GHW INTL2024中期报告

24172324262728 Cricket SquareHutchins DriveP.O. Box 2681Grand Cayman KY1-1111Cayman Islands 696 11434301 38223 Conyers Trust Company (Cayman) LimitedCricket SquareHutchins DriveP.O. Box 2681Grand Cayman KY1-1111Cayman Islands www.goldenhighway.com Link Market Services (Hong Kong) Pty Limited28161601 9933 GHW International (PVC) 20221231 20246302024103.2 202463039%51%422%83.183.3(i)(ii) 336.914.9425.140.0 MDITDI2024630 20246301,790.220231,476.121.3% 20246304.420230.92023630166.62024630194.5(i)(ii)(iii) 2024630 2023630321.12024630287.3(i)MDITDI(ii)TDI MDITDI13,0822,48411,1441,7282024630MDITDITDIMDITDI MDITDI202363014,02917,313202463014,84614,636TDITDI 2023630458.62024630617.52023 202463066%202375%2023630343.82024630410.4202363062.1202463081.5202363025.22024630113.1 202363071,4209,9857,499202463099,24915,11039,1962023 20236304,8146,2153,35720246304,1355,3962,886(i)(ii) 2023630336.92024630425.1 202363011,16310,075202463015,02824,64620233,8002023920246308,100 2023630352.72024630453.6 202363094.6243.8202463055.7384.6 20236301761,13520246301061,366 2023630536,290214,8352024630524,752281,565202320243 2024630 2023202463080.4%78.8% 2023630120.329.669.02024630148.777.3101.9 20236301,309.520246301,595.7 2024630 2023630166.62024630194.5202363011.3%202463010.9% 20236302.420246302.71.11.4 (i)(ii)(iii) 20236309.720246300.29.3 202363059.9202463075.8(i)(ii)(iii) 202363056.7202463065.8(i)(ii)2.0(iii)2.7 202363031.8202463026.94.3 202363019.3202463019.9 20236304.320246302.5202463035.8%202383.0%2023630 20246304.420236300.9 (i)(ii)IPBC20242023 2023910,000,000 20242Mukim GebengDaerah Kuantan Negeri Pahang37,026,00055,539,000 2024630 20246301,945.6202312311,742.497.02023123177.4 2024630771.820231231711.72024630771.820231231711.71.3%7.2%202312310%7.2%202420502023123120242050 100%132.6%20231231122.4%2024630 9 2024630 55.4202379.4 202463016.42023123120.1 2024630(i)31.52023123130.4(ii)51.6330.62023123143.4355.3(iii)79.42023123186.0(iv)2.0202312312.4(v)8.02023123111.6(vi)4.1202312312.4 202463020231231 20246302023 20246301,08620231,108202463067.9202362.2 20191216 202331202331202411202463050,900,000GHW International Employee Incentive TrustTricor Trust (Hong Kong) Limited1.51.755,000,0004,280,0007,500,0006,851,0007,490,0006,841,000 20246302023 2024630 (i)20247192024725GHW International Employee Incentive TrustTricorTrust(Hong Kong)Limited7,500,0007,490,0005,000,0004,280,00060,180,000 (ii)202451020247152024621 202451036,775,0008.05%91.95%8.05%2024812 C12024630C.2.1C.2.1C1 C.2.1 2024630 2024630C3 2024630 151820246302024630CommonwealthB LimitedCommonwealthBCommonwealthYanbinLimitedCommonwealthYanbinCommonwealthViolet Limited Commonwealth YYBLimitedCommonwealthYYBCommonwealthHappy Elephant LimitedCommonwealthHappyElephantHMZ Holdings LtdHappyBean Holdings Limited 1518 14A.90 20236932,150,0004%202312312025202431038,300,000II4%18202463058.8515 202231II54,600,0001.8%202241520224151.8%4%202361520231231202520246104,300,0004%18202463054.315 55.31%14A (a)(b)(c)14A.90 2024630571XV352 (a) 375,000,000Commonwealth BCommonwealth Yanbin80%(b)178,141,500Commonwealth Happy ElephantCommonwealth YYB98.26%CommonwealthB375,000,000CommonwealthHappy Elephant178,141,500 2024630XV352 2019121620201212020121 20246302024630 2024630100,000,000100,000,00010%10% 202331202331 12(i)(ii)10%10%1%10,000,000202411202463050,900,00050,900,000Tricor Trust (Hong Kong) LimitedGHW International Employee IncentiveTrust1.51.755,000,0004,280,0007,500,0006,851,0007,490,0006,841,000 202463020246300% 2024630 2024630336 1.Commonwealth BCommonwealth Yanbin80%Commonwealth YanbinCommonwealth B2.CommonwealthHappy ElephantCommonwealthYYB98.26%Commonwealth YYBCommonwealth Happy Elephant3.4.Endless Reward LimitedTricor Trust (Hong Kong) LimitedGHW International Employee Incentive Trust 2024630336 202463016 2024630 20246302023 2024630 2024826 2024630 a(i)26,071,000(ii)28,336,000(iii)1,717,000(iv)444,000(v)60,000(vi)1,735,000 b c10%50% 1. 2018425222020121Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman KY1-1111, theCayman Islands696 2. 34 3. 202463020231231 202411 2024630 4. 60 15 4. 10% 5. 2024630 6. 7. 8. 20242023630 9. 2024630 10. 864,00020232,223,000210,00020231,439,000654,0002023784,000 55,374,000202379,367,000 2024630330,615,00020231231355,340,000 132023134,317,00020234,090,000 2024630 10. 7120 202463051,620,0002023123143,377,000 11. 60 2024630 11. 20246304,071,000202312312,398,000 202463020231231 20246301,834,00020235,348,000551,00020231,824,000 2024630248,0002023239,000 12. 2024630 12. 202463079,382,0002023123186,012,000 13. 13. 90 14. 2024630 15. 2023694%32,150,000202312312025202431038,300,0004%18202463058,850,000 20223154,600,0001.8%202241520224151.8%4%202361520231231202520246104,300,0004%18202463054,300,000 16. 17. 2024630 18. 19. (i) (ii) 20. (i)20247192024725GHW International Employee Incentive TrustTricorTrust (Hong