00336 1,525,451 1,286,614 +18.6% 928,837 869,834 +6.8% 70.6% 75.5% EBITDA + 64.4% 70.3% EBIT 60.9% 67.6% 814,920 752,266 +8.3% 669,739 561,884 +19.2% 25.85 23.94 +8.0% 25.71 23.75 +8.3% 7.80 7.20 +8.3% 5.18 50% 30% 2,257,649 1,676,410 +34.7% + * 1
2410 3 1,525,451 1,286,614 (449,229) (314,810) 1,076,222 971,804 92,436 52,772 (45,718) (38,738) (194,103) (116,004) 928,837 869,834 10,283 13,131 (4,075) (2,357) 6,208 10,774 (61) 323 934,984 880,931 5 (111,385) (116,095) 823,599 764,836 814,920 752,266 8,679 12,570 823,599 764,836 6(a) 25.85 23.94 6(b) 25.71 23.75 7 246,059 226,545 7 163,408 409,467 226,545 2
823,599 764,836 814 121,490 61,287 122,304 61,287 945,903 826,123 927,323 811,113 18,580 15,010 945,903 826,123 3
644,879 536,373 197,328 194,697 2,938,028 2,879,958 62,817 61,009 40,305 38,067 44,539 42,800 4 3,927,896 3,752,904 570,740 467,961 8 1,095,100 1,030,565 2,257,649 1,676,410 3,923,489 3,174,936 7,851,385 6,927,840 315,460 315,005 809,008 677,318 246,059 251,374 163,408 4,201,954 3,796,953 5,735,889 5,040,650 322,705 255,213 6,058,594 5,295,863 9 3,679 3,562 72,651 102,830 76,330 106,392 9 740,000 740,000 10 899,981 688,276 76,480 97,309 1,716,461 1,525,585 1,792,791 1,631,977 7,851,385 6,927,840 2,207,028 1,649,351 6,134,924 5,402,255
1. 34 2. 34 24 32 14 19 (2010) 5
3. 1,337,890 86,937 110,769 1,535,596 1,535,596 (8,617) (1,528) (10,145) (10,145) 1,329,273 85,409 110,769 1,525,451 1,525,451 911,826 3,568 16,835 932,229 (3,392) 928,837 10,283 (4,075) 6,208 (61) 934,984 (111,385) 823,599 6
5,458,865 221,642 2,166,517 7,847,024 4,361 7,851,385 1,249,389 37,514 1,286,903 1,286,903 (281) (8) (289) (289) 1,249,108 37,506 1,286,614 1,286,614 869,741 6,324 876,065 (6,231) 869,834 13,131 (2,357) 10,774 323 880,931 (116,095) 764,836 5,445,515 190,488 5,636,003 84,852 5,720,855 7
4. 23,788 13,869 24,471 14,574 63,715 52,897 5,927 3,940 14,249 11,219 10,708 7,712 75 2,914 25,816 16,543 4,796 2,997 51,152 23,107 5. (a) 6,468 8,610 (b) 136,206 105,582 (c) 579 (381) (3,329) (31,487) 5,232 111,385 116,095 (a) (b) (c) 16.5%16.5%) 15% 8
6. (a) 814,920 752,266 3,152,630 3,141,665 25.85 23.94 (b) 7. 9 814,920 752,266 3,152,630 3,141,665 16,555 26,276 3,169,185 3,167,941 25.71 23.75 7.80 7.20246,059,000 226,545,000 5.18163,408,000
8. (b) 660,493 653,504 (3,520) (3,407) 656,973 650,097 129,717 175,304 (c) 294,051 192,139 3,591 3,519 10,768 9,506 1,095,100 1,030,565 (a) (b) 103,399,00032,598,000 0 180 0 90 581,463 592,568 91 180 42,748 39,637 181 360 24,403 10,863 360 11,879 10,436 660,493 653,504 (c) 146,579,000 135,623,000 10
9. (a) 3,679 3,562 (b) 740,000 740,000 743,679 743,562 743,562 250,236 3,427 117 234 743,679 253,897 (a) (b) 7.18 1.49 5,634,000 2,355,000 11
10. (a) 291,715 303,913 123,985 123,985 (b) 273,155 20,735 14,220 11,984 20,504 51,350 9,168 8,995 3,175 4,122 (c) 164,059 163,192 899,981 688,276 20,504,000 3,175,000 (a) 0 90 226,804 211,891 91 180 33,060 62,177 181 360 8,919 7,664 360 22,932 22,181 291,715 303,913 (b) (i) (ii) (c) 151,146,000 140,530,000 12
1,525,451,000 18.6%70.6%928,837,000 6.8% EBIT 60.9%814,920,000 8.3% 25.718.3% 1,329,273,000 1,249,108,000 6.4% EBIT 68.6%69.6%1.0 3.9% 13
17 30 2010 14
85,409,000 37,506,000 127.7% 5.6% 3,568,00043.6% EBIT4.2% 16.9% 110,769,000 16,835,000 EBIT15.2% 20,000 15
2010 12 10 5.4%3.3% 16
6,926,000 100% 27,594,000 14,104,000 100% 67.14% 6,926,000100% 17
1,525,451,000 1,286,614,00018.6% 6.4%1,329,273,000 127.7%85,409,000 110,769,000 449,229,000 314,810,00042.7% 971,804,000 1,076,222,00010.7% 75.5%70.6% 18
92,436,000 52,772,000 39,664,000 45,718,000 38,738,000 18.0% 194,103,000 116,004,00067.3% 12.7%9.0%3.7 5.4% 2.1 0.6% 0.8% 0.3 928,837,000 869,834,000 6.8% 67.6%60.9% 111,385,000 116,095,0004,710,000 19
814,920,000 752,266,0008.3% 2,207,028,000 1,649,351,000 2,257,649,0001,676,410,000 743,679,000 743,562,0007.4 1.49 1.71 13.0% 14.8% 180 0 180 78 744 180 180 119 13314 20
570,740,000 467,961,000 180 208 17335 3,679,000 3,562,000 427,296,00074,716,000 1,977 21
79 7.80 7.205.18 28 26 A.4.1 E.1.2 A.4.1 22
E.1.2 (www.hkexnews.hk) (www.huabao.com.hk) 23