600481双良节能年报20120310.PDF

双良节能系统股份有限公司 600481 2011 年 年 度报 告 2011 1.2.2.3.5.9.13.17.17.28.29.35 2011 2()()()()()()()Shuangliang Eco-Energy Systems Co.,Ltd()0510-86632358 0510-86632358 0510-86632307 0510-86632307()214444 2011 3 88 214444()()A 600481()1995 10 5 2010 6 29 320000400001692 320000400001692 320281607984659 607984659 2000 12 20 320000400001692 320000400001692 320281607984659 607984659 18 8F()200,534,577.00 191,884,087.70 154,882,905.94 160,847,444.44 436,617,072.75 2011 4()2011 2010 2009-1,808,362.84-180,924.79 2,869,296.80 4,961,300.82-7,960,254.28-1,962,259.10-5,667,306.17 12,992.50 3,024.70 518,426.94 921,789.32-420,486.49 821,086.12-5,964,538.50 2,400,655.14-4,327,793.11()2011 2010%2009 5,132,038,885.80 4,192,030,108.83 22.42 3,712,571,300.81 200,534,577.00 287,218,103.70-30.18 465,171,661.70 191,884,087.70 290,036,220.63-33.84 459,504,355.53 154,882,905.94 231,253,042.08-33.02 355,150,367.64 160,847,444.44 228,852,386.94-29.72 359,478,160.75 436,617,072.75-44,044,478.50 1,091.31 383,105,076.24 2011 2010%2009 5,319,229,343.16 5,193,545,870.33 2.15 3,832,757,288.41 3,092,455,244.70 2,750,453,222.27 11.91 1,578,923,241.73 2,083,099,779.72 2,302,985,961.57-9.52 2,103,660,323.34 810,091,017.00 810,089,312.00 0.00 675,069,376.00 2011 2010%2009 0.1912 0.2855-33.03 0.4384 0.1912 0.2855-33.03 0.4384/0.1986 0.2825-29.70 0.4438%7.08 10.58 3.50 17.72%7.35 10.47 3.12 17.94 0.539-0.054 1,098.15 0.473 2011 2010%2009 2.57 2.84-9.51 2.60 2011 5%58.14 52.96 5.18 41.0()1(%)(%)1 2 3 810,089,312 100 1,705 1,705 810,091,017 100 1 810,089,312 100 1,705 1,705 810,091,017 100 2 3 4 810,089,312 100 1,705 1,705 810,091,017 100 1,705 2()1:A 2008 1 4 14.27 63,069,376 2008 1 21 60,144,376 2010 5 4 100 7200000 2010 5 14 7200000 1 2008 1 4 6,306.9376 2011 6 2008 1 21 675,069,376 2 2010 5 4 2010452 720 100 72,000 5 2010 5 4 2015 5 4 0.5%0.8%1.1%1.4%1.7%21.11/2011 12 31 7,766 152,000 26,042,000 2 1,705 810,091,017 3()1 2011 64,550 66,816(%)34.02 275,556,865 0 0 STAR BOARD LIMITED 23.43 189,840,000 0 0 300 2.17 17,551,091 1.20 9,696,000 0 0 1.20 9,696,000 0 0 5 1.10 8,934,000 018L FH001 0.86 6,999,778 3 0.67 5,439,373 0.60 4,848,000 0 0 0.37 2,983,450 275,556,865 2011 7 STAR BOARD LIMITED 189,840,000 300 17,551,091 9,696,000 9,696,000 5 8,934,000 018L FH001 6,999,778 3 5,439,373 4,848,000 2,983,450 2(1)1993 11 9 1,050,000,000(2)5(3)2011 8 3:STAR BOARD LIMITED()1 2010452 2010 5 4 720 100 72,000 69,925 2010 5 4 2015 5 4 6 0.5%0.8%1.1%1.4%1.7%201016 7.2 2010 5 14 110009 2010 4 29 2010 5 12 2 810:(%)8,627,000 33.13 3,000,000 11.52 2,760,000 10.60 866,000 3.33 500,000 1.92 387,000 1.49 260,000 1.00 248,000 0.95 225,000 0.86 210,000 0.81 3 2011 9:719,872,000 24,000 0 714,620,180 26,042,000 4 24,000 1,705 7,766%0.001 26,042,000%3.62 5:2011 10 10 13.63 2011 9 30 2011 9 29 2011 20 120%()45 2010 7 6 2013 7 5 0 0 32.88 49 2010 7 6 2013 7 5 7,290 7,290 16.5 46 2010 7 6 2013 7 5 0 0 61 2010 7 6 2013 7 5 0 0 63 2010 7 6 2013 7 5 0 0 53 2010 7 2013 7 5 0 0 2011 10 6 70 2010 7 6 2013 7 5 0 0 6 63 2010 7 6 2013 7 5 0 0 6 52 2010 7 6 2013 7 5 0 0 6 61 2010 7 6 2013 7 5 0 0 6 59 2011 8 16 2013 7 5 0 0 6 49 2010 7 6 2013 7 5 0 0 12 39 2010 7 6 2013 7 5 0 0 82 2010 7 6 2013 7 5 0 0 42 2010 7 6 2013 7 5 0 0 45 2010 7 6 2013 7 5 0 0 12 53 2010 7 6 2013 7 5 0 0 13 53 2010 7 6 2013 7 5 0 0 12 44 2010 7 6 2013 7 5 0 0 11.4/7,290 7,290/139.78/1987 1995 1992 9 1983 1983 1993 1995 MAGASTAND 2011 11 COMPANY INC STAR BOARD LIMITED A 2000 1992,1996 1959 1998-2006 1992 1994 1994 1993 5 2000 2004()2011 12 2011 13()()()2,198 0 1,158 527 193 22 136 162 845()1 2 2011 14 3 4 5 6()1 10 1 9 0 0 10 1 9 0 0 10 1 9 0 0 10 1 9 0 0 10 1 9 0 0 10 1 9 0 0 10 1 9 0 0 10 1 9 0 0 10 1 9 0 0 3 1 1 1 0 10 1 9 0 0 7 0 7 0 0 10 1 2011 15 9 0 2 3 2011()()2011 16()1 2 3()2011 17 2010 1 2 3()2010 2011 4 15 2011 4 18()2011 2011 8 16 2011 8 17 2011 2011 9 2 2011 9 3 2011 2011 9 29 2011 9 30 2011 2011 11 21 2011 11 22()1 2011 513,203.89 22.42%15,845.05 35.44%1 2011 2011 149,463.13 12.05%10,204.14 43.78%2011 18 88,212.28 22.95%159 23 2011 1374,16.7%34,310.05 26.82%2011 14,826.53 92.23%2 368,178.50 2010 28.21%EPS 65 EPS EPS B B EPS 2011 30.5 EPS11.7 25 EPS 11.8 2 1:(%)(%)(%)%3,681,785,045.60 3,474,561,090.72 5.63 28.21 27.29 0.68 882,122,802.06 531,694,877.69 39.73 22.95 39.57 7.18 148,265,307.72 93,670,311.15 36.82 92.23 78.65 4.80 343,100,541.32 259,545,112.74 24.35-26.82-20.95 5.62 2:192,241.84 26.58 175,936.66 30.04 140,806.92 13.37 8,656.20-5.80 3 10%2011 19:(%)3,681,785,045.60 3,474,561,090.72 5.63 882,122,802.06 531,694,877.69 39.73 148,265,307.72 93,670,311.15 36.82 343,100,541.32 259,545,112.74 24.35 4:208,539.56 32.14%116,193.85 27.72%3 1:2011 2010 11 10 1 744,386,296.85 13.99%1,119,433,837.38 21.55%-33.50%2 230,764,055.97 4.34%379,715,127.44 7.31%-39.23%3 104,899,600.49 1.97%72,833,224.56 1.40%44.03%4 733,397,304.25 13.79%541,838,961.21 10.43%35.35%5 500,676,720.20 9.41%295,135,009.54 5.68%69.64%6 118,096,822.29 2.22%23,611,150.68 0.45%400.17%7 1,056,791,280.25 19.87%780,636,852.15 15.03%35.38%8 228,469,360.71 4.30%84,533,554.21 1.63%170.27%9 491,305,220.09 9.24%374,576,566.55 7.21%31.16%10 546,496,085.84 10.27%340,632,740.18 6.56%60.44%11 19,389,668.17 0.36%60,374,012.07 1.16%-67.88%12 4,900,044.55 0.09%3,528,771.94 0.07%38.86%13 252,098,548.59 4.74%99,476,462.53 1.92%153.43%14 176,003,634.42 3.31%128,472,021.07 2.47%37.00%15 72,922,172.73 1.37%35,757,286.63 0.69%103.94%16 22,157,123.80 0.42%579,725,274.18 11.16%-96.18%17 12,869,402.38 0.24%7,288,699.18 0.14%76.57%1 2 3 2,250 4 5 EPS 6()2011 20 7 8 9 10 11 12 13 14 15 16 17 2:2011 2010 1 5,132,038,885.80 4,192,030,108.83 22.42%2 4,411,506,819.69 3,526,856,985.53 25.08%3 18,719,620.94 3,551,074.98 427.15%4 211,369,216.12 157,438,462.17 34.26%5 177,928,900.38 144,567,768.58 23.08%6 92,173,771.26 53,557,077.41 72.10%7 318,939.62-2,298,155.47-113.88%8 3,144,129.32 5,302,603.58-40.71%9 11,794,618.62 2,484,486.65 374.73%1 2 3 2010 12 4 5 11-12 6 7 8 2011 21 9 4:2011 2010 436,617,072.75-44,044,478.50 1091.31%-193,567,322.64-340,305,899.63 43.12%-826,939,095.23 830,259,008.48-199.60%1 2 3 5 2011()1,000 1245.56 27.48 1,000 5,685.25 241.54 5,500 273,642.84 8,599.15 25,000 28,730.85-78.81 5,000 52,761.04-1,889.80 6 GB/T GB/T18431 COP 1.51 H2 COP 10%10%301 EPS B B1 7 1 2011 1 2 BOT 3 2011 22 4 J 2012 2012 1)2)3)4 2012 1.2/2.5/2.5 1.25 2015 220-260/4 2 2012 2012 B EPS B EPS EPS EPS 1 2012 72 63 5,(1)()(%)49 2011 23 1(1)(2)2 69,490.00 37,428.25 41,609.10 60,760.58 59.88%1 2 3 2-1%4 2/1 1 EPS 22,952.94 22,952.94 22,952.94-22,952.94-100.00%1 1 2 49,609.10 8,000.00 8,000.00 1,087.52 1,466.91-6,533.09 18.34%3-41,609.10 41,609.10 36,340.73 36,340.73-5,268.37 2 87.34%72,562.04 72,562.04 72,562.04 37,428.25 60,760.58-11,801.46 83.74%LT-MED/12000 2 2.4/30,392.8 3,500 19,216.3 4,500 49,609.1 8,000 EPS 13,797.29 2010 5 19 2010 5 22 13797.29 2011 9 2 2011 2011 24 2011 9 30,000.00 6 2011 9 2 2012 3 5 2011 11 21 2011 30,000.00 1 EPS EPS 227,800.00 2011 124,012.28 1 2011 3 2011 65 EPS 2 EPS 3 2011 EPS 2 5,268.37 72,562.04 2010 69,490 9,538.30 6,533.09 3,005.21 3()()1 2011 3 24 2011 3 26 2011 2011 4 26 2011 4 27 2011 2011 7 20 2011 7 21 2011 7 29 2011 7 30 2011 25 2011 2011 8 16 2011 8 17 2011 2011 9 5 2011 9 6 2011 2011 9 9 2011 9 10 2011 2011 10 25 2011 10 26 2011 2011 11 4 2011 11 5 2011 2011 12 1 2011 12 2 2 2010 10 3.00,2011 4 15 2010 2011 6 15 3 2011 2011 2011 1 32000010 040 2 321000190004 320000010047 2011 2011 10 17 12 4500 2011 26 1 2011 10 17 2012 1 16 2 2011 10 17 2011 10 30 1 9 10 3 2011 12 31 2012 1 1 4 2012 1 29 2012 2 25 5 2012 1 16 2011 6 2012 2 20 2012 3 8 1 2012 2 20 2 2012 2 20 3 2012 2 21 2011 4 2012 2 24 7 2012 3 8 1 2012 1 16 2012 1 16 2012 2 21-3 6 2012 3 6 2012 3 8 2 1 2011 2011 2011 27 2 3 4 5 2011 4 2012 30%5 2010 6 7 2011 2011 28 8,:1.40;2.;3.50 30%2010 10 3.00,2011 4 15 2010 2011 6 15 2012 00199 2011 102,041,418.45 10%10,204,141.84 282,942,906.57 2011 4 243,026,821.80 131,753,361.38 10 1.50,10 10()10(%)2008 2.30 15,527 10,531.23 147.44 2009 2.50 16,877 35,515.04 47.52 2010 3.00 2 24,303 23,125.30 105.09()2011 29 6 1 2010 2 3 2010 1 2011 1 2011 1 1 2011 1()()2008()()()()()1 2011 30 2:27.17%3,000 0 14%3,363 213()1:(%)6,579.92 1.38 967.69 4.26 1,012.82 52.64 2 2011 7 20 2011 SM 2,416 2011 10 25 2011 EPS 1,653()1 10 10(1)(2)(3)2011 31 2 3()1():900,000 13()()1 2010 5 4 2010452 720 100 72,000 5 2010 5 4 2015 5 4 0.5%0.8%1.1%1.4%1.7%21.11/2011 9 6 2011 11 22 6,938,060 2011 12 15 2 2012 1 19 1000 51%3 2011 5 4 Calorifer AG EB-10553 EB-10554 Calorifer AG,1,551,268.10 2012 2 17 Calorifer AG Calorifer AG 5,268,840.84 401,354.22()2011 32 91,841.82 Calorifer AG 1,510,636()2011 1 15 http:/2011 2 17 http:/2010 2011 3 26 http:/2011 3 26 http:/2011 3 26 http:/2010 2011 3 26 http:/2011 3 26 http:/2011 3 26 http:/2011 4 6 http:/2010 2011 4 8 http:/2010 2011 4 18 http:/2011 4 18 http:/2010 2011 4 18 http:/2011 4 27 http:/2011 2011 4 27 http:/2011 5 27 http:/2010 2011 5 30 http:/2010 2011 6 3 http:/2011 6 3 http:/2011 33 2011 6 28 http:/2011 7 2 http:/2011 7 2 http:/2010 7.2 2011 2011 7 2 http:/2011 7 6 http:/2011 7 8 http:/2011 2011 7 21 http:/2011 7 21 http:/2011 7 21 http:/2011 7 30 http:/2011 7 30 http:/2011 2011 7 30 http:/2011 2011 8 9 http:/2011 8 15 http:/2011 2011 8 17 http:/2011 8 17 http:/2011 2011 8 17 http:/2011 2011 2011 8 17 http:/2011 8 17 http:/2011 2011 8 26 http:/2011 2011 9 3 http:/2011 34 2011 2011 9 3 http:/2011 9 6 http:/2011 2011 2011 9 6 http:/2011 9 7 http:/2011 9 8 http:/2011 9 9 http:/2011 2011 2011 9 10 http:/2011 2011 9 10 http:/2011 2011 9 22 http:/2011 9 23 http:/2011 2011 9 30 http:/2011 9 30 http:/2011 2011 9 30 http:/2011 10 11 http:/2011 10 17 http:/2011 10 26 http:/2011 2011 10 26 http:/2011 10 26 http:/2011 2011 2011 11 5 http:/2011 11 5 http:/2011 35 2011 11 5 http:/2011 2011 11 14 http:/2011 11 19 http:/2011 2011 11 22 http:/2011 11 22 http:/2011 2011 11 22 http:/2011 11 23 http:/2011 11 30 http:/2011 12 2 http:/2011 12 8 http:/2011 12 12 http:/2011 2011 12 24 http:/2011 12 28 http:/()2011 12 31 2011 1 2 2011 36 2011 12 31 2011 2011 3 8()