Dalian Wanda Commercial Properties Co., Ltd. 3699 107,871 86,774 21,09724.31% 14,82412,999 1,825 14.04% 13,455 15,443 1,98812.87% 6.51 0.95 1
4 107,871 86,774 (61,945) (49,438) 45,926 37,336 4 3,206 4,142 5 13,455 15,443 (6,112) (4,298) (6,870) (4,914) (671) (353) 6 (7,132) (5,855) (1) (9) (1) 5 41,800 41,492 7 (16,699) (16,610) 25,101 24,882 24,839 24,581 262 301 25,101 24,882 9 6.51 6.58 9 6.51 6.58 8 2
25,101 24,882 (390) 15 (390) 15 24,711 24,897 24,715 24,592 (4) 305 24,711 24,897 3
35,147 25,955 10 248,101 198,539 9,983 6,268 1,745 287 3,054 155 475 114 35 37 10 11 4,272 3,376 302,822 234,742 11 145,192 100,474 5,469 3,211 12 848 280 15,957 18,654 971 19 6,732 4,139 86,303 69,525 261,472 196,302 13 53,743 34,628 138,015 117,009 36,464 21,016 395 450 13 13 6,831 7,161 235,461 180,277 26,011 16,025 328,833 250,767 4
328,833 250,767 61 7,210 3,614 137,295 109,302 1,359 306 27,821 23,612 2 173,687 136,895 155,146 113,872 4,475 3,736 148,339 104,550 152,814 108,286 2,332 5,586 155,146 113,872 5
6 41,800 41,492 6 7,132 5,855 67 1 9 1 4 (546) (531) 5 1,314 1,054 5 (4) 5 70 51 5 46 5 122 100 5 97 17 5 1 1 (2) (75) (1,112) (113) (40) 8 (13,455) (15,443) 4 (1) 35,499 32,417 (45,372) (26,459) (704) 102 6,185 (556) 1 (1,425) (2,008) 11,419 8,966 18,691 5,063 1,107 431 25,401 17,956 546 531 (17,115) (11,680) 8,832 6,807
(7,533) (6,411) (31,768) (14,953) (3,646) (772) (857) (90) (3,317) (443) 57 119 (1,050) (27) (476) 2,628 (1,083) (123) 263 (45,699) (23,783) 3,662 3,614 129,259 80,745 (84,180) (40,304) (12,304) (6,962) (1,999) (1,999) 680 2,940 23,755 (5,072) (130) 53,801 37,904 16,934 20,928 69,525 48,585 (156) 12 86,303 69,525 86,303 69,525 86,303 69,525 7
1. 539 2. 2.1 11 7687 622 9 32 (i) (ii)(iii) (i)(ii) (iii) 8
2.2 2 3 13 1 1 1 1 (a) (b) (c) 2 (i) (ii) (iii) (iv)(v) 3 939 13 9
3. (a) (b) (c) (d) 10,352 91,748 4,008 1,763 107,871 950 294 14 763 2,021 11,302 92,042 4,022 2,526 109,892 (2,021) 107,871 10
(2,703) (54,532) (2,868) (1,842) (61,945) 256 1,729 107 1,114 3,206 13,455 13,455 (459) (5,127) (367) (159) (6,112) (938) (3,892) (1,485) (555) (6,870) (671) (671) (1) (1) (1) (1) 19,963 29,253 (605) 321 48,932 (7,132) 41,800 (646) (788) (99) (1,533) 475 475 * 37,768 2,008 14,481 2,645 56,902 * 11
7,707 74,981 3,215 871 86,774 953 21 563 1,537 8,660 74,981 3,236 1,434 88,311 (1,537) 86,774 (2,212) (44,345) (2,148) (733) (49,438) 655 3,220 79 188 4,142 15,443 15,443 (369) (3,552) (344) (33) (4,298) (687) (2,736) (1,096) (395) (4,914) (353) (353) (9) (9) 20,537 27,206 (294) (102) 47,347 (5,855) 41,492 (563) (608) (1,171) 114 114 * 23,908 740 11,330 30 36,008 * 90%90% 10% 12
4. 10,352 7,707 91,748 74,981 4,008 3,215 1,763 871 107,871 86,774 546 531 1,198 3,295 37 48 1,781 3,874 1,112 113 1 1 12 2 75 309 68 1,425 268 3,206 4,142 13
5. 54,532 44,345 ** (1,198) (3,295) 1 1 1,314 1,054 * 122 100 * 97 17 11 46 (4) 70 51 121 91 8 12 *** 7,021 4,947 604 422 1,388 856 67 9,080 6,225 10 (13,455) (15,443) 86 (12) 8 2,703 2,212 * ** *** 14
6. 8,576 6,701 3,359 3,067 440 30 12,375 9,798 (5,243) (3,943) 7,132 5,855 7. 25% 30%-60% 6,533 5,444 7,286 7,196 2,880 3,970 16,699 16,610 15
% % 41,800 41,492 10,450 25.0 10,373 25.0 * 0.0 3 0.0 (8) 0.0 58 0.1 0.0 2 0.0 84 0.2 44 0.1 (120) (0.3) (146) (0.4) 217 0.5 85 0.2 612 1.5 794 1.9 7,286 17.4 7,196 17.3 (1,822) (4.4) (1,799) (4.3) 16,699 39.9 16,610 40.0 8. * 1,999 1,999 4,301 0.95 16
9. 3,817,342,466 3,736,000,000 24,839 24,581 3,817 3,736 10. 135,064 24,010 159,074 21,758 21,758 2,150 2,150 11,215 4,228 15,443 23,855 (23,855) 114 114 172,398 26,141 198,539 37,768 37,768 12,529 926 13,455 31,924 (31,924) (142) (142) (1,519) (1,519) 216,709 31,392 248,101 17
10 50 248,101 198,539 19,055 18
34 900 4.5%-6.0% 5.0%-7.0% 50 300 5.5% 7.0% 200 1,500 4.0% 5.0% 11. 144,585 100,417 97 51 477 93 6 (60) 145,192 100,474 19
39 46 (21) (4) 60 50 55,550 36,305 10 50 85,186 63,351 140,736 99,656 831 761 1,017 2,001 144,585 100,417 20
12. 826 249 22 31 848 280 13 50,430 31,556 2,345 2,274 968 798 53,743 34,628 21
1 2 SOHO 3 1072014 23 21.56201316.35 31.87% 17.71201313.85 27.87% 11.4920139.30 23.55% 160,1502013 26.65% 14.782013 35.97% 622014 18 19,1652014 5,546 22
2014 107,8712013 24.31% 2014 14,8242013 14.04% 13.74% 20146.51 2014 2014 2013 2014 2013 2014 2013 2014 2013 2014 2013 10,352 7,707 34.32% 91,748 74,981 22.36% 4,008 3,215 24.67% 1,763 871 102.41% 107,871 86,774 24.31% 2,703 2,212 22.20% 54,532 44,345 22.97% 2,868 2,148 33.52% 1,842 733 151.30% 61,945 49,438 25.30% 7,649 5,495 39.20% 37,216 30,636 21.48% 1,140 1,067 6.84% -79 138-157.25% 45,926 37,336 23.01% (%) 73.89 71.30 2.59 40.56 40.86-0.30 28.44 33.19-4.75-4.48 15.84-20.32 42.57 43.03-0.46 19,963 20,537-2.79% 29,253 27,206 7.52% -605-294 105.78% 321-102 -414.71% 48,932 47,347 3.35% 13,455 15,443-12.87% 13,455 15,443-12.87% 7,286 7,196 1.25% 7,286 7,196 1.25% 6,508 5,094 27.76% 21,967 20,010 9.78% -605-294 105.78% 321-102 -414.71% 28,191 24,708 14.10% 7,132 5,855 21.81% 21,059 18,853 11.70% 2014 9.60% 85.05% 3.72% 2014 10,3522013 34.32% 91,7482013 22.36% 4,0082013 24.67% 2014 2013 23
2014 19,963 40.80% 29,253 59.78%605 2013105.78%2014 2014 18 201311 2014 6,5082013 27.76% 30.90%2013 3.88 2014 9.60%2013 0.71 10,352 34.32%73.89% 2.59 2014 2013 17.71 13.85 27.87% (1) 11.49 9.30 23.55% 99.32% 99.20% 0.12 (2) 84.81 84.31 0.59% (1) (2) = 24
201423 3.852.19 71107 17.7111.49 2014 1,02016 2014 99.32% 20145,000 2,000 5,000107 2014 25
2014 1.79 1.16 99.87% 7.20 4.80 99.15% 8.72 5.53 99.37% 17.71 11.49 99.32% 201410,3522013 34.32% 23 2.19 2014 2014 2,7032013 22.20% 20147,6492013 39.20%73.89%20132.59 20144592013 24.39% 2014 4.43%2013 0.35 26
20149382013 36.54% 9.06%2013 0.15 2014 2013 4620142013 1172014 2013 37 2013 51 248,101 43.97% 13,455 12,529 926 SOHO 2014 160,1502013 26.65% 49.81% 48.31%1.88%SOHO 59.64%40.36% 52,468 2.08 14,118 1.06 SOHO 24,876 2.69 91,462 5.83 64,641 8.35 (1) 4,047 0.60 160,150 14.78 (1) 27
2014 91,7482013 22.36%2014 755.49 201320.19% 2014 54,5322013 22.97% 2014 2013 1,041,751 28,644 10,641 701,929 20,451 7,382 1,629,565 19,596 11,783 1,309,604 14,701 8,419 SOHO 1,807,777 16,640 11,926 854,187 6,676 5,693 3,075,812 23,643 18,057 3,419,982 30,457 21,143 n.a. 3,225 2,125 n.a. 2,696 1,708 7,554,905 91,748 54,532 6,285,702 74,981 44,345 201437,2162013 21.48% 40.56%2013 20145,1273.20%2013 0.39 28
2014 3,892 4.24%2013 0.59 5362 19,1653527 185,546 20145782013568 1.72% 2014 1 12014608 2014-302014 14.50%20133.60 2014 20144,0082013 24.67% 2014 2013 1,548 38.62% 580 18.04% 2,460 61.38% 2,635 81.96% 4,008 100.0% 3,215 100.0% 29
2014 2,8682013 33.52% 18 20141,1402013 6.84% 28.44%20134.75 2014367 2013 6.69% 2014 170197 20141,4852013 35.49% 75.94 2014 40 26.88 2014 12 31 3.79 1.70 47.35 24.80 75.94 30
% 33.10 43.59% 13.37 17.61% 7.72 10.17% 8.10 10.67% 6.67 8.78% 4.07 5.35% 2.91 3.83% 75.94 100.00% % 60.26 79.35% 9.11 12.00% 1.86 2.45% 4.71 6.20% 75.94 100.00% 20141,187 2014 2014 5462014 1,112 1,198 2014 20139,798 12,375 26.30% 2014 7.51%2013 0.19 2.47% 31
2014 16,6992013 0.54% 9,413 0.01%7,286 1.25% 2014 27.27%2013 27.45% 201456,9022013 58.03% 180,969 2013 35.06% 2014 2013 63,490 35.08% 43,824 32.71% 55,734 30.80% 46,875 34.98% 42,463 23.46% 36,392 27.16% 7,690 4.25% 2,577 1.92% 4,382 2.42% 650 0.49% 7,210 3.99% 3,675 2.74% 180,969 100.00% 133,993 100.00% 10 201327.16% 201423.46% 32
2014 2013 1 36,464 20.99% 21,016 16.13% 1-2 48,276 27.78% 35,796 27.47% 2-5 42,028 24.19% 26,220 20.12% 5 46,991 27.04% 47,286 36.28% 173,759 100.00% 130,318 100.00% 56.68%2013 52.98% 3.7 (Standard & Poor s Financial Services LLC)BBB+ (Fitch Ratings, Inc.)BBB+Moody s Investors Service, Inc. Baa2 2014 2014 2013 8,832 6,807 (45,699) (23,783) 53,801 37,904 16,934 20,928 2014 8,8322013 29.75% 45,6992013 92.15% 43,8042013 21,5782014 53,8012013 41.94%H IPO129,259 33
44,406 (1) 2014 10 16 2,144 (2) 2014 10 22 1,042 (3) 2014 10 20 949 60,674 9,080 34
H2014 12 23 0.95 4,301 35
H 7 [2009]124[1993]045 [2011]348 H H H H H10% HH H H H H [2008]89710% H H H 82 30 3007 36
1. 150 2. 10 3. 4. 5. 6. 7. 12 8. (1)-(6) 37
1. 200 2. 3. 4. 5. 6. 12 7. (1)-(6) 38
2014 2014 2015 2014 H4 30 H 18317 1712-1716 H 4 30H (www.hkexnews.hk) (www.wandaplazas.com) 2015 4 8 (www.hkexnews.hk) (www.wandaplazas.com) 39