß%á 16.9 12 2008 2009¡¢¡¢¡¢¡¢ 2010¡¢¡¢¡¢¡¢ 2011¡¢¡¢¡¢¡¢ % 18,892 33,304 42,602 48,688 37.1 ! "#EBITDA 9,261 10,162 13,043 14,841 17.0 $%Ý&(' ) *+ 8,585 9,647 12,556 14,408 18.8 $%Ý , * 5,049 6,247 8,138 9,341 22.8 $%Ý -}ï .*ß¼òá 0.65 0.76 1.00 1.14 20.9 ó . àß0/á 28.3 24.0 18.4 16.0 - -ïï1ß¼òá 0.13 0.13 0.13 0.13 0.0 ï1 àß%á 0.7 0.7 0.7 0.7 - 2 Standard & Poor’s Equity Research 2009 12Ò16û 243 57678:9243 57678:9243 57678:9243 57678:9 opÓRNAVz<;>=>?2z°·Àz@<@μ·¶ Ö<A">B ¡oxprxstuÀwyq{kKDC>E±ÕqÖGFGH~£ZJILKqÜq~~»~v½?Y~^ÄM2010ÍhiO >NPO>QÀÜ>RTS>UPVL0`a>WYXÅzÆx1^Î 0ê2;Cx[ZzñP\<]1PQMT^P_P`¶lzü>1j<acbPdzàPexÊÓPfhim _GgihIij2008Í;HÝÊÞGkhèGlJm<nsB]>xÅÆbqÎGoiprqGs]PQ2009ÍuwÀê2|q}rt<uTviw|}~TxÍoxp_rx<yê2xuYzuwÊy{Csq¤r{G|i}r~Giu"_;CvucqÞGJ êGuZGhiqq~2009ÍcTT9.41 ̧¹IÀôÚÄYT?PePTº u¾w¿yÀ{¾À Tx>?ºhTr³t ́?Tzã90%>> >z ¼opzrs>>?TeTzTop>rqPxx±uÀwÊyx{qíîkKiCcEüTqP{<|<}>~oxprsxx ÃzÄxu ÊÅzÆT¡%zÿ¾ÅzÇ>IP¢ÊËÀÌ μ·¶ x±>>?G4P£r¤c¥>¦ ̈§(i) ÅÆ<¡%Ê ̄xPQfgª©L<«`az±ê2zP¬TT®T ̄zázËẕ°(ii) uÊw[o<pz±z;dI>j²P³`afg°Ú± (iii) G> ́YμT¶GT ́JKÕB 3 Standard & Poor’s Equity Research 2009 12Ò16û 243 57678:9243 57678:9243 57678:9243 57678:9 · ̧£}· ̧£}· ̧£}· ̧£} *u6U"!# $ % UU**UU 12 {{{{ 2007 2008 2009¡¢¡¢¡¢¡¢ 2010¡¢¡¢¡¢¡¢ 2011¡¢¡¢¡¢¡¢ 16,633 18,892 33,304 42,602 48,688 ! "#EBITDA 7,623 9,261 10,162 13,043 14,841 ¹ ºì » ¼ -163 -258 -52 -54 -54 ! "#EBIT 7,102 9,041 10,148 13,027 14,879 ½ ¾¿ ÀßÂÁÐá -349 -186 -280 -203 -202 ÃÄ7Å -28 -11 -11 -11 -11 $%Ý&(' ) *+ 6,959 8,585 9,647 12,556 14,408 Æ Ç' -2,742 -3,513 -3,377 -4,395 -5,043 ÈÉ' ß%á 39.4 40.9 35.0 35.0 35.0 Êöï -38 -24 -24 -24 -24 $%Ý , 4,180 5,049 6,247 8,138 9,341 ! "#, * 3,861 3,979 6,247 8,138 9,341 ß%á 52.4 13.6 76.3 27.9 14.3 ! "#EBITDAß%á 106.8 21.5 9.7 28.4 13.8 ! "#EBITß%á 128.2 27.3 12.2 28.4 14.2 ! "#, *àß%á 62.9 3.1 57.0 30.3 14.8 Ë ÌË ÌË ÌË Ì EBITDA* + ß%á 45.8 49.0 30.5 30.6 30.5 EBIT*+ àß%á 42.7 47.9 30.5 30.6 30.6 ! "#, * àß%á 23.2 21.1 18.8 19.1 19.2 4 Standard & Poor’s Equity Research 2009 12Ò16û 243 57678:9243 57678:9243 57678:9243 57678:9Í ÎÏУ{Í ÎÏУ{Í ÎÏУ{Í ÎÏУ{ *u6U"!# $ % UU**UU Ñ Ò ÓÔÑ Ò ÓÔÑ Ò ÓÔÑ Ò ÓÔ 6u6ÙUs=!