Kim Hin Joo (Malaysia) Bhd
KLSE:KHJB
Cash Flow Statement
Cash Flow Statement
Kim Hin Joo (Malaysia) Bhd
| 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 |
15
|
15
|
14
|
13
|
13
|
13
|
9
|
10
|
7
|
8
|
7
|
4
|
7
|
6
|
9
|
9
|
7
|
6
|
3
|
1
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
3
|
4
|
6
|
8
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
11
|
11
|
11
|
10
|
10
|
9
|
8
|
7
|
|
| Other Non-Cash Items |
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(11)
|
(15)
|
(13)
|
(12)
|
(9)
|
(9)
|
(10)
|
(7)
|
(9)
|
(6)
|
(7)
|
(7)
|
(9)
|
(14)
|
(11)
|
(9)
|
(8)
|
(7)
|
(6)
|
(3)
|
(1)
|
7
|
11
|
11
|
14
|
16
|
14
|
15
|
|
| Cash from Operating Activities |
6
N/A
|
4
-33%
|
7
+70%
|
10
+46%
|
16
+49%
|
14
-8%
|
11
-26%
|
14
+33%
|
10
-32%
|
14
+41%
|
12
-10%
|
9
-26%
|
9
-2%
|
3
-63%
|
8
+157%
|
11
+35%
|
11
-5%
|
11
-1%
|
9
-19%
|
11
+24%
|
11
+5%
|
17
+55%
|
20
+17%
|
19
-8%
|
21
+10%
|
22
+7%
|
20
-9%
|
19
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(5)
|
(5)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(7)
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
|
| Other Items |
(0)
|
(0)
|
0
|
0
|
1
|
(4)
|
1
|
1
|
(1)
|
3
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
2
|
(6)
|
(6)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
+4%
|
(2)
-10%
|
(3)
-22%
|
(2)
+14%
|
(7)
-184%
|
(3)
+57%
|
(2)
+46%
|
(6)
-253%
|
(1)
+77%
|
(4)
-236%
|
(5)
-4%
|
(3)
+33%
|
(3)
+4%
|
(3)
-14%
|
(6)
-79%
|
(5)
+11%
|
(5)
+0%
|
(5)
+6%
|
(2)
+59%
|
(0)
+80%
|
(0)
+3%
|
2
N/A
|
2
+9%
|
0
-88%
|
0
-67%
|
(9)
N/A
|
(9)
-8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
33
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(2)
|
(4)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
|
| Cash Paid for Dividends |
(12)
|
0
|
0
|
0
|
(2)
|
0
|
(6)
|
(6)
|
(4)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Other |
(1)
|
0
|
(1)
|
(3)
|
(3)
|
(4)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(13)
N/A
|
(15)
-15%
|
(5)
+69%
|
23
N/A
|
20
-14%
|
20
+4%
|
16
-20%
|
(14)
N/A
|
(12)
+14%
|
(13)
-3%
|
(13)
+0%
|
(12)
+2%
|
(12)
+1%
|
(12)
+2%
|
(12)
+1%
|
(12)
+1%
|
(12)
0%
|
(12)
0%
|
(8)
+32%
|
(10)
-30%
|
(10)
0%
|
(10)
+1%
|
(10)
+1%
|
(8)
+21%
|
(8)
+5%
|
(7)
+10%
|
(6)
+9%
|
(6)
+7%
|
|
| 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
|
|
| Net Change in Cash |
(9)
N/A
|
(13)
-43%
|
0
N/A
|
30
+11 485%
|
33
+8%
|
27
-16%
|
24
-14%
|
(2)
N/A
|
(8)
-361%
|
(0)
+96%
|
(5)
-1 497%
|
(8)
-67%
|
(7)
+19%
|
(12)
-80%
|
(7)
+41%
|
(6)
+6%
|
(6)
+1%
|
(7)
-3%
|
(5)
+31%
|
(2)
+60%
|
0
N/A
|
7
+1 506%
|
12
+80%
|
13
+6%
|
13
+3%
|
15
+15%
|
5
-66%
|
4
-22%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
2
-44%
|
5
+88%
|
7
+55%
|
13
+73%
|
11
-12%
|
7
-40%
|
12
+77%
|
5
-58%
|
9
+84%
|
9
+1%
|
6
-37%
|
5
-9%
|
(0)
N/A
|
5
N/A
|
5
+6%
|
5
+8%
|
5
-2%
|
3
-34%
|
9
+147%
|
10
+22%
|
17
+60%
|
20
+19%
|
18
-8%
|
19
+5%
|
20
+6%
|
18
-13%
|
16
-10%
|
|