UOB-Kay Hian Holdings Ltd
F:4LJ
Cash Flow Statement
Cash Flow Statement
UOB-Kay Hian Holdings Ltd
| Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
15
|
4
|
9
|
38
|
101
|
136
|
157
|
143
|
107
|
89
|
81
|
95
|
93
|
116
|
148
|
145
|
168
|
201
|
239
|
297
|
329
|
308
|
248
|
187
|
125
|
83
|
86
|
114
|
135
|
164
|
161
|
150
|
166
|
165
|
154
|
142
|
109
|
98
|
88
|
84
|
80
|
93
|
111
|
107
|
114
|
94
|
81
|
85
|
89
|
90
|
98
|
97
|
85
|
80
|
71
|
65
|
70
|
77
|
77
|
81
|
90
|
96
|
100
|
98
|
86
|
72
|
65
|
67
|
78
|
134
|
184
|
203
|
174
|
126
|
121
|
143
|
187
|
238
|
255
|
233
|
|
| Depreciation & Amortization |
10
|
13
|
14
|
15
|
15
|
14
|
7
|
11
|
7
|
7
|
5
|
7
|
8
|
8
|
7
|
7
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
5
|
7
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
11
|
12
|
15
|
14
|
17
|
19
|
19
|
19
|
18
|
17
|
17
|
15
|
13
|
12
|
10
|
|
| Other Non-Cash Items |
(5)
|
(20)
|
(23)
|
(25)
|
(32)
|
(36)
|
(36)
|
(41)
|
(33)
|
(31)
|
(34)
|
(33)
|
(37)
|
(41)
|
(58)
|
(61)
|
(60)
|
(68)
|
(61)
|
(76)
|
(83)
|
(94)
|
(100)
|
(76)
|
(63)
|
(26)
|
(19)
|
(34)
|
(1)
|
(8)
|
11
|
8
|
(16)
|
(23)
|
(25)
|
6
|
29
|
25
|
53
|
19
|
10
|
32
|
2
|
29
|
57
|
37
|
62
|
74
|
37
|
21
|
24
|
9
|
48
|
64
|
52
|
49
|
37
|
28
|
22
|
33
|
39
|
46
|
30
|
39
|
40
|
31
|
61
|
44
|
53
|
49
|
59
|
37
|
56
|
44
|
52
|
127
|
71
|
18
|
31
|
60
|
|
| Cash Taxes Paid |
9
|
5
|
6
|
5
|
5
|
4
|
14
|
20
|
19
|
19
|
16
|
18
|
16
|
18
|
16
|
15
|
23
|
22
|
29
|
35
|
33
|
33
|
39
|
40
|
53
|
54
|
40
|
32
|
14
|
12
|
16
|
16
|
19
|
20
|
21
|
22
|
24
|
24
|
22
|
22
|
18
|
18
|
16
|
17
|
14
|
14
|
16
|
15
|
17
|
18
|
16
|
15
|
14
|
13
|
11
|
10
|
12
|
16
|
16
|
16
|
13
|
9
|
10
|
10
|
10
|
11
|
9
|
8
|
8
|
7
|
9
|
19
|
25
|
23
|
19
|
22
|
21
|
17
|
21
|
27
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
4
|
5
|
8
|
10
|
14
|
21
|
27
|
38
|
51
|
49
|
41
|
32
|
14
|
9
|
8
|
5
|
5
|
6
|
7
|
7
|
10
|
12
|
22
|
24
|
31
|
31
|
29
|
27
|
23
|
24
|
25
|
28
|
54
|
44
|
55
|
67
|
37
|
27
|
22
|
8
|
48
|
48
|
48
|
48
|
42
|
41
|
33
|
34
|
32
|
33
|
35
|
36
|
37
|
39
|
42
|
45
|
48
|
52
|
50
|
51
|
37
|
24
|
39
|
56
|
52
|
39
|
38
|
37
|
|
| Change in Working Capital |
(30)
|
(24)
|
(81)
|
(170)
|
(141)
|
(221)
|
9
|
(7)
|
(10)
|
14
|
(86)
|
(139)
|
(101)
|
(165)
|
(126)
|
(82)
|
(198)
|
(147)
|
(160)
|
(173)
|
(150)
|
(106)
|
(350)
|
367
|
1 400
|
728
|
516
|
(907)
|
(704)
|
(730)
|
(295)
|
193
|
(218)
|
(180)
|
(50)
|
341
|
347
|
169
|
164
|
(103)
|
(162)
|
(154)
|
(314)
|
(385)
|
(255)
|
(250)
|
(161)
|
11
|
(109)
|
(1 081)
|
(197)
|
84
|
(241)
|
1 085
|
111
|
58
|
269
|
(37)
|
(70)
|
(257)
|
(207)
|
(394)
|
(350)
|
(138)
|
(374)
|
16
|
190
|
(120)
|
(171)
|
(721)
|
(505)
|
(1 062)
|
(180)
|
1 456
|
607
|
(172)
|
108
|
(181)
|
(389)
|
(298)
|
|
| Cash from Operating Activities |
(10)
N/A
|
(27)
-176%
|
(81)
-195%
|
(143)
-77%
|
(57)
+60%
|
(106)
-87%
|
142
N/A
|
105
-26%
|
71
-32%
|
78
+9%
|
(34)
N/A
|
(72)
-113%
|
(38)
+48%
|
(83)
-122%
|
(29)
+66%
|
9
N/A
|
(87)
N/A
|
(11)
+88%
|
22
N/A
|
50
+130%
|
99
+98%
|
111
+12%
|
(199)
N/A
|
481
N/A
|
1 463
+204%
|
786
-46%
|
585
-26%
|
(825)
N/A
|
(567)
+31%
|
(569)
0%
|
(116)
+80%
|
359
N/A
|
(58)
N/A
|
(28)
+51%
|
89
N/A
|
498
+463%
|
495
-1%
|
301
-39%
|
315
+5%
|
11
-96%
|
(62)
N/A
|
(19)
+70%
|
(191)
-906%
|
(241)
-26%
|
(75)
+69%
|
(109)
-46%
|
(9)
+92%
|
179
N/A
|
26
-85%
|
(960)
N/A
|
(66)
+93%
|
199
N/A
|
(99)
N/A
|
1 238
N/A
|
242
-80%
|
181
-25%
|
384
+113%
|
76
-80%
|
37
-52%
|
(134)
N/A
|
(69)
+49%
|
(243)
-254%
|
(211)
+13%
|
9
N/A
|
(239)
N/A
|
130
N/A
|
329
+154%
|
6
-98%
|
(26)
N/A
|
(522)
-1 925%
|
(243)
+53%
|
(803)
-231%
|
69
N/A
|
1 645
+2 289%
|
798
-51%
|
115
-86%
|
384
+235%
|
91
-76%
|
(92)
N/A
|
6
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(14)
|
(40)
|
(41)
|
(46)
|
(43)
|
(27)
|
(33)
|
(29)
|
(21)
|
(11)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(7)
|
(7)
|
(12)
|
(10)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
|
| Other Items |
(3)
|
(14)
|
(6)
|
(10)
|
11
|
19
|
16
|
17
|
20
|
17
|
20
|
27
|
25
|
31
|
59
|
63
|
46
|
48
|
27
|
22
|
23
|
19
|
10
|
6
|
2
|
(1)
|
0
|
(1)
|
7
|
9
|
9
|
10
|
10
|
9
|
12
|
(3)
|
(17)
|
(17)
|
(28)
|
(13)
|
(15)
|
(33)
|
(22)
|
(21)
|
(12)
|
6
|
3
|
2
|
(8)
|
8
|
7
|
(4)
|
22
|
5
|
7
|
1
|
(15)
|
(15)
|
(15)
|
1
|
1
|
1
|
0
|
1
|
(6)
|
(7)
|
(5)
|
(6)
|
(1)
|
(2)
|
(0)
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(12)
N/A
|
(23)
-94%
|
(14)
+36%
|
(16)
-13%
|
7
N/A
|
16
+138%
|
13
-17%
|
15
+18%
|
17
+11%
|
14
-17%
|
17
+24%
|
24
+36%
|
23
-4%
|
30
+30%
|
57
+92%
|
62
+9%
|
44
-28%
|
46
+4%
|
25
-46%
|
18
-27%
|
19
+3%
|
15
-19%
|
(4)
N/A
|
(34)
-782%
|
(39)
-13%
|
(47)
-20%
|
(43)
+8%
|
(28)
+36%
|
(26)
+6%
|
(20)
+23%
|
(12)
+38%
|
(2)
+87%
|
6
N/A
|
6
+2%
|
9
+54%
|
(6)
N/A
|
(21)
-242%
|
(21)
-3%
|
(31)
-47%
|
(18)
+44%
|
(20)
-12%
|
(38)
-91%
|
(28)
+27%
|
(26)
+5%
|
(17)
+36%
|
2
N/A
|
(0)
N/A
|
(0)
N/A
|
(11)
-3 458%
|
5
N/A
|
3
-40%
|
(7)
N/A
|
18
N/A
|
3
-86%
|
4
+48%
|
(5)
N/A
|
(21)
-359%
|
(20)
+2%
|
(20)
+0%
|
(4)
+81%
|
(4)
-2%
|
(4)
-6%
|
(5)
-17%
|
(2)
+58%
|
(10)
-393%
|
(11)
-5%
|
(12)
-9%
|
(13)
-11%
|
(13)
+1%
|
(13)
+1%
|
(6)
+53%
|
(4)
+30%
|
(3)
+35%
|
(3)
-3%
|
(2)
+32%
|
(2)
-21%
|
(3)
-42%
|
(4)
-24%
|
(4)
-1%
|
(5)
-31%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(10)
|
(10)
|
(4)
|
0
|
0
|
|
| Net Issuance of Debt |
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
359
|
(150)
|
(751)
|
(304)
|
(406)
|
898
|
106
|
299
|
193
|
(330)
|
223
|
123
|
(61)
|
(405)
|
(330)
|
(242)
|
(99)
|
(9)
|
(1)
|
166
|
108
|
387
|
139
|
132
|
38
|
(244)
|
(67)
|
929
|
188
|
(90)
|
287
|
(933)
|
(158)
|
31
|
(174)
|
(28)
|
22
|
147
|
170
|
220
|
348
|
227
|
314
|
60
|
(204)
|
(125)
|
(147)
|
519
|
330
|
731
|
12
|
(1 009)
|
(57)
|
(100)
|
(541)
|
(292)
|
(25)
|
721
|
|
| Cash Paid for Dividends |
(10)
|
0
|
(6)
|
(9)
|
(6)
|
0
|
(41)
|
(41)
|
(41)
|
(41)
|
(44)
|
(44)
|
(44)
|
(44)
|
(49)
|
(58)
|
(58)
|
0
|
(74)
|
(116)
|
(116)
|
0
|
(140)
|
(90)
|
(90)
|
0
|
(54)
|
(54)
|
(54)
|
0
|
(58)
|
(58)
|
(58)
|
0
|
(69)
|
(69)
|
(69)
|
0
|
(47)
|
0
|
(47)
|
0
|
(76)
|
(76)
|
(29)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(21)
|
(21)
|
(20)
|
0
|
(16)
|
(16)
|
(15)
|
0
|
(21)
|
0
|
(21)
|
0
|
(21)
|
(42)
|
(21)
|
(18)
|
(18)
|
(40)
|
(40)
|
(41)
|
(41)
|
(26)
|
(26)
|
(40)
|
(40)
|
(50)
|
|
| Other |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(48)
|
(1)
|
(1)
|
(1)
|
47
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(20)
N/A
|
0
N/A
|
(42)
N/A
|
(2)
+95%
|
(6)
-182%
|
0
N/A
|
(41)
N/A
|
(41)
0%
|
(41)
N/A
|
(41)
N/A
|
(44)
-7%
|
(44)
N/A
|
(44)
N/A
|
(44)
N/A
|
(49)
-13%
|
(58)
-18%
|
(58)
N/A
|
0
N/A
|
(74)
N/A
|
(116)
-57%
|
(116)
N/A
|
(50)
+57%
|
219
N/A
|
(240)
N/A
|
(841)
-251%
|
(393)
+53%
|
(460)
-17%
|
844
N/A
|
52
-94%
|
244
+370%
|
134
-45%
|
(389)
N/A
|
165
N/A
|
65
-60%
|
(130)
N/A
|
(475)
-266%
|
(400)
+16%
|
(312)
+22%
|
(148)
+53%
|
(57)
+61%
|
(49)
+15%
|
118
N/A
|
74
-37%
|
357
+381%
|
109
-70%
|
101
-7%
|
26
-75%
|
(257)
N/A
|
(80)
+69%
|
918
N/A
|
181
-80%
|
(97)
N/A
|
280
N/A
|
(940)
N/A
|
(179)
+81%
|
10
N/A
|
(195)
N/A
|
(50)
+75%
|
5
N/A
|
130
+2 615%
|
153
+17%
|
203
+33%
|
326
+60%
|
204
-37%
|
291
+43%
|
38
-87%
|
(225)
N/A
|
(146)
+35%
|
(168)
-15%
|
501
N/A
|
311
-38%
|
690
+122%
|
(29)
N/A
|
(1 051)
-3 547%
|
(102)
+90%
|
(137)
-34%
|
(578)
-321%
|
(336)
+42%
|
(66)
+80%
|
670
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
5
|
(6)
|
(6)
|
(3)
|
3
|
5
|
7
|
(12)
|
(10)
|
(1)
|
(4)
|
17
|
5
|
(3)
|
(3)
|
(6)
|
(5)
|
1
|
7
|
(2)
|
(3)
|
1
|
(13)
|
(2)
|
3
|
5
|
13
|
11
|
0
|
(8)
|
(13)
|
5
|
(3)
|
(2)
|
9
|
(18)
|
2
|
(4)
|
3
|
(8)
|
14
|
(2)
|
(6)
|
0
|
(35)
|
(2)
|
23
|
32
|
1
|
|
| Net Change in Cash |
(41)
N/A
|
(40)
+3%
|
(137)
-245%
|
(161)
-18%
|
(57)
+65%
|
(97)
-72%
|
114
N/A
|
79
-30%
|
48
-40%
|
51
+7%
|
(60)
N/A
|
(92)
-53%
|
(58)
+37%
|
(97)
-67%
|
(21)
+78%
|
13
N/A
|
(100)
N/A
|
(22)
+78%
|
(27)
-22%
|
(47)
-75%
|
2
N/A
|
76
+3 217%
|
17
-78%
|
207
+1 152%
|
583
+182%
|
346
-41%
|
81
-77%
|
(9)
N/A
|
(541)
-5 982%
|
(344)
+36%
|
5
N/A
|
(26)
N/A
|
107
N/A
|
37
-66%
|
(35)
N/A
|
20
N/A
|
79
+295%
|
(26)
N/A
|
124
N/A
|
(73)
N/A
|
(132)
-81%
|
58
N/A
|
(127)
N/A
|
96
N/A
|
13
-86%
|
(9)
N/A
|
11
N/A
|
(83)
N/A
|
(63)
+24%
|
(31)
+51%
|
115
N/A
|
91
-21%
|
201
+120%
|
287
+43%
|
65
-77%
|
189
+192%
|
174
-8%
|
19
-89%
|
33
+76%
|
(7)
N/A
|
73
N/A
|
(57)
N/A
|
115
N/A
|
208
+80%
|
40
-81%
|
166
+315%
|
74
-56%
|
(151)
N/A
|
(210)
-39%
|
(30)
+86%
|
55
N/A
|
(103)
N/A
|
35
N/A
|
585
+1 556%
|
695
+19%
|
(60)
N/A
|
(198)
-232%
|
(226)
-14%
|
(129)
+43%
|
672
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(18)
N/A
|
(36)
-97%
|
(89)
-145%
|
(149)
-68%
|
(61)
+59%
|
(110)
-79%
|
139
N/A
|
103
-26%
|
68
-33%
|
75
+9%
|
(37)
N/A
|
(75)
-104%
|
(40)
+47%
|
(85)
-115%
|
(31)
+64%
|
7
N/A
|
(88)
N/A
|
(13)
+86%
|
20
N/A
|
47
+136%
|
95
+102%
|
107
+12%
|
(213)
N/A
|
441
N/A
|
1 423
+223%
|
741
-48%
|
541
-27%
|
(852)
N/A
|
(600)
+30%
|
(598)
+0%
|
(138)
+77%
|
348
N/A
|
(62)
N/A
|
(31)
+50%
|
85
N/A
|
495
+483%
|
491
-1%
|
297
-40%
|
312
+5%
|
7
-98%
|
(67)
N/A
|
(23)
+65%
|
(196)
-739%
|
(245)
-25%
|
(80)
+68%
|
(114)
-43%
|
(12)
+90%
|
177
N/A
|
24
-87%
|
(963)
N/A
|
(69)
+93%
|
195
N/A
|
(102)
N/A
|
1 235
N/A
|
239
-81%
|
176
-27%
|
379
+116%
|
70
-81%
|
31
-55%
|
(139)
N/A
|
(73)
+47%
|
(248)
-239%
|
(216)
+13%
|
5
N/A
|
(244)
N/A
|
126
N/A
|
322
+156%
|
(1)
N/A
|
(38)
-6 302%
|
(532)
-1 310%
|
(248)
+53%
|
(809)
-226%
|
64
N/A
|
1 640
+2 474%
|
796
-51%
|
111
-86%
|
380
+241%
|
87
-77%
|
(97)
N/A
|
(0)
+100%
|
|