兖州煤业(01171)：收购提升盈利


        "!#$% &' ()*+
, # -. /0
, 12 3 + 465789:;< = >? @42009ABC DE©6FFFFHGGGGHIIIIHJJJJKKKKHLLLLNMMMMPOOOOHQQQQRRRRHSSSSUTTTT VVVVXWWWW YYYYZZZZH[[[[\\\\H]]]]_^^^^````aaaaHbbbbcccc<dddd"eeeeGGGGffffgggghhhhiiiijjjjkkkkllllHmmmm_nnnndddd
 oqpsrtsuFelix Resources Ltd (Felix)v<wsxqy{z}|~q€sq‚„ƒ…q†ˆ‡‰‚q…‹ŠŒqŽ‘s’”“•4–˜—‡š™{›‹Šœ|12Ÿž¡ £¢q¤‘s’20.00¥s¦ˆ‡ ̈§q©13.00¥s¦‹Š«ª¬‚…­ ̄®q°q±q²q³q ́{μs¶·|¹ ̧qº„»¼ ½s¾¿s²·|ÀsÁqÂFelixÃ{Äs©q‚q…qÅsÆsv<wsx{ÇÈqɛqʐË



‚„…ÍÌqΟτÁ„ÂFelixvsАÑÍ҄ÓsԄՈ|×քØÍٟÚsÛ2009Ü12ž{݄ÞÍßsàáª09âÜㇹä’6ž{圊Felix…ŸæŸ³Ÿ ́ŸçŸ©480èŸéꇹÃÍë슜ªíÍîMoolarbenïÍð„…ŸñÛ2010Ü3ž{ò„³óô|×քØ2010ܐ…„愳„ ́õ„àö„ÇÈ|ø÷„ù930èéúªPûŸüí„Ïýÿþ܋¼Üÿ³ÿ ́ÿÐ


ÿÛ3,400èÿé’3,600èév
ÿÆ
Ð

v ª



‚Í…Ÿ„»¡©vsâ  !34"#Ÿ¦ˆ|©$% ŸÁŸÂ&'}ª)(*+%, % ô|-'ͳ.,/0123
4©1.,|651'7%., 89:©20%;<”|~„€=„©> ? @ A·ª



B C|¬©%DEtÍuF»sò'„ÔG%HIõÿvJ *¡ÓKô|¬‚Ÿ…„ØLŸí2012ܟtÍu†M‡ON%PQÍÛ%RSTU%VÿƒŸvWX„÷ͅŸñ%YFelixvZ[«Š]\͏tÍu^%_Ù¡Ú`¡aª‚…„ b cŸaZ
[d e„Ï70%vgfåô|ih ŸÁ j„kÆl> !úª



í„ØŸ›FelixvqwŸx„yzY„…¤Í mÍvgnoŸóô|×~„€Ÿ„‚„…2010ÜY2011ÜÍvqw„xÖp qŸ‘32.9%r42.4%ª
 



  2009ssss12tttt16uuuu



 v!xwzy){z|x}x{ ~€‚]ƒ]„]…~€‚]ƒ]„]…~€‚]ƒ]„]…~€‚]ƒ]„]…‡††††‰ˆ‹ŠŒ‹Žˆ‹ŠŒ‹Žˆ‹ŠŒ‹Žˆ‹ŠŒ‹Ž% x‘z’)“”–•˜—-™›šœ"!# $ % ›ž›Ÿx x¡›™›š  ¢]£€¤‹¥‚„]…]¦¢]£€¤‹¥‚„]…]¦¢]£€¤‹¥‚„]…]¦¢]£€¤‹¥‚„]…]¦‡††††‰§] ̈€©‹ˆ‹Š€Ž§] ̈€©‹ˆ‹Š€Ž§] ̈€©‹ˆ‹Š€Ž§] ̈€©‹ˆ‹Š€Ž% x‘z’)“”–•˜—-™›šœ"!# $ % ›ž›Ÿx x¡›™›š *2007A›ª1›«x¬›­x®&x«›¬x¬z ̄)°x±z²x³0.87 ́”1.00μz ́¡¶4



 ·z ̧›¹)º›»›¼¾½y›¿)À@
ª’) ›¡x™›šzÁ)›ÃxěśÆxÄ5%Ç)ÈxÉ Ê‹Ë Ì‚Í Î‚Ï‹Ð]Ñ 1171 HK Ò]Ó‹Ô 1171.HK ՋÖ]׀؋Ù]Ú‚Û              Ü]݋ނߋàÛ]á â‚ã]äâ‚ã]äâ‚ã]äâ‚ã]ä 12åçæçèՂé



êé ë‹ì12åíæïîíðòñôó%õ 19.2 Chok Wai Lee, CFA ö‹÷‚ø]ùûú 603 22848668 chokwai_lee@standardandpoors.com 20Œ‹ŽŒ‹ŽŒ‹ŽŒ‹Ž 17Œ‹ŽŒ‹ŽŒ‹ŽŒ‹Ž ü‹ý]þ]ÿ
 52é ó  õ 4.18 - 16.78 î  82,531  èó
õ 4,918 
ó'000õ 17,240 
 !Ð
"ó%õ 0.0 2009#ë‹ì$ðñ%ôó%õ 15.1 &'&'&'&'12(*)+,-.(*)+,-.(*)+,-.(*)+,-.2008/ 0/ 0/ 0/ 0 2009¤‹¥¤‹¥¤‹¥¤‹¥ 2010¤‹¥¤‹¥¤‹¥¤‹¥ 2011¤‹¥¤‹¥¤‹¥¤‹¥ 12-34512-34512-34512-345††††% 678 24,903 19,017  28,594
31,943
8.7 9:;EBITDA 10,150 7,208  11,400
13,121
8.9 <
=ñ >@?AB
C 8,865 5,650  8,264
9,327
1.7 <
=ñDB 6,489 4,202  6,091
6,816
1.7 <
=ñEFBóÞG@Hõ 1.32 0.85  1.24
1.39
1.7 <
=ñEFBó  õ 1.52 0.98  1.42
1.59
1.7 F%ôóJIõ 11.1 17.1  11.8  10.5  - EKóÞG@Hõ 0.40 0.21  0.25
0.28
-11.5 EKó  õ 0.46 0.25  0.28
0.32
-11.5 K%ôó%õ 2.7 1.5  1.7  1.9  - 2 Standard & Poor’s Equity Research 2009#12æ16 LNMOQPLNMOQPLNMOQPLNMOQP ‚Í…„»SR• „…ŸñUTSVXWˆ|ZYͳkÛ\[X]¡v_^¡…%Y%k„ÛX`bav_c3k„…}ª ~€=Ÿ©|ed„gf¡vqÁÂFelixØLŸ cghÛgi_jŸ‚…„³sÄ\kml¡von¡Ëª)$F|qpÛFelixrbs_t cMoolarbenvSu„ݐ…ñꇁsÛ2013ÜXTNV슀Y_vgwSxby '„³|‚Í…ÿvÈXz®b{\|b}~g€}ª‚ÐXƒÿÍv_„¡ ́ÍƆ… Û2g‡a\ˆ|‚Ÿ…ÍàÍ©b‰¡ÆŸ…搤gŠ_‹mŸvSŒ bgjgŽúª ~„€g\DCF‡’‘22 3g“ ́Š@”g•‡—–g˜b™gš'7„à7œ›10.9%-12.7%|qgžÇÈ%9›2%Š Ÿ¢¡Ÿü_”b•%Yg£b¤Ÿà7_¥\¦« ¢Ÿ¤}ªP~Ÿ€¡‘”b•b§g ̈Í©X©Sªb«‚„…w„x„®S{¡vm¬g­úª ̄® ¢¤„Ø?|‚…2010Üaw9©14.1öô|q°îÈg±™gšaw913.5ög¡\²ª     ò'\³b ́Y« ¢Ÿ¤ÿv_μX¶ N%P·›2cͅ„ñ ̧_¹\ºFm»¼ŸMoolarben…ŸñTmV¾½¿SÀ\ÁY\Âgᅟ¤bÄ\Å%e¾ÆÖ±ª›$F|ÈÇ\ÉXʄÄXË\ÌbÍTSΡîbÏ\Ì\Д|qÑ¡‚Í…vqwŸxsÄ¡ËoÒbÓúª 3 Standard & Poor’s Equity Research 2009#12æ16 LNMOQPLNMOQPLNMOQPLNMOQP ÔÕ]¦‚„‹…ÔÕ]¦‚„‹…ÔÕ]¦‚„‹…ÔÕ]¦‚„‹… x‘z’)“”–•˜—-™›šœ"!# $ % ›ž›Ÿx x¡›™›š &'&'&'&'12(*)+,-.(*)+,-.(*)+,-.(*)+,-.††††‰§‹ ̈€©]ˆ]Š‚Ž§‹ ̈€©]ˆ]Š‚Ž§‹ ̈€©]ˆ]Š‚Ž§‹ ̈€©]ˆ]Š‚Ž% 2007/ 0/ 0/ 0/ 0 2008/ 0/ 0/ 0/ 0 2009¤‹¥¤‹¥¤‹¥¤‹¥ 2010¤‹¥¤‹¥¤‹¥¤‹¥ 2011¤‹¥¤‹¥¤‹¥¤‹¥ 678 15,110 24,903 19,017 28,594 31,943 9:;EBITDA 5,829 10,150 7,208 11,400 13,121 Ö×þØÙ -1,256 -1,179 -1,591 -1,923 -2,148 9:;EBIT 4,573 8,971 5,618 9,477 10,973 ÚÛÜÝó‹àõ 76 237 283 -975 -1,225 Þ6
ßáà -2 -67 66 69 71 <
=ñ >@?AB
C 4,543 8,865 5,650 8,264 9,327 âã? -1,316 -2,386 -1,413 -2,066 -2,332 ä å?%ó%õ 29.0 26.9 25.0 25.0 25.0 æ! 3 9 -36 -107 -178 <
=ñDB 3,230 6,489 4,202 6,091 6,816 9:;DB 3,230 6,489 4,202 6,091 6,816 345345345345 678ó%õ 16.7 64.8 -23.6 50.4 11.7 9:;EBITDAó%õ 23.6 74.1 -29.0 58.1 15.1 9:;EBITó%õ 21.8 96.2 -37.4 68.7 15.8 9:;DBôó%õ 36.1 100.9 -35.2 45.0 11.9 çè5çè5çè5çè5 EBITDABC%ó%õ 38.6 40.8 37.9 39.9 41.1 EBITB
C%ôó%õ 30.3 36.0 29.5 33.1 34.4 9:;DB%ôó%õ 21.4 26.1 22.1 21.3 21.3 4 Standard & Poor’s Equity Research 2009#12æ16 LNMOQPLNMOQPLNMOQPLNMOQPéêë
싦€„‹…éêë
싦€„‹…éêë
싦€„‹…éêë
싦€„‹… x‘z’)“”–•˜—-™›šœ"!# $ % ›ž›Ÿx x¡›™›š í…ïð5í…ïð5í…ïð5í…ïð5 -‘)’-“픕›—6™š‹œ=!#$P%PPž)Ÿ- ¡™š &'&