SEC Info℠ | Home | Search | My Interests | Help | Sign In | Please Sign In | ||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size Issuer Agent 12/23/05 Petrochina Co Ltd SC 13E3/A 8:1.9M Jilin Chemical Industrial Co Ltd RR DONN… FundSuiteArc/FA |
Document/Exhibit Description Pages Size 1: SC 13E3/A Petrochina Sc 13E-3/A HTML 106K 2: EX-99.(C).1 EX-99.(C).1 Update on Potential Acquisition of HTML 170K the Minority Interests in Jilin Chemical 3: EX-99.(C).2 EX-99.(C).2 Project 517 - Preliminary Transaction HTML 19K & Valuation Considerations, Dated May 23, 2005 4: EX-99.(C).3 EX-99.(C).3 Project Chunhui, Dated June 23, 2005 HTML 285K 5: EX-99.(C).4 EX-99.(C).4 Data Book - Interim Update of Trading HTML 142K & Premium Information, Dated August 3, 2005 6: EX-99.(C).5 EX-99.(C).5 Updated Executive Timetable and Data HTML 225K Book, Dated October 14, 2005 7: EX-99.(C).6 EX-99.(C).6 Data Book, Dated October 25, 2005 HTML 88K 8: EX-99.(C).7 EX-99.(C).7 Data Book, Dated October 26, 2005 HTML 108K
exv99wxcyw4 |
Turnover Information | ||||||||||||||||||||||||||||||||
Price | 15 Days | 30 Days | 45 Days | 59 Days | ||||||||||||||||||||||||||||
Trading | % of Total | Trading | % of Total | Trading | % of Total | Trading | % of Total | |||||||||||||||||||||||||
Volume | A- Shares | Volume | A- Shares | Volume | A- Shares | Volume | A- Shares | |||||||||||||||||||||||||
(MM) | (MM) | (MM) | (MM) | |||||||||||||||||||||||||||||
< 2.25 |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
2.25 - 2.39 |
3.2 | 1.6 | % | 3.2 | 1.6 | % | 3.2 | 1.6 | % | 3.2 | 1.6 | % | ||||||||||||||||||||
2.40 - 2.54 |
16.8 | 8.4 | % | 16.8 | 8.4 | % | 16.8 | 8.4 | % | 16.8 | 8.4 | % | ||||||||||||||||||||
2.55 - 2.69 |
10.4 | 5.2 | % | 10.4 | 5.2 | % | 10.4 | 5.2 | % | 10.4 | 5.2 | % | ||||||||||||||||||||
2.70 - 2.84 |
14.3 | 7.1 | % | 17.9 | 8.9 | % | 17.9 | 8.9 | % | 17.9 | 8.9 | % | ||||||||||||||||||||
2.85 - 2.99 |
10.7 | 5.3 | % | 10.7 | 5.4 | % | 10.7 | 5.4 | % | 10.7 | 5.4 | % | ||||||||||||||||||||
3.00 - 3.14 |
— | 0.0 | % | 4.7 | 2.3 | % | 4.7 | 2.3 | % | 6.7 | 3.4 | % | ||||||||||||||||||||
3.15 - 3.29 |
— | 0.0 | % | 4.3 | 2.2 | % | 7.2 | 3.6 | % | 16.3 | 8.2 | % | ||||||||||||||||||||
3.30 - 3.44 |
— | 0.0 | % | 4.1 | 2.1 | % | 22.4 | 11.2 | % | 48.7 | 24.3 | % | ||||||||||||||||||||
3.45 - 3.59 |
— | 0.0 | % | 16.4 | 8.2 | % | 33.3 | 16.7 | % | 39.6 | 19.8 | % | ||||||||||||||||||||
3.60 - 3.75 |
— | 0.0 | % | 9.3 | 4.6 | % | 26.6 | 13.3 | % | 27.0 | 13.5 | % | ||||||||||||||||||||
3.75 - 3.90 |
— | 0.0 | % | — | 0.0 | % | 2.6 | 1.3 | % | 2.6 | 1.3 | % | ||||||||||||||||||||
> 3.90 |
— | — | — | — | — | — | — | — |
1
Turnover Information | ||||||||||||||||||||||||||||||||
Price | 10 Days | 20 Days | 30 Days | 39 Days | ||||||||||||||||||||||||||||
Trading | % of Total | Trading | % of Total | Trading | % of Total | Trading | % of Total | |||||||||||||||||||||||||
Volume | H- Shares | Volume | H- Shares | Volume | H- Shares | Volume | H- Shares | |||||||||||||||||||||||||
(MM) | (MM) | (MM) | (MM) | |||||||||||||||||||||||||||||
< 1.45 |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
1.45 – 1.49 |
— | 0.0 | % | 2.0 | 0.2 | % | 2.0 | 0.2 | % | 2.0 | 0.2 | % | ||||||||||||||||||||
1.50 – 1.44 |
— | 0.0 | % | 5.8 | 0.6 | % | 5.8 | 0.6 | % | 5.8 | 0.6 | % | ||||||||||||||||||||
1.55 – 1.59 |
— | 0.0 | % | 22.2 | 2.3 | % | 22.2 | 2.3 | % | 22.2 | 2.3 | % | ||||||||||||||||||||
1.60 – 1.64 |
0.5 | 0.1 | % | 14.1 | 1.5 | % | 14.1 | 1.5 | % | 42.8 | 4.4 | % | ||||||||||||||||||||
1.65 – 1.69 |
— | 0.0 | % | 46.4 | 4.8 | % | 46.4 | 4.8 | % | 102.9 | 10.7 | % | ||||||||||||||||||||
1.70 – 1.74 |
2.5 | 0.3 | % | 53.8 | 5.6 | % | 53.8 | 5.6 | % | 73.1 | 7.6 | % | ||||||||||||||||||||
1.75 – 1.79 |
29.1 | 3.0 | % | 43.9 | 4.5 | % | 43.9 | 4.5 | % | 77.0 | 8.0 | % | ||||||||||||||||||||
1.80 – 1.84 |
40.3 | 4.2 | % | 58.8 | 6.1 | % | 58.8 | 6.1 | % | 91.5 | 9.5 | % | ||||||||||||||||||||
1.85 – 1.89 |
13.2 | 1.4 | % | 36.0 | 3.7 | % | 42.1 | 4.4 | % | 105.3 | 10.9 | % | ||||||||||||||||||||
1.90 – 1.94 |
7.8 | 0.8 | % | 28.2 | 2.9 | % | 71.9 | 7.4 | % | 171.6 | 17.8 | % | ||||||||||||||||||||
1.95 – 1.99 |
54.8 | 5.7 | % | 54.8 | 5.7 | % | 99.2 | 10.3 | % | 143.0 | 14.8 | % | ||||||||||||||||||||
2.00 – 2.04 |
35.8 | 3.7 | % | 35.8 | 3.7 | % | 68.2 | 7.1 | % | 90.8 | 9.4 | % | ||||||||||||||||||||
2.05 – 2.10 |
15.0 | 1.6 | % | 15.0 | 1.6 | % | 28.6 | 3.0 | % | 36.8 | 3.8 | % | ||||||||||||||||||||
> 2.10 |
— | — | — | — | — | — | — | — |
2
Trading Data of Y’s H Shares (Premium versus Reference Price) | ||||||||||||||||||||||||||||||||||||
Stock | ||||||||||||||||||||||||||||||||||||
Price as | 52-Week | |||||||||||||||||||||||||||||||||||
of | Performance | Average Closing Price | ||||||||||||||||||||||||||||||||||
8/1/2005 | IPO Price | High | Low | 10 days | 20 days | 30 days | 90 days | 6 months | ||||||||||||||||||||||||||||
(HK$) | 2.03 | 1.59 | 3.13 | 1.31 | 1.85 | 1.84 | 1.88 | 1.84 | 2.07 | |||||||||||||||||||||||||||
Reference | ||||||||||||||||||||||||||||||||||||
Price | ||||||||||||||||||||||||||||||||||||
2.03 |
0.0 | % | 27.4 | % | -35.2 | % | 54.6 | % | 9.3 | % | 10.0 | % | 7.8 | % | 10.0 | % | -2.4 | % | ||||||||||||||||||
2.08 |
2.5 | % | 30.6 | % | -33.6 | % | 58.4 | % | 12.0 | % | 12.8 | % | 10.5 | % | 12.7 | % | 0.1 | % | ||||||||||||||||||
2.13 |
4.9 | % | 33.7 | % | -32.0 | % | 62.2 | % | 14.6 | % | 15.5 | % | 13.1 | % | 15.4 | % | 2.5 | % | ||||||||||||||||||
2.18 |
7.4 | % | 36.9 | % | -30.4 | % | 66.0 | % | 17.3 | % | 18.2 | % | 15.8 | % | 18.1 | % | 4.9 | % | ||||||||||||||||||
2.23 |
9.9 | % | 40.0 | % | -28.8 | % | 69.8 | % | 20.0 | % | 20.9 | % | 18.4 | % | 20.8 | % | 7.3 | % | ||||||||||||||||||
2.28 |
12.3 | % | 43.2 | % | -27.2 | % | 73.7 | % | 22.7 | % | 23.6 | % | 21.1 | % | 23.5 | % | 9.7 | % | ||||||||||||||||||
2.33 |
14.8 | % | 46.3 | % | -25.6 | % | 77.5 | % | 25.4 | % | 26.3 | % | 23.8 | % | 26.3 | % | 12.1 | % | ||||||||||||||||||
2.38 |
17.3 | % | 49.5 | % | -24.0 | % | 81.3 | % | 28.1 | % | 29.1 | % | 26.4 | % | 29.0 | % | 14.5 | % | ||||||||||||||||||
2.43 |
19.8 | % | 52.6 | % | -22.4 | % | 85.1 | % | 30.8 | % | 31.8 | % | 29.1 | % | 31.7 | % | 16.9 | % | ||||||||||||||||||
2.48 |
22.2 | % | 55.8 | % | -20.8 | % | 88.9 | % | 33.5 | % | 34.5 | % | 31.7 | % | 34.4 | % | 19.3 | % | ||||||||||||||||||
2.53 |
24.7 | % | 58.9 | % | -19.2 | % | 92.7 | % | 36.2 | % | 37.2 | % | 34.4 | % | 37.1 | % | 21.8 | % |
3 |
Trading Data of Y’s A Shares (Premium versus Reference Price) | ||||||||||||||||||||||||||||||||||||
Stock | ||||||||||||||||||||||||||||||||||||
Price as | 52-Week | |||||||||||||||||||||||||||||||||||
of | IPO | Performance | Average Closing Price | |||||||||||||||||||||||||||||||||
8/1/2005 | Price | High | Low | 10 days | 20 days | 30 days | 90 days | 6 months | ||||||||||||||||||||||||||||
(RMB) | 2.92 | 3.5 | 6.54 | 2.34 | 2.73 | 2.76 | 2.99 | 3.86 | 4.23 | |||||||||||||||||||||||||||
Reference | ||||||||||||||||||||||||||||||||||||
Price | ||||||||||||||||||||||||||||||||||||
4.13 |
41.6 | % | 18.1 | % | -36.8 | % | 76.7 | % | 51.3 | % | 49.9 | % | 38.4 | % | 7.1 | % | -2.4 | % | ||||||||||||||||||
4.24 |
45.1 | % | 21.0 | % | -35.2 | % | 81.0 | % | 55.0 | % | 53.6 | % | 41.8 | % | 9.7 | % | 0.1 | % | ||||||||||||||||||
4.34 |
48.6 | % | 24.0 | % | -33.7 | % | 85.4 | % | 58.7 | % | 57.3 | % | 45.2 | % | 12.4 | % | 2.5 | % | ||||||||||||||||||
4.44 |
52.1 | % | 26.9 | % | -32.1 | % | 89.8 | % | 62.5 | % | 61.0 | % | 48.6 | % | 15.0 | % | 4.9 | % | ||||||||||||||||||
4.54 |
55.6 | % | 29.8 | % | -30.5 | % | 94.1 | % | 66.2 | % | 64.7 | % | 52.0 | % | 17.7 | % | 7.3 | % | ||||||||||||||||||
4.64 |
59.1 | % | 32.7 | % | -29.0 | % | 98.5 | % | 69.9 | % | 68.4 | % | 55.4 | % | 20.3 | % | 9.7 | % | ||||||||||||||||||
4.75 |
62.6 | % | 35.6 | % | -27.4 | % | 102.8 | % | 73.7 | % | 72.1 | % | 58.9 | % | 23.0 | % | 12.1 | % | ||||||||||||||||||
4.85 |
66.1 | % | 38.5 | % | -25.9 | % | 107.2 | % | 77.4 | % | 75.8 | % | 62.3 | % | 25.6 | % | 14.5 | % | ||||||||||||||||||
4.95 |
69.5 | % | 41.5 | % | -24.3 | % | 111.6 | % | 81.1 | % | 79.5 | % | 65.7 | % | 28.3 | % | 16.9 | % | ||||||||||||||||||
5.05 |
73.0 | % | 44.4 | % | -22.7 | % | 115.9 | % | 84.9 | % | 83.2 | % | 69.1 | % | 30.9 | % | 19.3 | % | ||||||||||||||||||
5.15 |
76.5 | % | 47.3 | % | -21.2 | % | 120.3 | % | 88.6 | % | 86.9 | % | 72.5 | % | 33.5 | % | 21.8 | % |
4 |
China Companies Asian Oils 140 130 120 190 180 |
110 170 160 100 150 140 |
90 130 120 80 110 100 70 90 |
07/2004 09/2004 12/2004 02/2005 05/2005 07/2005 |
60 Thai Comparables Taiwan Comparables 07/18/04 09/29/04 12/11/04 02/22/05 05/06/05 07/18/05 Japan Comparables S-Oil China Comparables Shenzhen A-Share SPC Nikkei 225 KOSPI STI Shanghai A-Share HSCEI SET |
5
Valuation Multiples | Share | Market | Price / EPS | Firm | Firm Value / EBITDA | |||||||||||||||||||||||
(Dollar in Millions, Except Stock Price) | Price | Cap(a) | 2005E | 2006E | Value(b) | 2005E | 2006E | |||||||||||||||||||||
(in US$MM) | (in US $MM) | |||||||||||||||||||||||||||
Y (A Share) |
RMB 2.92 | $ | 1,187 | 14.2x | 7.1x | $ | 1,678 | 5.5x | 4.8x | |||||||||||||||||||
Chinese Cos — A shares |
||||||||||||||||||||||||||||
Sinopec Shanghai Petrochemical Co Ltd |
RMB 3.55 | 2,977 | 6.8x | 7.4x | 3,711 | 4.5x | 5.1x | |||||||||||||||||||||
China Petroleum and Chemical (Sinopec) |
4.08 | 42,880 | 9.3 | 9.0 | 65,355 | 5.1 | 5.0 | |||||||||||||||||||||
Mean | 8.0x | 8.2x | 4.8x | 5.1x | ||||||||||||||||||||||||
Y (H Share) |
HK$2.03 | $ | 1,187 | 10.2x | 5.1x | $ | 1,678 | 5.5x | 4.8x | |||||||||||||||||||
Chinese Cos — H shares |
||||||||||||||||||||||||||||
Sinopec Shanghai Petrochemical Co Ltd |
HK$2.75 | 2,977 | 5.5x | 6.0x | 3,711 | 4.5x | 5.1x | |||||||||||||||||||||
Sinopec Zhenhai Refining & Chemical Co |
8.30 | 2,695 | 8.1 | 7.1 | 2,524 | 4.1 | 3.6 | |||||||||||||||||||||
PetroChina |
7.05 | 159,467 | 9.5 | 10.3 | 163,068 | 5.3 | 5.4 | |||||||||||||||||||||
China Petroleum and Chemical (Sinopec) |
3.38 | 42,880 | 8.0 | 7.7 | 65,355 | 5.1 | 5.0 | |||||||||||||||||||||
Mean | 7.7x | 7.8x | 4.7x | 4.8x | ||||||||||||||||||||||||
Median | 8.0 | 7.4 | 4.8 | 5.0 | ||||||||||||||||||||||||
Other Asian Cos |
||||||||||||||||||||||||||||
Formosa Chemicals & Fibre Corp |
TW$51.3 | $ | 8,410 | 6.3x | 6.9x | $9,722 | 8.0x | 8.5x | ||||||||||||||||||||
Formosa Petrochemicals Corp |
TW$58.1 | 16,292 | 10.7 | 11.7 | 20,628 | 8.3 | 7.6 | |||||||||||||||||||||
National Petrochemical PCL |
THB 116 | 853 | 9.2 | 8.5 | 885 | 5.5 | 5.5 | |||||||||||||||||||||
PTT Public Co Ltd |
THB 228 | 15,524 | 9.4 | 9.3 | 18,672 | 8.5 | 7.9 | |||||||||||||||||||||
S Oil Corporation |
KRW 79,100 | 8,565 | 10.8 | 11.5 | 8,887 | 6.9 | 7.3 | |||||||||||||||||||||
Showa Shell Sekiyu KK |
JPY 1,224 | 4,094 | 15.3 | 15.5 | 4,952 | 8.4 | 8.6 | |||||||||||||||||||||
Singapore Petroleum Company |
SGD 5.05 | 1,499 | 7.0 | 6.6 | 1,825 | 6.9 | 6.4 | |||||||||||||||||||||
TonenGeneral Sekiyu KK |
JPY 1,215 | 6,321 | 16.6 | 17.3 | 6,936 | 8.2 | 8.6 | |||||||||||||||||||||
Mean | 10.7x | 10.9x | 7.6x | 7.5x | ||||||||||||||||||||||||
Median | 10.1 | 10.4 | 8.1 | 7.8 | ||||||||||||||||||||||||
Source: Estimates based on IBES. No updated EBITDA forcast for Y since issuing profit warning. | ||
(a) | Market cap for all classes of shares, which is sum of H-shares’ share price multipled by number of H-shares outstanding and A-shares’ share price multipled by number of legal person shares and A-shares outstanding. Firm value based on net debt as of Dec 31, 2004 from Company’s annual report | |
(b) | Firm Value equals market equity value plus straight debt, minority interest, less investments in unconsolidated affiliates and cash. |
6 |
Premium to Six Month Average Price | ||||||||||||||||||||||||||||||||||||
0.0% | 5.0% | 10.0% | 12.5% | 15.0% | 17.5% | 20.0% | 22.5% | 25.0% | ||||||||||||||||||||||||||||
Price per Share
paid to Minority |
||||||||||||||||||||||||||||||||||||
A Share (RMB) |
4.23 | 4.45 | 4.66 | 4.76 | 4.87 | 4.97 | 5.08 | 5.19 | 5.29 | |||||||||||||||||||||||||||
H Share (HK$) |
2.07 | 2.18 | 2.28 | 2.33 | 2.38 | 2.44 | 2.49 | 2.54 | 2.59 | |||||||||||||||||||||||||||
Number of Shares
held by Minority
(MM) |
||||||||||||||||||||||||||||||||||||
A Shares |
200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | |||||||||||||||||||||||||||
H Shares |
965 | 965 | 965 | 965 | 965 | 965 | 965 | 965 | 965 | |||||||||||||||||||||||||||
X Share Price |
||||||||||||||||||||||||||||||||||||
H Share (HK$) |
7.05 | 7.05 | 7.05 | 7.05 | 7.05 | 7.05 | 7.05 | 7.05 | 7.05 | |||||||||||||||||||||||||||
Conversion Ratios |
||||||||||||||||||||||||||||||||||||
Y’s H Shares per
X’s H Share
(without additional
premium |
3.40 | 3.24 | 3.09 | 3.02 | 2.96 | 2.89 | 2.83 | 2.78 | 2.72 | |||||||||||||||||||||||||||
Y’s H Shares per
X’s H Share (with
additional premium) |
3.09 | 2.94 | 2.81 | 2.75 | 2.69 | 2.63 | 2.58 | 2.52 | 2.47 | |||||||||||||||||||||||||||
Number of X Shares
Required (MM) |
||||||||||||||||||||||||||||||||||||
H Share (share
offer at no
additional premium) |
283.8 | 298.0 | 312.2 | 319.3 | 326.4 | 333.5 | 340.6 | 347.7 | 354.8 | |||||||||||||||||||||||||||
% of X’s
enlarged equity |
1.6 | % | 1.7 | % | 1.7 | % | 1.8 | % | 1.8 | % | 1.9 | % | 1.9 | % | 1.9 | % | 2.0 | % | ||||||||||||||||||
H Share (share
offer at 10%
additional premium) |
312.2 | 327.8 | 343.4 | 351.2 | 359.0 | 366.8 | 374.6 | 382.4 | 390.2 | |||||||||||||||||||||||||||
% of X’s
enlarged equity |
1.7 | % | 1.8 | % | 1.9 | % | 2.0 | % | 2.0 | % | 2.0 | % | 2.1 | % | 2.1 | % | 2.2 | % |
Note: | ||
(1) | For the purpose of this analysis, we have assumed 100% acceptance rate for the Share offer. |
7 |
Consideration | Cash Offer Premium to Six Month Average Price | |||||||||||||||||||||||||||||||||||||||||||
Payable | 0.0% | 5.0% | 10.0% | 12.5% | 15.0% | 17.5% | 20.0% | 22.5% | 25.0% | |||||||||||||||||||||||||||||||||||
Percentage of Shareholders accepting Cash Offer(balance shareholders accepting Share Offer) |
H-Share Cash Offer Price (HKD) | 2.07 | 2.18 | 2.28 | 2.33 | 2.38 | 2.44 | 2.49 | 2.54 | 2.59 | ||||||||||||||||||||||||||||||||||
A-Share Cash Offer Price (RMB) | 4.23 | 4.45 | 4.66 | 4.76 | 4.87 | 4.97 | 5.08 | 5.19 | 5.29 | |||||||||||||||||||||||||||||||||||
0% | Cash | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Value of Shares | 3,226 | 3,388 | 3,549 | 3,630 | 3,710 | 3,791 | 3,872 | 3,952 | 4,033 | |||||||||||||||||||||||||||||||||||
Total | 3,226 | 3,388 | 3,549 | 3,630 | 3,710 | 3,791 | 3,872 | 3,952 | 4,033 | |||||||||||||||||||||||||||||||||||
20% | Cash | 587 | 616 | 645 | 660 | 675 | 689 | 704 | 719 | 733 | ||||||||||||||||||||||||||||||||||
Value of Shares | 2,581 | 2,710 | 2,839 | 2,904 | 2,968 | 3,033 | 3,097 | 3,162 | 3,226 | |||||||||||||||||||||||||||||||||||
Total | 3,168 | 3,326 | 3,484 | 3,564 | 3,643 | 3,722 | 3,801 | 3,880 | 3,960 | |||||||||||||||||||||||||||||||||||
40% | Cash | 1,173 | 1,232 | 1,291 | 1,320 | 1,349 | 1,379 | 1,408 | 1,437 | 1,466 | ||||||||||||||||||||||||||||||||||
Value of Shares | 1,936 | 2,033 | 2,129 | 2,178 | 2,226 | 2,275 | 2,323 | 2,371 | 2,420 | |||||||||||||||||||||||||||||||||||
Total | 3,109 | 3,264 | 3,420 | 3,498 | 3,575 | 3,653 | 3,731 | 3,808 | 3,886 | |||||||||||||||||||||||||||||||||||
60% | Cash | 1,760 | 1,848 | 1,936 | 1,980 | 2,024 | 2,068 | 2,112 | 2,156 | 2,200 | ||||||||||||||||||||||||||||||||||
Value of Shares | 1,291 | 1,355 | 1,420 | 1,452 | 1,484 | 1,516 | 1,549 | 1,581 | 1,613 | |||||||||||||||||||||||||||||||||||
Total | 3,050 | 3,203 | 3,355 | 3,432 | 3,508 | 3,584 | 3,660 | 3,737 | 3,813 | |||||||||||||||||||||||||||||||||||
80% | Cash | 2,346 | 2,464 | 2,581 | 2,640 | 2,698 | 2,757 | 2,816 | 2,874 | 2,933 | ||||||||||||||||||||||||||||||||||
Value of Shares | 645 | 678 | 710 | 726 | 742 | 758 | 774 | 790 | 807 | |||||||||||||||||||||||||||||||||||
Total | 2,992 | 3,141 | 3,291 | 3,366 | 3,440 | 3,515 | 3,590 | 3,665 | 3,740 | |||||||||||||||||||||||||||||||||||
100% | Cash | 2,933 | 3,080 | 3,226 | 3,300 | 3,373 | 3,446 | 3,520 | 3,593 | 3,666 | ||||||||||||||||||||||||||||||||||
Value of Shares | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||
Total | 2,933 | 3,080 | 3,226 | 3,300 | 3,373 | 3,446 | 3,520 | 3,593 | 3,666 |
Notes: | ||
(1) | Share consideration assumed to be at a 10% premium to the cash consideration | |
(2) | Exchange rate of HKD 0.96 / CNY 1 | |
(3) | As per Company guidance at meeting of 19 July, we understand that the Company is considering only a cash consideration at present |
8
4 | Key factors which determine the level of premium in both situations required include: |
• | Cash vs. stock acquisition currency | ||
• | Level of expected competition for target | ||
• | Need for target to sell and perspectives of target shareholders over future viability of company |
Premia prior to Announce | ||||||||||||||||||||||||
Year | Target | Acquiror | 1 Day | 10 Days | 30 Days | 60 Days | ||||||||||||||||||
2005 |
Henderson China | Henderson Land | 56.3 | % | 50.9 | % | 54.0 | % | 54.3 | % | ||||||||||||||
2005 |
Yanhua | Sinopec | 10.9 | 18.8 | 23.9 | 24.3 | ||||||||||||||||||
2004 |
Kwong Sang Hong Intl | Power Jade Capital Ltd | 5.0 | 23.0 | 36.2 | 52.63 | ||||||||||||||||||
2003 |
Chevalier Constr Hldg | Chevalier Intl Hldg Ltd | 16.3 | 16.3 | 23.8 | 37.4 | ||||||||||||||||||
2003 |
JGC Holding | Public Bank Bhd | 19.7 | 19.4 | 21.3 | 25.6 | ||||||||||||||||||
2003 |
SIIC Medical Science | Shanghai Indl Hldg Ltd | 15.0 | 20.8 | 24.3 | 31.9 | ||||||||||||||||||
2003 |
eSun Holdings Ltd | Lai Sun Development | 27.3 | 28.6 | 30.6 | 18.9 | ||||||||||||||||||
Average (Excl High/low) | 17.8 | % | 22.1 | % | 27.8 | % | 34.4 | % | ||||||||||||||||
9
4 | You will not be required to accept any product or service offered by Citibank or any Citigroup affiliate as a condition to the extension of commercial loans or other products or services to you by Citibank or any of its subsidiaries, unless such a condition is permitted under an exception to the Anti-tying Rules. | |
4 | We will not vary the price or other terms of any Citibank product or service based on the condition that you purchase any particular product or service from Citibank or any Citigroup affiliate, unless we are authorized to do so under an exception to the Anti-tying Rules. | |
4 | We will not require you to provide property or services to Citibank or any affiliate of Citibank as a condition to the extension of a commercial loan to you by Citibank or any Citibank subsidiary, unless such a requirement is reasonably required to protect the safety and soundness of the loan. | |
4 | We will not require you to refrain from doing business with a competitor of Citigroup or any of its affiliates as a condition to receiving a commercial loan from Citibank or any of its subsidiaries, unless the requirement is reasonably designed to ensure the soundness of the loan. |
This ‘SC 13E3/A’ Filing | Date | Other Filings | ||
---|---|---|---|---|
Filed on: | 12/23/05 | SC 13E3/A, SC 14D9/A, SC TO-T/A | ||
8/3/05 | ||||
8/1/05 | ||||
List all Filings |