满贯集团中期报告2023

38-40814 Conyers Trust Company (Cayman) Limited Cricket SquareHutchins DriveP.O. Box 2681Grand Cayman, KY1-1111Cayman Islands 1617 (CPAACCA) www.tycoongroup.com.hk 3390 Cricket SquareHutchins DriveP.O. Box 2681Grand Cayman, KY1-1111Cayman Islands E B I T D AE B I T D A202311,806,00020224,054,00020239,467,00020226,642,00020239,429,00020228,862,000202387,047,000202222,795,000 EBITDA 20236 30202320222022 2001,500 202320232.7%20224.1%5.3% 20231,30071,00020227.662,051201985%2023202233%39% 20183,00020234 666.3588.213.3%87.0202222.8281.9% 20237Eyolution Capital FundCombo Win Asia LimitedCWA51%130CWA49% 202328.0%10.9%2023114.2% CWA Olé 19.8202214.1 202359.1212%49%61% Culturelle®KaminowaBiolaneDr BanggiwonBiolaneBiotropics Malaysia BerhadBiotropics MalaysiaNu-Prep Dr Banggiwon BG ProBoost &Guard ProCraft by WakanKinmen Qiangxiao 2022Khazanah Nasional BerhadBiotropics MalaysiaBiotropics Malaysia 2618.HK 202320233.5%5.5% •13.3%666.32022588.2 •35.0%301.02022223.010.9%60.1202254.22023 280.32022300.9 •146.5%24.9202210.1 128.434.9%173.14.226.0%(i)(ii)(iii) 52.84.2%55.0 35.822.9%44.0 20224.1194.5%11.9 32.220223.52161.HKFive Ocean Inc.50%JBM (BVI) Limited 87.522.5(i)iiiii 20236 3070.5202212 3174.6202363040.8%202212 3147.6% 20236 30190.2202212 31239.478.4202212 3139.0202392950.0202212 3150.08.7202212 319.2 202363020221231 20236 308.0800,000,0000.01 20236 30(i)52.0202212 3153.3(ii) 2020330 20234282633.HK9,120,00049%12%2023531(61%)2023428 90,0009% 90,0009% 20236305% (i) 55,000,0006.02%52.3 (iii)20236 305.7% (iv) 202363019.1 20233312.5 (v) 201970 (vi) (vii) 20236 30202212 31 20236 30202212 31 IPO 2021618 IPOIPO2019219IPO IPOIPO20201231274.0 IPO2021618IPOAIPOBIPOIPOIPOIPOA(i)202312 31(ii)274.0202312 31 IPO2021618 200,000,000Tycoon Empire Investment LimitedTycoon Empire3320.HKIPOTycoon Empire IPO2021618 20236 30208202263017430.927.8 20236303.52023103020231013 20231012202310 13202310111617 CWA51% 20237 7Dynasty Garden LimitedEyolution Capital FundCWA51%130,000,000CWA49% CWA 25%75% 202377 C.2.1 C.2.1 20231 2023630571XV(a)XV78(b)352(c) (i) (1)LS(2)448,096,326200,000,000Tycoon EmpireXVTycoon Empire(3)Tycoon Empire200,000,00020216 18 (ii) (1)L(2)Tycoon Empire 2023630XV(a)XV78(b)352(c) 20236 30XV23336 (1)LS2023630800,000,000 (2)Tycoon Empire200,000,0002021618 (3)448,096,326200,000,000Tycoon EmpireXV (4)151,895,000200,000,0002CRC Bluesky LimitedChina Resources Co., Limited2016112153.05%CRC Bluesky LimitedCRC Bluesky LimitedXVCRC Bluesky Limited (5)Jacobson Group Treasury LimitedJacobson Group Treasury LimitedJacobson PharmaGroup (BVI) LimitedJacobson Pharma Group (BVI) Limited43.98%Kingshill Development LimitedKingshill DevelopmentGroup Inc.Kingshill Development Group Inc.UBS Trustees (B.V.I.) LimitedThe KingshillTrustXVJacobson Pharma Group (BVI) LimitedKingshillDevelopment LimitedKingshill Development Group Inc.UBS Trustees (B.V.I.) LimitedJacobson Group Treasury Limited 2023630XV23336 20203 232023111720231 1 2023630202363080,000,00010% 20205 252023111720231 1 (i)(ii) 40,000,0005%0.50%1%20205 25 2022974,0001,160,00020224 1202641 19 1. 20236302023630 19(b)19(b) 20236 30 20233 17Million Effort Investment LimitedMillion EffortFiveOcean Inc.Five Ocean50%JBM (BVI) LimitedJBM BVI17,000,0000.8520,000,0007 1 2017614Cricket Square, Hutchins Drive, P.O. Box 2681, GrandCayman, KY1-1111, Cayman Islands38-40814 2020415 Tycoon Empire Investment Limited 20238 30 830 2 202363034202212 31 3 202212 31 (a) (b) 4 20221231 5.1 20221231 20221231 202112 31 5.2 3 1–2–13– 2023630 5 5.2 20221231 5.3 ••••••••••• 6 (a) (b) (c)23 6 7 20233 17Million EffortFive Ocean50%JBM (BVI)17,000,0000.8520,000,0002023630 8 9 16.5%20226 30 10 20236 30 10 2023630 20226 30 11 20236303.52022630 11630 202363051,996,0002022123153,282,00017 13 2 0 2 363 06 , 8 1 4 , 0 0 02 0 2 263 08,492,0005,717,00020226305,153,000 14 20236 30Fancy Summit Inc.Fancy Summit20221231Fancy SummitFive Ocean 15 30120202363020221231 9091180180 20236 3020221231 30316061120120 17 202212 312023112023630 19 (a) 2020323 (a)(b)(c)(d)(e)(f)(g) 19 (a) 30%10%80,000,000121%12 21 (i)(ii)(iii)1.0 19 (b) 20205 25 2020525 5 %40,000,0000.50% 19 (b) 1.1920,000,00023,824,0002022630 20236302022630 11 630 20236301.5820226301.58 2023630974,00020226301,090,0002023630289,00020226302,094,000 20 20236 30202212 31 21 202363020221231 22 (i))(ii)(iii) 22 (a) 20236301,687,000202212 313,574,0001,726,000202212 313,425,0002023630 2 0 2 363 01 , 6 8 7 , 0 0 02 0 2 263 01,687,00037,000202263089,000 (i)202353123(ii)20212814A14A(iii)TJ-TYTTJ-TYT20227114A14A(iv)2023323Five Ocean202148(v)2023323(vi)20232022630(vii)2023323 (i)20236 3030120 (ii)20236 30 23 20234 28Million Effort12%9,120,00020235319% Million EffortMillion EffortMillion Effort6,840,00018246,084,000 9%Million Effort70%Million Effort61%9% 23 23 34,040,00034,040,0002,590,000 20235311