REGAL INT'L2023中期报告

2 3 7 13 22 22 23 24 26 28 30 55 64 JP GBSJP JP GBSJPJP MUFG Fund Services (Bermuda) Limited4th Floor North, Cedar House, 41 Cedar AvenueHamilton HM 12, Bermuda JP 183171712-1716 JP 4th Floor North, Cedar House, 41 Cedar AvenueHamilton HM 12, Bermuda 68112894 78882890 1697www.regal.com.hk 78—Century City International Holdings LimitedPaliburg Holdings LimitedCosmopolitanInternationalHoldingsLimited 43— FrancisGBSJP 77—NewportUniversity JP65— () 68—翱翱 71—/McDonnell DouglasFord AerospaceTheAssociation toAdvanceCollegiateSchools of Business Kelvin51— () Jimmy49— Kenneth68— JP59—MasonFellow 64— () 68— 762,600,000138,300,000 298,500,000299,400,000 234,400,000 21.93 () 3.1%2.1% GDP5.5% 2.9%1.5% 12,900,00010,100,00016037.0% 63.0%80.0%25.3%RevPAR59.1% 1,200MICESKYCITY 186 () 74.9% 105,200,000613,100,00014,800,000HIBOR 480,000,00092,000,000 Favour Link International Limited () P&R Holdings LimitedPaliburg Holdings Limited50/50100%50% 31%43%5%2% P&R24136205331 TheQueens/130 /9 () P&RCosmopolitan International Holdings Limited 3.5%5.5%4.0%5.0% 25 30,000,00065,000,000 () P&R Holdings LimitedP&R P&RCosmopolitan International Holdings Limited 6,65071,58033,700362,750SKYCITY 1311,208EarthCheckMuseBuild4AsiaA’Design 160 6827,3425,82662,711/130 () 227227C 100%4314,644/3,69139,733 88 94,17844,972342 Campus La Mola 186 41 Kingsway, London WC2B 6TP 912,15023,140 Rua Dos Fanqueiros 156, Fabrik 1,83619,768 () P&R Holdings Limited P&RPaliburgHoldingsLimited50/50P&R/ P&RP&R 6589 11,192120,4701703613411,192120,470 8 16We Go MALL 5,09054,78815,270164,36451 83 824.98,8792817,15977,059/1572125 23 17,476188,10071362419732,474349,547 LuxuryLifestyleAwards () 20534,299,300,0003117473,677,600,00028597,900,000383 2 725.57,8096,52970,2789,355100,697 20288P&R 5 3453,710981625,23656,3607,11876,618 P&R50%P&RAMTD Properties (HK) Limited50% 919 5185,580/ 291293301303 29129380%301303100%4885,256/100% () P&R 495,0005,330,000 2,047,000,0002,203,600,000 4,11044,2503,96542,67991,900,00098,900,0001,38946550,600,00054,500,000 325 52,500565,10086,000925,700 20,000215,2004348,30089,34119272,000,00077,500,000 2,65028,5502742,9498,100,0008,700,000 () 145,0001,561,000 19,000205,000 7,6004,3001,8431,228,700 21.93 / () 201,100,00017,300,000366,200,0002,200,000 1,653,100,0001,744,500,00014,147,700,00013,831,200,000 48.0%45.7%14,147,700,00013,831,200,00029,495,600,00030,247,800,000 41,314,800,00041,652,400,00034.2%33.2% 23,900,00026,500,000 20,577,000,00020,394,700,000 1,510 / / / () 34 762,600,000138,300,000827,900,0001,925,800,00012,434,900,00013,391,400,0001,124,700,0001,429,200,000201,100,00017,300,000 (i) (ii) (iii) 171717 179 1281212 (a)12 (b)8 (c)1212 (d)12 () (a)(b)(c)(d)(e)*(f) //// *3A320-232A319-133318,700,0004.5%8.6% () () / () 25,900,00073,700,000 () / (a)/ 762,600,000138,300,00057,400,00057,400,000898,800,000898,800,000 (b)/ / () 95,000,000119,100,000 3090 23,200,00010,800,000300,000 55,100,00038,500,000 90 12,900,00013,300,00022,700,00022,700,00028,000,00019,100,0002,700,000 () () 3,000,000,0002,950,000,00050,000,00050,000,0002,900,000,000 SonnixLimited440,000,000405,000,000405,000,000 TristanLimited790,000,000632,000,000158,000,000790,000,000 825,000,000660,000,000165,000,00044,000,000704,000,000 748,000,000621,000,000621,000,000 HIBOR1.05%1.8%1.05%1.8% / () (i)(ii)(iii)(iv)(v) 9,900,000EURIBOR2.5%HIBOR1.55%2.75%9,900,000 14,500,000EURIBOR2.5%HIBOR1.15%2.75%14,500,000 768,800,0001,707,900,000 () (a) (b) () 20,577,000,00020,394,700,000 1,743,100,0001,949,000,000200,000,000200,000,000 15,000,00015,000,000 P&R4,200,000,0004,200,000,000P&R2,064,000,0002,064,000,0001,562,600,0001,562,600,000P&R900,000,0003.3%3.3%1,943,100,0002,149,000,000P&R1,743,100,0001,949,000,000200,000,000200,000,000P&R 1,550,000,0001,550,000,000P&R323,000,000306,400,0005.625%5.75%5%501,400,000501,400,000 P&R () () // XV(a)352(b) 1,973,420,928 (ii)58,894,398YSLInternationalHoldingsLimitedYSL Int’lDaltonDalton Investments LLC (b)694,124,54767.43% 16,271,685 Wealth Master International LimitedSelect Wise Holdings Limited 90.00Wealth Master International Limited100.00Select Wise Holdings Limited100.00 (c)421,40067.43%622,433,86162.28%69.25% (d)269,169 () (e)(i)3,154,167,480P&RHoldingsLimitedP&R50%1,065,191,332533,333,33262.28%69.25%67.43% (ii)368,320,000P&RValuegood International LimitedAMTDProperties(HK)Limited (f)3,045,487,356P&R50%62.28%69.25%67.43% 2,295,487,3562,295,487,356 750,000,000300,000,0000.40 (g)2,439,613,739732,3632,687,00062.28%69.25%67.43% (h)40067.43%600 XV(a)352(b) 336 (i)YSL Int’l(ii)Grand ModernYSL Int’lYSL Int’l(iii)Grand Modern52.72%Grand Modern(iv)CCBVI(v)62.28%(vi) () 336 XV23 (1)YSL Int’l(2)Grand Modern(3)(4) 13.51B(1) 13.51B(1) 13.22 13.2213.16 13.16 8D International (BVI) Limited8D-BVI30%8D-BVI10%60%8D-BVI8D-BVI 8DMatrixLimited 8DM