Kim Teck Cheong Consolidated Bhd
KLSE:KTC
Cash Flow Statement
Cash Flow Statement
Kim Teck Cheong Consolidated Bhd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
2
|
2
|
4
|
3
|
3
|
2
|
(8)
|
(5)
|
(2)
|
3
|
18
|
15
|
13
|
12
|
9
|
6
|
8
|
8
|
10
|
14
|
17
|
19
|
22
|
30
|
30
|
30
|
31
|
34
|
34
|
34
|
34
|
26
|
27
|
25
|
23
|
28
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
7
|
|
| Other Non-Cash Items |
5
|
7
|
8
|
8
|
8
|
8
|
8
|
9
|
18
|
18
|
19
|
18
|
9
|
10
|
10
|
11
|
14
|
13
|
11
|
10
|
7
|
6
|
6
|
5
|
7
|
7
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
4
|
5
|
5
|
6
|
|
| Cash Taxes Paid |
3
|
3
|
4
|
2
|
3
|
2
|
2
|
8
|
1
|
1
|
1
|
(4)
|
3
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
6
|
8
|
8
|
9
|
8
|
8
|
8
|
5
|
7
|
9
|
8
|
12
|
9
|
7
|
8
|
5
|
6
|
|
| Cash Interest Paid |
5
|
5
|
5
|
6
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
11
|
12
|
12
|
12
|
9
|
8
|
7
|
6
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
|
| Change in Working Capital |
(59)
|
(32)
|
(47)
|
(56)
|
(48)
|
(17)
|
6
|
(14)
|
(43)
|
(51)
|
(52)
|
(25)
|
(24)
|
(26)
|
(26)
|
(23)
|
(3)
|
21
|
38
|
43
|
35
|
16
|
(2)
|
(3)
|
(9)
|
(7)
|
(7)
|
(11)
|
(38)
|
(62)
|
(82)
|
(98)
|
(72)
|
(72)
|
(67)
|
(64)
|
(12)
|
|
| Cash from Operating Activities |
(48)
N/A
|
(20)
+57%
|
(34)
-68%
|
(40)
-18%
|
(33)
+17%
|
(3)
+92%
|
20
N/A
|
(10)
N/A
|
(25)
-158%
|
(30)
-19%
|
(26)
+14%
|
16
N/A
|
4
-73%
|
2
-64%
|
2
+4%
|
2
+7%
|
23
+1 247%
|
48
+104%
|
64
+35%
|
70
+9%
|
62
-12%
|
46
-27%
|
29
-37%
|
31
+7%
|
32
+5%
|
35
+9%
|
37
+6%
|
35
-7%
|
12
-66%
|
(13)
N/A
|
(33)
-151%
|
(49)
-47%
|
(33)
+33%
|
(34)
-4%
|
(30)
+12%
|
(30)
+1%
|
28
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(12)
|
(13)
|
(43)
|
|
| Other Items |
(6)
|
0
|
(8)
|
(11)
|
(4)
|
(4)
|
(4)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(1)
|
|
| Cash from Investing Activities |
(8)
N/A
|
(11)
-30%
|
(12)
-13%
|
(16)
-31%
|
(10)
+40%
|
(9)
+9%
|
(8)
+6%
|
(5)
+44%
|
(3)
+32%
|
(4)
-20%
|
(3)
+11%
|
(2)
+34%
|
(4)
-74%
|
(3)
+31%
|
(2)
+25%
|
(2)
+3%
|
(1)
+42%
|
(1)
-25%
|
(1)
+15%
|
(1)
+2%
|
(1)
+38%
|
(1)
-12%
|
(1)
-10%
|
(1)
-6%
|
(1)
+1%
|
(1)
+29%
|
(1)
-109%
|
(2)
-24%
|
(2)
-2%
|
(2)
-25%
|
(2)
+14%
|
(2)
+2%
|
(3)
-53%
|
(3)
+10%
|
(12)
-357%
|
(12)
-6%
|
(44)
-255%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
37
|
24
|
52
|
38
|
15
|
(10)
|
(26)
|
4
|
24
|
23
|
22
|
6
|
17
|
17
|
(3)
|
0
|
(17)
|
(18)
|
(13)
|
(26)
|
(38)
|
(34)
|
(36)
|
(49)
|
(26)
|
(30)
|
(25)
|
(21)
|
(13)
|
5
|
29
|
49
|
29
|
34
|
36
|
37
|
6
|
|
| Other |
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
4
|
0
|
8
|
10
|
0
|
0
|
(0)
|
(0)
|
(5)
|
0
|
(4)
|
(4)
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
53
N/A
|
40
-26%
|
47
+19%
|
32
-33%
|
8
-73%
|
(16)
N/A
|
(32)
-102%
|
(1)
+96%
|
19
N/A
|
18
-8%
|
16
-10%
|
(1)
N/A
|
9
N/A
|
9
-4%
|
(11)
N/A
|
(8)
+27%
|
(13)
-58%
|
(12)
+9%
|
(5)
+57%
|
(16)
-212%
|
(38)
-145%
|
(34)
+11%
|
(35)
-1%
|
(47)
-37%
|
(29)
+39%
|
(33)
-14%
|
(30)
+10%
|
(26)
+13%
|
(11)
+59%
|
7
N/A
|
31
+336%
|
52
+66%
|
29
-44%
|
34
+17%
|
36
+5%
|
37
+3%
|
5
-85%
|
|
| 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
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
(3)
N/A
|
8
N/A
|
0
-95%
|
(25)
N/A
|
(35)
-40%
|
(27)
+22%
|
(20)
+25%
|
(16)
+20%
|
(9)
+43%
|
(17)
-76%
|
(14)
+18%
|
13
N/A
|
10
-21%
|
8
-19%
|
(11)
N/A
|
(8)
+27%
|
9
N/A
|
35
+269%
|
58
+68%
|
53
-8%
|
23
-57%
|
11
-53%
|
(7)
N/A
|
(18)
-162%
|
3
N/A
|
3
-17%
|
7
+186%
|
9
+19%
|
2
-79%
|
(7)
N/A
|
(2)
+73%
|
3
N/A
|
(6)
N/A
|
(3)
+59%
|
(6)
-134%
|
(6)
+6%
|
(10)
-89%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(50)
N/A
|
(24)
+52%
|
(39)
-64%
|
(45)
-16%
|
(39)
+15%
|
(7)
+82%
|
16
N/A
|
(14)
N/A
|
(29)
-107%
|
(34)
-19%
|
(29)
+14%
|
13
N/A
|
1
-92%
|
(1)
N/A
|
0
N/A
|
0
+71%
|
22
+5 259%
|
46
+110%
|
63
+36%
|
68
+9%
|
61
-11%
|
44
-27%
|
28
-38%
|
29
+7%
|
31
+6%
|
34
+10%
|
36
+4%
|
33
-8%
|
10
-69%
|
(15)
N/A
|
(35)
-129%
|
(50)
-45%
|
(36)
+29%
|
(37)
-3%
|
(42)
-14%
|
(43)
-1%
|
(15)
+65%
|
|