HKEX-R 80388·

Net margin ------------------------------------------------------------59.66%--54.70%4.96%58.40%3.70%58.80%0.40%61.17%2.37% ROE ------------------------------------------------------------25.26%--20.27%4.99%23.10%2.84%24.23%1.13%27.58%3.34% ROA ------------------------------------------------------------3.13%--2.49%0.64%3.51%1.03%3.45%0.06%2.77%0.67% Revenue growth -----------------------------------------------------------------3.75%--12.77%16.52%11.44%1.33%27.12%15.68% Attributable profit growth -----------------------------------------------------------------12.16%--19.41%31.57%12.42%6.99%32.69%20.27% Debt-to-assets ------------------------------------------------------------87.50%--87.66%0.16%84.82%2.84%85.74%0.92%89.89%4.14% Current ratio ----------------------------------------------------------------------------1.05-- Operating cash flow / net profit ------------------------------------------------------------0.99--1.480.490.960.520.970.011.440.47 Operating cash flow / revenue ------------------------------------------------------------58.90%--81.04%22.13%56.05%24.98%57.09%1.04%87.88%30.79%

Net margin 77.60%--73.22%--75.81%1.79%71.31%1.92% Revenue growth --------26.70%--1.73%-- Attributable profit growth --------24.05%---0.84%-- Debt-to-assets --------89.44%--88.16%-- Current ratio --------1.05--1.05-- Operating cash flow / net profit 1.68------1.080.60---- Operating cash flow / revenue 130.50%------82.12%48.38%----

Revenue ------------------------------------------------------------17.13B--16.49B3.75%18.59B12.77%20.72B11.44%26.34B27.12% Income tax ------------------------------------------------------------1.92B--1.40B27.07%1.22B12.37%1.57B28.43%3.00B90.76% Operating profit ------------------------------------------------------------12.19B--10.47B14.10%12.13B15.80%13.78B13.59%19.17B39.16% Profit before tax ------------------------------------------------------------12.13B--10.41B14.17%12.08B16.01%13.75B13.85%19.11B38.94% Net profit ------------------------------------------------------------10.22B--9.02B11.75%10.86B20.40%12.18B12.20%16.11B32.25% Net profit attributable to owners ------------------------------------------------------------10.25B--9.00B12.16%10.75B19.41%12.08B12.42%16.04B32.69%

Revenue 11.03B--6.71B--13.98B26.70%6.83B1.73% Other income and gains 2.88B--469.00M--2.56B10.96%547.00M16.63% Net finance costs 49.00M--23.00M--42.00M14.29%23.00M0.00% Income tax 1.60B--911.00M--2.01B25.34%921.00M1.10% Operating profit 10.20B--5.84B--12.63B23.91%5.81B0.55% Share of associates and JVs 17.00M--5.00M--14.00M17.65%1.00M80.00% Profit before tax 10.16B--5.83B--12.61B24.03%5.79B0.62% Net profit 8.56B--4.91B--10.60B23.78%4.87B0.94% Net profit attributable to owners 8.52B--4.90B--10.57B24.05%4.86B0.84%

Cash and cash equivalents ----------------------------------------------------------------------------182.72B-- Trade and bills receivables ----------------------------------------------------------------------------68.69B-- Total current assets ----------------------------------------------------------------------------547.22B-- Total assets ------------------------------------------------------------326.47B--362.71B11.10%309.18B14.76%353.40B14.30%580.77B64.34% Total current liabilities ----------------------------------------------------------------------------518.88B-- Total liabilities ------------------------------------------------------------285.66B--317.96B11.31%262.24B17.52%303.02B15.55%522.05B72.28% Equity attributable to owners ------------------------------------------------------------40.57B--44.42B9.48%46.53B4.75%49.87B7.18%58.15B16.60% Total equity ------------------------------------------------------------40.81B--44.75B9.67%46.94B4.89%50.38B7.34%58.73B16.56%

Cash and cash equivalents --------176.08B--162.99B-- Trade and bills receivables --------96.80B--54.53B-- Total current assets --------539.82B--435.04B-- Total assets --------577.08B--474.09B-- Total current liabilities --------513.31B--415.00B-- Total liabilities --------516.13B--417.95B-- Equity attributable to owners --------60.66B--55.83B-- Total equity --------60.95B--56.14B--

Net cash from operating activities ------------------------------------------------------------10.09B--13.36B32.42%10.42B21.99%11.83B13.51%23.15B95.67% Net cash from investing activities ------------------------------------------------------------1.86B---1.52B181.61%-5.70B275.36%2.96B151.89%-5.03B269.94% Net cash from financing activities -------------------------------------------------------------10.36B---9.27B10.55%-10.19B10.03%-10.43B2.29%-13.22B26.76% Net change in cash ------------------------------------------------------------1.59B--2.58B61.78%-5.47B312.54%4.36B179.63%4.90B12.46%

Net cash from operating activities 14.40B------11.48B20.27%---- Net cash from investing activities -3.46B-------3.28B5.18%---- Net cash from financing activities -6.43B-------8.47B31.87%---- Net change in cash 4.51B-------273.00M106.05%----