CHINA MOBILE LIMITED 941 2,298 7.9% EBITDA 1,166 6.1% EBITDA 50.7% 576 4.2% 5.54 3,176 1.417 43% 1
2,298.18 7.9% 576.43 4.2% 25.1% EBITDA 1,166.12 6.1% EBITDA 50.7% 2.87 4.2% 3,176 5.54 16,646.54 20.0% (MOU) 520 6.1% (ARPU) 72 13.4% 29.5% 12580 (Mobile Market) 5 2 2,500 M2M 500 60% 2
279.2 1.95 GSM 2G GSM 50.5 96% WLAN WLAN IP 3
3G TD-SCDMA TD TD 11.5 238 3G 2G 2G TD 3G 3G 3G 3G 1,046 3G LTE TD-LTE TD-LTE FDD LTE 4
10.5% BRANDZ 100 A+/ A1/ 1.417 5
3G LTE 6
6 30 6 2010 2009 4 146,024 134,929 5,783 8,379 67,909 59,891 10,102 9,714 229,818 212,913 1,805 1,409 10,684 10,751 42,259 38,892 11,128 10,126 90,545 81,632 156,421 142,810 73,397 70,103 922 920 270 267 2,631 3,153 (619) (597) (27) (1) 5 76,574 73,845 6 (18,753) (18,388) 57,821 55,457 20 (6) 57,841 55,451 7
6 30 6 2010 2009 : 57,643 55,329 178 128 57,821 55,457 : 57,663 55,323 178 128 57,841 55,451 8(a) 2.87 2.76 8(b) 2.84 2.72 EBITDA 1 116,612 109,938 7 1 EBITDA 8
9 2010 2009 6 30 12 31 9 348,005 360,075 9 75,850 46,094 11,496 11,201 36,894 36,894 694 727 6 11,983 8,939 77 77 484,999 464,013 4,052 3,847 10 7,012 6,405 11 4,553 3,490 11 9,654 9,064 12 64 25 21 17 217,589 185,613 13 99,835 78,894 342,780 287,355 14 106,446 95,985 1,130 642 50,207 35,573 86,085 69,335 12 5 4 118 119 15 4,959 68 68 10,048 8,079 259,066 209,805 83,714 77,550 568,713 541,563
2010 2009 6 30 12 31 568,713 541,563 15 (28,614) (33,551) (183) (317) (56) (61) (28,853) (33,929) 539,860 507,634 16 2,139 2,139 536,657 504,609 538,796 506,748 1,064 886 539,860 507,634 10
2009 1 1 2,138 386,237 (291,965) 72 (1,081) 106,841 237,780 440,022 629 440,651 2009 6 30 6 1 66 (3) 64 64 7(b) (24,823) (24,823) (24,823) (6) 55,329 55,323 128 55,451 2009 6 30 2,139 386,303 (291,968) 72 (1,087) 106,841 268,286 470,586 757 471,343 2010 1 1 2,139 386,375 (291,972) 72 (1,039) 129,918 281,255 506,748 886 507,634 2010 6 30 6 39 (3) 36 36 7(b) (25,651) (25,651) (25,651) 20 57,643 57,663 178 57,841 2010 6 30 2,139 386,414 (291,975) 72 (1,019) 129,918 313,247 538,796 1,064 539,860 11
6 30 6 2010 2009 126,588 111,282 (79,464) (83,192) (26,213) (24,781) 20,911 3,309 1 1 78,894 87,426 30 (3) 6 30 99,835 90,732 12
1 34 34 2 / 34 2410 13
2 / 3 / 27 / 2 / 2009 3 5% 14
4 3% 5 6 30 6 2010 2009 2,193 2,475 34 23 3,484 3,162 1,805 1,409 1,191 1,258 1,096 945 6 6 30 6 2010 2009 65 49 21,737 21,126 21,802 21,175 (3,049) (2,787) 18,753 18,388 15
6 ( (i) (ii) 16.5% 16.5%) 25% 20% 22% 24% 25% 7 (a) 6 30 6 2010 2009 1.417 1.236 1.346 1.187 24,802 23,802 1 =0.87239 (b) 6 30 6 2010 2009 1.458 1.284 1.404 1.238 25,651 24,823 16
8 (a) 57,643,000,000 55,329,000,000 20,061,638,515 20,055,637,809 (b) 57,643,000,000 55,329,000,000 20,316,932,802 20,306,110,649 6 30 6 2010 2009 20,061,638,515 20,055,637,809 255,294,287 250,472,840 20,316,932,802 20,306,110,649 9 (a) 61,021,000,000 62,047,000,000 (b) / 442,000 10,000,000 1,000,000 70,000 1,069,000,000 665,000,000 17
10 2010 6 30 2009 12 31 1 4,753 4,275 1 2 1,162 1,012 2 3 649 673 3 448 445 7,012 6,405 11 12 / / 13 2010 6 30 2009 12 31 6,104 8,971 93,731 69,923 99,835 78,894 18
14 2010 6 30 2009 12 31 1 88,444 72,883 1 3 6,387 8,965 3 6 3,715 6,420 6 9 2,813 3,691 9 12 5,087 4,026 106,446 95,985 15 2010 6 30 2009 12 31 (i) 4,959 4,981 9,940 9,918 9,918 (ii) 23,633 23,633 23,633 23,633 4,959 28,614 33,573 33,551 33,551 (i) 5,000,000,000 5,000,000,000 100% 4.5% 100% 19
15 (ii) 9,976,000,000 13,657,000,000 LIBOR 3.238% 3.331% 3.238% 3.331% 16 2010 1 1 20,060,853,651 2,006 2,139 1,755,935 2010 6 30 20,062,609,586 2,006 2,139 2002 7 3 7,000 50% 2 10 50% 5 2004 10 28 744,175 40% 1 10 30% 2 30% 3 2004 12 21 475,000 40% 1 10 30% 2 30% 3 2005 11 8 5,685,500 40% 1 10 30% 2 30% 3 20
16 2002 7 3 32,121,579 50% 2 10 50% 5 2004 10 28 119,297,579 40% 1 10 30% 2 30% 3 2005 11 8 267,488,300 40% 1 10 30% 2 30% 3 425,819,133 1,755,935 2002 7 3 22.85 77.52 30,398,041 1,330,330 2004 10 28 22.75 77.33 8,158,719 358,625 2005 11 8 34.87 77.27 2,335,593 66,980 1,755,935 21
17 (a) 6 30 6 2010 2009 (i) 439 563 (ii) 876 1,029 (iii) 384 362 (iv) 161 193 (iv) 215 215 (iv) 29 10 / (v) 282 53 / (vi) 12 / vi 331 (i) (ii) (iii) (iv) (v) (vi) (BVI) / / / / TD-SCDMA / / 22
17 (b) 17(a) (i) 6 30 6 2010 2009 8,131 7,010 9,681 9,307 1,060 1,110 (ii) 2010 6 30 2009 12 31 788 580 1,193 964 (iii) 6 30 6 2010 2009 2,610 3,115 (iv) 2010 6 30 2009 12 31 216,787 183,602 94,755 72,085 23
18 (a) 2010 6 30 2009 12 31 4,352 5,160 12,519 20,494 16,871 25,654 15,033 15,663 51,687 61,919 66,720 77,582 19,385 20,823 64,206 82,413 83,591 103,236 (b) 2010 6 30 1 4,457 1,021 609 6,087 1 5 8,744 995 823 10,562 5 2,917 168 199 3,284 16,118 2,184 1,631 19,933 2009 12 31 1 4,459 1,069 554 6,082 1 5 8,809 1,429 541 10,779 5 3,161 308 141 3,610 16,429 2,806 1,236 20,471 24
19 (a) 7(a) (b) 2010 3 10 41 20 / / 2010 / 24 / 9 2011 1 1 2011 1 1 2013 1 1 25
1. 615.04 26.8% 2G/3G 2G/3G 70% 3G 2. 1,564.21 9.5% 68.1% 7.9% 12.4% 20.0% 3.1% 8.7% 26
3. 650.84 3,174.24 98.7% 0.2% 1.1% 6.1% 347.71 32.0% 68.0% 82.4% 3.68% 120 4. 111.28 4.8% 153,098 27
14 10 1.417 28
183 17 1712 1716 10% 10% 10% 29
1933 27A 1934 21E 20-F http://www.hkexnews.hk http://www.chinamobileltd.com Nicholas Jonathan Read 30