| /s/ Merle Allan Hinrich | |
| Merle Allan Hinrich Executive Chairman of the Board of Directors and Director |
|
| /s/ Chan Hoi Ching | |
| Chan Hoi Ching Secretary |
|
| | | | | 1 | | | |
| | | | | 7 | | | |
| | | | | 16 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 43 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 62 | | | |
| | | | | 65 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
| | | | | A-1 | | | |
| | | | | B-1-1 | | | |
| | | | | B-2-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | |
| | | |
Discounted Cash Flow
|
| |
Selected Comparable Companies /
Selected Comparable Transactions(1) |
|
| Exhibitions | | | Implied Exhibitions segment enterprise value of $81.2mm – $125.0mm | | |
2016 Exhibitions Adjusted EBITDA(2) of $12.8mm
Applied EBITDA multiple of 11.1x – 13.8x(3)
Implied Exhibitions segment enterprise value of $142.9mm – $177.2mm
|
|
| OOM | | | Implied OOM segment enterprise value of $56.3mm – $86.9mm | | |
2016 OOM Revenue of $58.3mm
Applied revenue multiple(4) of 0.4x – 1.5x
Implied OOM segment enterprise value(3) of $22.8mm – $87.5mm
|
|
| Properties | | | $175.7mm tax-effected net proceeds to the shareholders(5) | | | ||
|
Combined Enterprise Value
|
| | $313.2mm – $387.6mm | | | $341.4mm – $440.4mm | |
| Implied Equity Value | | | Implied equity value of $355.1mm – $429.6mm | | | Implied equity value of $383.4mm – $482.4mm | |
| Implied Per Share Value(6) | | | $13.74 – $16.62 | | | $14.83 – $18.66 | |
| | |
# of
Transactions |
| |
Offer Premium
|
| |
Implied Equity Value Per Share
|
| |||||||||||||||||||||||||||||||||
| | |
1 Day Prior
|
| |
7 Days Prior
|
| |
30 Days Prior
|
| |
1 Day Prior
|
| |
7 Days Prior
|
| |
30 Days Prior
|
| ||||||||||||||||||||||||
25th PCTL
|
| | | | | | | | | | 11.5% | | | | | | 13.5% | | | | | | 16.5% | | | | | $ | 13.38 | | | | | $ | 13.62 | | | | | $ | 13.98 | | |
Medium
|
| | | | 595 | | | | | | 22.3% | | | | | | 25.5% | | | | | | 29.2% | | | | | $ | 14.68 | | | | | $ | 15.06 | | | | | $ | 15.50 | | |
75th PCTL
|
| | | | | | | | | | 39.4% | | | | | | 41.1% | | | | | | 45.4% | | | | | $ | 16.73 | | | | | $ | 16.93 | | | | | $ | 17.44 | | |
| | |
# of
Transactions |
| |
Offer Premium
|
| |
Implied Equity Value Per Share
|
| |||||||||||||||||||||||||||||||||
| | |
1 Day Prior
|
| |
7 Days Prior
|
| |
30 Days Prior
|
| |
1 Day Prior
|
| |
7 Days Prior
|
| |
30 Days Prior
|
| ||||||||||||||||||||||||
25th PCTL
|
| | | | | | | | | | 17.4% | | | | | | 15.7% | | | | | | 17.4% | | | | | $ | 14.09 | | | | | $ | 13.88 | | | | | $ | 14.09 | | |
Medium
|
| | | | 91 | | | | | | 23.5% | | | | | | 27.8% | | | | | | 25.6% | | | | | $ | 14.82 | | | | | $ | 15.34 | | | | | $ | 15.07 | | |
75th PCTL
|
| | | | | | | | | | 37.7% | | | | | | 46.5% | | | | | | 47.7% | | | | | $ | 16.53 | | | | | $ | 17.58 | | | | | $ | 17.69 | | |
| | |
Fiscal Year Ending December 31
|
| |||||||||||||||||||||||||||
($ in millions except percentage)
|
| |
2017E
|
| |
2018E
|
| |
2019E
|
| |
2020E
|
| |
2021E
|
| |||||||||||||||
Revenues
|
| | | | 93.6 | | | | | | 96.1 | | | | | | 100.3 | | | | | | 105.1 | | | | | | 109.0 | | |
Growth
|
| | | | 1.3% | | | | | | 2.7% | | | | | | 4.4% | | | | | | 4.7% | | | | | | 3.8% | | |
Adj. EBITDA(1)
|
| | | | 11.7 | | | | | | 12.2 | | | | | | 12.4 | | | | | | 13.6 | | | | | | 14.3 | | |
% of revenue
|
| | | | 12.5% | | | | | | 12.7% | | | | | | 12.3% | | | | | | 13.0% | | | | | | 13.1% | | |
Adj. EBIT(2)
|
| | | | 9.3 | | | | | | 9.8 | | | | | | 9.9 | | | | | | 11.2 | | | | | | 11.9 | | |
% of revenue
|
| | | | 9.9% | | | | | | 10.2% | | | | | | 9.9% | | | | | | 10.7% | | | | | | 10.9% | | |
Depreciation & Amortization
|
| | | | 2.5 | | | | | | 2.5 | | | | | | 2.5 | | | | | | 2.5 | | | | | | 2.5 | | |
Capital Expenditures
|
| | | | -2.0 | | | | | | -0.8 | | | | | | -0.8 | | | | | | -0.8 | | | | | | -0.8 | | |
| | |
Fiscal Year Ending December 31
|
| |||||||||||||||||||||||||||
($ in millions except percentage)
|
| |
2017E
|
| |
2018E
|
| |
2019E
|
| |
2020E
|
| |
2021E
|
| |||||||||||||||
Revenues
|
| | | | 53.1 | | | | | | 51.9 | | | | | | 53.0 | | | | | | 55.6 | | | | | | 58.4 | | |
Growth
|
| | | | -9.0% | | | | | | -2.2% | | | | | | 2.0% | | | | | | 5.0% | | | | | | 5.0% | | |
Adj. EBITDA(1)
|
| | | | 7.2 | | | | | | 7.8 | | | | | | 8.0 | | | | | | 8.5 | | | | | | 9.0 | | |
% of revenue
|
| | | | 13.5% | | | | | | 15.0% | | | | | | 15.1% | | | | | | 15.2% | | | | | | 15.4% | | |
Adj. EBIT(2)
|
| | | | 6.0 | | | | | | 6.6 | | | | | | 6.9 | | | | | | 7.4 | | | | | | 7.9 | | |
% of revenue
|
| | | | 11.4% | | | | | | 12.8% | | | | | | 13.0% | | | | | | 13.2% | | | | | | 13.5% | | |
Depreciation & Amortization
|
| | | | 1.1 | | | | | | 1.1 | | | | | | 1.1 | | | | | | 1.1 | | | | | | 1.1 | | |
Capital Expenditures
|
| | | | -1.8 | | | | | | -1.0 | | | | | | -1.0 | | | | | | -1.0 | | | | | | -1.0 | | |
| | |
Closing Price per Share
|
| |||||||||
| | |
High
(US$) |
| |
Low
(US$) |
| ||||||
Fiscal Year Ended December 31, 2014 | | | | ||||||||||
First Quarter
|
| | | $ | 8.96 | | | | | $ | 6.35 | | |
Second Quarter
|
| | | | 9.13 | | | | | | 7.81 | | |
Third Quarter
|
| | | | 8.24 | | | | | | 6.71 | | |
Fourth Quarter
|
| | | | 7.37 | | | | | | 6.11 | | |
Fiscal Year Ended December 31, 2015 | | | | ||||||||||
First Quarter
|
| | | $ | 6.39 | | | | | $ | 5.16 | | |
Second Quarter
|
| | | | 6.97 | | | | | | 5.23 | | |
Third Quarter
|
| | | | 8.80 | | | | | | 6.27 | | |
Fourth Quarter
|
| | | | 9.37 | | | | | | 6.78 | | |
Fiscal Year Ending December 31, 2016 | | | | ||||||||||
First Quarter
|
| | | $ | 8.16 | | | | | $ | 6.68 | | |
Second Quarter
|
| | | | 9.35 | | | | | | 8.08 | | |
Third Quarter
|
| | | | 9.26 | | | | | | 7.95 | | |
Fourth Quarter
|
| | | | 9.20 | | | | | | 7.85 | | |
Fiscal Year Ending December 31, 2017 | | | | ||||||||||
First Quarter
|
| | | $ | 9.20 | | | | | $ | 8.05 | | |
Second Quarter (through June 16, 2017)
|
| | | | 21.45 | | | | | | 8.40 | | |
Name
|
| |
Address
|
|
Ed Huang | | | c/o The Blackstone Group (HK) Limited, Two, International Finance Centre, Suite 901, 9th Floor, 8, Finance Street, Central, Hong Kong | |
Alex Yang | | | c/o The Blackstone Group (HK) Limited, Two, International Finance Centre, Suite 901, 9th Floor, 8, Finance Street, Central, Hong Kong | |
Tim Wang | | | c/o The Blackstone Group (HK) Limited, Two, International Finance Centre, Suite 901, 9th Floor, 8, Finance Street, Central, Hong Kong | |
| | |
Shares Beneficially Owned
|
| |||||||||
Name
|
| |
Number
|
| |
Percent
|
| ||||||
OFFICERS AND DIRECTORS | | | | ||||||||||
Merle Allan Hinrich
|
| | | | 15,725,904(1) | | | | | | 64.86% | | |
Eddie Heng Teng Hua
|
| | | | * | | | | | | * | | |
Sarah Benecke
|
| | | | * | | | | | | * | | |
David Fletcher Jones
|
| | | | * | | | | | | * | | |
Funmibi Chima
|
| | | | * | | | | | | * | | |
Michael J. Scown
|
| | | | * | | | | | | * | | |
Craig Pepples
|
| | | | * | | | | | | * | | |
Lai Sau Kam Connie
|
| | | | * | | | | | | * | | |
Peter Martin Zapf
|
| | | | * | | | | | | * | | |
Brent Barnes
|
| | | | * | | | | | | * | | |
All Officers and Directors as a Group
|
| | | | 16,249,481 | | | | | | 67.01% | | |
PRINCIPAL SHAREHOLDER | | | | ||||||||||
Merle Allan Hinrich
|
| | | | 15,725,904 | | | | | | 64.86% | | |
York Lion, L.P. et al.
|
| | | | 2,434,649(2) | | | | | | 10.04% | | |
Mario J. Gabelli(3)
|
| | | | 1,199,051 | | | | | | 4.95% | | |
1. |
(1) |
In these Bye-Laws unless the context otherwise requires — |
4. |
(1) |
Subject to the Companies Acts, any preference shares may, with the sanction of a resolution of the Board, be issued on terms: |
49. |
(1) |
The Board shall convene and the Company shall hold general meetings as Annual General Meetings in accordance with the requirements of the Companies Acts at such times and places as the Board shall appoint. The Board may, whenever it thinks fit, and shall, when requisitioned by shareholders pursuant to the provisions of the Companies Acts, convene general meetings other than Annual General Meetings which shall be called Special General Meetings. |
53. |
(1) |
The provisions of this Bye-Law shall apply if any general meeting is convened at or adjourned to more than one place. |
(2) |
(i) |
notice of any intention to nominate a person for election as a Director to be presented by a shareholder at an Annual General Meeting (a “Shareholder Notice”) shall be delivered to the Secretary of the Company at the registered office of the Company not less than ninety nor more than one hundred and twenty days prior to the first anniversary date of the Annual General Meeting for the preceding year; provided, however, that if and only if the Annual General Meeting is not scheduled to be held within a period that commences thirty days before and ends thirty days after such anniversary date (an Annual General Meeting date outside such period being referred to herein as an “Other |
97. |
(1) |
A Director may hold any other office or place of profit with the Company (except that of auditor) in conjunction with his office of Director for such period and upon such terms as the Board may determine, and may be paid such extra remuneration therefor (whether by way of salary, commission, participation in profits or otherwise) as the Board may determine, and such extra remuneration shall be in addition to any remuneration provided for by or pursuant to any other Bye-Law. |
101. |
(1) |
The Board may (by establishment of or maintenance of schemes or otherwise) provide benefits, whether by the payment of gratuities or pensions or by insurance or otherwise, for any past or present Director or employee of the Company or any of its subsidiaries or any body corporate associated with, or any business acquired by, any of them, and for any member of his family (including a spouse and a former spouse) or any person who is or was dependent on him, and may (as well before as after he ceases to hold such office or employment) contribute to any fund and pay premiums for the purchase or provision of any such benefit. |
125. |
(1) |
The Seal shall consist of a circular metal device with the name of the Company around the outer margin thereof and the country and year of incorporation across the centre thereof. Should the Seal not have been received at the Registered Office in such form at the date of adoption of this Bye-Law then, pending such receipt, any document requiring to be sealed with the Seal shall be sealed by affixing a red wafer seal to the document with the name of the Company, and the country and year of incorporation type written across the centre thereof. |
145. |
(1) |
The Company shall be entitled to sell, at the best price reasonably obtainable, the shares of a Shareholder or the shares to which a person is entitled by virtue of transmission on death, bankruptcy, or otherwise by operation of law if and provided that:— |
164. |
(1) |
The matters to be considered and brought before any Annual or Special General Meeting of Shareholders of the Company shall be limited to only such matters, including the nomination and election of directors, as shall be brought properly before such meeting in compliance with the procedures set forth in this Bye-Law and Bye-Law 86. |
| | |
Page
|
| |||
Article I
Defined Terms |
| ||||||
| | | | B-1-2 | | | |
| | | | B-1-10 | | | |
Article II
THE AMALGAMATION |
| ||||||
| | | | B-1-10 | | | |
| | | | B-1-10 | | | |
| | | | B-1-10 | | | |
| | | | B-1-11 | | | |
| | | | B-1-11 | | | |
| | | | B-1-11 | | | |
Section 2.07
Effects of the Amalgamation11
|
| | |||||
Article III
Conversion of securities; AMALGAMATION CONSIDERATION |
| ||||||
| | | | B-1-12 | | | |
| | | | B-1-12 | | | |
| | | | B-1-12 | | | |
| | | | B-1-13 | | | |
Article IV
REPRESENTATIONS AND WARRANTIES OF THE COMPANY |
| ||||||
| | | | B-1-15 | | | |
| | | | B-1-15 | | | |
| | | | B-1-15 | | | |
| | | | B-1-16 | | | |
| | | | B-1-16 | | | |
| | | | B-1-17 | | | |
| | | | B-1-17 | | | |
| | | | B-1-18 | | | |
| | | | B-1-19 | | | |
| | | | B-1-19 | | | |
| | | | B-1-20 | | | |
| | | | B-1-20 | | | |
| | | | B-1-21 | | | |
| | | | B-1-21 | | | |
| | | | B-1-22 | | | |
| | | | B-1-23 | | | |
| | | | B-1-23 | | | |
| | | | B-1-24 | | | |
| | | | B-1-24 | | |
| | |
Page
|
| |||
| | | | B-1-24 | | | |
| | | | B-1-24 | | | |
Article V
REPRESENTATIONS AND WARRANTIES OF PARENT AND AMALGAMATION SUB |
| ||||||
| | | | B-1-24 | | | |
| | | | B-1-25 | | | |
| | | | B-1-25 | | | |
| | | | B-1-26 | | | |
| | | | B-1-26 | | | |
| | | | B-1-26 | | | |
| | | | B-1-27 | | | |
| | | | B-1-27 | | | |
| | | | B-1-27 | | | |
| | | | B-1-27 | | | |
| | | | B-1-27 | | | |
| | | | B-1-27 | | | |
| | | | B-1-28 | | | |
| | | | B-1-28 | | | |
| | | | B-1-28 | | | |
| | | | B-1-28 | | | |
Article VI
CONDUCT OF BUSINESS PENDING THE AMALGAMATION |
| ||||||
| | | | B-1-28 | | | |
| | | | B-1-30 | | | |
| | | | B-1-30 | | | |
| | | | B-1-30 | | | |
Article VII
ADDITIONAL AGREEMENTS |
| ||||||
| | | | B-1-31 | | | |
| | | | B-1-31 | | | |
| | | | B-1-32 | | | |
| | | | B-1-33 | | | |
| | | | B-1-36 | | | |
| | | | B-1-37 | | | |
| | | | B-1-37 | | | |
| | | | B-1-39 | | | |
| | | | B-1-40 | | | |
| | | | B-1-41 | | | |
| | | | B-1-41 | | | |
| | | | B-1-41 | | |
| | |
Page
|
| |||
| | | | B-1-41 | | | |
| | | | B-1-41 | | | |
| | | | B-1-41 | | | |
| | | | B-1-42 | | | |
| | | | B-1-42 | | | |
Article VIII
CONDITIONS TO THE AMALGAMATION |
| ||||||
| | | | B-1-42 | | | |
| | | | B-1-42 | | | |
| | | | B-1-43 | | | |
| | | | B-1-43 | | | |
Article IX
TERMINATION, AMENDMENT AND WAIVER |
| ||||||
| | | | B-1-43 | | | |
| | | | B-1-43 | | | |
| | | | B-1-44 | | | |
| | | | B-1-44 | | | |
| | | | B-1-44 | | | |
| | | | B-1-45 | | | |
| | | | B-1-45 | | | |
Article X
GENERAL PROVISIONS |
| ||||||
| | | | B-1-46 | | | |
| | | | B-1-46 | | | |
| | | | B-1-48 | | | |
| | | | B-1-48 | | | |
| | | | B-1-48 | | | |
| | | | B-1-48 | | | |
| | | | B-1-49 | | | |
| | | | B-1-49 | | | |
| | | | B-1-50 | | | |
| | | | B-1-50 | | | |
| | | | B-1-50 | | | |
| | | | B-1-50 | | | |
| | | | B-1-51 | | |
Name
|
| |
Address
|
|
Ed Huang | | | c/o The Blackstone Group (HK) Limited, Two International Finance Centre, Suite 901, 9th Floor, 8 Finance Street, Central, Hong Kong | |
Alex Yang | | | c/o The Blackstone Group (HK) Limited, Two International Finance Centre, Suite 901, 9th Floor, 8 Finance Street, Central, Hong Kong | |
Tim Wang | | | c/o The Blackstone Group (HK) Limited, Two International Finance Centre, Suite 901, 9th Floor, 8 Finance Street, Central, Hong Kong | |
| | | | GLOBAL SOURCES LTD. | | |||
| | | | By | | |
/s/ Merle A. Hinrich
Name: Merle A. Hinrich
Title: Director |
|
| | | | EXPO HOLDINGS I LTD | | |||
| | | | By | | |
/s/ Christopher Placca
Name: Christopher Placca
Title: Authorized Signatory |
|
| | | | EXPO HOLDINGS II LTD. | | |||
| | | | By | | |
/s/ Christopher Placca
Name: Christopher Placca
Title: Authorized Signatory |
|