Professional Documents
Culture Documents
ROL ROE
2008/09/10
2008/12/10
52
20%
10%
0%
Apr-09
Mar-09
Jan-09
Dec-08
Nov-08
Oct-08
Aug-08
Jul-08
+755-82492207
wusongkai@lhzq.com
Jun-08
May-08
-20%
Apr-08
-10%
-30%
-40%
-50%
-60%
1 / 22
Apr-2009
.................................................................. 3
....................................................... 4
........................................................................................ 4
1 .................................................................... 4
2 ....... 4
3 ....................................... 6
4 .............................................. 6
........................................................................................ 8
1 ................................................................ 8
2 .................................................. 9
3 ................................................ 10
............................................................................... 10
1............................................................................. 11
2............................................................................. 11
3ROL ROE..................................................... 11
.................................................................... 13
1 ................................................ 13
2 ..................................................................... 13
3 ......... 13
............................................................ 14
......................................................... 14
................................................................ 17
................................................................ 18
....................................................................... 18
............................................................. 19
2 / 22
Apr-2009
1 50%
ROE
ROLROR
ROE
1
2
3 / 22
Apr-2009
100 50
200% 40 60
10 600%
4 / 22
Apr-2009
1
2004
2005
2006
2007
08 H1
2.87
2.58
2.12
1.54
1.25
2.45
1.97
1.83
1.46
1.22
1.31
1.28
1.23
1.22
1.21
3.96
3.04
2.73
2.25
2.06
11.41
9.33
7.99
5.62
4.64
0.15
0.17
0.11
0.15
0.16
0.29
0.39
0.41
0.53
0.47
0.65
0.42
0.33
1.14
0.60
0.65
0.53
0.35
0.33
0.38
0.79
0.36
0.40
0.46
0.45
2.82
0.54
0.33
0.09
-0.30
Wind
2
2004
2005
2006
2007
08 H1
0.09
0.18
0.06
0.09
0.01
0.18
0.28
0.28
0.15
0.00
Wind
3
2004
2005
2006
2007
08 H1
0.40
0.48
0.06
-0.18
-0.30
0.57
0.36
0.55
0.06
-0.15
Wind
3 04-05 04-06
04-08
07 08 H1
04-05
09-10
2011 2012
5 / 22
Apr-2009
5%35%70% 100%
4
2004
2005
2006
2007
08 H1
101
111
136
180
216
117
142
151
191
215
113
103
117
113
114
61
69
84
109
126
35
43
48
48
54
Wind
5
2004
2005
2006
2007
08 H1
1.05
1.18
1.37
1.58
1.72
1.36
1.57
1.62
1.85
1.75
0.71
0.57
0.55
0.52
0.57
0.23
0.45
0.56
0.83
1.18
-3.44
-1.76
-1.00
-0.20
-0.12
Wind
6 / 22
Apr-2009
1% 5%35%70% 100%
100%
6
2004
2005
2006
2007
08 H1
0.81
0.84
0.68
0.49
0.44
1.11
0.96
0.89
0.70
0.39
0.56
0.55
0.52
0.45
0.48
0.88
0.76
0.94
1.17
1.25
1.51
1.21
1.10
0.96
0.86
Wind
7
2004
2005
2006
2007
08 H1
0.50
0.19
0.33
0.43
0.31
0.60
0.35
0.24
0.57
-0.01
-0.24
-0.29
-0.18
-0.27
0.01
0.12
0.03
0.06
0.30
0.47
-0.02
0.62
0.30
0.58
-0.09
Wind
8-
2004
2005
2006
2007
08 H1
0.41
0.36
0.62
0.67
0.74
0.54
0.6
0.34
0.64
0.54
-0.09
0.02
0.17
0.12
0.1
0.09
0.4
0.54
0.71
0.8
-1.31
0.67
0.77
0.87
1.16
Wind
08 H1 08 H1
0.86-
1.16%
04-07
07 07 08 H1
7 / 22
Apr-2009
19
08 H1
08 H1
ROA
ROA ROA
ROA
ROA
34
32
29
28
31
27
20
20
28
20
30
30
36
17
6
8
10
6
9
6
9
8
13
4
14
4
4
8
109
140
97
136
173
153
148
134
182
125
107
153
136
152
%
3
3
1
5
1
12
17
16
16
5
54
33
21
23
11
5
60
45
18
14
9
4
45
32
24
13
5
4
47
38
46
12
3
1
61
58
44
9
2
1
56
53
17
29
2
1
48
45
31
1
6
3
40
32
18
31
3
0
51
48
29
4
8
41
29
14
15
5
1
36
30
17
35
-1
5
56
52
10
12
20
7
49
21
21
16
5
5
47
37
Wind
8 / 22
Apr-2009
1008
BP
2008Q4
2009Q1
2009Q2
2009Q3
2009Q4
2010Q1
2010Q2
2010Q3
2010Q4
0
-3
-4
-16
-26
-32
-7
-20
-7
-10
-8
0
-3
-1
-10
-18
-29
-32
-47
-79
-77
-41
-59
-51
-30
-54
-15
-18
-26
-41
-27
-42
-35
-54
-90
-83
-58
-60
-66
-36
-59
-37
-28
-35
-51
-35
-53
-38
-60
-98
-87
-71
-59
-79
-39
-62
-58
-35
-41
-58
-40
-59
-40
-63
-102
-89
-78
-59
-86
-42
-64
-67
-41
-44
-63
-43
-62
-42
-64
-103
-90
-79
-60
-87
-43
-65
-68
-45
-46
-64
-46
-64
-44
-65
-103
-90
-79
-61
-88
-45
-66
-68
-49
-47
-65
-49
-66
-46
-65
-104
-91
-80
-62
-89
-46
-67
-69
-53
-49
-67
-51
-68
-48
-66
-105
-91
-80
-64
-90
-47
-68
-69
-56
-50
-68
Wind
1
2 08 9 3
3 09 10
4 08 09 ;
5 300
10 08 1 09 1
2
1 2 12
09 1 2
9 / 22
Apr-2009
11 07 08 H1
2007
38.7
5.4
30.5
2.8
0.5
-0.4
1.9
5.5
-14.3
7.8
39.3
BP
2008 H1
72.6
13.7
53.5
5.4
-2.0
0.8
-0.1
3.3
-10.1
4.1
70.6
Wind
11 07 08
27
54BP
08
10 / 22
Apr-2009
(-/)
ROE
3ROL ROE
ROE *ROAROA
ROA
ROA
RORReturn on Rick
Capital
ROL 1 100 1
11 / 22
Apr-2009
7 1 1
14.4 1/0.07
14.4
25 11
1
ROL
25 65ROL 1 2.05
2.05 = 1/(1-25)/65 1 ROL 25 65
12
7.0
5.0
6.6
7.6
5.3
ROR
2.1
1.3
0.9
1.0
1.2
ROL
2.3
1.3
1.0
1.0
1.3
/
65
50
72
56
79
58
71
51
73
57
04-07
/
23
8
25
41
21
65
18
20
19
33
Wind
1 08 08 Q3 08 H1
1
2
1
2 ROL ROR
ROE ROE
ROR*1ROR ROL ROA
2
7
14.41/7
ROE
4ROE 17.5
7
ROE 1017.5/(4/7))10 ROE
17.5 ROE
ROE
ROR ROL ROA
ROE ROE
12 / 22
Apr-2009
1
/
2
/
13 / 22
Apr-2009
13
2003
2004
2005
2006
2007
2008 H1
2,262
3,417
4,241
5,053
8,092
5,555
1,544
2,092
2,792
4,110
5,760
3,515
1,322
1,819
2,514
3,672
6,175
3,992
693
815
1,188
1,614
2,541
1,643
943
1,006
1,086
1,472
2,130
1,283
1,059
1,695
2,357
3,217
6,082
2,750
781
1,041
1,239
1,466
2,312
1,607
807
864
1,041
1,231
1,820
1,268
-13
-28
-4
9
9
2
14
14
4
16
15
1
Wind
14
2003
2004
2005
2006
2007
2008 H1
2,138
2,810
3,795
4,971
7,244
3,787
1,064
1,268
1,334
2,382
3,502
2,817
Wind
15
2003
2004
2005
2006
2007
2008 H1
5
18
11
2
10
32
31
39
52
42
39
20
20
7
6
12
2
31
Wind
13 14
15
40-50
5 04
14 / 22
Apr-2009
16
2003
2004
2005
2006
2007
2008 H1
2,230
3,144
3,930
7,108
15,243
13,245
1,566
1,930
2,485
3,353
5,499
6,375
1,391
2,038
2,703
3,832
6,335
6,046
802
1,017
1,289
1,457
2,101
1,928
425
290
352
1,303
2,650
2,144
Wind
17
2003
2004
2005
2006
2007
2008 H1
3,870
4,930
5,424
8,241
17,347
15,444
3,054
3,828
4,656
5,837
10,011
6,774
1,721
2,035
2,759
3,826
6,020
7,124
756
1,333
1,702
2,170
3,252
2,957
-291
493
1,102
1,833
3,323
2,057
Wind
15 / 22
Apr-2009
18
2003
2004
2005
2006
2007
2008 H1
74
57
38
16
14
17
95
98
87
74
82
6
24
0
2
0
-5
18
-6
31
32
49
55
53
-169
70
213
41
25
-4
24.6
13.8
10.9
27.1
33.9
8.9
13.9
33.4
17.1
15.4
21.3
38.3
10.1
21.2
39.0
44.3
34.0
21.6
33.4
10.8
17.6
Wind
19 PE
2003
2004
2005
2006
2007
2008 H1
2009 2
27.7
18.2
17.4
33.8
38.2
13.0
13.3
26.3
14.2
15.4
27.7
41.8
9.8
16.9
Wind
1 09 2 PE /
209 2 PE 09 2 /07
20 PE
2003
2004
2005
2006
2007
2008 H1
2009 2
15.9
11.6
12.6
29.2
33.6
11.2
11.7
13.5
7.2
8.2
15.9
23.0
9.2
9.3
19.9
13.9
10.7
27.1
35.6
7.5
14.6
35.4
13.1
11.7
14.3
24.7
6.6
13.7
-56.9
26.0
10.8
15.4
26.6
11.2
14.0
Wind
1 09 2 PE /
209 2 PE 09 2 /07
1
2 03-07
80 03-07
10
03
04
61 08 H1 126 4
16 / 22
Apr-2009
PE
6
50
21 PB
BPS
BPS 1
BPS 2
PB
PB 1
PB 2
5.68
6.47
5.09
2.51
2.21
2.80
6.73
8.99
8.95
2.64
1.98
1.99
3.03
3.02
2.75
1.55
1.55
1.70
5.47
5.75
5.75
1.69
1.61
1.61
5.05
4.53
4.51
2.73
3.04
3.06
Wind
1BPS 1
2BPS 2 1
3 BPS 08 08 3
1
6.73
8.99 1/3 5.68 6.47 14
5.47 5.75 5 3.03 3.02
5.05 4.53 10
2 1
5.09 1 10 21
200 2.75 1 9
8.95
17 / 22
Apr-2009
5.75 4.51 1
PB
PB 2.64 1.69 1.99
1.61 25
PB 2.511.55 2.73
2.81.7 3.06 200
PB 12
PB
PB
100 3 2
1 6
2 4
300 100
100 4 2
200
200
18 / 22
Apr-2009
22 07
37.3
75.8
21.3
43.1
16.1
32.6
7.5
15.2
6.4
12.9
2.2
4.5
-4.1
-8.4
49.3
100.0
54.8
111.2
20.1
40.7
34.7
70.5
11.4
23.1
-5.8
-11.9
-6.9
-14.0
-4.1
-8.4
49.3
100.0
Wind
1 0607 44% 41.5%
207 1 90 37.4%
7.9%
22 07
70.5
32.6 37.8
12.9 4.5
-11.9 -14
04-08 Q3
232004-2008 Q3
2004
2005
2006
2007
08 Q3
14.1
16.4
18.8
19.1
16.6
7.7
0.2
2.2
30.3
16.9
3.7
-1.0
-1.5
12.9
4.8
3.2
14.2
-0.5
2.3
-7.8
-0.6
-0.2
-0.5
0.9
-0.7
-1.6
-2.5
2.2
-7.7
1.3
4.6
0.5
1.1
-0.2
-0.3
1.0
-7.2
3.7
-0.6
18.9
32.0
20.3
25.5
56.9
49.6
Wind
19 / 22
Apr-2009
242008 Q3
2.8
-3.9
-1.1
-3.8
-5.0
-8.8
3.3
-1.0
-1.9
-0.4
-1.2
-11.1
2.3
-3.2
-0.8
-4.1
-6.4
-10.6
4.0
-1.0
-1.0
-0.5
-1.4
-11.4
4.3
-7.1
-2.8
-2.8
-0.8
-3.6
1.0
-1.1
-4.9
-0.4
-0.3
-12.0
0.65
0.53
0.35
0.33
0.38
0.79
0.36
0.40
0.46
0.45
6.1
2.0
8.2
1.3
4.8
6.1
-2.5
1.0
2.2
2.0
-5.8
11.2
Wind
25
0.40
0.48
0.06
-0.18
-0.30
2004
2005
2006
2007
08 H1
0.57
0.36
0.55
0.06
-0.15
2.82
0.54
0.33
0.09
-0.30
Wind
2
(
)
45%
40%
1.25%
1.20%
()
1.15%
35%
(
,)
30%
25%
1.10%
1.05%
(,
)
1.00%
20%
2003
2004
2005
2006
2007
2008H1
Wind
12008
22007 125 90
07 13 08 3
5 08 3
20 / 22
Apr-2009
2 23
09
09
09
09
09
1 60
-70 09
2 ROE
1000 6 8
1
308
09
21 / 22
6 10%
6 -10% 10%
6 10%
5047 10
68 17
518001
200120
E-MAIL: lzrd@lhzq.com
E-MAIL: lzrd@lhzq.com
2009