22816 \ (PetroChina) \ 06/08/2020 \ M71
2020812
PETROCHINA COMPANY LIMITED
(
)(
)(
)2020
202092895
51522420209279
— i —
22816(PetroChina)06/08/2020M71
...................................................................
.........................................................................
...................................................................
.....................................................................
.................................................................
......................................................
............................................................
.....................................................................
......................................................
............................
.......................................
....................................................
..........................................................
2020................................................
22816 \ (PetroChina) \ 06/08/2020 \ M71
193327A1934
E????????????
???
22816 \ (PetroChina) \ 06/08/2020 \ M71
??????????
22816 \ (PetroChina) \ 06/08/2020 \ M71
H
A
20191231
2020930
1999115
HA
22816 \ (PetroChina) \ 06/08/2020 \ M71
20209289
520205152
2020723
H
.
H
2020723
202084
2020723
22816 \ (PetroChina) \ 06/08/2020 \ M71
2019126
.
%
AH
22816 \ (PetroChina) \ 06/08/2020 \ M71
2020723
. (b)
%
22816 \ (PetroChina) \ 06/08/2020 \ M71
PETROCHINA COMPANY LIMITED
******
100011
100007
(
)(
)(
)2020
22816 \ (PetroChina) \ 06/08/2020 \ M71
20207232020611
.
2020723
(i)(ii)
.
2020723
(b)(a)
2020723(i)(ii)
LNG
22816 \ (PetroChina) \ 06/08/2020 \ M71
,
,
(i)
,
,
,
.
%(ii)(i)(ii)
2019123120201015
%202010120201016
2020101
22816 \ (PetroChina) \ 06/08/2020 \ M71
2005,
.
%
22816 \ (PetroChina) \ 06/08/2020 \ M71
20201020
20201031
22816 \ (PetroChina) \ 06/08/2020 \ M71
22816 \ (PetroChina) \ 06/08/2020 \ M71
(
)
(
)(
)(
)(
)
(
)
(
)
22816 \ (PetroChina) \ 06/08/2020 \ M71
(
)(
)(
)
2021
202093024
22816 \ (PetroChina) \ 06/08/2020 \ M71
22816 \ (PetroChina) \ 06/08/2020 \ M71
%
(
)(
)
22816 \ (PetroChina) \ 06/08/2020 \ M71
(b)
2020723
,
.
.3347%
.2616%
.
.4094%
%
.
.2088%
%
.
.0368%
%
.
.1230%
%
.
.0546%
%
22816 \ (PetroChina) \ 06/08/2020 \ M71
.
.1813%
%
.
.5514%
%
.
%
%
%
%
LNG(a)
22816 \ (PetroChina) \ 06/08/2020 \ M71
20191231
,
,
.5426,
,
.
,
,
.0120.
%
(c)
2019123120191231
20181231
20181231
,
,
,
.46351,
,
,
.
,
,
,
.0793,
,
,
.
,
,
,
.39258,
,
,
.
,
,
,
.80197,
,
,
.
,
,
,
.5560,
,
,
.
,
,
,
.0228,
,
,
.
,
,
,
.8522,
,
,
.
,
,
,
.4217,
,
,
.
(d)
%
22816 \ (PetroChina) \ 06/08/2020 \ M71
(e)
.
(i)
.
.
.
22816 \ (PetroChina) \ 06/08/2020 \ M71
(ii)
.
(
)2020
UBS AG
.
(
)2020723
.
A
.
22816 \ (PetroChina) \ 06/08/2020 \ M71
.
.
.
(
)2020
2020(
)
(
)
20202020
.
20252025
22816 \ (PetroChina) \ 06/08/2020 \ M71
2021–2030
.
%
%
%
%
.
22816 \ (PetroChina) \ 06/08/2020 \ M71
.
2020723LNG
.
.
.
.
22816 \ (PetroChina) \ 06/08/2020 \ M71
. LNG
.
–
.
LNG
.
.(a)
1999115
(b)
2019126
22816 \ (PetroChina) \ 06/08/2020 \ M71
,
%
.
.
.
.
.
.
.
.
.
.
.
.
LNGLNG
2019123120191231
2020
2020
,
,
.26989,
,
.
,
,
.26978,
,
.
(
,
,
.
)(
,
.
)(
,
,
.
)(
,
.
)
22816 \ (PetroChina) \ 06/08/2020 \ M71
.
5330
2018120204
(i)(ii)
(iii)XV
.
(
)(h)(v)
202092895
22816 \ (PetroChina) \ 06/08/2020 \ M71
5152A2020927
C0610100007H
18317M2020829H20208292020928HH2020828H183171712–1716
22816 \ (PetroChina) \ 06/08/2020 \ M71
2020812
22816 \ (PetroChina) \ 06/08/2020 \ M71
2020723
2020723
201912
.
.
(
)
22816 \ (PetroChina) \ 06/08/2020 \ M71
3000
.
(
)
2020723
22816 \ (PetroChina) \ 06/08/2020 \ M71
100007
2020723
2020723
2020723
.
2020723
22816 \ (PetroChina) \ 06/08/2020 \ M71
.
(
)
UBS AG
UBS AG
UBS AG
22816 \ (PetroChina) \ 06/08/2020 \ M71
20191231
,
,
19991105
91110000710925462X
(
)
22816 \ (PetroChina) \ 06/08/2020 \ M71
(
)(
)2014
(
)
.
.
.20191231
.
.
22816 \ (PetroChina) \ 06/08/2020 \ M71
,
,
.
,
,
.
,
,
.0120.
%
20191231
%
,
,
.
,
,
.90264,
.
.
,
,
.1130,
,
.
,
,
.9816.
,
,
.7818,
,
.
,
,
.8515.
,
,
.1410,
,
.
,
,
.3322.
,
,
.
,
,
.
,
,
.1120.
,
,
.
,
,
.
-
,
.
-
.
,
.
,
.
-
,
.
-
.
,
.08200.
-
,
.
-
.
11151,
.91262,
.30110,
.3973.
12116,
.06195,
.1879,
.1268.
13138.26138.
15106,
.46106,
.
.
.
,
.
,
.
17123,
.
-
,
.
-
.
1827,
.0327,
.
-
.
-
.
1929,
,
.2333,
,
.
,
,
.7615.
,
,
.
,
,
.
,
,
.
,
,
.
-
,
.
-
.
,
,
.
,
,
.
-
,
.
-
.
2322,
,
.5426,
,
.
,
,
.0120.
22816 \ (PetroChina) \ 06/08/2020 \ M71
.
.
.
.
.
.
.
.
22816 \ (PetroChina) \ 06/08/2020 \ M71
.
.
.
(
)
=
(
)
=
= + + ++
22816 \ (PetroChina) \ 06/08/2020 \ M71
A.
=B.
C.
D.
E.
= +
%
22816 \ (PetroChina) \ 06/08/2020 \ M71
(
)
(
)
.
(DCF)
22816 \ (PetroChina) \ 06/08/2020 \ M71
.(
)
E = B – D(
)
EBB = P + I + C(
)DP
RinP =i=
(
)(
+ r)i
Ri
irnCC = C
+ C
(
)C
C
I
22816 \ (PetroChina) \ 06/08/2020 \ M71
(
)
R = + + –(
)
(
)
(WACC)r
r = r
dw
d
+ r
ewe
(
)
WdDwd=(
)(E + D)We
Ewe=(
)(E + D)
rd
re
(CAPM)re
re
= rf +e
(r
m
– r
f
) +(
)
rf
rm
e
22816 \ (PetroChina) \ 06/08/2020 \ M71
D)
e=u(
+ (
– t)(
)E
u
tu=(
)D
i
+ (
– t)
E
itt=
%K +
%x
(
)
KK =
x
DiEi
22816 \ (PetroChina) \ 06/08/2020 \ M71
.
.
XVXV
XV
22816 \ (PetroChina) \ 06/08/2020 \ M71
XV
%%
A
,
,
,13690.7180.
H
,
,
(
)
.
.
BlackRock, Inc.
(
)H
,
,
,5327.
.
,
,0000.
.
Citigroup Inc.
(
)H
,
,
,
.
.
,
,9090.
.
,
,
,
.
.
(
) Fairy King Investments Limited
,
,
HFairy King Investments LimitedH(
) BlackRock, Inc.H
,
,
,
H
,
,
H(
) Citigroup Inc.H
,
,
H
,
,
H
,
,
,
H
.
22816 \ (PetroChina) \ 06/08/2020 \ M71
.
(a)(b)
.
UBS AG
.
.
22816 \ (PetroChina) \ 06/08/2020 \ M71
.
UBS AG
UBS AG
,
,
.
%
,
,2160.
%
20191231
22816 \ (PetroChina) \ 06/08/2020 \ M71
.
20191231
.
.
.
2017201820191231
201712319523420181231912462019123188255https://www
.hkexnews.hk/listedco/listconews/sehk/2018/0416/ltn20180416393_c.pdfhttps://www
.hkexnews.hk/listedco/listconews/sehk/2019/0416/ltn20190416288_c.pdfhttps://www
.hkexnews.hk/listedco/listconews/sehk/2020/0421/2020042100546_c.pdf
22816 \ (PetroChina) \ 06/08/2020 \ M71
.2020630
2020
,
,
,
,
,
,
,
,
,
2020630(a)(b)(c)
(d)(e)
.
20191231
.
22816 \ (PetroChina) \ 06/08/2020 \ M71
.
.
(a)(b)
(c)
183171712–
.
8923705(a)(b)(c)(d)2017201820191231(e)(f)(g)(h)(i)
22816 \ (PetroChina) \ 06/08/2020 \ M71
2020
PETROCHINA COMPANY LIMITED
2020
2020928952020
.
.
2020812
22816 \ (PetroChina) \ 06/08/2020 \ M71
2020
.20208292020928HH2020828183171712–17162020829H
.2020812
.
.
.
A2020927
C0610100007H18317M
.202098
.
.
C0610
100007(8610)59986687(8610)62099557
.