青建国际中期报告2025

2 4 6 8 10 11 37 46 49 Windward 3, Regatta Office ParkPO Box 1350, Grand Cayman KY1-1108Cayman Islands 398 • Ocorian Trust (Cayman) LimitedWindward 3, Regatta Office ParkPO Box 1350Grand Cayman KY1-1108Cayman Islands 1831617 1240 www.cnqc.com.hk 1 Windward 3, Regatta Office Park, POBox 1350, Grand Cayman KY1-1108, Cayman Islands 2 34 3 (a) 21 3 (b) 4 5 5.1 5.2 762,710,0001,127,809,00070.9%26.3%43.9%43.6% 5.3 ••• 5 5.3 (i) 5 5.3 5 5.4 •••••••• 6 8 •—•—•—•— 6 6 6 7 8 10 12 16.5%17%24% 13 13 2.750.01% 13 15 (a)30(b) (c)383,972,000303,890,000 (d) (e)1,942,792,0001,455,571,000 4%5%1% 15 (e) 486,900,000399,934,000TQS Development Pte. Limited4%TQS Development Pte. Limited 277,258,000252,142,000TQS (2) Development Pte. Limited4%TQS (2) Development Pte. Limited 187,491,000179,798,000Jubilant Castle LimitedWealth Honour Limited5%Jubilant Castle Limited 284,296,000232,420,000Media Circle Development Pte. Limited1%Media Circle Development Pte. Limited 426,415,000341,232,000Pasir Ris Development Pte. Limited1%Pasir Ris Development Pte. Limited 223,953,000Media Circle Alpha Development Pte. Limited1%Media Circle Alpha Development Pte. Limited 15 (f)111,450,000111,450,000CNQC & SAMBO Co. Ltd.Apex Intelligence LimitedCNQC & SAMBO Co. Ltd.(e)(e) (g)73,209,00064,042,000ZACD LV Development Pte. Ltd.5%ZACD LV Development Pte. Ltd.(e)(e) 16 5.3%6.0%5.3%6.0% 836,201,0001,018,419,00018(a) 17 18 (a)1.56%1.35%1.56%1.56%1.35%16 (b)1.3%1.8%1.3%1.8% (c)74,278,00074,575,0004.5%4.9%4.6%5.9%617718 (d)290,094,00014,515,0004.0%5.0%4.0%5.0% (e) (f)30,000,000525,665,000 19 (a)1460(b) 20 21 22 23 (a) 121519 23 (b) 24 1,681,563,0001,596,630,000 2,513,100,0002,770,500,000 32111,053,200,0002011,031,200,000 16979,700,000 1,484,600,0001,478,600,00031,321,900,000256,993,900,000 6299.8%617 899.3%358 82.1%90 BloomsburyResidencesMedia Circle26.4%117 BCI Asia 404.31113,196 404,310,000 22140,231 (The Arden)996,4659,687351002/2A/2B–24/24A/24B 9,68782.1% (Tenet)99111561862 62,15999.8% (Altura)9912,4996153608 38,95199.3% Bloomsbury Residences Bloomsbury Residences9910,632314–2335861/63/65 29,43426.4% (1) ForseaResidenceZACD Laserblue557,000,000(pasir ris)(jalan loyang baser)9928,40671,014700 (2)A ForseaResidenceHoovasun Holding315,000,000A (media circle A)(One-North Mediapolis)9928,2307,630325 (3) 530,000,000585917,4005,4005 (4) 163–1694 25,640,000200,000,00020,920,000163,000,000 1. 2. 3. 4. 41–2 4,404,100,0004,883,600,0009.8% —1,480,000,0001,480,000,0000.4% 2,920,000,0003,410,000,0002,920,000,0002,510,000,0009.3%400,000,00035.9% 6.8%5.7% 26,800,00024,800,0000.6%0.5% 128,700,000133,400,0003.6% 70,500,000148,100,000 51,000,00029,600,00029,900,00023,800,000 0.0180.014 (T5)390460 GDP1%–3%IMD2025(GLS)104,725209,800 CIDB6.1%20.2%4.4% 1.9%70517.4%198(MiC)(MiC 2.0)37 15%0.86%0.3% 3,300,000,0003,100,000,000 187,092,000201,865,000836,201,0001,018,419,000 18 800,000,0001,100,000,00070.9%26.3%43.9%43.6% 900,0001,400,000 24 2,8462,916 481,600,000465,900,000 BVI304,599,273 BVIBVI 17.07 151,832,00310% 13.51B1 13.51B(1) XVXV78352C3 2.1,024,759,528BVIBVI48.55%51.45%74.53%99.98%Qingdao Huizhide Management Consulting Co., Ltd. 3.100,000,000Victorious Path International LimitedVictorious Path International Limited42.1%57.9%99.98%59.5%40% XV352 336XV23 (3)11BVI 336 13.22 3,735,800,00013.11(2)(a)8%5%50% 15 C1 13.92 (3) C3