ps价格52周现价占52 52市值总价值市盈率股息企业

SelectedAsianRealEstateCompanies52CurrentPriceas%CurrentPriceasMarketP/EDividendYieldPrem/Low52-weekhighlowof52-week(Trading(Trading to52 Name

OverseasLandCountryNewWorldSohoSOHOCOFCOLandHopsonYueXiuGrandKWG CIFIHoldings( RenheCommercial MerchantsLand ShanghaiIndustrialUrbanDevelopmentSCEPropertyJingruiHoldingsCCAoyuanProperty TopSpring 4 ModernLand)ModernLand) GoldenWheelTiandi SREGroup SunCenturyOverseasDevelopersOverseasOverseasDevelopersSelectedHKRealEstateCompanies52CurrentPriceas%CurrentPriceasMarketP/EDividendYieldPrem/Low52-weekhighlowof52-week(Trading(Trading to52 Name

DevelopersCheungKongMTRCorp.太古公d恒SinoWheelock&KerryHoldingsShunTakLaiSunDevelopersAverageMedianDevelopersTotal SelectedAsianRealEstateCompaniesOperatingStatisticsasof07-Mar-

Mkt Agg Sales(Trading EBITDA(Trading$mm)EBITDAMarginEBITDAMarginome(Trading$mm)omeMargin ome (Trading 销售额( OPERATINGOUTPUTOverseasListed OverseasLand Country NewShimao NewSoho SOHO5.96 Franshion COFCOLand 2.00 Hopson YueXiu ---YanlordLand 仁恒 OverseasGrandOceansGroup CIFIHoldingsKWG CIFIHoldingsRenheCommercial Merchants ShanghaiIndustrialUrbanDevelopmentRenheCommercial Merchants ShanghaiIndustrialUrbanDevelopment BJCapital 13,930 - -BeijingNorth --SCEProperty -JingruiHoldingsCC - JingruiHoldingsCC 11,585 Aoyuan TopSpring VankePropertyAoyuan TopSpring VankeProperty-GoldenWheelTiandi SREGroup- ----------------- 62 -SunCenturyGroup------OverseasOverseasOverseasSourceCapitalIQ,Bloomberg,MorganStanley,WallStreetResearchand ome/TotalYanlord'stradingcurrencyisSGP$,Yanlord'soperatingnumbersareshowninExcludingSunCenturyGroupLimitedinEBITDAmargin omeExcludingWuzhouInternationalHoldingsandSunCenturyGroupLimitedinSelectedAsianRealEstateCompaniesMktMktAggSales(TradingEBITDA(Trading$mm)EBITDAMarginEBITDAMarginome(Trading$mm)omeMarginome 销售额(净利润(( MTRCorp.WharfSwireLand恒HangLungSinoNewWorldWheelock&HangLungKerryHysan希EstatesHoldings------GreatEagleKWahIntlShunTak---HKR------LaiSun------DevelopersAverageDevelopersMedianDevelopersTotalSourceCapitalIQ,Bloomberg,MorganStanley,WallStreetResearch ome/Total Land'stradingcurrencyisSelectedAsianRealEstateCompaniesCreditStatisticsasof07-Mar-2014(B/Sasoflatest Mkt Agg Capitalization CoverageRatio(Trading

TotalDebtEquitDebt/

TotalDebt/

Debt/

Total

ebt/Market

TotalDebtAgg EBITDA/InterestExp.TotalDebt/EBITDDebt/ 总资本比 总负债与账面股净负债与账面股本总负债与总 总与总资长期/总 Name (货币 (货币 (货币 CREDITOUTPUTOverseasListed OverseasLandCountryShimaoNewWorldSohoSOHOFranshionCOFCOLandHopsonYueXiuYanlordLandOverseasGrandOceansGroupKWG CIFIHoldings RenheCommercial MerchantsLand -ShanghaiIndustrialUrbanDevelopmentBJCapitalBeijingNorthSCEPropertyJingruiHoldingsCCAoyuanPropertyTopSpringPropertiesVankePropertyGoldenWheelTiandiSREGroupSunCenturyGroupOverseas12.5x7.2xOverseas7.0x3.3xOverseasSourceCapitalIQ,Bloomberg,MorganStanley,WallStreetResearchandXinyuan'stradingcurrencyisYanlord'stradingcurrencyisSGP$,Yanlord'soperatingnumbersareshowninBasedonlatestannualExcludingRenheCommercialHoldingsandSunCreditStatisticsasof07-Mar-2014(B/Sasoflatest Mkt Agg Capitalization CoverageRatio(TradingTotalDebtDebt/TotalDebt/Debt/TotalDebt/Totalebt/MarketAggEBITDA/InterestTotalDebt/Debt/EBITDACREDITOUTPUT CheungKongMTRCorp.SwireLandHangLungNewWorldHangLungHysan希KWahIntlHKRLaiSunDevelopersAverageDevelopersMedianDevelopersTotalSou