AIA-R 81299·

Net margin ----------------------------------------------------15.73%---21.42%37.15%12.72%34.13%22.22%9.50%16.02%6.20% ROE ----------------------------------------------------12.28%--7.46%4.83%9.16%1.70%16.88%7.73%14.42%2.47% ROA ----------------------------------------------------2.20%--1.24%0.96%1.32%0.08%2.24%0.92%1.81%0.43% Revenue growth ---------------------------------------------------------136.12%--292.45%428.56%5.27%287.18%24.06%18.79% Attributable profit growth ---------------------------------------------------------51.01%--14.92%65.92%84.33%69.41%-10.83%95.16% Debt-to-assets ----------------------------------------------------82.07%--83.31%1.24%85.47%2.17%86.64%1.17%87.38%0.74% Operating cash flow / net profit ----------------------------------------------------0.52--2.932.412.890.040.482.411.110.64 Operating cash flow / revenue ----------------------------------------------------8.23%---62.80%71.02%36.72%99.52%10.58%26.14%17.81%7.23%

Net margin 10.59%--15.60%5.01% Revenue growth ----15.00%-- Attributable profit growth ----69.46%-- Debt-to-assets ----88.60%--

Revenue ----------------------------------------------------303.01B---109.43B136.12%210.60B292.45%221.70B5.27%275.05B24.06% Income tax ----------------------------------------------------6.32B--4.80B24.05%5.55B15.57%7.03B26.77%8.46B20.38% Operating profit ----------------------------------------------------54.06B---190.05B451.56%30.87B116.24%49.84B61.46%44.24B11.23% Profit before tax ----------------------------------------------------53.99B--28.23B47.70%32.33B14.49%56.29B74.14%52.51B6.72% Net profit ----------------------------------------------------47.67B--23.44B50.84%26.78B14.27%49.26B83.95%44.05B10.58% Net profit attributable to owners ----------------------------------------------------47.35B--23.20B51.01%26.66B14.92%49.14B84.33%43.82B10.83%

Revenue 23.94B--27.53B15.00% Income tax 819.00M--833.00M1.71% Operating profit 4.43B--5.00B12.83% Net profit 2.53B--4.29B69.46%

Cash and cash equivalents --------------------------------------------------------------------9.61B-- Total assets ----------------------------------------------------2.17T--1.88T13.07%2.03T7.65%2.20T8.28%2.43T10.57% Total liabilities ----------------------------------------------------1.78T--1.57T11.76%1.73T10.45%1.90T9.75%2.12T11.51% Equity attributable to owners ----------------------------------------------------385.52B--311.12B19.30%291.18B6.41%291.06B0.04%303.96B4.43% Total equity ----------------------------------------------------388.50B--314.44B19.06%294.60B6.31%293.38B0.41%306.51B4.48%

Cash and cash equivalents ----7.78B-- Total assets ----360.03B-- Total liabilities ----319.00B-- Equity attributable to owners ----40.68B-- Total equity ----41.03B--

Net cash from operating activities ----------------------------------------------------24.92B--68.72B175.73%77.34B12.54%23.46B69.67%48.99B108.86% Net cash from investing activities -----------------------------------------------------17.73B---5.69B67.91%-15.14B166.00%-6.79B55.12%-6.61B2.74% Net cash from financing activities -----------------------------------------------------10.59B---33.33B214.75%-42.98B28.96%-40.89B4.88%-33.14B18.95% Net change in cash -----------------------------------------------------3.40B--29.70B973.89%19.22B35.30%-24.22B226.07%9.24B138.15%