华昱高速二零二四年年报

(): 1823 2024年報 23451223434557636566686971 89121205 Suntera (Cayman) LimitedSuite 3204, Unit 2ABlock 3, Building DP.O. Box 1586Gardenia CourtCamana BayGrand CaymanKY1-1100Cayman Islands 愨1617 779 HKICPA, FCCA 1539 Cricket SquareHutchins DriveP.O. Box 2681Grand CaymanKY1-1111Cayman Islands www.huayu.com.hk 7 198,100,00051.3%13,300,000 0.1210.106 150,000 131,700,000 198,100,00013,300,000 198,100,000407,100,00051.3% 69,500,00077,900,00010.8%22,900,00024,500,0006.5% 128,600,000329,200,00060.9%69.6% 39,500,000115,000,00065.7%19.9%28.3%8.4% 66,800,0003.9%11.2% 91,800,00028.6%32.3%3.7% 3,100,0004,300,0001,600,0004,300,000 47,200,00058,900,00019.8% 10,500,00015,400,00031.8% 5,100,0001,900,000168.4% 13,300,000359,300,000320,300,000 60%40%555,700,000 244,600,000185,800,000313,700,000 550,000,0000.23 49,100,000 44,000,00060%72,500,000105,100,000 203,600,000331,400,000 69,500,00077,900,00010.8%1,900,0002,000,0005.0%3.1 128,600,000329,200,00060.9%EBITDA69.6%23,400,000 0.1210.106 21%51%150,000 28%44.94%130,000533,400,000131,700,000 28%10,000,000274,855.2161,785.1 274,855.2 (i)124,594.2(ii)81,038(iii)69,223 38734837,700,00059,200,000 28%44.94% C1 C3 14 3.133.10 ••••••╱•╱ 3.2915 10% 1,000,0003,000,0014,000,000 D289 www.huayu.com.hk 5758(2)(21) (7) 89121205kenneth.sin@huayu.com.hk+852 2559 1210+852 2559 1026 50% )C2 3R LEDLEDLED164 ––––– –– •• 57 387337614 6 012 2,00050,000 27 •• 5-10 A4.128-29 B B2.131 B2.231 B533B5.133B5.233B5.333 6927 5726 4922 60GEM 71 5835 5732(Universityof Strathclyde)(Curtin University of Technology) 511 SARSH1N1COVID-19 244.67 511 Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman,KY1-1111, Cayman Islands89121205 13 5% 63148 25 8,514,000329,432,000 0.1210.1060.121 11 25 83(3) 8485 XVXV78352 Velocity International Limited300,000,000 Velocity International Limited300,000,000Velocity International Limited 18XV352 XVXV 10%41,260,800121% 10301.0 (a) (b) (c) 10 41,260,80010% XV2310% Velocity International LimitedVelocityInternationalLimited300,000,000VelocityInternational Limited 25% 22 3 5%30,000 3,345,0003,316,000 3.13 C1 C3 63148 388 128.6102.25 • • ••••• P02412 1 (a) 1(c) (b) 1(f) 18 2 1 (c) (i) •11•16•77 11 1 1 1 (c) 16 717 (d) 1 (d) 1(p) 1(j)(ii) (e) 1(j)(ii)) 1(j)(i)) 1 (e) (f) (g) 1(j)(ii)) –510–5–5– 1 (h) 1(j)(ii)) (i) 1 (i) (i) 12 1(g)1(j)(ii)) 1 (i) (ii) 1(t)(iii) (j) (i) –– 1 (j) (i) –1212– 12 (i)(ii)90 1 (j) (i) –––– 1 (j) (i) ––––– (ii) ––– 1 (j) (ii) – – – 1 (k) (l) 1(t)1(m)) (m) 1(j)(i)) 1 (n) (o) (p) 1(v)) (q) (i) (ii) 1 (q) (ii) (iii) (r) 1 (r) 1 (r) –––– (s) 1 (t) (i) (ii) (iii) 1 (t) (iv) (u) (v) (w) 1 (x) (i) (y) (a) (i)(ii)(iii) 1 (y) (b)(i)(ii)(iii)(iv)(v)(vi)(a)(vii)(a)(i)(viii) (z) 2 1 (a) 12 1(h) (b) 3 (a) 3(b) (i) 3 (a) (i) 10% A(aa)52,823180,213 (aa)29(a) (ii) 3 (b) (i) EBITDAEBITDA 3 (b) (i) 3 (b)(i) 3 (b) 5 (a) 5 5%30,000 5 (c) 6 6 (a) (i)(ii)(iii)25%25%(iv)10%25%5%(v)10% 6 (b) 7 60%40%555,700,000 7 15,0791,062,711108,72310,23687,672(50,240)(1,551)(877,924)(1,541)(141,266) *555.7444.672.238.97(d) 7 (d) 555,700*(23,494)532,206(211,899)320,307 (23,494) (i)33,361,000(ii) 8 9 8 10 (a) (b) 11 11 (b) 8,678,000178,561,0005,011,000177,300,000 19(d)23 13 13 14 14 14 15 16 13,800,0004.35%4.35% 17 (i) (b) (i) (ii) 18 444,562,00063,086,0007 3.1%3.75% 135%33,60033,70063,00063,000 19 (a) 185,756313,720 (b) 19 (c) 19 (c) 19 20 21 22 22 (i)44,000,0004.8%72,000,0003.65%10356,000,000(ii)2.3%3.7%(iii)3.8% 23 24 (a) (b) 24 (c) 16,842,0004,657,000 (d) 187,257,000182,104,00018,726,00018,210,000 25 (a) 25 (b) (c) 25 (c) (d) (i) 134 25 (d) (ii) 10%50%25% (iii) (1)(2)(3) (iv) (1) 25 (d) (iv) (1) 6,500,000 12,461,8001,298,000 (2) 0.0110% (v) 1(u) 25 (e) 26 44,101,00030%21%(a)1,000(b)44,100,00051% 26 44,101i116,962 177,30064916,4339,19259,503(156) 26 (i)(ii)49% 27 28%140,000,000 45% 27 28 26 29 (a) 7 29 (a) (b) 29 (b) (c) 72,469,00022 50272,000 29 (d) 30 139,000,000 31 (a) 31 (b) 31 (c) 89 5(b)) 33 VelocityInternationalLimitedVelocity International Limited 34 2197111819