估值公允


     ! " #$% &' ()*
 + ",- /. 0 
 +12 3 *465789:; / <=>42010? @AB C©6DDDDEEEEFFFFGGGGHHHHIIIIKJJJJ6LLLLMMMMNNNNOOOOPPPPQQQQKRRRR6SSSSTTTTUUUUVVVVWWWWXXXXYYYYZZZZ[[[[\\\\^]]]]/____EEEE````aaaabbbbccccddddeeeeffffgggg4hhhh]]]]




ikjmlonknqpkrksktkuwvyxwz|{~}~o€~o‚„ƒ†…‡‰ˆ‹ŠŒŽ‘“’‰”~•k–…˜—kˆ‹ŠŒš™‘›‹’~œƒŸž~s~ ~¡wzy{‘}~¢£¥¤~r~¦~§o ̈¥©‘ªm«¥¬‘­‘®mœ2009 ̄lkn~nqpo°«y±‘²k³~ ́wz¶μ~·k ̧~²~¹‹º~»48.5¼~½Œ2008 ̄k¾‘¿~ÀmÁ¹‹ºk»92.6¼k½’|z¥Âѐ~ĝ¹“ºk»513.9¼k½ŒÆÅ ̄”mÇ2.9%’~œ‰ÈÉ~ÊÌËy{~}ÌͶΝÏ~ÐoÑ~ÒkÓ~ԝÎÕzkÖ¶×kØ~Ù~Ú~Ð~۝åܝݥÞoßàzyáo⑱~²kãk{‘}mͶÎ~äkå~›k¹‹º~»40¼~½Í‰æçwœ



2009 ̄zk։è‘éÃ¥êkëwÍ|ì¥ík”wǑznqp~è‘éÃ¥kÅ ̄Þkß4.8%–‘¹‹º~»481¼½œ‰îÃoï¥ðo­‘ñoÑêoë~Å ̄”mÇ10%z¶îkòÌóqéàÝï‘ô~­‘ñÃ¥êoë ̄“õÇ¥ö‘÷øàz¶ù23%œqúÌûq”wÖ¶ü¥ý~þkÿ
~Ü  ‘² Á(i) t~–‘¹‹º‘»12.3¼‘½z(ii)  

«‰ä~¹Ìº~»27.6¼~½z(iii) ّÚwÖ ÙÚw͉ø~ö|”ŒÅ ̄”Ç36%’! ‘·mû|Ç#"ŒÅ ̄ޑß26.8%’|œ%$¥ä&'Àêwzonqp²(‘Äk¹‹º~»15.2¼~½z&õ2008 ̄£~¿~À¹‹º~»23.2¼‘½œ



n‘p10 ̄)þ+*wμm·m ̧w²Œ-,Ìj„lÌn
.mä+/10’¥¹ºw»21.7¼m½Œ˜Å ̄2+3121.3%’yz54¥j¥Î~ϝz76Ÿ{|}8
92010 ̄ΑäwÍ59%œ·‘ê~jwn:¶ð¥ò¥é;<=>7?nA@è‘é B C~™DEAF23‹nA@7+G Hï
I =J~ ÌÍ|ÑêkëK1L‘zѐkÅ ̄2330.7%–‘¹“º~»147¼k½œ MAN
O­PQ‘²~¹“º~»4.063¼k½z
μ‘·~­¥®|§kÃyꑹmº‘»9.382¼¥½œ



ý~•‘è¥éB2RÐk”‘•‘×~ّؑÚSTUàz¶{‘}¥2010 ̄Ð2011 ̄ ̧‘²‘ÎՌV$ä2010 ̄3WÍ#X NyäY‹’#Z
[
~•84%Ð35%œ\ ]‘è¥éB^_~t¥Ð~Ã|ê~ë`amz¥{k}oÎoä2010 ̄Ð2011 ̄ð~éABŒÅÃàï‘ð­kñoä b„’q7Z [2 319%Ð6%Œc8~£10 %Ð9%’¥œ
 



  2010dddd4eeee23ffff



 g ihkjil/ml nporqtstuwvnporqtstuwvnporqtstuwvnporqtstuwvyxxxx{zp|w}r~zp|w}r~zp|w}r~zp|w}r~ €‚iƒk„†…ˆ‡i‰ˆŠi‹Œ/ "#$  kŽk‘k’iŠi‹  “t”t•t–uwvt—“t”t•t–uwvt—“t”t•t–uwvt—“t”t•t–uwvt—yxxxx™˜ šr›œzp|t~˜ šr›œzp|t~˜ šr›œzp|t~˜ šr›œzp|t~ €‚iƒk„†…ˆ‡i‰ˆŠi‹Œ/ "#$  kŽk‘k’iŠi‹ * 2007?kižkŸi %kžiži¡k¢k£†¤i¥0.94¦…1.00§k¦’k ̈^2007?ª©1kžiŸk %ižkž¡‚¢i£†¤i¥0.87¦…1.00§i¦’i ̈4



 «i¬i­i®k ̄i°œ±j²‚³>
©ƒk‘i’kŠi‹μ ́·¶i ̧i¹iºk»i¹5%¼·½k¾ ¿wÀ Ár ÃtÄÆÅpÇ 753 HK ÈwÉrÊ 0753.HK ËtÌwÍÆÎpÏrÐpÑrÒ          ÓwÔtÕwÖt×ÑÆÒ ØpÙÆÚØpÙÆÚØpÙÆÚØpÙÆÚ 12Û!ÜÝËwÞ



ßÞ àtá12ÛÆÜwâ!ãåäçæ%è 6.9 Samuel Seah étêrëtìwí 65-6438 2881 samuel_seah@standardandpoors.com 9.00}r~}r~}r~}r~ 8.42}r~}r~}r~}r~ îÆï 52ðwñÞrò#óæõôtöè 3.24 - 8.45 âp÷wø 103,156 ñtùtúÝûæýüpþwñè 12,251 ÿ
æ'000è 18,837   /ñ Å æ%è 210.5 2010àtáñ%ãäæ%è 22.2 12     2009 2010•t–•t–•t–•t– 2011•t–•t–•t–•t– 2012•t–•t–•t–•t–  !" !" !" !"(%) #À$ 51,393 64,925
69,509
73,783  12.8 %&'EBITDA 12,552 14,988
15,983  16,927  10.5 (*)ä,+.-/01 5,066 7,634
7,708
7,716  15.1 (*)ä20 4,854 7,060
6,024
6,030  7.5 (*)ä3wñ40æÕ657è 0.41 0.56
0.46
0.46  4.2 (*)ä3wñ40æõôrö è 0.47 0.65
0.53
0.53  4.2 ÷4æ98è 17.9 13.0  15.8  15.8  - 3tñtñ:æÕ657è 0.00 0.00  0.00  0.00  n.m. 3tñtñ:æõôrö è 0.00 0.00  0.00  0.00  n.a. ñ:æ%è 0.0 0.0  0.0  0.0  - 2 Standard & Poor’s Equity Research 20104Ü23ÿ ;,<=<>;,<=<>;,<=<>;,<=<>     nqp~r~s@?BAkø~Ñàz ̄DC–FEktoö|ù38.7%œoƒŸž~s~ ‘¡wzy{‘}~¢£|r~sHGä1yø@IZ‘²@JLKDMmœ6NPO~{~}ÌÇ"1&n‰pmͶo‚wz¶úÌÖ¶€oãÌn @BQ,Rkr@SõéBT~uVU=Wzqýwl‘n=X
~Ñ|p ‘­Pol‘npBYBZ¥{¥}àÍ6[]\mœ \ ]D^F_F`Í =>kz2009 ̄)‡!*mnpw͑n:‰ð¥ò|é‘éBaBBbFcૉtzed¥j10 ̄)þ*~μ~·PfFg23œ€wl¶ð¥éŒšÅkÃoï|ðk­¥ñ~äb̒2315.2%z‰èkð~ëh~t¥–78.8%Œ~tA2.8i@jZ@k’¥œ2010 ̄3Wn5:qè~ð‘ë]l‘”84.6%Í,m4oz6nVUq¤;<Df]g=>]oBp]q$FrBsàÍ=tBuz6v|~›¥²~jFw¥ Dx|swÍHt~öœ ·kêojÌnA@pPymͶ™@z23z|{~}k¢à£|è~é B~›@{ký@E ̄@|™PfBg23@}uwz5 2010 ̄n:‰ð¥ò|é~è|éB‘ã‘Ã|ê~ëÍ¥«‰t|F~kþ
_Fh‘t‘±|²mœ ýo•k{~}ÌÍy±~²~ÎÕk¦~§õëUwz|{~}‘12i7W€so•k–9.00‚k½ŒV8~£7.50‚¥½’|œq{|}Bƒ]„•F…2010 ̄±¥²wÍ9.5†ŒV8~£8.8†’2010 ̄ÎÕEV/EBITDARõëB‡‘ÿ12i WH smœ¤¥¦¥§õëFˆmnpB‰BŠ¥— ̄D‹BŒBŽD]8.8†Bs10%œ|Öqp yÈB‘D’Í5`amnp‘ýVQR@“|Èwl,S&ˆ@foÍé¥×~Ø]”D•oz¶{|}‘¢k£—–B˜wnps¥¦‘§L™ešD›œq{|}BœB–B˜‘¤|r2010 ̄Ð2011 ̄FŽr¥Úà«Äkë|ÎÕ£25.7%Ð17.7%œ M7NBDžsmÍeŸ¡ —¢D£Á5@`D¤D¥Íy™DzV¦P§— ̈3zF©Bªoð¥é B~ò~é B”àö
kÊm˶ÎoÏmœ—«D¬wz—­½L®¹“º~»= ̄°fz¶2Hlonkn‰p“û,­½ä~§ÌÍ6±Øz—©—ªB²®|À@³œ= ́Bμs‘økö5‘tzD¶Ù¥Ú|2
Hœ 3 Standard & Poor’s Equity Research 20104Ü23ÿ ;,<=<>;,<=<>;,<=<>;,<=<>  · ̧—ruwv· ̧—ruwv· ̧—ruwv· ̧—ruwv €‚iƒk„†…ˆ‡i‰ˆŠi‹Œ/ "#$  kŽk‘k’iŠi‹ 12    xxxx™˜ šr›œz|t~˜ šr›œz|t~˜ šr›œz|t~˜ šr›œz|t~ 2008 2009 2010•t–•t–•t–•t– 2011•t–•t–•t–•t– 2012•t–•t–•t–•t– #À$ 52,908 51,393 64,925 69,509 73,783 %&'EBITDA -3,442 12,552 14,988 15,983 16,927 ¹eº*»¼½ -6,365 -7,051 -7,572 -8,503 -9,356 %&'EBIT -9,807 5,501 7,416 7,481 7,571 ¾¿À ÁæÃÂ×è -1,952 -1,174 -1,524 -1,813 -1,979 Ä# ÅÆ -1,184 624 927 1,179 1,184 (*)ä,