7/25/2019 575e5076a2294

1/29

2016 06 13

2016.06.06

2016.06.08

7/25/2019 575e5076a2294

2/29

7/25/2019 575e5076a2294

3/29

/

3 6.5

6

12 6.5 700

11

8%-12%

3

3

(06 12)

6 2016

6 8 1000

1269 161% 106% 2016 1680

6 1680 1000

1000

1476.7 1104.4

55.2% 49.2%

(Wind06 11)

7/25/2019 575e5076a2294

4/29

( 06 06)

33

( 06 06)

7/25/2019 575e5076a2294

5/29

42 A

7 A A 42.01

A

A

A

6 3

15.6721.492.1 2.75

42.01

( 06 08

+

2016

500 KKR

8000

2015 12 10

8000

2016 3 3000

100

( 06 07

7 8

100%

100% 260 240 10.67 /

22.49 20 10 160

12.95 / 12.36

2011 11

2016 2018 52

100%

7/25/2019 575e5076a2294

6/29

( 06 08)

H 344.54521

4 25

21

A

3 4

1 3 4

8%

10% 52.8 75%H 75% H 10%

H

12 50%H

307.8 39.7 03699.HK

03968.HKSPV 270

SPV CICC Hong Kong Finance 37.8

00390.HK(21 06 08)

6 8 01777.HK

mall

2013

6

2013 10 15

500(06 08

7/25/2019 575e5076a2294

7/29

7/25/2019 575e5076a2294

8/29

2012 A

WIND 2016 06 08

2012 1

WIND 2016 06 08

WIND 2016 06 08

14.215.412.1

16.0

8.511.6

6.3 6.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

19.5

0.9 0.0 0.0 0.0

5.03.3

5.8 4.5 3.9

7.810.711.2

13.5

20.1

14.117.0

61.4

0.0 0.0 0.0 0.0 0.4

9.4

3.1 4.46.2

3.0 4.16.6

0

0

0

0

0

0

0

0

2012-1-1

2012-3-1

2012-5-1

2012-7-1

2012-9-1

2012-11-1

2013-1-1

2013-3-1

2013-5-1

2013-7-1

2013-9-1

2013-11-1

2014-1-1

2014-3-1

2014-5-1

2014-7-1

2014-9-1

2014-11-1

2015-1-1

2015-3-1

2015-5-1

2015-7-1

2015-9-1

2015-11-1

2016-1-1

2016-3-1

2016-5-1

0

000

000

000

000

000

-45.85%

-43.55%

-41.35%

-50.60%

-50.71%

-31.70%

-31.38%

-50.10%

-45.61%

-35.34%

-60.0% -50.0% -40.0% -30.0% -20.0% -10.0% 0.0%

7/25/2019 575e5076a2294

9/29

2013 A

2016 06 08

002147 111.87 2016-04-15 /

600177 50.00 2016-04-14 /

600393 14.44 2016-04-01

002244 27.54 2016-03-30

600568 19.00 2016-02-26 /

600622

18.19

2016-02-05

600748 39.02 2016-01-27

600340 70.00 2016-01-23 ,

000046 57.50 2016-01-29

,,,,

000540

30.00

2016-01-14

600745 18.26 2015-12-30 /

600716

15.13

2016-01-21

000926

30.00

2016-01-22

600510 16.00 2015-12-29

000671

45.00

2015-12-30

002146 50.31 2015-12-30

001979 118.54 2016-01-13 ,

600823 15.00 2015-12-29

000042 20.00 2015-12-25

600162 24.50 2015-12-24

000005 1.32 2015-12-29

000718 38.00 2015-12-28

000005 3.97 2015-12-29 /

600777

22.10

2015-11-20

/

600325 43.12 2015-11-28

600208 50.00 2015-11-27 ,,,

600708 26.09 2015-11-21 ,,

000062 2.59 2015-11-11

000062 7.75 2015-11-11 /

600162 21.50 2015-10-23 /

600848 9.46 2015-10-21

000615 14.81 2015-10-28 /

7/25/2019 575e5076a2294

10/29

600848 26.65 2015-09-30 /

000838 10.50 2015-09-25

000732 40.00 2015-09-29 ,

600708

50.53

2015-09-11

/

600807 10.64 2015-09-12

000056 30.55 2015-09-07

600639 27.20 2015-08-15

600393 43.32 2016-02-16 /

600604 4.76 2015-08-22

600606 645.40 2015-07-03 /

600604 14.28 2015-06-20 /

600736 13.00 2015-05-28

002285 11.43 2015-05-28

002077 8.80 2015-04-20

600466 22.34 2015-04-16

600466 67.01 2015-04-01 /

000620 21.00 2015-04-01

002016 10.29 2015-03-03 /

600225 17.00 2015-02-11

600568 13.35 2015-01-14

600077 11.83 2014-12-30

000656 22.00 2014-12-22

000540 27.00 2014-12-16

000979 30.00 2014-12-05

000863 10.27 2014-11-28

600208 54.99 2014-12-05 ,,

600773

14.95

2014-11-18

002133 8.00 2014-11-06

000671 26.00 2014-11-05

600094 30.00 2014-09-30

600745

17.15

2014-09-19

600565

13.84

2014-09-11

600503 17.00 2014-09-06

000558 10.20 2014-09-24

600266 39.00 2014-08-22

600807 3.70 2014-08-05

600747 13.76 2014-06-14

600807 11.10 2014-06-26 /

600565 41.53 2014-05-14 /

000965 14.12 2014-05-21

7/25/2019 575e5076a2294

11/29

600133 3.07 2013-05-21

600048 100.00 / /

000631 16.00 / /

601588 25.00 /

002147 32.00 /

002077 10.68 /

002077 10.12 / /

600185 30.00 /

600162 16.50 / /

600162 23.50 /

600568 13.00 /

000620 45.00 /

000863 9.50 / /

000863 19.00 /

600376 40.00 /

600777 21.00 /

002305 15.50 /

000931 7.10 /

600503 26.66 /

000656 45.00 /

000040 95.00 /

000918 39.00 /

600094 48.00 / ,

600658 24.10 /

600225 27.00 /

600604 27.00 /

600246 36.00 /

600823 66.70 /

000046 150.00 /

601155 38.00 /

000042 55.00 / /

000711 15.70 /

000711 11.15 / /

002285 10.00 /

600807 32.00 /

600736 11.26 /

600606 301.50 / /

600736 7.70 / /

600657 20.00 / ,

600533 13.84 / /

7/25/2019 575e5076a2294

12/29

600515 160.00 /

600515 240.00 / /

000567 48.00 / /

600053 120.00 / ,

000526 55.00 / /

000506 283.68 /

000616 52.24 /

600641 15.00 / /

000534 12.00 / /

600665 25.00 /

000540 127.00 / /

002344 17.41 /

000979 36.00 / /

600890 280.00 / /

600890 50.00 /

000031 49.98 / /

000981 33.00 / /

000981 8.25 /

000534 13.00 / /

000058 20.00 /

000058 38.29 / /

600732 *ST 7.20 /

600732 *ST 11.18 / /

600777 20.00 / ,

600777 82.99 / /

600565 20.00 / /

000502 100.54 / /

000608 15.00 / /

600239 40.00 / /

7/25/2019 575e5076a2294

13/29

600340 40.00 5 5.38 AA 2016-05-12 ,,

000656 44.00 3 6.70 AA 2016-05-05

000656 4.80 5 7.20 AA 2016-05-05

000656 5.20 3 6.00 AA 2016-05-05

600565 5.00 3 6.80 AA 2016-04-29

600565 6.00 3 6.50 AA 2016-04-29

601588 15.00 5 4.48 AA+ 2016-04-21

600340 20.00 5 5.30 AA+ 2016-04-18 ,,

002146 7.50 3 5.80 AA+ 2016-04-14

000402 15.00 5 3.80 AAA 2016-04-13

601155 11.50 3 4.76 AA+ 2016-03-29

,,

000732 30.00 3 7.30 AA 2016-03-28 /

600716 20.00 5 4.59 AAA 2016-03-29

600094 5.00 3 7.50 AA 2016-03-25 /

900940 B 5.00 3 7.50 AA 2016-03-25 /

600340 30.00 5 5.19 AA+ 2016-03-24 ,,

000046

5.00

5

4.20 AA 2016-03-23

000863 10.00 3 6.25 AA 2016-03-23

000809 5.00 0 6.70 -- 2016-03-22 /

600383 17.00 8 3.50 AAA 2016-03-22 ,

600340 5.50 5 3.00 AA+ 2016-03-21

600325 15.00 3 4.27 AA 2016-03-21

600823 20.00 3 3.29 AA+ 2016-03-21

600325 15.00 5 4.60 AA 2016-03-21

000656 12.50 3 6.80 AA 2016-03-17 /

600748 10.00 5 3.23 AA 2016-03-11

600340 28.00 5 5.40 AA+ 2016-03-09 ,,

600743 10.00 3 4.58 AA 2016-03-08

000046 22.00 5 5.60 AA 2016-03-07

600340 20.00 5 4.04 AA+ 2016-03-02 ,,

600675 14.43 3 6.00 AA 2016-03-02

600325 15.00 3 4.39 AA 2016-03-02

000043 15.00 5 3.29 AAA 2016-02-29

600657 25.00 5 3.80 AA 2016-02-29 ,,

600048 20.00 5 2.96 AAA 2016-02-25 ,

7/25/2019 575e5076a2294

14/29

600048

30.00

10

4.19 AAA 2016-02-25

,

600223 20.00 3 6.00 AA+ 2016-02-02 ,

002146 12.00 3 6.20 AA+ 2016-01-29

000979 2.50 5 6.89 AA 2016-01-25

600736 10.00 5 4.00 AA 2016-01-25

600340 15.00 7 4.88 AA+ 2016-01-20 ,,

600048 25.00 7 3.19 AAA 2016-01-15 ,

600048 25.00 5 2.95 AAA 2016-01-15 ,

600743 15.00 3 5.10 AA 2016-01-12

600376 20.00 5 4.39 AA+ 2016-01-11

600565 6.00 2 6.80 AA 2016-01-07

000540 20.00 3 8.00 AA 2015-12-29 ,,

000981

3.00

5

7.28 AA 2015-12-24

000732 15.00 4 7.95 AA 2015-12-23 ,

000732 15.00 4 7.75 AA 2015-12-23 ,

600604 9.00 5 4.00 AA 2015-12-21

900902 B 9.00 5 4.00 AA 2015-12-21

000046 15.00 5 5.35 AA 2015-12-21

000656 12.50 3 7.00 AA 2015-12-16

002146 5.00 4 6.50 AA+ 2015-12-11

002146 5.00 2 5.70 AA+ 2015-12-11

600048

20.00

7

3.68 AAA 2015-12-11

,

600048 30.00 5 3.40 AAA 2015-12-11 ,

000671 5.00 3 7.50 AA 2015-12-08

600094

5.00

3

8.08 AA 2015-12-04

,

000540 11.00 3 8.00 AA 2015-12-04

000797 4.90 7 5.58 AA 2015-12-07

900940 B 5.00 3 8.08 AA 2015-12-04 ,

600675

8.57

3

6.00 AA 2015-12-03

600325

30.00

5

4.50 AA 2015-11-26

600007

4.00

3

3.88 AA+ 2015-11-25

000540 11.60 4 8.50 AA 2015-11-19 ,,

000671 5.00 3 6.50 AA 2015-11-12

601155 20.00 3 6.00 AA+ 2015-11-10 ,,

600094 16.00 5 6.98 AA 2015-11-04

900940 B 16.00 5 6.98 AA 2015-11-04

002305 5.00 3 6.35 AA 2015-11-05

601155 30.00 5 4.50 AA+ 2015-11-03 ,,

002305 10.00 3 6.38 AA 2015-11-02

000671 10.00 3 6.50 AA 2015-10-28

7/25/2019 575e5076a2294

15/29

600239 30.00 3 5.70 AA+ 2015-10-28 ,

600376 30.00 5 4.80 AA+ 2015-10-27

002146 5.00 2 5.50 AA+ 2015-10-27

002146

5.00

4

6.00 AA+ 2015-10-27

600340 40.00 7 5.10 AA+ 2015-10-22 ,,

000616 16.00 3 5.99 AA+ 2015-10-20 ,

600565 10.00 2 7.30 AA 2015-10-19

000732 10.00 3 7.75 AA 2015-10-16 ,

000402 20.00 1 4.00 AAA 2015-10-15

600383 30.00 7 4.18 AAA 2015-10-15 ,

600773 9.00 7 5.00 AA 2015-10-15

000540 4.00 3 8.00 AA 2015-09-28

600340 10.00 3 5.69 AA+ 2015-09-28

002146

20.00

2

5.70 AA+ 2015-09-24

000046

40.00

3

7.60 AA 2015-09-24

000002 A 50.00 5 3.50 AAA 2015-09-25

000732 20.00 3 7.75 AA 2015-09-23 ,

000042 13.00 3 6.30 AA 2015-09-21

600743 15.00 3 5.73 AA 2015-09-17

600208 50.00 4 6.99 AA 2015-09-14 ,

600340 10.00 4 5.58 AA+ 2015-09-09

600665 10.00 3 7.98 AA 2015-09-02

600340 10.00 4 5.70 AA+ 2015-08-31

000402

40.00

7

4.24 AAA 2015-08-31

000656 20.00 5 6.40 AA 2015-08-28

000809 5.00 5 6.80 AA 2015-08-28

600067 28.00 5 5.10 AA 2015-08-26

000402 40.00 6 3.84 AAA 2015-08-20

000402 10.00

10

4.20 AAA 2015-08-20

000031 20.00 5 4.40 AA+ 2015-08-17 ,

000671 13.00 5 5.40 AA 2015-08-12

000736 7.00 5 4.22 AAA 2015-08-12 ,

000732

20.00

3

8.00 AA 2015-08-07

,

000517 12.00 5 6.50 AA 2015-08-07

600322 10.00 5 5.80 AA+ 2015-08-06

600322 30.00 5 7.00 AA+ 2015-08-05

000671 15.00 5 5.18 AA 2015-07-30

000671 7.00 3 8.00 AA 2015-07-30

600340 10.00 3 5.99 AA+ 2015-07-29

002146

22.00

5

5.30 AA+ 2015-07-28

002146 19.00 4 5.10 AA+ 2015-07-28

7/25/2019 575e5076a2294

16/29

600208 35.00 5 5.50 AA 2015-07-23 ,

000965 8.00 5 4.50 AA+ 2015-07-21

600266 58.00 7 4.40 AA+ 2015-07-20 ,

600565

20.00

5

7.49 AA 2015-07-10

000620 30.00 3 8.16 AA 2015-07-03

600683 7.79 3 4.80 AAA 2015-06-26

002146 18.00 5 5.78 AA+ 2015-06-24

000671 13.00 3 8.00 AA 2015-06-17

600376 40.00 7 4.80 AA+ 2015-06-03

600736 7.00 3 4.67 AA 2015-05-29

600743 14.00 5 5.24 AA 2015-04-27

000620 13.00 7 7.50 AA+ 2015-04-01

600748 10.00 5 4.92 AA 2015-03-23

000006 A 15.00 3 5.20 AA 2015-03-13

601588 15.00 7 5.20 AA+ 2015-01-20

601588 10.00 5 4.80 AA+ 2015-01-20

000926 10.00 5 7.50 AA 2015-01-19 ,

000979 9.50 3 9.90 AA 2015-01-06

600162 7.00 5 8.48 AA 2014-12-10

600639 12.00 8 5.00 AA+ 2014-11-17

900911 B 12.00 8 5.00 AA+ 2014-11-17

600510 8.50 5 5.40 AA 2014-10-29

600622 9.60 5 5.50 AA 2014-10-23

600675 15.50 5 5.47 AA+ 2014-10-14

600173 6.00 5 9.07 AA 2014-09-23 ,

600716 7.50 5 5.65 AAA 2014-09-12

000926 16.00 5 9.20 AA 2014-08-26 ,

600007

5.00

5

5.50 AA+ 2014-08-20

000514 10.00 5 6.30 AAA 2014-08-12

600515 3.00 5 8.50 AA 2014-05-21

600322 12.00 7 8.90 AA+ 2014-04-25 ,

000809 10.00 5 8.45 AA 2014-03-06

000631 12.00 5 / / / /

000620 10.00 7 / / / /

600621 7.50 7 / / /

000736 4.70 5 / / / /

600466 40.00 5 / / / /

002244 30.00 7 / / / /

002133 13.00 5 / / / /

601155 50.00 10 / / / /

000838 6.00 5 / / / /

7/25/2019 575e5076a2294

17/29

600325 85.00 7 / / /

600665 20.00 3 / / / /

600048 150.00

10 / / / /

000043 18.00 5 / / / /

000671 26.00 10 / / / /

000736 10.00 3 / / / /

002305 10.00 3 / / / /

600077 10.00 5 / / / /

000608 8.00 3 / / / /

000540 80.00 4 / / / /

600638 30.00 5 / / / /

600684 15.00 3 / / / /

000671 60.00 5 / / / /

000718 40.00 5 / / / /

000058 6.00 5 / / / /

600895 29.00 5 / / / /

000926 30.00 5 / / /

600239 45.00 5 / / / /

600657 80.00 3 / / / /

600724 15.00 5 / / / /

000918 30.00 3 / / / /

600185 30.00 5 / / / /

000534 8.00 5 / / / /

600322 50.00 7 / / / /

000918 7.00 5 / / / /

000667 30.00 3 / / / /

600239 30.00 5 / / / /

600077 10.00 5 / / / /

600823 58.00 5 / / / /

600657 28.00 7 / / / /

600215 5.00 7 / / / /

600383 130.00

10 / / / /

600376

40.00 5 / / / /

000402 125.00

10 / / / /

000667 20.00 5 / / / /

000615 10.00 3 / / / /

600568 10.00 5 / / / /

001979 150.00

5 / / / /

600663 50.00 5 / / / ,

600684 30.00 3 / / / /

600823 80.00 10 / / / /

7/25/2019 575e5076a2294

18/29

000732

20.00

3

6.20 AA 2016-05-05

,

600658 5.50 5 4.03 AA 2016-02-29 ,

600383 10.00 5 3.69 AAA 2016-02-26 ,

600533 4.80 5 4.80 AA 2016-02-25 ,

600565 4.00 3 5.80 AA 2016-02-25

600466 7.00 5 5.90 AA 2016-01-28 ,

600657 1.00 5 5.50 AA 2015-12-15 ,

600246 15.20 5 7.50 AA 2015-12-09 ,

000656 21.00 3 5.50 AA 2015-11-24 ,

002244

9.00

3

5.10 AA 2015-11-13

,

000002

A 15.00

5

3.78 AAA 2015-11-06

,

600665

10.00

5

5.98 AA 2015-11-09

,

000002 A 15.00 5 3.78 AAA 2015-11-06 ,

600383 10.00 5 3.98 AAA 2015-10-29 ,

600383 10.00 5 3.98 AAA 2015-10-29 ,

000540 14.00 5 7.00 AA 2015-10-15 ,

000046 32.00 5 6.90 AA 2015-10-14 ,

000620 10.00 3 5.90 AA+ 2015-10-12

600657

14.00

5

5.50 AA 2015-08-26

,

600675 8.00 3 5.00 AA 2015-08-12 ,

600736 9.00 3 4.70 AA 2015-08-07 ,

600383 25.00 5 4.60 AAA 2015-08-05 ,

000031 6.00 3 4.30 AA+ 2015-07-21 ,

600064 5.00 3 4.73 AA+ 2015-07-20 ,

600533 10.00 5 6.20 AA 2015-07-15 ,

600823 15.00 3 5.35 AA 2015-07-10 ,

600510 2.00 3 6.00 AA 2015-06-25 ,

600376

24.00

3

4.80 AA+ 2015-06-24

,

600748 10.00 3 4.95 AA 2015-06-16 ,

600657 15.00 5 5.80 AA 2015-06-05 ,

600675 8.00 3 5.50 AA 2015-05-26 ,

600048 30.00 5 4.60 AAA 2015-05-25 ,

002305 10.00 3 6.80 AA 2015-04-30

600383 30.00 3 4.90 AAA 2015-04-28 ,

000402 24.00 5 4.99 AAA 2015-04-27 ,

600649 15.00 7 5.25 AAA 2015-04-23 ,

600649 15.00 3 4.59 AAA 2015-04-23 ,

7/25/2019 575e5076a2294

19/29

600823 15.00 3 6.08 AA 2015-03-10 ,

600048

30.00

5

4.70 AAA 2015-02-13

,

000402

28.00

5

4.80 AAA 2015-01-29

,

600048

10.00

5

4.80 AAA 2014-12-26

,

000002 A 18.00 3 4.70 AAA 2014-12-26 ,

900932 B 40.00 10 6.00 AAA 2014-09-04 ,

600663 40.00 10 6.00 AAA 2014-09-04 ,

600823 10.00 3 7.60 AA 2014-08-22 ,

600663 10.00 5 5.90 AAA 2014-05-22 ,

900932 B 10.00 5 5.90 AAA 2014-05-22 ,

600649 20.00 5 6.28 AAA 2014-04-22 ,

600823 10.00 3 8.37 AA 2014-04-15 ,

000514 3.30 5 / / /

000540 37.00 5 / / / /

600708 10.00 5 / / / /

000979 10.00 3 / / / /

002285 8.00 3 / / /

600510 9.00 / / / / /

600215 9.00 3 / / / /

600638 10.00 5 / / /

000042 12.00 3 / / / /

000671 17.00 5 / / / /

600094 27.00 10 / / / /

000918 7.00 3 / / /

600743 11.00 3 / / / /

000926 16.00 5 / / / /

000981 17.00 5 / / / /

600340 20.00 5 / / / /

002146 49.00 5 / / / /

000667 20.00 5 / / / /

7/25/2019 575e5076a2294

20/29

WINDWIND 2016 06 08

A

52 PE

PB

TTM 2015E 2016E

A RMB 24.43 24.43 12.52 2583.62 14.74 13.11 11.64 2.68

RMB 11.52 38.95 10.83 1401.77 15.27 16.93 14.55 2.56

RMB 14.25 23.90 13.38 1126.33 21.99 13.04 10.69 2.38

RMB 8.51 13.96 6.95 915.40 7.37 6.11 5.44 1.32

RMB 24.59 36.00 19.97 726.62 13.45 11.24 8.68 3.61

RMB 42.47 76.45 31.00 681.42 40.79 36.47 30.85 5.98

RMB 9.99 21.88 9.17 519.10 26.68 18.12 13.75 3.18

RMB 11.00 16.68 8.18 495.09 14.32 11.98 11.32 1.46

RMB 14.72 26.63 7.03 439.76 13.55 10.98 9.25 2.15

RMB 13.09 23.90 5.89 397.23 43.99 30.07 25.07 4.50

RMB 15.34 25.57 11.00 392.42 7.23 9.97 9.45 1.71

RMB 3.96 10.65 3.31 360.35 32.11 22.20 16.15 1.56

RMB 10.16 15.55 7.65 303.68 13.58 11.04 10.89 1.16

RMB 6.41 17.96 5.88 300.42 10.25 8.63 6.81 2.36

RMB 6.87 28.60 6.34 298.72 12.13 8.86 7.33 1.43

RMB 19.02 41.97 16.88 294.56 59.15 51.86 41.91 3.84

RMB 10.07 31.68 7.23 259.51 52.74 19.37 18.43 4.98

RMB 6.01 26.75 5.25 243.30 17.85 13.32 10.54 2.02

RMB 19.28 38.58 18.15 239.93 17.03 12.68 9.73 1.78

RMB 10.63 21.22 8.31 238.33 11.72 10.08 8.74 1.06

RMB 23.70 36.72 13.69 230.03 52.29 45.30 36.88 2.99

RMB 6.78 25.00 5.83 210.96 19.22 14.98 12.35 1.79

RMB 9.27 32.99 8.71 205.84 12.79 8.52 6.50 1.75

RMB 26.42 93.66 20.78 190.57 49.83 44.72 37.70 5.31

RMB 9.91 18.18 8.75 189.66 9.27 8.56 7.73 0.96

RMB 11.89 27.78 10.29 186.32 13.57 11.29 9.66 0.99

RMB 18.39 21.21 10.67 185.24 28.41 27.59 22.07 3.29

RMB 9.49 28.18 6.16 183.43 32.81 32.69 25.84 3.71

RMB 8.42 19.58 7.42 179.86 22.19 17.34 14.41 2.05

RMB 9.76 24.50 9.05 177.02 21.06 19.31 15.60 2.87

RMB 2.81 6.04 2.59 168.41 59.22 0.00 0.00 1.73

RMB 5.03 26.29 3.50 160.15 154.64 0.00 0.00 4.54

RMB 18.93 40.16 13.94 159.72 288.33 94.44 71.78 10.52

RMB 3.66 10.50 3.48 158.34 11.01 9.90 8.04 1.23

7/25/2019 575e5076a2294

21/29

RMB 6.74 17.04 6.23 158.11 30.29 19.73 15.03 2.54

RMB 7.73 37.30 7.12 158.08 30.38 23.79 19.42 4.73

RMB 14.72 21.12 10.65 156.93 346.81 197.50 20.79 2.89

RMB 35.97 77.58 13.14 155.94 50.21 16.70 7.00 13.28

RMB 24.32 59.00 20.10 154.98 -140.05 31.27 21.25 3.62

RMB 16.98 35.60 13.52 145.94 -42.35 105.09 64.85 11.26

RMB 23.91 43.00 9.15 144.36 109.53 100.77 82.54 6.28

RMB 11.38 17.85 7.91 144.31 342.22 0.00 0.00 2.77

RMB 8.89 25.65 7.21 142.44 466.75 0.00 0.00 3.92

RMB 9.97 22.89 8.77 141.46 26.17 24.06 21.85 1.63

RMB 7.36 19.84 6.06 139.60 38.79 24.54 18.51 2.34

RMB 15.42 36.35 12.30 131.90 56.42 0.00 0.00 4.42

RMB 11.86 69.88 10.55 130.51 117.84 62.01 52.99 8.48

RMB 10.88 24.38 9.18 127.19 19.84 12.92 9.80 1.08

RMB 5.19 11.98 4.69 126.25 53.88 25.54 19.63 2.40

RMB 25.35 46.60 17.98 125.15 273.82 93.95 59.98 2.90

RMB 4.11 9.70 3.63 122.92 19.93 16.43 12.91 1.21

RMB 16.38 25.20 9.68 119.45 189.77 98.72 59.72 4.79

RMB 15.04 28.77 12.68 116.18 15.26 12.86 11.09 1.33

RMB 8.40 20.24 7.10 110.77 21.25 0.00 0.00 1.39

RMB 9.70 31.49 8.94 108.64 20.70 13.44 11.84 2.17

RMB 11.44 19.70 8.16 108.60 18.61 16.64 13.82 1.13

RMB 13.29 19.58 9.95 107.14 52.14 26.65 31.72 2.84

RMB 15.98 30.90 12.61 106.24 -687.78 18.75 14.15 1.88

RMB 16.59 26.50 12.16 105.74 120.08 0.00 0.00 2.43

RMB 8.80 17.47 6.35 105.10 41.10 48.92 35.09 2.12

RMB 6.55 13.75 5.29 104.57 24.17 20.36 17.01 2.31

RMB 5.70 11.03 3.34 102.84 -4.22 99.84 64.68 5.86

RMB 11.62 33.55 9.10 102.79 110.19 42.57 43.74 5.54

A RMB 7.51 19.84 6.69 101.38 38.41 17.40 14.63 2.28

*ST RMB 5.42 15.79 4.65 101.19 -4.25 32.12 22.67 3.99

RMB 6.23 42.64 5.91 100.77 13.93 15.34 12.65 2.56

RMB 6.67 15.17 5.60 99.24 66.69 16.22 13.35 1.43

A RMB 10.48 18.93 6.44 98.97 34.50 0.00 0.00 4.49

RMB 8.46 11.92 4.24 96.49 56.41 7.11 5.41 4.53

RMB 19.05 27.90 9.22 96.03 -544.80 91.77 52.71 3.49

RMB 10.02 20.60 7.02 95.84 16.33 15.81 12.43 2.83

RMB 3.63 9.88 3.46 92.91 17.89 15.52 11.97 1.60

RMB 4.84 10.61 4.55 87.97 11.87 9.01 7.72 2.06

RMB 8.27 24.32 6.76 86.59 32.06 21.55 17.58 1.30

RMB 12.26 19.95 7.36 83.69 31.75 24.91 19.85 1.66

RMB 5.52 12.95 3.97 80.53 -1791.32 15.89 11.72 2.74

RMB 5.15 12.10 4.58 78.50 10.59 7.69 5.25 0.97

RMB 13.96 23.98 9.08 78.34 34.78 0.00 0.00 2.15

7/25/2019 575e5076a2294

22/29

RMB 5.42 17.31 4.62 77.52 37.08 33.61 28.22 1.76

RMB 5.35 15.25 4.28 77.32 -8.04 0.00 0.00 2.88

RMB 7.12 14.76 5.42 75.37 -139.63 42.58 55.01 6.60

RMB 8.10 19.46 6.16 75.25 153.18 0.00 0.00 5.07

RMB 14.90 47.08 13.00 74.47 63.04 46.01 36.65 3.62

RMB 6.18 15.11 5.26 73.82 -1620.71 0.00 0.00 4.70

RMB 14.97 15.96 8.24 73.62 1337.49 102.84 69.34 5.84

RMB 8.89 22.95 6.08 71.93 130.75 35.69 25.20 4.33

A RMB 12.84 21.93 7.12 71.92 48.73 0.00 0.00 3.73

RMB 11.15 26.10 7.51 70.86 123.96 92.11 73.53 5.86

RMB 7.40 18.00 5.62 69.27 -180.08 40.67 25.98 2.00

RMB 8.89 15.00 6.00 65.86 30.25 31.03 24.16 3.42

RMB 16.83 28.23 8.66 65.66 46.62 28.52 24.16 4.00

RMB 4.88 16.06 4.24 65.40 189.08 32.49 20.07 1.75

RMB 11.19 17.80 6.71 64.81 785.61 0.00 0.00 20.28

RMB 4.00 12.29 3.71 64.69 -41.65 0.00 0.00 5.19

RMB 4.40 9.05 3.85 64.43 -84.92 0.00 0.00 3.16

RMB 7.56 17.20 5.60 63.79 299.11 30.20 26.12 2.29

RMB 6.02 13.38 4.90 63.03 21.61 12.78 14.94 1.67

RMB 5.16 7.99 4.13 62.79 -9.50 16.44 13.23 2.15

RMB 19.30 30.38 10.27 61.78 38.88 30.81 25.90 3.81

RMB 8.33 13.97 4.57 60.40 103.49 0.00 0.00 3.66

RMB 10.12 21.86 7.95 58.71 11.39 9.17 7.63 1.81

RMB 6.52 14.98 5.30 56.84 -9.65 0.00 0.00 3.58

RMB 8.13 20.01 6.88 54.87 35.54 116.31 76.44 6.96

RMB 5.79 16.00 4.62 54.17 -6.52 43.73 20.85 3.55

RMB 11.43 21.00 9.37 53.67 62.83 59.71 45.59 3.97

RMB 5.09 10.73 3.95 53.45 28.31 21.66 16.77 1.28

RMB 7.51 20.96 6.70 53.41 18.20 0.00 0.00 2.34

RMB 7.90 19.75 6.72 52.69 16.85 11.15 9.69 1.40

RMB 5.20 15.30 4.35 52.46 22.17 0.00 0.00 1.17

RMB 5.23 14.95 4.62 52.35 51.00 26.63 22.08 2.43

RMB 4.65 10.08 3.93 51.42 -183.56 0.00 0.00 1.13

RMB 9.80 23.10 8.89 51.36 25.65 0.00 0.00 2.60

RMB 4.72 15.75 4.21 50.53 26.72 15.30 12.52 1.22

A RMB 8.06 12.31 3.85 50.19 -71.67 0.00 0.00 3.32

RMB 6.46 16.88 5.16 50.01 -76.93 15.52 12.67 1.88

RMB 14.20 24.99 9.34 49.95 105.85 0.00 0.00 8.40

RMB 7.67 17.47 5.76 48.65 33.31 0.00 0.00 2.84

RMB 11.49 20.58 10.12 48.58 66.24 5.23 3.07 5.46

RMB 31.76 39.00 12.21 48.02 193.13 127.45 39.87 21.78

RMB 49.00 90.00 22.30 47.14 -297.25 43.32 35.43 33.14

RMB 4.96 12.80 4.19 42.86 22.24 0.00 0.00 1.60

RMB 14.01 21.85 7.43 41.64 222.28 97.74 87.84 2.45

7/25/2019 575e5076a2294

23/29

RMB 8.01 17.48 5.73 41.07 26.29 0.00 0.00 2.04

RMB 31.61 42.10 14.90 40.46 104.35 0.00 0.00 28.90

RMB 5.30 8.23 3.78 39.75 134.76 56.70 42.37 1.21

RMB 4.71 11.19 3.94 39.09 42.19 0.00 0.00 1.84

*ST RMB 9.84 23.20 6.08 38.81 -19.44 0.00 0.00 -16.42

RMB 20.80 39.98 13.10 38.44 -106.82 640.71 226.13 23.30

RMB 5.86 12.80 4.44 37.86 -728.17 0.00 0.00 2.18

RMB 4.55 16.88 3.77 37.53 -19.38 0.00 0.00 1.16

RMB 18.60 38.77 11.47 37.52 78.52 0.00 0.00 5.28

RMB 11.61 25.11 7.13 34.61 104.71 38.79 30.01 2.65

*ST RMB 7.67 13.80 4.95 34.24 -30.46 0.00 0.00 9.66

RMB 6.96 16.70 5.90 32.37 -4090.41 0.00 0.00 1.35

RMB 21.71 34.79 16.97 31.88 111.69 0.00 0.00 4.97

S RMB 40.38 84.00 22.79 31.86 -283.18 0.00 0.00 36.92

RMB 6.95 17.78 5.37 31.48 32.77 35.57 29.36 2.09

ST RMB 9.05 13.78 4.79 29.26 291.12 0.00 0.00 25.22

RMB 18.17 28.00 15.51 29.24 63.11 16.91 12.30 10.26

*ST RMB 14.24 36.70 9.60 28.83 -395.07 0.00 0.00 63.91

-14.97x 29.08x 19.14x 4.73x

26.49x 15.66x 17.58x 2.45x

20.04x 16.43x 13.66x 3.10x

15.27x 13.11x 11.64x 2.68x

43.69x 26.40x 16.80x 3.15x

21.63x 15.84x 11.84x 2.26x

-35.98x 30.81x 20.27x 5.34x

30.25x 15.52x 12.52x 2.77x

7/25/2019 575e5076a2294

24/29

52 PE

PB

TTM 2015E 2016E

HKD 91.85 115.04 88.15 2994.13 2.99 10.79 9.28 0.90

HKD 18.32 22.90 15.80 2579.08 9.21 8.47 8.03 1.67

HKD 92.80 124.75 79.45 2269.05 8.92 11.56 11.17 0.59

HKD 23.80 27.59 20.28 1982.08 7.04 6.70 6.05 1.23

HKD 49.70 72.54 30.78 1900.38 6.29 8.09 7.25 1.04

HKD 48.90 65.88 37.97 1588.46 10.99 11.19 10.96 0.71

HKD 42.55 47.83 33.52 1307.17 7.26 15.62 14.53 0.62

HKD 45.60 50.65 33.74 1167.33 8.63 11.97 11.52 0.45

HKD 18.86 25.62 17.00 1104.01 7.46 7.49 6.50 1.14

A HKD 87.00 96.11 68.03 1068.75 5.86 7.99 7.69 0.36

HKD 21.10 24.65 18.54 1042.51 8.77 16.95 16.00 0.57

B HKD 15.44 17.71 12.72 1034.24 3.44 -- -- 0.21

HKD 12.38 12.94 9.38 644.70 8.02 14.38 14.45 0.64

HKD 37.50 40.42 26.87 643.52 5.35 6.79 7.03 0.38

HKD 5.31 6.82 3.76 613.50 5.82 7.24 5.29 1.19

HKD 7.54 9.92 5.84 597.85 4.28 10.56 5.50 0.40

HKD 3.06 3.43 2.42 578.47 6.19 5.66 4.74 0.88

HKD 15.12 23.02 12.82 574.29 13.35 14.29 13.44 0.53

HKD 7.75 9.50 3.87 569.61 28.82 -- -- 1.14

HKD 9.98 12.21 8.18 491.88 5.43 5.91 5.25 0.89

HKD 2.89 3.01 0.95 381.70 30.60 -- -- 7.96

TST PROPERTIES HKD 21.00 22.16 21.00 302.55 7.40 -- -- 0.59

HKD 33.60 35.00 28.14 296.70 12.10 15.36 15.47 0.52

HKD 9.90 15.85 9.46 290.35 4.71 4.19 3.81 0.57

HKD 3.16 3.18 0.86 286.79 13.96 -- -- 3.00

HKD 17.60 23.99 15.13 283.56 4.34 -- -- 0.83

HKD 10.16 11.42 6.08 276.51 4.88 4.47 4.32 0.67

HKD 21.80 35.66 19.08 250.16 9.22 9.76 8.81 0.39

HKD 19.24 29.53 16.45 234.51 5.02 7.58 6.79 0.34

HKD 3.28 5.81 3.01 208.15 9.70 5.45 4.07 0.47

HKD 3.05 3.88 2.36 190.21 7.85 5.97 5.14 0.68

HKD 2.07 2.79 1.68 186.57 5.83 4.92 4.20 0.55

HKD 30.95 31.75 19.28 174.56 6.24 16.06 17.89 0.38

SOHO HKD 3.63 4.18 2.33 159.41 29.41 8.99 7.48 0.43

HKD 4.89 8.98 3.75 140.42 4.22 4.98 3.92 0.73

HKD 1.06 1.34 0.84 133.24 130.97 -- 46.49 3.04

HKD 1.93 2.30 1.40 130.84 16.47 11.01 10.61 0.35

HKD 3.89 5.17 3.11 128.69 9.18 5.27 4.52 0.37

HKD 6.81 8.69 5.50 128.27 9.23 -- -- 0.28

HKD 2.70 3.36 2.00 126.55 4.74 4.32 3.32 0.93

7/25/2019 575e5076a2294

25/29

HKD 0.92 1.60 0.76 125.43 121.22 -- -- 2.42

HKD 2.23 3.78 1.90 121.58 7.42 7.05 5.88 0.55

HKD 1.01 2.29 0.93 121.40 16.59 13.39 8.20 0.48

HKD 19.50 23.71 5.40 111.59 9.20 -- -- 1.01

HKD 4.40 6.54 4.06 111.35 3.23 3.62 3.00 0.49

HKD 2.92 4.19 2.51 109.36 8.61 -- -- 1.34

HKD 1.02 1.77 0.95 106.83 10.46 9.19 6.46 0.36

HKD 1.84 1.94 1.27 104.23 4.93 3.78 3.11 0.81

HKD 1.53 2.61 1.37 103.46 3.85 -- -- 0.51

HKD 5.37 10.68 5.11 98.08 18.27 4.41 4.18 0.41

HKD 1.89 2.01 1.80 97.27 369.76 -- -- 0.87

HKD 3.19 11.98 2.84 96.26 22.66 -- -- 0.69

HKD 5.59 5.98 4.35 83.84 20.74 -- -- 3.30

HKD 3.49 4.25 2.40 83.71 7.25 10.72 10.73 0.45

HKD 0.22 0.80 0.22 82.44 -- -- -- 0.38

HKD 1.83 4.10 1.82 72.54 17.22 -- -- 0.91

100 HKD 3.60 4.08 2.80 72.21 11.93 -- -- 1.16

HKD 7.40 9.79 5.80 71.92 7.08 -- -- 0.37

HKD 5.59 6.80 1.05 71.76 20.72 -- -- 4.18

HKD 2.68 5.96 2.44 68.54 3.44 3.84 3.19 0.51

HKD 1.56 1.56 1.56 67.66 2.01 -- -- 0.35

HKD 3.10 3.24 2.50 67.65 8.17 -- -- 0.71

HKD 2.05 2.20 1.41 66.07 3.96 3.20 2.70 0.68

HKD 5.77 6.02 5.39 65.90 4.56 -- -- 1.52

HKD 2.74 7.00 2.05 64.65 37.72 9.04 2.19 0.93

HKD 20.85 23.35 19.70 63.39 6.82 -- -- 0.52

HKD 1.54 2.26 1.15 62.58 14.32 -- -- 0.59

HKD 2.00 4.18 1.88 61.85 -- -126.58 -143.88 0.29

HKD 3.89 12.76 2.78 57.04 7.64 -- -- 1.12

HKD 1.39 1.76 1.32 56.57 11.32 -- -- 1.76

HKD 1.62 1.92 1.23 54.69 2.62 -- -- 0.27

HKD 0.39 0.55 0.29 52.02 4.89 2.91 2.21 0.59

HKD 4.01 4.84 3.59 51.03 2.32 -- -- 0.35

HKD 1.57 1.75 1.17 48.76 -- -- -- 0.23

HKD 1.02 1.56 0.84 48.74 4.69 -- -- 0.59

HKD 4.25 4.96 3.90 48.22 5.20 -- -- 0.24

HKD 1.16 2.17 1.02 48.06 25.71 7.36 3.78 0.92

HKD 1.66 1.75 1.49 48.00 5.18 -- -- 0.69

HKD 0.72 1.21 0.72 47.39 -- -- -- 0.38

HKD 5.61 10.56 4.70 47.39 27.91 17.62 12.09 3.73

-SS HKD 2.71 3.10 2.29 47.08 3.87 -- -- 0.48

HKD 3.20 3.26 2.41 46.57 3.25 -- -- 0.65

HKD 0.95 1.53 0.71 46.23 3.79 3.70 3.39 0.44

HKD 2.11 2.46 1.44 46.12 4.00 -- -- 0.39

7/25/2019 575e5076a2294

26/29

HKD 2.35 4.16 2.20 45.30 6.30 2.86 2.30 0.48

HKD 2.43 3.78 2.20 43.75 6.32 -- -- 0.58

HKD 2.10 4.13 1.68 40.94 -- -- -- 4.90

HKD 2.52 2.58 2.48 39.75 14.04 -- -- 2.90

HKD 2.80 3.68 2.38 38.73 7.48 5.94 5.15 1.36

ROAD KING INFRA HKD 6.09 7.02 5.65 38.06 5.50 -- -- 0.34

HKD 0.22 0.68 0.21 37.86 -- -- -- 0.59

HKD 3.22 4.40 3.09 36.72 4.63 -- -- 0.26

HKD 1.52 1.80 1.20 35.74 4.37 3.51 2.60 0.43

HKD 2.37 2.42 1.40 34.26 23.21 72.48 27.05 0.92

HKD 8.50 8.97 7.78 34.08 6.90 -- -- 0.53

HKD 0.79 1.50 0.70 33.30 -- -- -- 0.93

HKD 0.39 1.01 0.33 33.20 -- -- -- 2.68

HKD -- -- -- 32.53 -- 3.24 -- 1.76

TAI CHEUNG HOLD HKD 6.22 6.88 5.60 32.44 10.86 -- -- 0.55

HKD 0.94 1.49 0.79 31.87 5.68 -- -- 0.68

HKD 0.63 1.42 0.49 30.91 44.72 -- -- 1.33

HKD 2.70 3.65 2.67 29.45 -- -- -- 0.86

HKD 1.42 2.20 1.15 29.29 3.63 2.23 1.79 0.43

HKD 9.16 9.92 7.93 29.29 8.45 -- -- 0.32

HKD 75.50 85.79 68.44 28.89 7.19 -- -- 0.45

HKD 0.11 0.19 0.09 28.78 1.61 -- -- 0.14

HKD 0.85 1.04 0.46 28.72 5.70 -- -- 1.03

HKD 136.00 139.97 122.59 28.72 17.31 -- -- 0.57

HKD 0.49 0.80 0.41 28.00 12.83 -29.52 -144.12 0.79

HKD 11.62 14.90 8.06 27.80 -- -- -- 0.20

HKD 0.52 1.16 0.48 27.48 -- -- -- 1.20

HKD 2.68 3.89 2.61 26.77 3.86 -- -- 0.50

() HKD 8.74 11.39 8.16 26.30 16.14 -- -- 0.55

HKD 3.05 3.64 2.91 25.91 19.11 -- -- 1.22

HKD 1.93 2.09 1.45 25.90 5.74 -- -- 0.27

HKD 3.80 4.05 1.28 25.66 5.69 -- -- 0.46

HKD 0.90 1.13 0.68 25.42 10.82 -- -- 0.41

HKD 1.44 2.05 1.10 25.32 4.35 3.12 2.71 0.67

CHINAPROPERTIES HKD 1.64 2.42 1.14 25.06 1.94 -- -- 0.07

HKD 21.85 25.35 12.12 24.91 5.10 -- -- 0.76

HKD 0.82 1.52 0.70 24.52 -- -- -- 0.42

HKD 0.29 0.45 0.21 24.42 26.35 -- -- 0.66

HKD 0.70 0.80 0.62 23.16 4.79 -- -- 1.20

() HKD 5.44 6.57 4.61 23.03 79.51 -- -- 0.56

HKD 0.27 0.31 0.20 22.89 4.37 -- -- 0.31

HKD 3.10 4.30 2.98 22.52 3.05 -- -- 0.57

HKD 0.17 0.28 0.13 20.74 -- -- -- 0.55

HKD 0.54 1.11 0.51 20.24 46.39 -- -- 0.21

7/25/2019 575e5076a2294

27/29

HKD 0.37 0.84 0.27 18.71 -- -- -- 0.99

HKD 3.05 3.28 2.43 18.56 1.01 -- -- 0.28

HKD 1.27 1.32 0.83 18.11 6.27 -- -- 0.26

HKD 0.23 0.34 0.22 17.77 26.47 -- -- 0.55

HKD 5.25 9.70 5.05 17.27 12.65 -- -- 0.75

HKD 1.08 1.71 1.04 17.15 4.63 -- -- 0.97

() HKD 0.15 0.33 0.12 16.64 -- -- -- 0.17

HKD 0.85 1.52 0.81 16.55 -- -- -- 0.29

HKD 0.10 0.28 0.09 16.33 -- -- -- 1.19

HKD 0.12 0.19 0.11 16.01 1.69 5.88 -- 0.15

HKD 1.51 1.60 0.96 15.84 9.59 -- -- 0.36

HKD 0.99 1.23 0.75 15.84 1.51 -- -- 0.13

HKD 1.48 2.42 1.48 14.74 34.98 -- -- 1.36

HKD 0.16 0.25 0.12 14.73 70.07 -- -- 0.70

HKD 1.41 1.95 0.84 14.67 15.24 -- -- 1.10

HKD 1.33 1.97 1.12 14.59 2.66 -- -- 0.11

() HKD 2.64 4.26 2.58 14.55 5.60 -- -- 0.48

HKD 0.28 0.39 0.23 14.12 -- -- -- 0.38

HKD 0.71 1.08 0.68 14.08 3.32 -- -- 0.22

WANG ON GROUP HKD 0.08 0.18 0.08 13.52 3.57 -- -- 0.35

TERMBRAY IND HKD 0.76 0.95 0.51 12.57 -- -- -- 1.35

NANYANG HOLD HKD 41.00 48.18 37.97 12.21 9.20 -- -- 0.40

HKD 1.99 3.74 1.91 12.07 -- -- -- 1.08

HKD 0.54 1.21 0.52 11.93 -- -- -- 0.79

HKD 2.08 2.71 1.61 11.73 6.22 6.40 5.97 0.62

HKD 0.33 0.51 0.28 11.47 2.06 -- -- 0.26

HKD 3.72 9.88 3.50 11.31 88.57 -- -- 1.48

HKD 0.48 1.18 0.39 11.31 -- -- -- 4.64

HKD 12.12 13.34 11.40 11.28 9.41 -- -- 0.30

HKD 1.15 1.63 0.97 11.21 1.61 -- -- 0.26

HKD 0.40 0.46 0.27 11.21 357.15 -- -- 2.11

HKD 4.30 5.43 4.22 11.18 8.43 -- -- 0.35

HKD 3.25 4.80 2.73 11.05 -- -- -- 0.25

HKD 2.11 4.54 2.01 10.82 82.75 -- -- 15.22

HKD 0.50 2.80 0.38 10.33 -- -- -- 1.26

HKD 1.25 2.72 0.82 10.26 2.47 -- -- 0.58

YUGANG INT'L HKD 0.13 0.16 0.09 10.14 7.42 -- -- 0.39

HKD 1.42 1.94 1.14 9.94 3.27 -- -- 0.12

HKD 0.65 0.92 0.57 9.90 75.63 -- -- 0.27

HKD 0.57 0.97 0.39 9.84 -- -- -- 0.66

HKD 4.05 4.34 3.67 9.84 4.43 -- -- 0.18

HKD 1.25 1.99 0.94 9.47 -- -- -- 2.48

HKD 0.43 0.47 0.31 9.36 6.37 -- -- 0.50

HKD 1.35 2.00 0.96 9.12 82.93 10.74 7.14 1.80

7/25/2019 575e5076a2294

28/29

HKD 1.99 2.82 1.30 8.40 2.87 -- -- 0.80

HKD 1.79 1.99 1.36 8.34 0.67 -- -- 0.20

HKD 0.37 0.50 0.32 7.50 10.72 -- -- 0.35

HKD 7.31 7.51 6.34 7.47 7.48 -- -- 0.72

HKD 0.59 1.29 0.54 7.32 -- -- -- 0.92

HKD 0.30 0.65 0.18 7.19 -- -- -- 2.56

HKD 1.94 3.33 1.42 6.87 47.16 -- -- 0.51

HKD 0.19 0.32 0.18 6.58 -- -- -- 0.19

HKD 0.37 0.69 0.24 6.52 11.33 -- -- 1.21

HKD 3.00 3.91 2.36 5.66 6.78 -- -- 0.35

HKD 0.20 0.75 0.16 5.25 -- -- -- 0.51

HKD 0.19 0.38 0.17 5.20 -- -- -- 0.60

HKD 0.04 0.08 0.04 4.63 231.21 -- -- 0.77

HKD 2.68 3.48 2.26 4.60 4.51 -- -- 0.37

HKD 0.35 0.89 0.18 4.44 -- -- -- 5.39

HKD 0.44 2.02 0.27 4.27 -- -- -- 0.38

HKD 1.01 3.05 0.77 4.26 48.51 -- -- 1.99

HKD 1.03 1.53 0.90 4.15 5.55 -- -- 0.43

HKD 0.38 0.59 0.28 3.92 -- -- -- 0.65

PALADIN HKD 0.33 0.75 0.30 3.70 0.59 -- -- 0.45

HKD 1.07 2.23 0.81 3.49 15.90 -- -- 0.40

HKD 1.17 3.02 1.01 3.44 7.93 -- -- 1.45

HKD 2.07 2.86 1.80 3.15 5.25 -- -- 0.33

HKD 9.03 12.78 8.70 3.05 5.34 -- -- 0.46

HKD 0.07 0.23 0.06 2.71 6.14 -- -- 0.22

HKD 3.90 5.76 3.60 2.62 0.84 -- -- 0.10

HKD 0.31 0.63 0.22 2.50 0.65 -- -- 0.44

HKD 0.07 0.25 0.07 2.42 54.50 -- -- 0.32

HKD 1.04 1.78 0.81 2.15 -- -- -- 2.92

HKD 0.38 1.50 0.28 1.94 8.01 -- -- 0.28

19.44x 6.04x 2.62x 0.94x

7.14x 6.92x 5.97x 0.57x

8.35x 10.34x 9.38x 0.77x

7.26x 10.56x 8.03x 0.64x

10.45x 8.06x 7.57x 1.22x

7.40x 5.97x 5.25x 0.57x

22.06x 2.86x -3.22x 0.93x

6.99x 4.70x 3.78x 0.55x

7/25/2019 575e5076a2294

29/29

Citi