% 10.2% 12.2% % NNP - Owner of the parent 59.1% 63.1% 61.7% 64.2% Remark: * Normalized net profit = Net profit – Unrealized gain / (loss) from FX – Non-recurring income / (expense) B.GRIMM POWER PUBLIC

size of net profit from operation criteria 6.55% Remark: Reference from net profit of NYKT and the Company during the last 4 quarters since1 October 2017- 30 September 2018 3. Total value of

(%) 9.9% 9.9% 12.2% 7.7% % NNP - Owner of the parent 59.4% 61.3% 64.2% 56.8% Remark: * Normalized net profit = Net profit – Unrealized gain / (loss) from FX – Non-recurring income / (expense) B.GRIMM POWER

Statement of Financial Position Total assets 63,394,256.67 Total liabilities 10,558,399.81 Total shareholders’ equity 52,835,856.86 Remark: The foregoing information represents information of GSG’s financial

late 3Q2018 and Dusit Suites Hotel Ratchadamri Bangkok in 2Q19. • Owned hotels Remark: The statistics does not include Dusit Thani Bangkok and Dusit Suites Ratchadamri, Bangkok. Revenue from owned hotels

Elite Havens in late 3Q2018 and Dusit Suites Hotel Ratchadamri Bangkok in 2Q19.  Owned hotels Remark: The statistics does not include Dusit Thani Bangkok and Dusit Suites Ratchadamri, Bangkok. Revenue

% 51.4% 58.9% Remark: * EBITDA = Earnings before Interest, Taxes, Depreciation and Amortization - Non-operating income / (expense) ** Normalized net profit = Net profit – Unrealized gain / (loss) from FX

Operating Profit Margin 4 (%) 8.71 10.04 Net Profit Margin 5 (%) 6.51 7.70 Debt/Equity Ratio 6 (times) 0.43 0.38 Net Debt/Equity Ratio 7 (times) 0.25 0.25 Remark: 1) Current Ratio = Current Assets / Current

30 70 233.3% Total 1,646 2,695 -1,049 -38.9% 34 371 -337 -90.8% Change Change Dusit Thani PLC Management Discussion and Analysis For 2Q20 and 6M20 P a g e | 3 Owned Hotels Remark: The statistics does

Date Amount Average Price (baht) The methods of Acquisition/Disposition Remark VIBHAVADI MEDICAL CENTER PUBLIC COMPANY LIMITED (VIBHA) Major General SURIYA PHALAKORNKUL Spouse / Cohabiting Couple