CHINA MERCHANTS LAND LIMITED 978 4 3,333,401 1,395,012 (2,623,662) (798,879) 709,739 596,133 61,168 22,587 (54,496) 40,218 (101,577) (76,504) (53,352) (40,350) 12 (32,686) (1,731) (5,195) (5,468) 5 (97,250) (84,051) 7 424,347 452,838 6 (213,021) (311,677) 211,326 141,161 1
7,194 187 218,520 141,348 50,501 130,684 160,825 10,477 211,326 141,161 57,695 130,871 160,825 10,477 218,520 141,348 9 1.03 2.66 9 1.03 2.66 2
34,716 36,185 21,301 21,759 160,210 160,210 235,284 237,015 117,505 8,404 337,804 370,236 12 134,632 168,570 1,041,452 1,002,379 29,993,632 29,323,044 2,410,124 10 5,226,161 4,653,618 219,897 187,337 4,742,681 3,697,337 42,592,495 37,861,336 12,735,989 9,688,696 11 6,009,912 5,243,279 759,320 1,818,105 186,478 316,777 1,355,682 1,105,202 21,047,381 18,172,059 21,545,114 19,689,277 22,586,566 20,691,656 3
877,436 682,251 4,491,170 3,451,416 3,292,076 3,206,939 12 1,602,098 1,533,339 12 69,882 72,675 73,043 59,946 10,405,705 9,006,566 12,180,861 11,685,090 39,132 39,132 5,177,145 5,139,064 5,216,277 5,178,196 6,964,584 6,506,894 12,180,861 11,685,090 4
1. 2. 3416 3. 5
1 16 38 16 41 27 10 12 28 11 4. 8 (i) (ii) 6
3,333,401 3,333,401 (73) 587,971 587,898 (54,771) (63,599) 887 (32,686) (13,382) 424,347 7
1,395,012 1,395,012 69 479,907 479,976 24,610 (48,620) 6,921 (10,049) 452,838 8
5. 102,665 199,271 14,532 56,431 18,165 81,891 77,428 12 40,480 4,270 295,999 299,134 (198,749) (215,083) 6. 97,250 84,051 93,071 139,247 74,421 177,296 167,492 316,543 45,529 (4,866) 213,021 311,677 9
25% 5% 10% 30% 60% 7. 70,330 65,641 15,256 12,998 85,586 78,639 (45,703) (34,092) 39,883 44,547 (1,967) (2,132) 786 548 (1,181) (1,584) 2,623,662 798,879 2,609 1,902 458 168 10
8. 0.0050.01 20,438,000 38,854,000 39,366,00019,683,000 9. 50,501,000 130,684,000 4,905,257,8604,905,257,860 10. 0 30 60 90 2,329 2,909 11
11. 0 60 873,874 1,547,008 61 180 705,161 305,730 181 365 356,951 323,775 365 279,051 215,540 2,215,037 2,392,053 12. 290,000,000 0.50 15 2.98757.75591.00 30 90 5.196% 12
1,434,233 (144,794) 61,324 421,687 1,772,450 (25,027) (7,358) (32,385) 5 4,270 4,270 (16,529) (40) 17 (16,552) 1,396,947 (144,834) 61,341 414,329 1,727,783 1,533,339 (168,570) 72,675 414,329 1,851,773 36,955 (4,269) 32,686 5 40,480 40,480 (4,738) (4,738) 33,017 (3,017) 1,476 31,476 1,602,098 (134,632) 69,882 414,329 1,951,677 290,000,000 752,873,974 13
13. 60% 437,058,300 2 655,789 77,090 (4,451) 728,430 (291,372) 437,058 437,058 (437,058) 77,090 (359,968) 14
50,501,000 130,684,000 61% 211,326,000 141,161,000 50% (i) (ii) (a) (b) 290,000,000 0.5% 32,686,000 15
1.03 2.66 61% 8,470,700,000116% 607,37367%13,946 29% 5,216,277,000 5,178,196,000 0.7% 3,333,401,000 1,395,012,000139% 61% 3% 10% 26% 709,739,000 596,133,00019% 21% 43% 22 60% 80% 16
26 (6,353,674 52% 8% 12% 17% 11% 17
18 1,312,338 481,322 1,408,365 78,119 4,621 966 49,296 1,353 10,262 78,803 224,273 142,946 158,870 93,270 381,458 82,303 257,320 3,280,144 499,506 49,705 236,501 189,682 146,017 167,182 185,996 113,200 1,093,870 1872 759,073 721,081
(i)(ii)(iii) 50.00% 655,716 655,716 599,397 594,145 5,252 50.00% 355,992 4,621 355,992 319,965 311,617 3,727 4,621 50.00% 301,818 966 301,818 271,940 270,859 115 966 50.00% 438,393 49,705 384,082 349,732 310,436 2,692 36,604 54,311 48,975 35,874 1872 100.00% 308,694 236,501 151,311 129,731 21,611 12,293 95,827 157,383 140,674 51.00% 222,684 189,682 222,684 196,381 6,699 50.00% 233,852 146,017 120,500 105,821 46,341 8,490 50,990 113,352 100,922 5,895 50.00% 362,108 167,182 136,970 130,617 84,869 17,073 28,675 124,421 119,334 78,225 100,717 97,398 55.00% 317,111 185,996 123,938 120,408 75,673 18,663 26,072 114,157 110,963 27,871 79,016 76,832 50.00% 133,683 113,200 133,683 124,961 11,761 3,330,051 1,093,870 2,230,327 2,027,611 1,715,551 68,305 243,755 919,991 842,210 166,325 179,733 174,230 100.00% 1,339,476 381,458 834,841 671,553 436,046 138,513 96,994 256,579 205,072 115,619 248,056 195,011 51.00% 126,363 82,303 126,363 103,611 21,308 60.00% 343,508 257,320 343,508 257,320 1,809,347 721,081 834,841 671,553 436,046 138,513 96,994 382,942 308,683 136,927 591,564 452,331 50.00% 1,896,094 1,312,338 399,402 379,780 205,657 6,211 167,912 394,186 385,111 36,260 1,102,506 795,575 100.00% 533,692 481,322 165,473 155,297 35,084 3,310 116,903 368,219 364,419 50.00% 1,546,440 1,408,365 357,443 349,188 120,522 1,188,997 1,179,699 100.00% 98,044 78,119 98,044 96,107 17,988 4,074,270 3,280,144 564,875 535,077 240,741 9,521 284,815 849,673 830,406 174,770 2,659,722 2,339,693 19
1 51.00% 213,870 49,296 213,870 145,376 95,355 725 49,296 51.00% 179,048 1,353 179,048 151,388 149,513 522 1,353 26.01% 75,051 10,262 71,203 59,507 50,769 8,738 3,848 3,697 2,173 26.01% 212,974 78,803 98,320 89,422 67,619 3,267 18,536 114,654 98,965 38,698 51.00% 359,391 224,273 359,391 316,520 92,247 51.00% 346,907 142,946 346,907 277,140 134,194 G01 51.00% 201,820 158,870 201,820 158,870 E 70.00% 228,150 93,270 208,200 194,355 121,035 19,950 19,950 1,817,211 759,073 562,441 445,693 312,487 55,283 77,923 1,033,000 890,677 388,347 221,770 178,820 100.00% 538,474 499,506 240,044 239,144 16,828 298,430 277,190 538,474 499,506 240,044 239,144 16,828 298,430 277,190 11,569,353 6,353,674 4,192,484 3,679,934 2,704,825 271,622 703,487 3,425,650 3,111,120 883,197 3,951,219 3,422,264 20
8,470,700,000607,373 33% (198,796) 42% (257,569) 21% (1,772.5) 1% (82.2) 9% (771.9) 58% (4,904.8) 2% (12,247) 7% (41,703) 16% (97,058) 11% (939.3) G01 4,820 62,728 161,211 29,899 21
5,216,277,000 5,178,196,000 4,742,681,000 3,697,337,000 4,178,364,000560,778,0003,539,000 290,000,000 0.50% 500,000,000 4.021% 12,377,782,000 11,797,252,000 2,115,002,0003,951,046,000 1,417,560,000 6,817,358,0005,560,424,000 63%69% 22
1 2 (i) (ii) 21(iii) (i) (ii) (iii) 23
4 2 1. 2. 1,383,544,000 699,290,000 641,830,000187,800,000 24
4,070,550,000 2,492,062,000 586 583 85,586,000 78,639,000 25
13.21 100,000,000 36 640,000,000 36 (i) 40% (ii) 51% (iii) 15 (iv) 40% 26
(v) 15,000,000 13.18 100,000,000640,000,000 14 A.4.1 A.6.7 27
E.1.2 E.1.2 10 A.6.4 Yan Chengda 28