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 –