Cannot be calculated as there is no share issuance Calculation details of the transaction size of the investment in Target Group Hotels and Resorts Basis of calculation Transaction size 1. Net tangible

per share amounting to Baht 1,872,876,000 or 56% of the net profit of the company. The dividend yield is 2.14% per share, compared to the share price Baht 58.50 at the end of the year. The dividend

assets are non-liquid land and property, which are typically more difficult to manage than other assets, KBank introduced Property and Land Credit for Investment – specifically designed for this customer

capital by Baht 89,200,714 from the existing Baht 259,250,000 to Baht 170,049,286, by means of reduction of 89,200,714 unissued shares of the Company at a par value of Baht 1.00 per share, reserved for the

- 4 (63) Add: Gain on disposal of PPE (0) (2) (0) Less: Loss on written-off of PPE 0 4 1 Add: Expense related to defined benefit plans, unrealized items, share of JV, provisions etc. (3) 7 57 Add

investors. However, the underwriter is required to purchase those shares at a later date, resulting in higher demand when share price is below initial public offering price. In contrary, higher number of

income 7,812 5,611 6,213 26% 24,839 20,764 20% Share of profit/(loss) from JV (42) (45) 146 (129)% (160) (1) 22,634% Extraordinary income/ (expenses) 3 (194) 5,691 (27) 624% 4,037 3,036 33% Net interest

(82%) 14,625 34,703 (58%) Share of profit/(loss) from JV (5) (5) 479 (101%) (68) 599 (111%) Extraordinary income/ (expenses)3 (218) (193) (243) (11%) 948 5,787 (84%) Net interest (1,307) (1,494) (1,036

% (25)% Depreciation and amortization 5,228 4,880 4,309 7% 21% Operating income 1,203 1,185 4,306 1% (72)% Share of profit/(loss) from JV 66 15 (5) 339% - Extraordinary income/ (expenses)3 14 1,630 (193

% Foreign exchange gain (loss) (362) 74 99 (588)% (466)% EBITDA 6,066 5,486 8,393 11% (28)% Depreciation and amortization 4,880 4,464 3,986 9% 22% Operating income 1,185 1,022 4,407 16% (73)% Share of profit