! " #$% &' ()* + ",- /. 0 +12 3 *465789:; / <=>42010? @AB C©6DDDDEEEEFFFFGGGGHHHHIIIIKJJJJ6LLLLMMMMNNNNOOOOPPPPQQQQKRRRR6SSSSTTTTUUUUVVVVWWWWXXXXYYYYZZZZ[[[[\\\\^]]]]/____EEEE````aaaabbbbccccddddeeeeffffgggg4hhhh]]]] ikjklkmknporq10sktpuwvrxpyrzk{p|k}r~p wpkr/kprrDFCFw¡ ¢£r¤w¥w¦§w ̈©12ªp«¬ ̄®w°7.75±w²k³ ́90μ¶·¹ ̧º¼»w½¢jw¾³À¿ÁÁÂ91μ¶Ã¹·Ä©ÆÅkÇÂr¢ÁÈwÉÊËrÌÍrÎÁÏÊrÐpÑÒwÓvÔwÕÀÖ×ØpÙwjwlmnrÚÀÛÆÜwÝ 07swtwÞvwxßàrárâãwäÂå ÃÖ¹»Àæ2010sÈrÉçpèÁéwêrëìwí200îÚ¶wïwðÀ¹ ̧º2009sÀÂ265îÚ¶ñÃòpóôppõ¾kök÷køkùrpék§·úrûÀõkürýræpÊзþwÿ ¹½à©ÆûrØ·Ùkà ·wÉrõö÷ÓÀwÉ©r|ÑÏú¾ wuº¾ !9.7%¹ ̧º09st"¼vxrÂ9.4%Ãjlmn k¹i#$%&'rÝ()©+* ,rÂ15î.-¶p / 0 1' Òp©¤2Â1.93Áî -¹¶ÁïðÀà 2010444455555106666 7 98;:9</=< >@?BADCDEGF>@?BADCDEGF>@?BADCDEGF>@?BADCDEGFIHHHHKJ@LGMBNJ@LGMBNJ@LGMBNJ@LGMBNOOOO PRQ;S9TVUXW;YXZ;[]\/ "#$ 9^`_9a9b;Z;[ cBd eGf gDhji 5 HK kGlBm 0005.HK nDoGpjq@rBs@tBu vGwDxGyDztju AA- 12{}|~nG D12{j|G} % 22.4 Mark Nicholson DBDG +44 (0)20 7176 7991 mark_nicholson@sandp.com 90MBNMBNMBNMBN 74MBNMBNMBNMBN DDDw 52GBfD 61.35 - 98.00 @G 1,224,433 DD~@G 16,648 ¢¡D£D¤G¥'000 25,613 2010¦DG§ ̈ D©ª% 9.5 2 Standard & Poor’s Equity Research 2010««««5¬¬¬¬10 ® ̄}°±® ̄}°±® ̄}°±® ̄}°± ²²²²9³R ́Rμ·¶R ̧·¹9º³R ́Rμ·¶R ̧·¹9º³R ́Rμ·¶R ̧·¹9º³R ́Rμ·¶R ̧·¹9º – »1987?1¼1½¿¾ 6"/#$6/·^9_·ÀRÁ]ÂÄÃX[XÅRÆ·ÇXÈ5·SXÉXÊXËÌ/.9ÍXÎRÏRÐ6#RÑRÇXÈRÒXÓRÔ9Õ×ÖRØXÙRÚXÛRÜXÔ9ÕÝÞÇRÈXÔRa9ÏXß]à! ! "/# $//9áXâãÃX[XäXåXæXç/.RÍXè·ÇXÈ5·SÝêé12æ¼ìë/"]à í9îXËRÌXï6.XØCRðë/"ÝòñXó;ôöõ-X÷/ ( "/#$XøRù50÷XZ`\ "/# $RúXù350÷XZ9û6 /"#$500÷XZ)+Xü9ýí;î+Xüþ.XÇXÈXÒXÓXÔRÕÿÛRÜ6+·b 6, 9P ·Æ 9P ²R³R ́9μX¹9º²R³R ́9μX¹9º²R³R ́9μX¹9º²R³R ́9μX¹9ºÝR²R³R ́9μ·¹9º²R³R ́9μ·¹9º²R³R ́9μ·¹9º²R³R ́9μ·¹9º]à– %RÇ/+/-% 9Æ6-!/ "# $"#RÑXÇRÈ%#XÔRÕ $%/ð& ')(* & Xb/+7 ! +Ræ,9Ü-.0/123+4 56 782 /69/3'%%:.;<"/1Ô9ÕC =>X<?%@ ACB9èXÇXÈD1E/</+RÔ9áFHGCI69á·âRÍRÎJKLRÉ/-+M/ RÇXÈ+RÔRá/0NXÆ/+RÔá6 /"XbOCMXÇ/+XÔP Q×ÖXØ]é=ÔRÕ1R)SUT A+ DV B+ ÍW D XY Z A V B [;XÍW\] C D[ A- V;XÍW\] B- ^[ NR 5·ÔRÕ ²X³R ́Rμ_`abcX¹Rº²X³R ́Rμ_`abcX¹Rº²X³R ́Rμ_`abcX¹Rº²X³R ́Rμ_`abcX¹Rº – /"/#$/>·ÓXçd/ XÔRÕ 6.eRÁ·çfg/&hRÁeRÁ6+?ihRÁjÌÝ&d /;kl]à+ mn0op/opqZ;eRÁXç0rXýsXÓh9Áe9Á/+jÌ/%ot ïu/ 0;//4;Æh9Áe9Á (6/opXïvC '0r/we9Á6+-x%yz`\!&!{|û}~Rý) 0;\9Æ 09ûeRÁ/+;0RÓ/- /opvC '*Rç d`\*RçRû/&Xä06+e9Ád >XÓXçd XÔ9ÕXï 69ûCe9Á·ç >XÓ/+h9Áe 0(6!&9ïvCÔR8 9û¡¢uXæ0£ ;P>XÓXçd Ô9ÕXÃX[¤GCeRÁXç¥/9ûG "/# $¦6&Rä/&:6;k+ §0E ̈/+D©9P·Q/RÅ0ª "# $Rï/«CRð>XÓXçd XÔ9ÕXÒXÓ0¬ C$®0 ̄°5/70¬/+h9Á9PìQ>·ÓRçd XÔRÕXû®HGC;/1PìQ/+±²Xû/jE6<Rû·ÃX[/&X䳪`éC±²9\ ́/ Rûμ¶ ²X³R ́Rμ²X³R ́Rμ²X³R ́Rμ²X³R ́Rμ12·0 ̧º¹²»·0 ̧º¹²»·0 ̧º¹²»·0 ̧º¹²» – /"/#$6/Rá·âãë;¼½!X8¾;\¿/.X8¾/%XÙXÚ/+Xa¾/ "/.RÍXè·ÅRÆ6//+X8 ;½1ÀÁ·æ¼¼+XÉXÊ/+Xüþ ²X³R ́RμÂÃÄ ÅÆDzX³R ́RμÂÃÄ ÅÆDzX³R ́RμÂÃÄ ÅÆDzX³R ́RμÂÃÄ ÅÆÇ – ÈÉ /"/#$6/ì^9_·ÀRÁÊ. /"/#$ 9PËHÌÄÀRÁC)ÍWXY0Îú·ù6 "/# $6·^;_·À9ÁÊ.Standard & Poor’s LLC –London%Standard & Poor’s ABÝÏÐ`àÎ×øRù6 /"/#$6/·^9_·ÀRÁÊ.Standard & Poor’s LLC;ÑÒ;\©Ó/%0ÔÕ+Ö×Ø9\Standard & Poor’s Malaysia Sdn Bhd%Standard & Poor’s Information Services (Australia) Pty Ltd ²X³R ́RμÂÃÄ ÅÙÚ ÛÜÝÞ²X³R ́RμÂÃÄ ÅÙÚ ÛÜÝÞ²X³R ́RμÂÃÄ ÅÙÚ ÛÜÝÞ²X³R ́RμÂÃÄ ÅÙÚ ÛÜÝÞ CAGR-ß?àá CAPEX-P! âf CY-ã6? DCF-äÊXÊåæç EBIT-è0éêëìn) EBITDA-è0é9\ëì;\äHíêî¶n) EPS-ïÇ EV- ðñ8¾ FCF-»GÄÊåæç FFO-òóÊåæç FY-hô?l P/E-á PEG Ratio-àõCá PV- ʾ R&D-^9_6%>ö ROE-Ç/ îá ROI- 9Pîá ROIC- ÷9P! îá ROA- P|îá SG&A-¶ø;\ìÍWêùú0û WACC-A]ü9P! / ÈÉüý//ÝADRàCêÈÉCþýXÇÿÝADSà ×Ç]Âè0éëìÝ!¾T fg]à/ / ²X³R ́RμX¶9º²X³R ́RμX¶9º²X³R ́RμX¶9º²X³R ́RμX¶9º 2010 3 ̧ ̧ ̧ ̧31 ²X³X ́RμÂÃÄ0ÅÆ0Ç·¹Rº Ü)Û ²X³X ́RμÂÃÄ0ÅÆ0Ç·¹Rº Ü)Û ²X³X ́RμÂÃÄ0ÅÆ0Ç·¹Rº Ü)Û ²X³X ́RμÂÃÄ0ÅÆ0Ç·¹Rº Ü)Û35.9%52.8%11.3% "!!!! #$#$#$#$ 2010 3 ̧ ̧ ̧ ̧31 #$²X³X ́RμÂÃÄ0ÅÆ0Ç·¹Rº Ü)Û