% Core EPS after PERP Interest (THB) 0.85 0.67 1.31 (35)% 3.67 3.86 (5)% Core EBITDA/ton ($) 115 102 153 (25)% 119 132 (10)% Operating Cash Flow5 385 261 222 73% 1,172 855 37% Net Debt to Equity (times
after Tax and NCI4 128 121 175 (27)% 741 540 37% Core Net Profit after Tax and NCI (THBm) 4,042 3,974 5,529 (27)% 24,002 17,783 35% Core EPS after PERP Interest (THB) 0.67 0.66 0.99 (32)% 4.12 3.26 26
Net Profit after Tax and NCI4 128 121 175 (27)% 741 540 37% Core Net Profit after Tax and NCI (THBm) 4,042 3,974 5,529 (27)% 24,002 17,783 35% Core EPS after PERP Interest (THB) 0.67 0.66 0.99 (32
65% 738 532 39% Core Net Profit after Tax and NCI ($m) 175 117 95 85% 540 334 62% Core Net Profit after Tax and NCI (THBm) 5,529 3,867 3,322 66% 17,783 11,759 51% Core EPS after PERP Interest (THB)5
the stated policy of 30% of net profits. TRIS has reaffirmed IVL’s AA- rating after the announcement of the Spindletop (Huntsman EO & PO assets) acquisition. Perpetual debenture was refinanced at 200
Net operating debt to equity at 0.61 times with strong operating cash flow. Dividend payout remain much higher than its stated policy of 30% of net profits. Perpetual debenture of THB 15b refinanced at
59 (40)% (38)% Core EBIT 141 148 231 (5)% (39)% Core Net Profit after Tax and NCI4 82 50 159 64% (48)% Core Net Profit after Tax and NCI (THB m) 2,609 1,562 5,027 67% (48)% Core EPS after PERP Interest
) 1,562 156 4,042 903% (61)% Core EPS after PERP Interest (THB) 0.25 (0.01) 0.67 +0.25 (0.43) Core EBITDA/T ($) 92 70 102 32% (10)% Operating Cash Flow5 340 265 261 28% 30% Net Operating Debt to Equity
after Tax and NCI (THB M) 3,769 3,322 2,960 27% 12,568 7,336 71% Core EPS after PERP Interest (THB) 0.73 0.64 0.56 30% 2.39 1.31 83% (2) Reported EPS after PERP Interest (THB) 0.56 0.87 1.18 (53)% 2.59
and NCI (THB M) 4,618 3,769 2,864 61% 14,322 8,549 68% Core EPS after PERP Interest (THB) 0.86 0.73 0.54 59% 2.72 1.56 75% (2) Reported EPS after PERP Interest (THB) 0.64 0.56 0.61 6% 2.62 2.59 1% Core