COSCO SHIPPING Development Co., Ltd.*
02866
(1)
(2)
5 16 17 18
19 38
1171 EGM-1 EGM-3
* 622
COSCO SHIPPING Development Co., Ltd.
.......................................................... 1
..................................................... 5
............................................. 17
............................................... 19
...................................... I-1
........................................ II-1
......................... III-1
.............................. IV-1
...................................... V-1
........................................... VI-1
............................................... EGM-1
–i–
A 1.00
H A
02866
601866
H
–1–
H A
1919
601919
74
1171
FPG FPG
–2–
FPG Financial Products Group Co., Ltd.
7148
H 1.00
H H
Graeme Jack
1
6
(i) (ii)
–3–
571
A H
TEU 20 20 * 8 6 *
8
74 581,603TEU
%
* 622
COSCO SHIPPING Development Co., Ltd.
–4–
COSCO SHIPPING Development Co., Ltd.*
02866
A-538
5299
Graeme Jack
183
50
(1)
(2)
I.
–5–
II.
74
74
(1)
(2)
(i)
25
(ii)
25
–6–
20
20
74 5.7
17.8 20
74 70
581,603TEU
12.2
6.7 FPG
FPG
FPG FPG
0.22038%
184
FPG
FPG
FPG
FPG
–7–
74
70
4,618,343,445
20
15
–8–
100 74
70
(i) 9,000TEU
9,000TEU
(ii) 9,000TEU
Clarksons Research
(i) (ii)
25
(iii) 9,000TEU
(iv) 9,000TEU
25
366
74
18.3
FPG FPG
0.22038%
–9–
(i)
(ii)
(i)
III.
H
A
– 10 –
H
A
IV.
74 581,603TEU 12.2 49
9,000TEU 25 9,000TEU
74
1,494,305,000 1,076,880,000 631,735,000
1,494,305,000 1,076,880,000 631,735,000
74 27,972,742,000
V.
74
74 74
74
74
370,498,000 (a)
– 11 –
28,356,627,000
11,029,000 2,358,000
(b)74 27,972,742,000
28,356,627,000
(i)
25,401,749,000 (ii)
2,954,878,000
370,498,000
370,498,000 370,498,000
VI.
74
– 12 –
28,356,627,000
74
2,292,356,000
1,192,106,000 1,100,250,000
23,370,000 (i) 74
4,490,177,000 3,413,297,000 (ii)
74 1,100,250,000
74
– 13 –
VII.
75%
14
47,570,789 A
0.41% 4,410,624,386 A
38.00% Ocean Fortune Investment Limited
100,944,000 H 0.87%
4,458,195,175 A 100,944,000 H
39.28%
14A
– 14 –
VIII.
14A
IX.
1171
EGM-1
EGM-3
24
H
24 H
– 15 –
X.
17 18 19
38
(i)
(ii)
XI.
(i) 17 18
(ii) 19 38
* 622
COSCO SHIPPING Development Co., Ltd.
– 16 –
COSCO SHIPPING Development Co., Ltd.*
02866
5 16 19 38
– 17 –
Graeme Jack
* 622
COSCO SHIPPING Development Co., Ltd.
– 18 –
74
74
– 19 –
75%
14
47,570,789 A
0.41% Ocean
Fortune Investment Limited 4,410,624,386 A
38.00% 100,944,000 H 0.87%
4,458,195,175 A 100,944,000 H
39.28%
14A
14A
Graeme Jack
– 20 –
(i)
A (ii)
(iii)
(iv)
H
1138 A
600026 (i)
A (ii)
(iii) A (iv)
A
H
1919 A 601919
13.84
13.85(1)
(i) (ii) (iii)
– 21 –
(i) (ii)
(iii)
(iv)
(v)
(vi)
– 22 –
1.
1.1
H A
1.2
7,806,600 6,833,526 14,155,859 16,242,002 15,901,155
(5,851,233) (5,438,497) (10,615,484) (12,342,761) (12,745,552)
1,955,367 1,395,029 3,540,375 3,899,241 3,155,603
855,018 904,362 1,744,733 1,359,397 1,361,350
– 23 –
159
3 2.1%
162 (i)
32% 78
(ii)
1.9 12.4
14
162
20 13%
142
32 46
402,943TEU 615,600TEU 35%
14
17
835.3
272.7
– 24 –
68
10 14.2% 78
(i)
9.6% 57 (ii)
16.9% 28.7
904.4
49.4 5.5%
855.0 (i)
104.7
553.3
(ii)
84.8 326.6
1.3
117,894,068 114,693,373 107,595,913 99,004,264
33,674,448 29,800,746 30,241,509 40,033,396
151,568,516 144,494,119 137,837,422 139,037,660
57,415,955 54,271,559 54,892,564 52,657,566
70,143,638 66,014,842 64,904,723 69,506,307
(23,741,507) (24,470,813) (24,651,055) (12,624,170)
24,008,923 24,207,718 18,040,135 16,276,162
– 25 –
84.4% 93.8% 92.9% 92.6%
571
81.7% 92.5% 91.8% 91.1%
163 180
242 240
1.4
H
A
1.5
74 581,603TEU 12.2 49
9,000TEU 25 9,000TEU
– 26 –
74
4,221,789,000 4,490,177,000 2,223,498,000
(2,727,484,000) (3,413,297,000) (1,591,763,000)
1,494,305,000 1,076,880,000 631,735,000
1,494,305,000 1,076,880,000 631,735,000
74 27,972.7
1.6
9.6% 57
– 27 –
74
74
28,356,627,000
74
2,292,356,000
1,192,106,000 1,100,250,000
23,370,000 (i) 74
– 28 –
4,490,177,000 3,413,297,000 (ii)
74 1,100,250,000
3.
370.5
(i) (ii)
(iii)
(iv) 74
(v)
2.
2.1
(1)
(2)
– 29 –
(i)
25
(ii)
25
20
74
581,603TEU 12.2
– 30 –
4,618,343,445
20
15
(i)
(ii)
– 31 –
2.2
(i) (ii)
4,618,343,445
(i)
50
100
74
74
14,074TEU
– 32 –
4,738TEU 74
74
74 (a) 9,000TEU
(b) 9,000TEU
(a) 9,000TEU
9,000TEU
9,000TEU 12,000TEU
9,000TEU
9,000TEU
9,000TEU (i)
(ii) (iii) (iv)
25
(i) (ii) 366
– 33 –
9,000TEU
(TEU) 18,982 14,074 14,074# 10,036 9,572
5 6 2 8 4
19.1 15.9 15.2 18.5 11.0
22,113 26,854 26,379 15,265 12,054
40.4 58.8 19.3 44.6 17.6
14,074TEU
(i) 9,000TEU
(ii)
9,000TEU
(b) 9,000TEU
9,000TEU
9,000TEU
9,000TEU (i)
Clarksons Plc Clarksons (ii)
Clarksons
Clarksons Clarksons
Clarksons
135,000 40,000 600
– 34 –
100,000
Clarksons 9,000TEU
9,000TEU
(i)
(ii) 1%
9,000TEU
4,738
(TEU) 8,468 8,533 5,668/5,688 4,250 4,051
1 5 13 8 18 4
8.6 12.5 8.1 17.0 10.5 8.0
13,280 13,280 10,592 9,999 4,329 4,264
4.8 24.2 50.3 29.2 28.4 6.2
8,468TEU 8,533TEU
(i) 9,000TEU
(ii) Clarksons
Clarksons
(iii)
9,000TEU
(ii)
9,000TEU 9,000TEU
323.8
– 35 –
4,618,343,445
74 323.8
25 323.8
(i) 9,000TEU
(ii) 9,000TEU
(iii)
3.
74
74 74
74
74
370,500,000 (a)
28,356,600,000
11,000,000 2,400,000
(b)74 27,972,700,000
28,356,600,000
(i)
– 36 –
25,401,700,000 (ii)
2,954,800,000
2,138,600,000
370,500,000
370,500,000
370,500,000
(i) (ii)
(iii)
(iv) 74
(v) (vi)
– 37 –
1 6
12
– 38 –
1.
(i) 93 212
(https://www1.hkexnews.hk/listedco/listconews/sehk/2018/0427/ltn20180427562.pdf)
(ii) 86 212
(https://www1.hkexnews.hk/listedco/listconews/sehk/2019/0426/ltn20190426653.pdf)
(iii) 91 220
(https://www1.hkexnews.hk/listedco/listconews/sehk/2020/0427/2020042700731.pdf)
(iv) 22 48
(https://www1.hkexnews.hk/listedco/listconews/sehk/2020/0924/2020092400594.pdf)
2.
110,482
64,081 19,918
26,268 215
– I-1 –
3.
4.9%
– I-2 –
4.
12
– I-3 –
14.68(2)(b)(i) 74
4400
4,509,689 4,221,789 4,490,177 2,163,566 2,223,498
3,007,561 2,727,484 3,413,297 1,541,228 1,591,763
1,502,128 1,494,305 1,076,880 622,338 631,735
– – – – –
1,502,128 1,494,305 1,076,880 622,338 631,735
– II-1 –
4.29
7
– III-1 –
1
4.29(7)
3420
4.29
7
– III-2 –
(a)
(b)
(c) 4.29(1)
– III-3 –
A.
4.29
(i)
(ii)
– III-4 –
B.
1 3
57,121,638 (27,972,742) 29,148,896
106,798 – 106,798
252,441 – 252,441
31,294 – 31,294
185,773 – 185,773
27,026,585 – 27,026,585
4,492,315 – 4,492,315
28,032,637 27,029,730 55,062,367
290,304 – 290,304
277,250 – 277,250
77,033 – 77,033
117,894,068 (943,012) 116,951,056
1,365,830 – 1,365,830
1,667,259 – 1,667,259
462,959 – 462,959
28,103 – 28,103
16,588,876 1,326,897 17,915,773
1,023,279 – 1,023,279
879,701 – 879,701
11,658,441 (13,387) 11,645,054
33,674,448 1,313,510 34,987,958
151,568,516 370,498 151,939,014
– III-5 –
1 3
3,230,446 – 3,230,446
4,516,190 – 4,516,190
147,955 – 147,955
8,361 – 8,361
38,479,008 – 38,479,008
10,638,293 – 10,638,293
225,191 – 225,191
170,511 – 170,511
57,415,955 – 57,415,955
(23,741,507) 1,313,510 (22,427,997)
94,152,561 370,498 94,523,059
94,152,561 370,498 94,523,059
57,936,958 – 57,936,958
9,122,956 – 9,122,956
79,401 – 79,401
21,040 – 21,040
334,139 – 334,139
10,794 – 10,794
2,638,350 – 2,638,350
70,143,638 – 70,143,638
24,008,923 370,498 24,379,421
11,608,125 – 11,608,125
(233,428) – (233,428)
3,308 – 3,308
(2,312,339) – (2,312,339)
7,000,000 – 7,000,000
10,970,076 370,498 11,340,574
(3,026,819) – (3,026,819)
24,008,923 370,498 24,379,421
– III-6 –
2 3 4 5
14,155,859 – (4,490,177) 1,100,250 10,765,932
(10,615,484) – 3,413,297 – (7,202,187)
3,540,375 – (1,076,880) 1,100,250 3,563,745
414,051 – – – 414,051
835,317 370,498 – – 1,205,815
(1,178,677) – – – (1,178,677)
(417,563) – – – (417,563)
(3,540,784) – – – (3,540,784)
2,292,840 – – – 2,292,840
(1,077) – – – (1,077)
1,944,482 370,498 (1,076,880) 1,100,250 2,338,350
(199,749) – – – (199,749)
1,744,733 370,498 (1,076,880) 1,100,250 2,138,601
1,744,733 370,498 (1,076,880) 1,100,250 2,138,601
– III-7 –
2 3 4 5
1,744,733 370,498 (1,076,880) 1,100,250 2,138,601
302,336 – – – 302,336
(59) – – – (59)
(30,084) – – – (30,084)
(187,211) – – – (187,211)
84,982 – – – 84,982
51,295 – – – 51,295
51,295 – – – 51,295
136,277 – – – 136,277
1,881,010 370,498 (1,076,880) 1,100,250 2,274,878
1,881,010 370,498 (1,076,880) 1,100,250 2,138,601
– III-8 –
2 3 4 5
8,740,674 – (2,629,495) 1,100,250 7,211,429
(316,609) – – – (316,609)
8,424,065 – (2,629,495) 1,100,250 6,894,820
187,544 – – – 187,544
79,053 – – – 79,053
921,424 – – – 921,424
3,345 – – – 3,345
(2,828,747) – – – (2,828,747)
202,994 (13,387) – – 189,607
(14,259) – – – (14,259)
(5,041) – – – (5,041)
6,618 – – – 6,618
(826,931) – – – (826,931)
158,072 – – – 158,072
(7,781,238) – – 1,192,107 (6,589,131)
(718,126) – – – (718,126)
9,560 – – – 9,560
221,763 – – – 221,763
(10,383,969) (13,387) – 1,192,107 (9,205,249)
– III-9 –
2 3 4 5
(300,205) – – – (300,205)
5,000,000 – – – 5,000,000
52,918,431 – – – 52,918,431
(62,361,298) – – – (62,361,298)
15,280,000 – – – 15,280,000
(8,748,833) – – – (8,748,833)
(531,649) – – – (531,649)
(4,844,875) – – – (4,844,875)
(381,727) – – – (381,727)
(105,606) – – – (105,606)
360,511 – – – 360,511
(3,715,251) – – – (3,715,251)
(5,675,155) (13,387) (2,629,495) 2,292,357 (6,025,680)
15,249,194 – – – 15,249,194
61,057 – – – 61,057
9,635,096 (13,387) (2,629,495) 2,292,357 9,284,571
– III-10 –
C.
1.
2.
3.
74
74
74
74 74
74
– III-11 –
(i) 28,356,627
(11,029)
(2,358)
74 (ii) (27,972,742)
370,498
(i)
(1) 25,401,749,000
(2) 2,954,878,000
(ii) 74 27,972,742,000
– III-12 –
4. 74
5.
4
6.
– III-13 –
7,806,600,000
6,833,526,000 14.2%
954,014,000 987,167,000 3.4%
855,018,000
904,362,000 5.5%
(i) (ii)
(iii)
5,748,995,000 5,243,507,000 9.6%
73.6%
2,567,694,000 2,446,168,000 5.0%
2,273,813,000
293,881,000 86
91 1,807,453,000
– IV-1 –
1,641,074,000 10.1%
31.0%
1,373,848,000 1,156,265,000 18.8%
4,032,019,000
3,925,951,000 2.7%
2.6%
5.3%
16.7%
18.0%
2,426,411,000 2,437,749,000 0.5%
187,636TEU 222,000TEU 15.5%
2,192,318,000
2,362,104,000 7.2%
– IV-2 –
28,699,000 24,540,000 16.9%
855,892,000
1,841,480,000 53.5%
220,000 102,000 118,000
1,955,367,000 1,395,029,000
1,023,503,000
– IV-3 –
1.
(%) (%)
000039/02039 6,338,818,000 22.70 22.69 8,308,875,000 (87,009,000) (43,852,000) – –
601818 3,398,255,000 1.38 1.38 4,470,276,000 231,691,000 400,000 – 154,936,000
600643 25,452,000 0.22 0.22 28,103,000 (5,833,000) – – –
000617 895,929,037 0.97 0.91 858,278,000 (96,476,000) – – –
– IV-4 –
688009 11,839,000 0.11 0.11 71,315,000 (3,238,000) – – –
600390 1,483,427,579 3.94 3.90 1,237,376,000 (123,471,000) – – –
12,153,720,616 14,974,223,000 (84,336,000) (43,452,000) – 154,936,000
2.
(%) (%)
5,749,379,000 13.67 13.67 9,235,577,000 673,102,000 (24,988,000) – –
838,959,000 3.74 3.74 1,354,352,000 68,450,000 (6,903,000) – 26,922,000
320,000,000 16 16 1,021,420,000 1,276,000 32,072,000 – –
50,000,000 10 10 329,638,000 23,132,000 – – 10,000,000
125,000,000 25 25 132,882,000 (1,156,000) – – –
20,000,000 12.5 12.5 23,065,000 4,167,000 – – –
90,000,000 45 45 92,078,000 542,000 – – –
– IV-5 –
1,186,390,000 23.38 23.38 2,115,386,000 106,693,000 2,959,000 – 78,635,000
8,379,728,000 14,304,398,000 876,206,000 3,140,000 – 115,557,000
3.
– IV-6 –
457,626,000 2.1%
104,685,000
553,317,000 658,002,000
855,018,000 904,362,000 5.5%
3,581,547,000
11,658,441,000
96,415,966,000
38,479,008,000
19,761,249,000
26,769,922,000 500,035,000
3,539,999,000 4,830,839,000
8,655,301,000 61,275,206,000
– IV-7 –
23,741,507,000
1,365,830,000
1,667,259,000 462,959,000
16,588,876,000
11,658,441,000 3,230,446,000
4,516,190,000 147,955,000
170,511,000 14,732,247,000
23,746,761,000 10,638,293,000
225,191,000
433% 416%
34,133,000
163,980,000
1,549,260,000 11,532,075,000
– IV-8 –
400,395,000 648,241,000
27,272,275,000
25,765,286,000
26,230,951,000 24,015,141,000
571,827,000 237,539,000
3,200,000,000
7,701
809,760,000
– IV-9 –
(1)
(2)
(3)
A
14,155,859,000
16,242,002,000 13% 1,944,482,000
1,715,605,000 13%
1,744,733,000 1,384,257,000 26%
663,115,000
(i) (ii)
(iii)
– IV-10 –
11,039,639,000
10,374,657,000 70.5%
5,085,227,000 5,122,696,000 1%
4,579,715,000 505,512,000
91 94
3,405,190,000 3,201,872,000 6%
2,549,222,000
2,050,089,000 24%
7,471,383,000
6,903,133,000 8%
4,582,700,000
7,831,850,000 41% 29.2%
402,943TEU 615,600TEU 35%
4,582,348,000
7,295,222,000 37%
– IV-11 –
47,993,000
46,804,000 3% 0.3%
3,038,796,000 1,830,751,000 66%
591,000 497,000
19%
3,540,375,000
3,899,241,000
2,291,763,000
– IV-12 –
1.
(%) (%) (%) (%)
000039/02039 6,338,818,000 813,616,829 22.71 22.70 7,889,213,000 262,604,000 463,192,000 – 372,908,000 5.5%
601818/06818 3,398,255,000 723,999,875 1.379 1.379 3,192,839,000 484,414,000 14,921,000 – 116,564,000 2.2%
– IV-13 –
600643 25,452,000 3,534,965 0.22 0.22 33,936,000 3,924,000 – – 424,000 0.0%
000617 950,000,000 87,881,591 0.97 0.97 1,010,695,000 198,230,000 – – 21,179,000 0.7%
688009 69,258,000 11,839,000 – 0.11 74,553,000 5,294,000 – – – 0.1%
600390 1,500,000,000 177,339,901 3.94 3.94 1,376,938,000 482,081,000 – – 26,749,000 1.0%
12,281,783,000 / / / 13,578,174,000 1,436,547,000 478,113,000 – 537,824,000 9.4%
2.
(%) (%) (%)
5,749,379,000 13.67 13.67 8,587,463,000 1,170,658,000 93,787,000 – 313,038,000 5.9%
838,959,000 3.74 3.74 1,319,727,000 132,137,000 2,335,000 – 48,845,000 0.9%
320,000,000 16 16 988,072,000 38,475,000 66,464,000 – – 0.7%
50,000,000 10 10 316,506,000 41,567,000 231,000 – – 0.2%
– IV-14 –
125,000,000 25 25 134,038,000 390,000 – – – 0.1%
20,000,000 12.5 12.5 18,898,000 -494,000 1,244,000 – – 0.0%
90,000,000 45 45 91,536,000 1,509,000 – – – 0.1%
1,186,390,000 23.38 23.38 1,336,082,000 153,183,000 5,672,000 – 70,070,000 0.9%
8,379,728,000 / / 12,792,322,000 1,537,425,000 169,733,000 – 431,953,000 8.9%
3.
– IV-15 –
1,178,677,000 27%
835,317,000
272,695,000 1,108,012,000
1,744,733,000
1,384,257,000 26%
8,424,065,000
9,635,096,000
97,919,728,000 43,066,519,000
12,544,867,000
34,882,196,000
496,970,000 3,466,961,000
746,334,000 8,432,132,000
58,824,237,000
– IV-16 –
24,470,813,000
15,532,797,000
881,129,000 1,111,000,000
458,969,000 1,123,489,000
490,967,000
9,635,096,000 566,339,000
2,553,700,000
3,658,271,000 174,881,000
43,066,519,000 4,273,467,000
150,194,000 391,082,000
416% 533%
57,448,000
187,211,000
2,828,747,000 21,542,542,000
67,665,000 757,005,000
– IV-17 –
25,765,286,000
22,735,030,000
24,015,141,000 18,018,213,000
237,539,000 597,465,000
7,325
1,812,679,000
(1)
(2)
– IV-18 –
16,242,002,000
15,901,155,000 2% 1,715,605,000
1,721,492,000
1,384,257,000 1,463,803,000 5%
565,703,000
(i) (ii)
(iii)
10,374,657,000
10,380,425,000 57%
5,122,696,000 5,733,995,000 11%
4,848,890,000 273,806,000
3
94 97
3,201,872,000 3,200,852,000
2,050,089,000
1,445,578,000 42%
6,903,133,000
7,715,229,000 11%
– IV-19 –
7,831,850,000
5,939,685,000 32% 43%
613,700TEU 480,000TEU 28%
7,295,222,000
5,436,275,000 34%
46,804,000
48,745,000 4% 0.3%
1,830,751,000 2,192,957,000 17%
497,000 3,335,000
85%
3,899,241,000
3,155,603,000
2,320,917,000
– IV-20 –
1.
(%) (%)
000039/02039 6,338,818,000 22.73 22.71 8,184,482,000 667,941,000 23,373,000 – 183,064,000
601818 3,398,255,000 1.379 1.379 4,010,350,000 444,187,000 38,267,000 – 131,044,000
600643 25,452,000 0.33 0.22 30,012,000 (4,756,000) – 8,921,000 –
000617 950,000,000 0.97 0.97 812,465,000 (202,567,000) – – –
– IV-21 –
600390 1,500,000,000 3.94 3.94 894,857,000 (482,778,000) – – –
12,212,525,000 / / 13,932,166,000 422,027,000 61,640,000 8,921,000 314,108,000
2.
(%) (%)
5,749,379,000 13.67 13.67 7,636,055,000 968,994,000 102,253,000 – 10,225,000
838,959,000 3.74 3.74 1,234,099,000 122,432,000 17,896,000 – 45,768,000
320,000,000 16 16 883,132,000 3,793,000 (39,790,000) – –
50,000,000 10 10 274,707,000 42,551,000 (721,000) – –
125,000,000 25 25 133,648,000 2,772,000 – – –
20,000,000 – 12.5 18,148,000 (608,000) – – –
90,000,000 – 45 90,027,000 27,000 – – –
– IV-22 –
1,186,389,000 65 23.38 1,247,297,000 63,552,000 (2,715,000) – –
8,379,727,000 / / 11,517,113,000 1,203,513,000 76,923,000 – 55,993,000
3.
1,219,278,000 27%
– IV-23 –
272,695,000
25,886,000 246,809,000
1,384,257,000
1,463,803,000 5%
6,417,977,000
15,249,194,000
104,816,238,000 47,469,440,000
6,013,700,000
44,451,367,000
136,734,000 938,436,000
1,300,686,000 8,469,191,000
58,125,749,000
– IV-24 –
24,664,091,000
10,711,620,000
1,017,748,000 1,034,872,000
591,777,000 673,737,000
15,249,194,000 951,665,000
1,686,104,000
2,697,590,000 187,197,000
225,114,000 47,469,440,000
2,631,916,000 187,197,000
533% 535%
100,623,000
581,687,000
4,363,290,000
15,386,943,000
1,313,775,000
22,735,030,000
25,031,111,000
18,018,213,000 10,928,186,000
597,465,000 178,326,000
– IV-25 –
(i)
(ii)
(iii)
65%
23.38% (i)
(ii)
(iii)
8,082
1,908,084,000
(1)
(2)
– IV-26 –
16,260,600,000
15,527,887,000 4.72%
1,960,028,000 517,000,000 279%
1,463,803,000 347,503,000 321% (1)
(2)
(3)
(i) (ii)
(iii)
10,380,425,000
10,040,568,000 3% 64%
5,733,995,000 6,005,853,000 5%
5,591,430,000 142,565,000
9
97 106
3,200,852,000 3,219,520,000 1%
1,445,578,000
815,195,000 77%
– IV-27 –
7,715,229,000
7,714,111,000 0.01%
5,939,685,000
3,064,626,000 94%
480,000TEU 358,000TEU 34%
5,436,275,000
2,981,116,000 82%
475,538,000
3% 396,480,000 20%
2,232,270,000 1,665,667,000
34%
155,994,000
162,298,000 4%
3,408,446,000
1,678,524,000
2,064,324,000
– IV-28 –
1.
(%) (%)
000039/02039 6,338,818,000 22.76 22.73 7,560,476,000 485,844,000 (120,252,000) – 40,384,000
601818 3,398,255,000 1.551 1.379 3,779,671,000 466,706,000 (36,510,000) – 70,952,000
600643 33,814,000 0.56 0.33 52,079,000 – (23,600,000) 24,343,000 –
000617 950,000,000 0.97 0.97 1,015,033,000 – (56,024,000) – –
600390 1,500,000,000 / 3.94 1,377,635,000 – (122,365,000) – –
– IV-29 –
12,220,887,000 / / 13,784,894,000 952,550,000 (358,751,000) 24,343,000 111,336,000
2.
(%) (%)
5,749,379,000 13.67 13.67 6,625,207,000 923,247,000 (47,419,000) – –
838,959,000 3.74 3.74 1,139,574,000 110,701,000 (6,751,000) – 36,010,000
320,000,000 16 16 919,242,000 18,519,000 (5,262,000) – –
50,000,000 10 10 182,996,000 53,836,000 (344,000) – –
125,000,000 25 25 130,876,000 3,304,000 – – –
7,083,338,000 / / 8,997,895,000 1,109,607,000 (59,776,000) – 36,010,000
– IV-30 –
3.
1,158,540,000 27%
10,305,000
117,228,000 127,533,000
– IV-31 –
1,463,803,000
347,503,000 321%
11,852,141,000
23,193,300,000
95,421,295,000 31,571,856,000
3,086,327,000
203,388,000
1,328,979,000
37,621,636,000
158,142,000 1,033,334,000
2,680,637,000 8,277,324,000
54,085,688,000
– IV-32 –
12,624,170,000
7,333,145,000
3,763,801,000 1,155,668,000
1,388,976,000 896,243,000
23,193,300,000 1,748,512,000
2,328,672,000
2,081,501,000 237,297,000
31,571,856,000
68,446,000
535% 662%
179,543,000
660,456,000
2,105,721,000
13,442,693,000
1,475,393,000 1,910,500,000
– IV-33 –
25,031,111,000
24,792,246,000
7,219,076,000 1,379,841,000
178,325,000 107,848,000
8,278
1,790,420,000
1 2
3
– IV-34 –
1. 4,000-
5,000TEU
2. 5,000-8,999TEU
3. 9,000TEU 12,000TEU
1.
2.
– V-1 –
3.
4.
1.
2.
25
3.
– V-2 –
14,074TEU
4,738TEU
(TEU)
18,982 5 5.9 19.1
14,074 6 9.1 15.9
14,074#* 2 9.8 15.2
10,036 8 6.5 18.5
9,572 4 14.0 11.0
8,468* 1 16.4 8.6
8,533 5 12.5 12.5
5,668/5,688 13 16.9 8.1
4,738 8 8.0 17.0
4,250 18 14.5 10.5
4,051 4 17.0 8.0
74 12.2
1. 14,074TEU 14,074TEU#
(CSCL STAR) (CSCL VENUS)
2. 8,468TEU 8,533TEU
4. 9,000TEU
5.
WACC
6. 9,000TEU
25
– V-3 –
366
(TEU)
18,982 56,285 20.6
14,074 44,445 16.3
14,074# 44,497 16.3
10,036 39,071 14.3
9,572 35,077 12.8
14,074TEU 14,074TEU#
(CSCL STAR) (CSCL VENUS)
7.
1. 9,000TEU
9,000TEU
WACC
– V-4 –
9,000TEU
(TEU) 18,982 14,074 14,074# 10,036 9,572
5 6 2 8 4
19.1 15.9 15.2 18.5 11.0
22,113 26,854 26,379 15,265 12,054
14,074TEU 14,074TEU#
(CSCL STAR) (CSCL VENUS)
2. 9,000TEU
9,000TEU
Clarksons
9,000TEU
– V-5 –
Clarksons 3
5,668/ 4,738
(TEU) 8,468 8,533 5,688 4,250 4,051
Clarksons 4,738 4,400 4,400
(TEU) 8,500 8,500 6,800
21,324 21,324 17,796 16,007 11,033 11,033
Clarksons
8,468TEU 8,533TEU
9,000TEU
1%
5,668/ 4,738
(TEU) 8,468 8,533 5,688 4,250 4,051
16.4 12.7 16.9 8.0 15.1 17.0
8,491 8,491 7,546 6,346 6,770 6,830
1% 1% 1% 1% 1% 1%
8,662 8,662 7,697 6,474 6,906 6,967
8,468TEU 8,533TEU
– V-6 –
9,000TEU
5,668/ 4,738
(TEU) 8,468 8,533 5,688 4,250 4,051
1 5 13 8 18 4
8.6 12.5 8.1 17.0 10.5 8.0
13,280 13,280 10,592 9,999 4,329 4,264
Clarksons
8,468TEU 8,533TEU
74
74 3.24
& WACC
5,668/ 4,738
(TEU) 18,982 14,074 14,074# 10,036 9,572 8,468 8,533 5,688 4,250 4,051
5 6 2 8 4 1 5 13 8 18 4 74
19.1 15.9 15.2 18.5 11.0 8.6 12.5 8.1 17.0 10.5 8.0 –
22,113 26,854 26,379 15,265 12,054 13,280 13,280 10,592 9,999 4,329 4,264 –
40.4 58.8 19.3 44.6 17.6 4.8 24.2 50.3 29.2 28.4 6.2 323.8
1. 14,074TEU 14,074TEU#
(CSCL STAR) (CSCL VENUS)
2. 8,468TEU 8,533TEU
74 3.24
– V-7 –
1.
2.
XV
XV 7 8
352
1 (%) (%)
A 1,500,000(L) 0.02 0.01
2
H 834,677 (L) 0.02 0.01
3 4
A 1,490,100 (L) 0.02 0.01
2
H 1,112,903 (L) 0.03 0.01
3 5
A 1,490,100(L) 0.02 0.01
2
H 945,968 (L) 0.03 0.01
3 6
– VI-1 –
1. L
2. A
3.
H
H
H 1.749
6,900,000 H
4.
12.10% 834,677 H
5.
16.13% 1,112,903 H
6.
13.71% 945,968 H
(a)
(b)
XV 2
3
– VI-2 –
5%
XV 2 3
336
1 (%) (%)
A 4,410,624,386 (L) 55.60 38.00
2
H 100,944,000 (L) 2.75 0.87
3
A 47,570,789 (L) 0.60 0.41
4,410,624,386 (L) 55.60 38.00
2
H 100,944,000 (L) 2.75 0.87
3
1. L
2. 4,410,624,386 A
3. 100,944,000 H Ocean Fortune Investment Limited
XV 2
3
336
– VI-3 –
3.
4.
5.
6.
(a)
(b)
7.
8.10
– VI-4 –
8.
1 6
9.
(a)
– VI-5 –
(b)
3,200,000,000
(c)
25%
(d) (i)
(ii) FPG Shipholding
Panama 48 S.A. FPG Shipholding Panama 49 S.A. FPG Shipholding
Panama 50 S.A. FPG Shipholding Panama 51 S.A.
267
(e) (i) (ii) Ship No. 140 Co., Ltd. Ship No. 141 Co.,
Ltd. Ship No. 142 Co., Ltd. Ship No. 143 Co., Ltd.
(f)
248
– VI-6 –
10.
183 50
(a)
(b)
(c)
(d)
(e)
(f)
(g)
(h)
(i)
(j)
(k)
(l)
(m)
(n)
– VI-7 –
11.
(a)
(b)
A-538
(c) 5299
(d) 183 50
(e) H
183 17 1712-1716
– VI-8 –
COSCO SHIPPING Development Co., Ltd.*
02866
1171
1.
(a)
– EGM-1 –
(b)
1. H
H
H H
2. H
H
183
17 1712-1716
3. H
4.
5. H
24 183 17M
– EGM-2 –
6.
7.
www.hkexnews.hk
8.
9.
Graeme Jack
* 622
COSCO SHIPPING Development Co., Ltd.
– EGM-3 –