: 605 2O15
2 3 4 9 19 25 30 42 44 45 46 48 49 51 152 1
FCCA, FCPA, ACA, CTA 183 22 18 56 5606 605 www.cfsh.com.hk 0605ir@cfsh.com.hk 2
% 725,490 560,496 29.4 359,964 313,842 14.7 15.4% 16.6% (7.0) 345,815 293,634 17.8 9.443 8.785 7.5 3,000 36% 2,720 400 25% 360 2,500 2,000 1,893 2,162 300 273 314 1,500 200 184 1,000 1,071 100 500 0 0 3
29.4% 7.3 3.5 17.8% 9.44 7.5%68.0 21.8% 23.0 25.8% 27.2 44.2% 1,04015.7% 4
+ + 5
3 6.5% 3.5 0.75 410.42% 3 6
4 80% 2015100 16 2015 2015 7
8
A.1.1 A.2.1 A.6.1 9
5 2 4 6 2 4 6 1 3 6 1 2 3 4 5 6 25 29 25 29 A.2.1 10
3.13 A.4.1A.4.2 11
A.6.1 12
3 3 3 3 3 3 3 3 3 2 13
14
D.3.1 A.1.1 15
6/13 1/1 6/13 1/1 12/13 1/1 11/13 1/1 1/1 a 0/13 0/1 a 0/13 0/1 2/13 1/1 1/1 1/2 0/1 1/13 1/1 1/1 0/2 0/1 3/13 1/1 1/1 2/2 1/1 b 1/13 0/1 b 0/13 0/1 a b 42 43 16
1,942,000 5% 622566 568 615 2.5% 50 17
1856 5606 (852) 2598 8305 0605ir@cfsh.com.hk 18
3300,000,000 2015 400,000,000300,000,000 36 2015 2015 19
30% 0.5 3 20
3,316,877,00053.4% 27.20 21.8% 22.96 2,387,000 725,490,000 29.4%345,815,00017.8% 155,036,000 552,385,00073,000 17,996,000 105,677,000 155.3% 164,013,00014.6% 21
3,316,877,000 68.6% 616,316,000 51,409,000 33,246,000 53,224,000 30,194,000 42,067,000668,603,000 917,789,000 75,745,000 5,722,000 44,389,000 59,000 8,534,000 96,145,000 602,990,000 6,770,000 159 42,211,000 22
155,000,000 200,000,000 53,000,000 195,000,000 190,000,000 110,000,000 23
3.59 28.64% 24
48 16 41 12 30 25
PAG Capital PAG Capital 57 62 26
47 EMBA 27
63 28 65 46 41 10 6 4 42 21 10 28
48 25 35 10 40 146 49 29
12 622 5 19 24 42 30
3 44 151 1.36 2.2 35 11 34 37 31
105,147,000 29,691,000 6 67,550,000 76,880,000 23 24 152 30% 5% 32
105(A) 96 33
34
XV 352 XV 1 4 1,710,044,24011,000,000 402,640,000 11,000,000 2 86,400,0003 2,199,084,240 22,000,000 57.48% 3,230,000 20,000,000 0.60% 2,000,000 0.05% 200,000 0.01% 1. 2. 402,640,00011,000,000 3. Arbalice Holdings Limited 60% 40% Arbalice Holdings Limited86,400,000 4. 35
18 XV 336 5% 1 4 402,640,00011,000,000 1,710,044,240 11,000,000 2 86,400,0003 2,199,084,240 22,000,000 57.48% 400,000,000 750,000,000 1,150,000,000 29.76% 1. 2. 1,710,044,24011,000,000 3. Arbalice Holdings Limited 60% 40% Arbalice Holdings Limited86,400,000 4. 36
XV 336 (i) (ii) (iii) 342,908,6338.96% 37
1% (a) 0.1% (b) 5,000,000 28 1.00 38
(i) (ii) 55,000,000 04.10.07 0.479 10,000,000 10,000,000 04.10.07 03.10.17 0.460 0.235 22.10.10 0.359 1,000,000 1,000,000 22.10.10 21.10.20 0.360 0.216 * 04.10.07 0.479 10,000,000 10,000,000 04.10.07 03.10.17 0.460 0.235 22.10.10 0.359 2,000,000 2,000,000 22.10.10 21.10.20 0.360 0.216 * 04.10.07 0.479 5,000,000 5,000,000 04.10.07 03.10.17 0.460 0.235 22.10.10 0.359 2,000,000 2,000,000 22.10.10 21.10.20 0.360 0.216 22.10.10 0.359 2,000,000 2,000,000 22.10.10 21.10.20 0.360 0.216 11.04.14 0.660 20,000,000 20,000,000 11.04.14 10.04.24 0.630 0.4624 22.10.10 0.359 2,000,000 2,000,000 22.10.10 21.10.20 0.360 0.216 04.10.07 0.479 20,000,000 5,000,000 15,000,000 04.10.07 03.10.17 0.460 0.235 22.10.10 0.359 1,000,000 1,000,000 22.10.10 21.10.20 0.360 0.216 11.04.14 0.660 60,000,000 15,000,000 45,000,000 11.04.14 10.04.16 0.630 0.1425 11.04.14 0.660 20,000,000 10,000,000 10,000,000 11.04.14 10.04.18 0.630 0.1998 11.04.14 0.660 30,000,000 30,000,000 11.04.14 10.04.24 0.630 0.4623 26.08.15 0.546 55,000,000 55,000,000 26.08.15 25.08.25 0.490 0.289 * 39
5,100,000300,000,000 1.7% 14A 14A.49 14A.71 3000 740 14A.56 14A.55 (i) (ii) (iii) 40
41
44 151 405 42
P04911 43
3 725,490 560,496 3 (105,677) (41,399) 3 619,813 519,097 4 37,562 35,496 (164,013) (143,176) (2) (4) 5 493,360 411,413 6(a) (140,308) (114,930) 353,052 296,483 345,815 293,634 7,237 2,849 353,052 296,483 10 9.443 8.785 9.409 8.529 51 151 35(b) 44
353,052 296,483 (171,339) (4,626) 9 809 790 (170,530) (3,836) 182,522 292,647 183,024 289,860 (502) 2,787 182,522 292,647 51 151 45
11 5,265 5,148 13 616,316 654,528 14 3,705 3,856 15 42,067 31,832 17 22,699 690,052 695,364 16 15,291 17 3,294,178 2,162,264 18(a) 51,409 20,631 18(b) 33,246 14,443 19 30,194 7,892 6(c) 151 20 53,224 146,383 21 668,603 153,014 4,146,145 2,504,778 22 917,789 430,735 23 75,745 68,452 24 26,728 25 5,722 28 3,151 3,549 26 44,389 15,388 27 59 639 8,534 7,461 29 493 266 6(c) 96,145 69,808 1,152,027 623,026 2,994,118 1,881,752 3,684,170 2,577,116 46
31 355,233 32 53,112 33 194,645 30 6,770 6,421 609,760 6,421 3,074,410 2,570,695 34 1,746,674 1,420,378 35 1,201,735 1,125,257 2,948,409 2,545,635 126,001 25,060 3,074,410 2,570,695 44 151 51 151 47
312,908 943,981 12,919 39,013 (1,453) 18,768 764,329 2,090,465 40,746 2,131,211 293,634 293,634 2,849 296,483 9 (4,564) 790 (3,774) (62) (3,836) (4,564) 790 293,634 289,860 2,787 292,647 943,981 (943,981) 20,316 20,316 20,316 575 (216) 359 359 165,000 165,000 165,000 (2,086) (2,086) (2,086) (34,291) (34,291) (34,291) 16,012 16,012 (18,473) (2,461) 2,374 (2,374) 1,420,378 33,019 34,449 (663) 21,142 1,037,310 2,545,635 25,060 2,570,695 345,815 345,815 7,237 353,052 9 (163,600) 809 (162,791) (7,739) (170,530) (163,600) 809 345,815 183,024 (502) 182,522 14,149 14,149 14,149 26,549 (6,218) 20,331 20,331 300,000 300,000 300,000 (253) (253) (253) 101,443 101,443 (114,477) (114,477) (114,477) 7,691 (7,691) 1,746,674 40,950 (129,151) 146 28,833 1,260,957 2,948,409 126,001 3,074,410 51 151 48
493,360 411,413 5(b) 2,455 4,940 5(b) 17,039 5,936 4 (503) (4,902) 4 (115) 17(b) 9,141 1,269 5(b) (564) (3,150) 4 (5,319) (5,299) 3 105,677 41,399 4 (917) (1,302) 2 4 5(b) 14,149 20,316 4 227 (734) 4 (108) 4 1,192 (2,053) 4 170 635,824 467,899 (1,338,289) (272,077) (15,782) (33,285) 1,892 (20,209) 1,131 25,602 33,461 533 (28,123) 1,724 5,955 30,022 (2,827) (2,509) 1,632 2,100 (736,653) 231,327 6(c) (107,814) (108,896) 6(c) 10 16 (844,457) 122,447 49
11 (2,818) (3,023) 118 (30,717) (56) 4,755 11,685 12 (2,461) 63,748 (76,674) 5,319 5,299 4 917 1,302 41,322 (63,928) 101,443 77,690 50,705 (67,082) (22,953) 2,903,872 230,652 (2,378,743) (215,638) (109,833) (26,750) (23,400) 355,892 52,200 192,600 (174) 162,914 300,000 20,331 359 (1,170) (5,683) (79,341) (41,718) (114,477) (34,291) 1,336,291 (8,886) 533,156 49,633 (17,567) 93 153,014 103,288 21 668,603 153,014 51 151 50
1. 18 56 5606 12 2. a) 2(c) b) 2(j) 2(g) 2(n) 51
2. b) 41 c) 19 52
2. c) 19 24 d) 53
2. d) 2(m) (n) (o) 2(j) 2(e) 54
2. d) 2(k) e) 2(k) 55
2. e) 2(j) 2(k) f) (i) (ii) (ii) (i) 2(k) g) 56
2. h) 2(k) 3 3 5 3 5 57
2. i) i) ii) j) 58
2. j) i) (a) (b) 2(k) 2(t)(ii)2(t)(iii) 2(k) ii) 59
2. j) ii) 39 12 iii) 2(k)(i) 12 60
2. j) iii) k) i) 61
2. k) i) 2(e) 2(k)(ii) 2(k)(ii) 62
2. k) i) 63
2. k) i) ii) 64
2. k) ii) 65
2. k) iii) 34 2(k)(i) (ii) l) m) 2(q) 66
2. n) o) p) i) 67
2. p) ii) iii) iv) 68
2. q) (i) (ii) 2(r) r) (i) 50% 1% 69
2. r) (ii) s) 70
2. s) 71
2. s) t) i) 72
2. t) ii) iii) iv) v) u) i) 73
2. u) ii) 74
2. v) w) a) i) ii) iii) b) i) ii) iii) iv) 75
2. w) b) v) vi) (a) vii) (a)(i) viii) x) 76
3. a) 155,036 71,453 17(iv) 17,996 552,385 485,846 73 3,197 725,490 560,496 (11,192) (2,155) (50,508) (39,244) (28,097) (2,589) (10,033) (3,258) (105,677) (41,399) 619,813 519,097 4730,736,000 562,598,000 77
3. b) (i) (ii) 90% (iii) 10% 78
4. 5,319 5,299 917 1,302 18,883 19,535 9 503 4,902 1,702 1,022 2,724 115 108 (1,192) 2,053 (170) (1,192) 1,991 (227) 734 1 4 8,013 (817) 2,506 2,546 37,562 35,496 79
5. (a) 35,098 28,285 3,338 4,236 3,775 4,477 42,211 36,998 (b) 2,455 4,940 (ii) 9,998 6,487 1,942 1,538 (564) (3,150) 9,141 1,269 9 17,039 5,936 (i) 14,149 20,316 (i) 3,338,000 4,236,000 5(a) (ii) 1,484,000 1,486,000 2,239,000 2,242,000 80
6. a) 1,403 137,719 113,360 434 492 752 1,078 140,308 114,930 (i) (ii) 16.5%16.5% (iii) (iv) 25%25% 81
6. b) 493,360 411,413 128,713 105,603 (1,171) (751) 6,495 5,691 (33) 11 6,688 (149) (188) 434 492 752 1,078 (1,421) 2,994 140,308 114,930 82
6. c) (69,657) (64,880) (137,719) (113,360) (1,403) (434) (492) 107,814 108,896 (10) (16) 5,264 195 (96,145) (69,657) 151 (96,145) (69,808) (96,145) (69,657) 83
7. 383(1)2 viii 240 1,267 66 1,573 3,338 4,911 240 507 747 747 i 240 240 240 ii 2,540 18 2,558 2,558 iii 610 14 624 624 iv 30 30 30 iv 30 30 30 v 90 90 90 120 120 120 120 120 120 120 120 120 1,230 4,924 98 6,252 3,338 9,590 84
7. viii 163 853 67 1,083 4,236 5,319 163 303 466 466 i 148 148 148 ii 2,978 17 2,995 2,995 iii 949 17 966 966 vi 15 15 15 v 89 89 89 76 76 76 89 89 89 105 105 105 vii 20 20 20 868 5,083 101 6,052 4,236 10,288 (i) (ii) (iii) (iv) (v) (vi) (vii) (viii) 2(p)(iii) 37 85
7. 8. 7 2,674 1,480 36 34 2,710 1,514 1,000,000 1 2 1,500,0012,000,000 1 86
9. (171,339) (4,626) (15,727) (244) 4 (503) (4,902) 5(b) 17,039 5,936 809 790 (170,530) (3,836) 10. a) 345,815,000 293,634,000 3,662,195,925 3,342,447,980 (i) 345,815 293,634 (ii) 3,430,086,336 3,129,086,336 211,506,849 20,602,740 484,932 212,876,712 3,662,195,925 3,342,447,980 87
10. b) 345,815,000 291,643,000 3,675,386,648 3,419,494,030 (i) 345,815 293,634 * (1,991) 345,815 291,643 (ii) 3,662,195,925 3,342,447,980 13,190,723 13,417,398 * 63,628,652 3,675,386,648 3,419,494,030 * 88
11. 7,527 7,162 2,976 17,665 207 1,725 1,091 3,023 (1,435) (1,435) (24) (2) (13) (39) 7,710 8,885 2,619 19,214 909 616 1,293 2,818 (591) (136) (727) (450) (240) (93) (783) 8,169 8,670 3,683 20,522 5,159 3,458 1,959 10,576 2,376 1,791 773 4,940 (1,435) (1,435) (8) (7) (15) 7,527 5,249 1,290 14,066 43 1,654 758 2,455 (591) (133) (724) (415) (70) (55) (540) 7,155 6,242 1,860 15,257 1,014 2,428 1,823 5,265 183 3,636 1,329 5,148 89
12. K.P.B. Group Holdings Limited 12 100% K.P.B. Trading Limited 4 100% K.P.B. T.C. Holdings Limited 1 100% K.P.B. Asset Holdings Limited 6 100% K.P.B. Marketing Limited 2 100% K.P.I. Convenience Retail Company Limited 76,563 100% K.P. Financial Group Limited 1 100% 2 100% 2 100% K.P.A. Company Limited 2 2 2 10,000 2 2 2 2 100% 100% 100% 100% K.P.I. Property Investment Company Limited 2 100% 1 100% 1 100% 90
12. 1 100% 5,000,000 100% 1,000,000 100% a 300,000,000 100% b 30,000,000 100% c 13,000,000 100% d 300,000 100% e 500,000 100% f 150,000,000 100% g 50,000,000 70% h 400,000,000 80% i 500,000 100% j 5,000,000 100% k 500,000 100% 91
12. a) 20 b) 15 c) 20 d) 20 e) f) 80,000,000 150,000,000 g) h) i) j) k) l) K.P.I. Convenience Retail Company Limited 72% K.P.I. Convenience Retail Company Limited 100% K.P.I. Convenience Retail Company Limited28% 2,461,000 m) 92
13. 654,528 656,730 (38,212) (2,202) 616,316 654,528 3% 3% 84% 80% 12.67% 10.87% 93
14. 25% 25% 10,000,000 2,500,000 25% 500,0003,900,0002,000,000 15,600,000 94
14. 3,705 3,856 (10) (16) 15. 39,614 29,071 2,453 2,761 42,067 31,832 5(b) 2(k)(i) 95
16. 15,291 17. 260,276 302,724 448,220 78,340 223,560 76,188 (iv) 596,815 1,800,591 1,708,822 3,329,462 2,166,074 (7,085) (3,810) (5,500) (12,585) (3,810) 3,316,877 2,162,264 3,294,178 2,162,264 22,699 3,316,877 2,162,264 96
17. i) 3,098,817,000 2,086,075,000 0.1% 3.0%1.0% 4.5% 1.0% 2.5%1.5% 3.0% ii) 377,904,000 128,085,000 1.8% 377,904,000 151,342,000 7,353,000 11,452,0003(a) iii) 30 10 30 365 iv) 500,000,000 596,815,000 7.5% 520,195,000620,920,000 97
17. a) 1 19,199 5,431 37,011 515,297 576,938 15,009 30,000 30,729 75,738 1 3 62,367 12,772 32,900 285,842 393,881 13,437 403,923 417,360 3 6 44,558 74,960 39,050 440,235 598,803 39,322 18,824 1,200 334,149 393,495 6 12 134,152 355,057 91,900 559,217 1,140,326 234,956 59,516 44,988 940,021 1,279,481 12 22,699 22,699 (2,603) (4,482) (5,500) (12,585) (3,027) (783) (3,810) 257,673 443,738 218,060 1,800,591 2,720,062 299,697 77,557 76,188 1,708,822 2,162,264 (iv) 6 12 596,815 3,316,877 2,162,264 b) 2(k)(i) 3,810 3,810 2,545 2,545 3,641 5,500 9,141 1,269 1,269 (366) (366) (4) (4) 7,085 5,500 12,585 3,810 3,810 98
17. b) 5,500,000 5,500,000 c) 195,259 596,815 1,771,602 2,563,676 76,188 1,701,450 1,777,638 1 10,850 1,158 12,008 13 2,966 6,088 9,054 3 8,985 21,743 30,728 7,372 7,372 218,060 596,815 1,800,591 2,615,466 76,188 1,708,822 1,785,010 260,276 447,265 707,541 302,724 78,340 381,064 1 955 955 13 3 (2,603) (4,482) (7,085) (3,027) (783) (3,810) 257,673 443,738 701,411 299,697 77,557 377,254 257,673 443,738 218,060 596,815 1,800,591 3,316,877 299,697 77,557 76,188 1,708,822 2,162,264 99
18. a) 51,409 20,631 i) 1 11,109 8,067 1 3 16,299 7,401 3 6 18,200 5,163 6 5,801 51,409 20,631 30 42(a) ii) 11,109 8,067 1 8,295 4,489 13 12,832 8,075 46 16,727 6 2,446 51,409 20,631 100
18. a) ii) b) 33,246 14,443 27,770,000 13,706,000 5,177,000 11,503,000 17,291,000 17 101
18. b) i) 1 15,455 14,443 1 3 9,867 3 6 7,473 6 451 33,246 14,443 30 ii) 27,871 14,443 1 2,910 13 971 46 1,433 6 61 33,246 14,443 102
19. 20,202 4,437 40(d)(i) 358 380 20,560 4,817 7,823 1,334 1,811 1,741 30,194 7,892 1,310,000 1,092,000 20. a) 4,090,000 4,882,000 24,048,000 30,484,000 b) 40,500,000 48,342,000 40,600,000 51,466,000 39,000,000 47,745,000 40,000,000 50,705,000 c) 51,546,000 64,433,000 50,000,000 63,382,000 22(g) d) 103
21. 668,603 153,014 a) 0.01% 0.385%0.01% 0.385% b) 358,042,000 147,675,000 22. a 65,759 b 196,621 c 248,098 83,838 d 43,448 e 614,030 f 12,213 21,135 g 63,382 917,789 430,735 a) 15% 1,727,000 2,602,000 3(a) 104
22. b) 500,000,000 191,666,000 116,990,000 11.5% 11.5% 0.7% 1.3% 1.8% 405,200,000 2,998,000 34,136,000 3(a) c) 242,939,000 82,888,000 11.5% 11.5% 267,316,000 84,156,000 22,253,000 1,750,000 3(a) 105
22. d) 43,233,000 11.5% 43,233,000 12,475,0003(a) e) 507,000,000 4.5% 34(d) 9,220,000 3(a) 106
22. f) 11,760,000 21,000,000 10%10% 1,835,000 135,000 3(a) g) 2.585%64,433,000 h) 905,576,000 409,600,000 i) 23. 75,745 68,452 107
23. (i) 47,745 50,705 (ii) 28,000 (iii) 17,747 75,745 68,452 % % 5.00% 5.65% 5.04% 6.95% i) 47,745,000 50,705,000 48,342,000 51,466,000 20 ii) 28,000,000 46,500,000 iii) 17,747,000 iv) 47,745,000 68,452,000 v) vi) 42(b) 108
24. 12,000,00093,600,000 10% 10% (i) K.P.B. Group Holdings Limited(ii) (i)(ii) Arbalice Holdings Limited2,032,552,240 a) (i) (ii) 0.501.00 7.757 (i) 30 110% 0.50 109
24. a) (ii) 30 0.50 (iii) 30 0.50 b) (i) 17% (ii) (1) 17% (2) 18% 110
24. c) 3060 17% 50% d) 22% (i) (ii) (iii) e) 3060 (i) (ii) 111
24. (a) 39 108,000 170,000 0.50 3,000,00023,271,000 0.50 3,000,000 23,271,000 93,084,000 34 3,000,000 23,271,000 2,053,000 3,447,00026,728,000 3,000,000 23,400,000 150,000 1,170,000429,500 3,350,000 112
24. 7,455 57,802 (3,000) (23,400) (265) (2,053) (729) (5,683) (14) (108) 170 3,447 26,728 (3,430) (26,750) 133 1,192 (150) (1,170) 0.55 0.50 (i) 49.507% (ii) 0.23 (iii) 0.0406% (iv) 1.689% 113
24. (i) (ii) (iii) (IYC 25) (iv) 25. 26. 12 1,255 3,807 2,083 687 638 40(d)(ii) 24,204 4,210 2,885 32,920 6,861 6 6 186 11,463 8,335 44,389 15,388 114
27. 59 639 i ii 355 284 639 (311) (253) (564) (9) (7) (16) 35 24 59 i) 3150% ii) 31 1% 28. 115
29. 493,000 266,000 4,210,000 18,248,000 15 4,051,000 495,00021 116
30. a) 5,356 6(a) 1,078 (13) 6,421 6(a) 752 (403) 6,770 b) 10% 10% c) 196,951,000 113,350,000 117
30. d) 31. 1,143,781,000 807,758,000 300,000,000 99.33% 6.5% 750,000,000 592,303,000 118
31. 297,990 372,041 (12,935) (16,149) 22,774 28,097 (9,937) (12,019) (16,737) 297,892 355,233 32. 58,000,000 5.5% 5.5% 58,000 (5,800) 2,589 (1,677) 53,112 119
33. 220,000,000 7.0% 7.0% 220,000 (27,400) 10,033 (7,988) 194,645 34. a) 3,430,086,336 1,420,378 3,129,086,336 312,908 943,981 b 34,000,000 26,549 1,000,000 575 c 300,000,000 162,914 d 400,000,000 299,747 3,864,086,336 1,746,674 3,430,086,336 1,420,378 120
34. a) 11 37 45 b) 34,000,000 1,000,00020,331,000 359,000 6,218,000 216,0002(p)(iii) c) 300,000,000 165,000,000 2,086,000 162,914,000 d) 0.75 400,000,000 300,000,000 253,000299,747,000 121
35. a) 943,981 12,919 126,953 1,083,853 (15,782) (15,782) (943,981) (943,981) (216) (216) 20,316 20,316 (34,291) (34,291) 33,019 76,880 109,899 105,147 105,147 (6,218) (6,218) 14,149 14,149 (114,477) (114,477) 40,950 67,550 108,500 6 67,550,000 76,880,000 1.36 2.252,552,000 75,462,000 35(b)(i) 122
35. b) (i) 1.0 38,641 1.36 2.2 52,552 75,462 91,193 75,462 (ii) 2.2 1.0 75,836 34,291 123
35. c) (i) 32 48B 622 11 37 34 622 (ii) 2(p)(iii) (iv) iii) 2(u) iv) 2(j) 2(k)(i) v) 10% 50% 25% 124
36. 5% 30,000 25,000 37. 10 125
37. a) 30,000 0.479 10,000 0.359 6,660 0.660 6,660 0.660 6,680 0.660 38,500 0.479 26,000 0.359 10,000 0.660 289,500 10,000 0.660 30,000 0.660 30,000 0.660 9,990 0.660 9,990 0.660 10,020 0.660 18,315 0.546 18,315 0.546 18,370 0.546 10 10 10 10 10 10 10 4 4 2 2 10 10 10 10 10 10 126
37. b) 45,000 45,000 11,000 (1,000) 10,000 130,000 130,000 56,000 130,000 (1,000) 185,000 85,000 0.455 0.660 0.359 0.600 0.529 45,000 (5,000) 40,000 10,000 (4,000) 6,000 130,000 (25,000) 105,000 55,000 55,000 185,000 55,000 (34,000) 206,000 107,650 0.60 0.546 0.598 0.586 0.576 127
37. b) 0.94 0.65 0.4790.3590.660 0.546 0.4790.3590.660 5.24 4.84 c) 0.2889 0.2743 0.4900 0.6600 0.5460 0.6600 75.728% 74.583% 10 10 4.490% 1.560% 1.700% 2.230% 128
38. 6,655 6,971 2,898 1,237 9,553 8,208 39. 2,387,000 28,395,00035,000 355,000 24,000 284,000 129
40. a) 7 6,154 5,951 98 101 3,338 4,236 9,590 10,288 5(a) b) 2,897 6,335 500,000,000596,815,000 7.5% 130
40. c) 437 d) (i) (i) (ii) 358 380 (i) (ii) 380,000 382,000 131
40. d) (ii) (i) (ii) 3,804 (i) (iii) 20,400 24,204 (i) (ii) (iii) 132
41. a) 5,265,000 5,148,000 2(k)(ii) b) 616,316,000 654,528,000 133
41. c) 3,464,159,000 2,233,987,000 d) 96,145,000 69,657,000 6,770,000 6,421,000 134
41. e) 59,000 639,000 42. a) 135
42. a) (i) 1.09% 98.56% 3.00% 86.83% 136
42. a) (i) 17.93% 6.73% 37.98% 27.27% 17 (ii) 69.93% 58.52% 69.15% 39 137
42. a) (iii) 18(a) 18(b) b) 138
42. b) (i)(ii) 28,618 28,618 28,000 48,339 48,339 47,745 938,750 938,750 917,789 23,276 23,276 369,727 416,279 355,233 3,190 3,190 58,600 64,980 53,112 15,400 15,400 46,200 239,670 316,670 194,645 5,722 5,722 5,722 3,151 3,151 3,151 32,920 32,920 32,920 1,099,366 41,866 474,527 239,670 1,855,429 1,638,317 : * 2,387 2,387 59 139
42. b) 18,877 18,877 17,747 51,425 51,425 50,705 437,965 437,965 430,735 3,549 3,549 3,549 6,861 6,861 6,861 518,677 518,677 509,597 : 27,761 27,761 26,728 * 28,395 28,395 639 * 140
42. c) (i) 22,699 3,294,178 2,162,264 3,316,877 2,162,264 (28,000) (17,747) (65,759) (248,098) (83,838) (43,448) (614,030) (12,213) (21,135) (63,382) (196,621) (26,728) (355,233) (53,112) (194,645) (1,548,779) (475,210) 1,768,098 1,687,054 141
42. c) (i) 667,988 152,943 53,224 146,383 721,212 299,326 (47,745) (50,705) 673,467 248,621 97.01% 90.37% (ii) 142
42. c) (ii) 100 358,000 380,000 100 100 d) e) 15 16 143
42. e) 10% 10% 10 1,529 3,961 10 2,907 10 (1,529) (3,961) (10 ) (2,907) 144
42. f) (i) 13 1 1 22 1 3 3 1 2 3 1 2 3 39,614 39,614 29,071 29,071 15,291 15,291 493 493 266 266 145
42. f) (i) 12 3 3 20.28% 30.33% 31.79% 3 266 1,000 227 (734) 493 266 227 (734) 146
42. f) (ii) 43. 147
43. 75,745 68,452 917,789 430,735 5,722 26,728 999,256 525,915 355,233 53,112 194,645 602,990 1,602,246 525,915 (668,603) (153,014) (53,224) (146,383) 880,419 226,518 3,074,410 2,570,695 28.64% 8.81% 148
44. 1,496 2,298 469,400 63,669 3,900 3,900 474,796 69,867 1,700,410 1,581,561 163,909 13,909 2,681 1,252 130,957 2,091 1,997,957 1,598,813 26,728 356,123 110,389 13,699 1,286 369,822 138,403 1,628,135 1,460,410 2,102,931 1,530,277 53,112 194,645 247,757 1,855,174 1,530,277 34 1,746,674 1,420,378 35 108,500 109,899 1,855,174 1,530,277 149
45. (a) 38,336,000 (b) 35(b) 46. 47. 48. 150
48. 9 1 15 1 11 2 1 2 16 38 2 10 12 28 2 10 28 3 2 1 2 3 151
725,490 560,496 440,724 300,601 382,127 353,052 296,483 240,135 255,649 59,375 345,815 293,634 237,478 254,039 57,302 7,237 2,849 2,657 1,610 2,073 353,052 296,483 240,135 255,649 59,375 4,836,197 3,200,142 2,860,529 2,388,564 1,866,949 (1,761,787) (629,447) (729,318) (578,673) (299,671) (126,001) (25,060) (40,746) (29,368) (30,930) 2,948,409 2,545,635 2,090,465 1,780,523 1,536,348 152