Chin Hin Group Property Bhd
KLSE:CHGP
Cash Flow Statement
Cash Flow Statement
Chin Hin Group Property Bhd
| 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 | 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 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
19
|
20
|
21
|
22
|
19
|
21
|
22
|
22
|
22
|
25
|
27
|
26
|
25
|
19
|
12
|
(0)
|
(61)
|
(65)
|
(58)
|
(57)
|
0
|
2
|
4
|
3
|
3
|
3
|
3
|
6
|
4
|
2
|
2
|
(1)
|
(8)
|
(9)
|
(8)
|
(7)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(1)
|
1
|
3
|
9
|
8
|
6
|
6
|
6
|
5
|
5
|
6
|
8
|
8
|
10
|
13
|
0
|
18
|
16
|
0
|
12
|
11
|
15
|
0
|
31
|
39
|
38
|
50
|
42
|
48
|
51
|
33
|
47
|
48
|
62
|
|
| Depreciation & Amortization |
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
7
|
0
|
0
|
5
|
8
|
10
|
11
|
8
|
7
|
6
|
6
|
5
|
6
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
3
|
4
|
5
|
5
|
6
|
7
|
8
|
9
|
11
|
9
|
8
|
6
|
4
|
|
| Other Non-Cash Items |
(5)
|
(3)
|
(3)
|
(3)
|
1
|
4
|
5
|
6
|
4
|
10
|
12
|
13
|
5
|
13
|
11
|
14
|
37
|
45
|
43
|
46
|
5
|
12
|
12
|
6
|
6
|
5
|
3
|
3
|
3
|
3
|
3
|
6
|
13
|
13
|
12
|
12
|
6
|
5
|
5
|
5
|
2
|
2
|
2
|
1
|
3
|
3
|
2
|
2
|
2
|
(2)
|
(2)
|
(1)
|
(3)
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
1
|
(0)
|
(2)
|
1
|
(2)
|
(3)
|
(7)
|
(7)
|
(15)
|
(14)
|
(11)
|
(17)
|
(16)
|
(22)
|
(16)
|
(17)
|
(3)
|
11
|
18
|
|
| Cash Taxes Paid |
2
|
3
|
3
|
4
|
4
|
5
|
5
|
6
|
6
|
7
|
6
|
8
|
9
|
8
|
9
|
8
|
8
|
5
|
3
|
3
|
(4)
|
(4)
|
(4)
|
(4)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
6
|
8
|
10
|
8
|
8
|
7
|
7
|
8
|
9
|
13
|
16
|
17
|
15
|
12
|
11
|
|
| Cash Interest Paid |
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
7
|
8
|
9
|
9
|
8
|
8
|
12
|
10
|
9
|
11
|
8
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
3
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
8
|
4
|
5
|
7
|
16
|
19
|
19
|
29
|
21
|
20
|
20
|
11
|
|
| Change in Working Capital |
(25)
|
(30)
|
(38)
|
(45)
|
(68)
|
(59)
|
(35)
|
(36)
|
(16)
|
(26)
|
(53)
|
(47)
|
(68)
|
(55)
|
(40)
|
(26)
|
9
|
22
|
18
|
23
|
25
|
28
|
26
|
19
|
11
|
0
|
(7)
|
(9)
|
(7)
|
(4)
|
(0)
|
4
|
14
|
15
|
12
|
8
|
(11)
|
(13)
|
(13)
|
(12)
|
(2)
|
2
|
6
|
7
|
2
|
1
|
4
|
8
|
10
|
7
|
(10)
|
(23)
|
(28)
|
(32)
|
(20)
|
(12)
|
(16)
|
(15)
|
(11)
|
(17)
|
(24)
|
(28)
|
(46)
|
(48)
|
(46)
|
(37)
|
(28)
|
(126)
|
(131)
|
(114)
|
(161)
|
(26)
|
(51)
|
(86)
|
(70)
|
(180)
|
(203)
|
(304)
|
(353)
|
(295)
|
(61)
|
(38)
|
(155)
|
|
| Cash from Operating Activities |
(9)
N/A
|
(13)
-52%
|
(19)
-44%
|
(26)
-33%
|
(46)
-79%
|
(34)
+26%
|
(9)
+74%
|
(8)
+13%
|
13
N/A
|
8
-35%
|
(13)
N/A
|
(8)
+38%
|
(31)
-265%
|
(22)
+27%
|
(17)
+24%
|
(12)
+28%
|
(5)
+61%
|
2
N/A
|
2
+16%
|
12
+415%
|
37
+200%
|
41
+11%
|
41
+1%
|
34
-16%
|
27
-20%
|
17
-37%
|
10
-42%
|
7
-28%
|
6
-22%
|
8
+37%
|
10
+29%
|
14
+41%
|
25
+77%
|
24
-3%
|
21
-12%
|
17
-18%
|
(1)
N/A
|
(4)
-368%
|
(4)
0%
|
(4)
-6%
|
6
N/A
|
10
+74%
|
13
+35%
|
14
+5%
|
7
-48%
|
6
-16%
|
8
+40%
|
10
+14%
|
11
+15%
|
8
-29%
|
(7)
N/A
|
(17)
-148%
|
(19)
-9%
|
(20)
-9%
|
(10)
+53%
|
(2)
+80%
|
(6)
-205%
|
(6)
-6%
|
(3)
+55%
|
(7)
-141%
|
(10)
-51%
|
(13)
-36%
|
(29)
-113%
|
(28)
+1%
|
(26)
+8%
|
(18)
+31%
|
(13)
+30%
|
(114)
-803%
|
(119)
-4%
|
(104)
+13%
|
(150)
-45%
|
(14)
+91%
|
(30)
-123%
|
(55)
-83%
|
(37)
+32%
|
(141)
-276%
|
(169)
-20%
|
(269)
-59%
|
(307)
-14%
|
(270)
+12%
|
(9)
+97%
|
28
N/A
|
(71)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(7)
|
(7)
|
(13)
|
(21)
|
(19)
|
(18)
|
(15)
|
(15)
|
(17)
|
(19)
|
(16)
|
(15)
|
(15)
|
(14)
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(4)
|
(8)
|
(11)
|
(13)
|
(12)
|
(3)
|
(1)
|
(0)
|
3
|
(3)
|
(2)
|
5
|
(2)
|
(1)
|
(1)
|
(8)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(5)
|
(7)
|
(6)
|
(9)
|
(15)
|
(17)
|
(16)
|
(16)
|
(11)
|
(9)
|
(8)
|
(4)
|
(4)
|
|
| Other Items |
4
|
4
|
5
|
1
|
1
|
0
|
(0)
|
(0)
|
(9)
|
(10)
|
(8)
|
(7)
|
2
|
4
|
12
|
11
|
22
|
12
|
12
|
13
|
5
|
2
|
1
|
5
|
2
|
5
|
8
|
11
|
14
|
11
|
9
|
3
|
(4)
|
(4)
|
(10)
|
(4)
|
27
|
31
|
37
|
29
|
0
|
(4)
|
(4)
|
(3)
|
0
|
1
|
1
|
1
|
1
|
23
|
23
|
22
|
23
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(35)
|
(32)
|
(32)
|
(32)
|
4
|
1
|
1
|
2
|
(18)
|
(17)
|
(18)
|
(18)
|
3
|
(38)
|
(56)
|
(60)
|
(70)
|
(31)
|
(12)
|
39
|
30
|
46
|
48
|
(2)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(3)
-344%
|
(2)
+24%
|
(11)
-443%
|
(20)
-79%
|
(18)
+9%
|
(18)
+3%
|
(16)
+12%
|
(23)
-49%
|
(27)
-16%
|
(27)
-1%
|
(22)
+18%
|
(13)
+42%
|
(11)
+17%
|
(2)
+80%
|
3
N/A
|
18
+565%
|
13
-28%
|
7
-42%
|
8
+11%
|
4
-55%
|
2
-54%
|
1
-58%
|
1
-23%
|
(6)
N/A
|
(6)
+6%
|
(5)
+20%
|
(1)
+78%
|
10
N/A
|
10
0%
|
9
-9%
|
6
-36%
|
(7)
N/A
|
(6)
+5%
|
(6)
+9%
|
(6)
-3%
|
25
N/A
|
29
+17%
|
29
-1%
|
28
-4%
|
(0)
N/A
|
(4)
-777%
|
(4)
+2%
|
(3)
+17%
|
(0)
+94%
|
0
N/A
|
1
+148%
|
0
-44%
|
(1)
N/A
|
21
N/A
|
20
-3%
|
20
-1%
|
22
+10%
|
(0)
N/A
|
0
N/A
|
0
+2%
|
0
-70%
|
(0)
N/A
|
(1)
-167%
|
(36)
-4 411%
|
(33)
+8%
|
(33)
+1%
|
(33)
+1%
|
4
N/A
|
1
-78%
|
1
+41%
|
2
+31%
|
(18)
N/A
|
(20)
-9%
|
(21)
-6%
|
(22)
-8%
|
(4)
+83%
|
(44)
-1 035%
|
(66)
-49%
|
(75)
-14%
|
(87)
-16%
|
(48)
+45%
|
(29)
+40%
|
28
N/A
|
21
-24%
|
38
+80%
|
43
+13%
|
(6)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
16
|
0
|
0
|
3
|
3
|
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
|
18
|
28
|
28
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
0
|
6
|
5
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
11
|
16
|
17
|
17
|
15
|
32
|
33
|
32
|
29
|
8
|
24
|
55
|
49
|
92
|
117
|
86
|
86
|
41
|
0
|
0
|
(0)
|
|
| Net Issuance of Debt |
3
|
9
|
25
|
34
|
59
|
51
|
32
|
29
|
(19)
|
23
|
39
|
31
|
37
|
35
|
23
|
12
|
(14)
|
(18)
|
(8)
|
(9)
|
(16)
|
(10)
|
(11)
|
(22)
|
(20)
|
(21)
|
(14)
|
(12)
|
(29)
|
(31)
|
(36)
|
(31)
|
(19)
|
(19)
|
(45)
|
(40)
|
(30)
|
(29)
|
(1)
|
(2)
|
(8)
|
(5)
|
(8)
|
(7)
|
(3)
|
(7)
|
(7)
|
(11)
|
(11)
|
(9)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(3)
|
8
|
8
|
8
|
44
|
37
|
43
|
56
|
13
|
16
|
8
|
(6)
|
97
|
101
|
102
|
153
|
49
|
40
|
63
|
38
|
65
|
93
|
108
|
75
|
83
|
74
|
91
|
34
|
|
| Cash Paid for Dividends |
0
|
0
|
(3)
|
(3)
|
(5)
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
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
|
|
| Other |
(1)
|
(1)
|
0
|
0
|
(0)
|
(6)
|
(6)
|
(5)
|
38
|
0
|
0
|
0
|
4
|
1
|
0
|
0
|
4
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(19)
|
0
|
3
|
0
|
(4)
|
0
|
0
|
2
|
8
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
11
|
12
|
6
|
0
|
18
|
10
|
41
|
41
|
27
|
114
|
116
|
126
|
(94)
|
(164)
|
75
|
|
| Cash from Financing Activities |
18
N/A
|
22
+21%
|
22
+3%
|
35
+55%
|
56
+63%
|
49
-14%
|
28
-43%
|
22
-21%
|
14
-36%
|
19
+35%
|
40
+111%
|
31
-23%
|
41
+33%
|
35
-13%
|
23
-36%
|
13
-44%
|
(10)
N/A
|
(18)
-77%
|
(9)
+52%
|
(10)
-11%
|
(18)
-85%
|
(15)
+15%
|
(17)
-9%
|
(28)
-67%
|
(20)
+27%
|
(18)
+9%
|
(13)
+28%
|
(16)
-21%
|
(29)
-80%
|
(31)
-6%
|
(34)
-10%
|
(22)
+34%
|
(18)
+18%
|
(1)
+96%
|
(17)
-2 508%
|
(13)
+25%
|
(30)
-139%
|
(47)
-55%
|
(28)
+40%
|
(30)
-6%
|
(8)
+74%
|
(5)
+39%
|
(8)
-63%
|
(7)
+15%
|
(4)
+46%
|
(8)
-110%
|
(8)
-5%
|
(11)
-43%
|
(11)
+1%
|
(8)
+27%
|
(3)
+60%
|
(4)
-9%
|
(1)
+77%
|
(1)
-6%
|
(1)
+38%
|
2
N/A
|
8
+345%
|
8
+4%
|
8
+3%
|
44
+439%
|
37
-15%
|
43
+16%
|
67
+56%
|
29
-56%
|
32
+11%
|
25
-23%
|
9
-63%
|
137
+1 375%
|
144
+5%
|
147
+2%
|
189
+28%
|
57
-70%
|
82
+44%
|
128
+56%
|
128
+0%
|
198
+55%
|
237
+20%
|
307
+30%
|
276
-10%
|
250
-9%
|
(20)
N/A
|
(73)
-264%
|
108
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
0
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
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
|
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
|
|
| Net Change in Cash |
8
N/A
|
5
-35%
|
1
-83%
|
(3)
N/A
|
(9)
-235%
|
(3)
+65%
|
1
N/A
|
(1)
N/A
|
3
N/A
|
(0)
N/A
|
(1)
-1 090%
|
(0)
+73%
|
(3)
-866%
|
2
N/A
|
3
+79%
|
3
-1%
|
3
-11%
|
(3)
N/A
|
1
N/A
|
11
+778%
|
22
+107%
|
27
+20%
|
25
-8%
|
7
-72%
|
1
-88%
|
(7)
N/A
|
(8)
-21%
|
(10)
-19%
|
(13)
-33%
|
(13)
+3%
|
(14)
-11%
|
(2)
+85%
|
0
N/A
|
17
+15 545%
|
(1)
N/A
|
(1)
+13%
|
(6)
-384%
|
(22)
-255%
|
(3)
+85%
|
(6)
-96%
|
(3)
+56%
|
1
N/A
|
1
+62%
|
4
+257%
|
3
-5%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
+42%
|
21
N/A
|
10
-51%
|
(1)
N/A
|
2
N/A
|
(21)
N/A
|
(10)
+55%
|
0
N/A
|
2
+590%
|
1
-26%
|
5
+217%
|
1
-81%
|
(6)
N/A
|
(3)
+45%
|
6
N/A
|
5
-20%
|
7
+48%
|
8
+15%
|
(2)
N/A
|
5
N/A
|
6
+27%
|
23
+287%
|
16
-30%
|
40
+149%
|
8
-80%
|
7
-11%
|
16
+128%
|
(30)
N/A
|
20
N/A
|
10
-53%
|
(3)
N/A
|
2
N/A
|
9
+368%
|
(1)
N/A
|
32
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(13)
N/A
|
(20)
-56%
|
(27)
-30%
|
(38)
-43%
|
(66)
-74%
|
(53)
+21%
|
(26)
+50%
|
(23)
+14%
|
(2)
+92%
|
(8)
-390%
|
(33)
-286%
|
(24)
+27%
|
(46)
-91%
|
(37)
+19%
|
(31)
+15%
|
(12)
+61%
|
(9)
+25%
|
2
N/A
|
2
+16%
|
12
+415%
|
35
+186%
|
41
+16%
|
41
+1%
|
30
-27%
|
19
-35%
|
7
-66%
|
(3)
N/A
|
(5)
-80%
|
2
N/A
|
6
+187%
|
10
+57%
|
17
+71%
|
22
+30%
|
22
-2%
|
26
+19%
|
16
-39%
|
(2)
N/A
|
(5)
-135%
|
(12)
-127%
|
(5)
+58%
|
5
N/A
|
9
+92%
|
13
+36%
|
13
+5%
|
6
-52%
|
5
-18%
|
8
+45%
|
9
+15%
|
9
+1%
|
5
-40%
|
(9)
N/A
|
(19)
-110%
|
(19)
+0%
|
(21)
-7%
|
(10)
+52%
|
(2)
+78%
|
(6)
-175%
|
(6)
-6%
|
(3)
+48%
|
(8)
-142%
|
(11)
-36%
|
(14)
-36%
|
(29)
-104%
|
(28)
+3%
|
(27)
+6%
|
(18)
+31%
|
(13)
+30%
|
(115)
-795%
|
(121)
-5%
|
(107)
+12%
|
(155)
-45%
|
(21)
+87%
|
(37)
-78%
|
(65)
-76%
|
(52)
+19%
|
(157)
-201%
|
(186)
-18%
|
(285)
-54%
|
(318)
-11%
|
(279)
+12%
|
(17)
+94%
|
24
N/A
|
(75)
N/A
|
|