00336 1,286,614 1,088,854 +18.2% 869,834 694,152 +25.3% 75.5% 75.5% EBITDA 70.3% 67.1% EBIT 67.6% 63.8% 880,931 700,789 +25.7% 752,266 610,927 +23.1% 23.94 19.75 +21.2% 23.75 19.47 +22.0% 7.2 6.0 +20.0% 11.1% * 1
2410 2 3 1,286,614 1,088,854 (314,810) (266,587) 971,804 822,267 52,772 17,756 4 (38,738) (37,471) 4 (116,004) (108,400) 869,834 694,152 13,131 6,701 (2,357) (337) 10,774 6,364 323 273 880,931 700,789 5 (116,095) (79,814) 764,836 620,975 752,266 610,927 12,570 10,048 764,836 620,975 6(a) 23.94 19.75 6(b) 23.75 19.47 7 7.2 6.0 7 2.8
764,836 620,975 61,287 3,518 826,123 624,493 811,113 614,347 15,010 10,146 826,123 624,493 3
310,508 301,798 68,681 67,684 1,612,779 1,602,659 6,604 6,236 54,837 50,544 4 2,053,409 2,028,921 326,701 235,294 8 1,010,177 660,117 235,092 230,886 2,095,476 1,678,640 3,667,446 2,804,937 5,720,855 4,833,858 314,646 312,882 543,610 410,403 226,545 212,134 172,085 3,201,141 2,682,600 4,285,942 3,790,104 138,872 128,103 4,424,814 3,918,207 3,474 114,167 108,870 117,641 108,870 250,423 250,236 9 846,938 486,242 81,039 70,303 1,178,400 806,781 1,296,041 915,651 5,720,855 4,833,858 2,489,046 1,998,156 4,542,455 4,027,077
1. 34 2. 3 27 28 31 8 38 2 5 1 32 39 1 1 17 (2008) (2009) 5
3. 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 6
5,445,515 190,488 5,636,003 84,852 5,720,855 1,061,176 27,728 1,088,904 1,088,904 (50) (50) (50) 1,061,126 27,728 1,088,854 1,088,854 703,676 4,777 708,453 (14,301) 694,152 6,701 (337) 6,364 273 700,789 3,982,370 137,170 4,119,540 50,559 4,170,099 7
4. 13,869 11,764 14,574 13,826 52,897 41,184 3,940 3,260 11,219 9,888 7,712 9,737 2,914 8,120 16,543 13,887 2,997 2,992 23,107 18,220 5. (a) 8,610 6,488 (b) 105,582 64,086 (3,329) 2,360 5,232 6,880 116,095 79,814 (a) (b) 16.5% 16.5%) 8
6. (a) 752,266 610,927 3,141,665 3,093,403 23.94 19.75 (b) 752,266 610,927 3,141,665 3,093,403 26,276 43,882 3,167,941 3,137,285 23.75 19.47 7. 7.2 6.02.8 226,545,000 187,469,00087,485,000 9
8. (b) 566,525 519,895 (2,240) (2,215) 564,285 517,680 157,208 89,487 (c) 231,618 34,449 36,727 7,268 4,404 15,349 11,819 1,010,177 660,117 (a) (b) 0 180 0 90 510,040 457,936 91 180 31,193 44,546 181 360 16,720 10,535 360 8,572 6,878 566,525 519,895 (c) 200,000,000 10
9. (a) 207,664 237,303 133,985 133,985 (b) 405,542 11,979 10,324 8,913 46,271 42,153 3,124 4,732 1,402 1,915 38,626 45,262 846,938 486,242 (a) 0 90 160,210 185,073 91 180 28,346 33,744 181 360 3,683 1,094 360 15,425 17,392 207,664 237,303 (b) (i) (ii) 11
1,286,614,000 18.2% 75.5% 869,834,000 25.3% EBIT67.6% 3.8 880,931,000 25.7% 752,266,000 23.1%23.94 21.2% 1,249,108,0001,061,126,000 17.7% EBIT69.6% 66.3% 3.3 4 12
532 461 10 3.5% 1510.6%9 10% 4 20%15 37.0%12 20% 5 30% 3,253 17.3%11.7 12.3 0.4 1.2 7,000 864 300 (FIA) (FIS) 13
37,506,000 27,728,000 35.3%2.9% 6,324,000 32.4% EBIT EBITDA 16.9% 19.6% 2010100 100 14
3.3%3.2% 11.47 100% 1999 10 45,000 15
20,000 10,000 40% 4,314,000 60% 925 16
117,209,000 100% 11,600,000 3 17
1,286,614,000 1,088,854,00018.2% 17.7% 1,249,108,000 35.3% 37,506,000 314,810,000 266,587,00018.1% 822,267,000 971,804,00018.2% 75.5% 52,772,000 17,756,00035,016,000 38,738,000 37,471,0003.4% 3.4% 3.0% 18
116,004,000 108,400,0007.0% 10.0%9.0% 869,834,000 694,152,00025.3% 63.8%67.6% 116,095,000 79,814,000 752,266,000 610,927,00023.1% 2,489,046,000 1,998,156,000 235,092,000 230,886,000 2,095,476,0001,678,640,000 19
253,897,000 250,236,000 2.4 1.71 5.9% 6.6% 1800 180 76 715 1800180 127 1216 326,701,000 235,294,000 180 161 13922 20
13,897,000 10,236,000 6,677,0004,234,000 1,403 79 21
7.26.0 2.8 2826 A.4.1 A.4.1 22
(www.hkexnews.hk) (www. huabao.com.hk) 23