Full Benefit Caragis Caragis Limited Vicsley Top Trend Developments Hong Kong Hotel REIT Holdings Limited Dorsett International Group Limited 30
Complete Delight Complete Delight Limited Aik Land Limited Dorsett Hotels & Resorts International Dorsett Hotels & Resorts International Limited Dorsett Regency Hotel (M) Dorsett Regency Hotel (M) Sdn. Bhd. Marone Corporation (M) Sdn. Bhd. Rockman s Regency (M) Sdn. Bhd. Dorsett Regency Hotel Double Advance Double Advance Group Limited Eldonstead Investments Eldonstead Investments Limited Rosicky Havena 31
Esteem Tactic Esteem Tactic Sdn. Bhd. Subang Jaya Eternity Profits Eternity Profits Limited Jade River Profits Havena Havena The Mercer by Kosmopolito Full Benefit Full Benefit Limited Havena Havena Holdings Limited Havena 32
Hong Kong Hotel REIT Finance Hong Kong Hotel REIT Finance Company Limited @ Jade River Profits Jade River Profits Limited Kosmopolito Hotels International (S) Kosmopolito Hotels International (Singapore) Pte Limited Dorsett Hotel Management Services (Singapore) Pte. Ltd. Kosmopolito Hotels International Services Kosmopolito Hotels International Services Limited Merlin Labuan Merlin Labuan Sdn. Bhd.Merlin Inn (Trengganu) Sdn. Bhd. Eldonstead Investments Grand Dorsett Labuan Hotel 33
Havena Rosicky Rosicky Limited Ruby Way Ruby Way Limited Havena Full Benefit Subang Jaya Subang Jaya Hotel Development Sdn. Bhd. Wanchope Grand Dorsett Subang Hotel Success Range Success Range Sdn. Bhd. Eternity Profits Dorsett Johor Hotel 34
Tang Hotel Tang Hotel Pte. Ltd. Tang Hotel Investments Tang Hotel Investments Tang Hotel Investments Pte. Ltd. Mayfer Investments Pte LtdLeedon Investments Pte Ltd Tang Suites Tang Suites Pte. Ltd. Tang Hotel Investments Top Trend Developments Top Trend Developments Limited Wonder China Total Win Profits Total Win Profits Limited Jade River Profits Venue Summit Venue Summit Sdn. Bhd. Total Win Profits Maytower Hotel Vicsley Vicsley Limited Caragis Wanchope Wanchope Limited Rosicky 35
Wonder China Wonder China Investments Limited (i) Hong Kong Hotel REIT Finance (ii) Double Advance (iii) Complete Delight Ample Bonus Ample Bonus Limited FEC 36
FEC FEC1,000FEC FEC 15 FEC 123 37
FEC 1,859,800,000 556,500,000 2,416,300,000 Ample Bonus 1,730,000,000 A. 3. 32 38
Ample Bonus FEC E. 1. FEC Dorsett International (M) Dorsett International Sdn. Bhd. FEC DSCR EBITDA FEC Far East Consortium International Limited 35 Ample Bonus 39
FEC Development (M) FEC Development (Malaysia) Sdn. Bhd. FEC FEC FEC FEC FEC0.10 FECL FEC Giovanna Holdings Giovanna Holdings Limited FECFECL 349 www.hkeipo.hk www.hkeipo.hk 40
54,000,000 302 (PartnerNet) FEC HVS HVS 41
187,374,000 270,000,000 FEC 42
(a) (b) @ (Ministry of Finance) Maytower Hotel Maytower Hotel & Serviced Residences Maytower Hotel 43
2.75 2.04 1%0.003%*0.005% 40,500,000 40,500,000 15% FEC FEC FEC (i)plaza Damas 3Cheras Central Malaysia Land Properties Sdn. Bhd.(ii) * 0.003% 44
FEC Raine & Horne International Zaki + Partners Sdn. Bhd. 144A FEC FEC 1,000FECFEC FEC S S A. 4. 28,626,000 5.3% 144A 144A 45
270,000,000 40,500,000 Ample Bonus 571 FEC FEC 98.2% 0.10 46
Ample Bonus Ample Bonus 81,000,000 2 10% 1,900,000,000 (i) Hong Kong Hotel REIT Finance 1,663,315,000 (ii) Double Advance 101,656,000 (iii) Complete Delight135,029,000 (TDC) 47
% 48