Land & General Bhd
KLSE:L&G
Cash Flow Statement
Cash Flow Statement
Land & General Bhd
| Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-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 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(5)
|
(6)
|
(6)
|
(7)
|
(2)
|
(4)
|
11
|
10
|
7
|
7
|
(25)
|
(29)
|
(37)
|
(40)
|
(30)
|
(28)
|
(12)
|
(9)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
1
|
2
|
(1)
|
(3)
|
(7)
|
(7)
|
(4)
|
(2)
|
(1)
|
(2)
|
(7)
|
(10)
|
(12)
|
(14)
|
(15)
|
(15)
|
(16)
|
(18)
|
(46)
|
(59)
|
(67)
|
(75)
|
(62)
|
(56)
|
(47)
|
(40)
|
(30)
|
(20)
|
(18)
|
(16)
|
(13)
|
(17)
|
(20)
|
(41)
|
(33)
|
(28)
|
(26)
|
(3)
|
(7)
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(4)
|
(1)
|
0
|
(4)
|
(6)
|
(12)
|
0
|
(15)
|
(15)
|
(16)
|
0
|
(13)
|
(13)
|
(15)
|
(17)
|
(17)
|
(16)
|
(14)
|
(16)
|
(15)
|
(17)
|
(17)
|
|
| Change in Working Capital |
(8)
|
16
|
1
|
2
|
2
|
(36)
|
0
|
1
|
1
|
1
|
2
|
1
|
3
|
3
|
(1)
|
1
|
(0)
|
(0)
|
(0)
|
12
|
16
|
12
|
11
|
15
|
13
|
18
|
11
|
5
|
5
|
6
|
4
|
5
|
5
|
4
|
6
|
7
|
8
|
8
|
5
|
4
|
1
|
1
|
2
|
2
|
1
|
3
|
11
|
12
|
17
|
17
|
12
|
13
|
17
|
19
|
20
|
55
|
52
|
51
|
6
|
(8)
|
(19)
|
(25)
|
(11)
|
(15)
|
(15)
|
(15)
|
(13)
|
(14)
|
(13)
|
(19)
|
(16)
|
(16)
|
(16)
|
(10)
|
(22)
|
(24)
|
(26)
|
(29)
|
(75)
|
(77)
|
(77)
|
(77)
|
(10)
|
(6)
|
(3)
|
(2)
|
(12)
|
(15)
|
(12)
|
(12)
|
|
| Cash from Operating Activities |
(16)
N/A
|
(23)
-48%
|
11
N/A
|
117
+960%
|
147
+26%
|
153
+4%
|
162
+6%
|
62
-62%
|
27
-57%
|
32
+18%
|
184
+479%
|
178
-3%
|
203
+14%
|
225
+11%
|
29
-87%
|
29
-2%
|
19
-34%
|
(5)
N/A
|
2
N/A
|
19
+1 153%
|
22
+14%
|
15
-29%
|
15
-3%
|
20
+33%
|
22
+13%
|
30
+37%
|
26
-12%
|
19
-28%
|
22
+17%
|
19
-16%
|
13
-29%
|
19
+41%
|
15
-21%
|
22
+45%
|
13
-39%
|
18
+39%
|
19
+1%
|
35
+89%
|
56
+60%
|
61
+9%
|
102
+66%
|
79
-22%
|
67
-15%
|
149
+121%
|
258
+73%
|
279
+8%
|
230
-17%
|
129
-44%
|
(18)
N/A
|
(61)
-233%
|
229
N/A
|
245
+7%
|
245
+0%
|
270
+10%
|
5
-98%
|
11
+95%
|
(7)
N/A
|
(39)
-502%
|
(33)
+14%
|
(45)
-35%
|
(45)
0%
|
(40)
+11%
|
(55)
-38%
|
(58)
-4%
|
(66)
-15%
|
(59)
+11%
|
(44)
+26%
|
(55)
-26%
|
(29)
+48%
|
1
N/A
|
5
+336%
|
20
+280%
|
10
-50%
|
11
+7%
|
51
+377%
|
65
+28%
|
75
+16%
|
74
-2%
|
(1)
N/A
|
(11)
-1 221%
|
14
N/A
|
73
+406%
|
118
+62%
|
100
-15%
|
61
-39%
|
(20)
N/A
|
(29)
-43%
|
40
N/A
|
86
+117%
|
78
-9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(8)
|
(10)
|
(10)
|
(10)
|
(3)
|
(8)
|
(12)
|
(15)
|
(27)
|
(29)
|
(29)
|
(26)
|
(7)
|
(12)
|
(9)
|
(61)
|
(70)
|
(63)
|
(63)
|
(10)
|
(2)
|
(9)
|
(9)
|
(9)
|
(1)
|
7
|
7
|
7
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(9)
|
(15)
|
(22)
|
(26)
|
(27)
|
(23)
|
(17)
|
(10)
|
(7)
|
(4)
|
(4)
|
(3)
|
(3)
|
(9)
|
(9)
|
(9)
|
(18)
|
(7)
|
(10)
|
(10)
|
(1)
|
(6)
|
(5)
|
(4)
|
(3)
|
(4)
|
(2)
|
(2)
|
(3)
|
|
| Other Items |
66
|
9
|
7
|
13
|
17
|
20
|
33
|
20
|
342
|
334
|
386
|
391
|
72
|
83
|
21
|
14
|
50
|
51
|
51
|
42
|
4
|
8
|
(62)
|
(69)
|
(16)
|
(27)
|
58
|
59
|
4
|
7
|
(2)
|
(10)
|
(8)
|
(6)
|
3
|
13
|
11
|
4
|
(1)
|
(1)
|
(3)
|
1
|
(34)
|
(117)
|
(116)
|
(113)
|
(83)
|
(9)
|
(12)
|
(12)
|
93
|
100
|
88
|
(85)
|
(295)
|
(743)
|
(691)
|
(514)
|
(89)
|
332
|
263
|
294
|
(20)
|
4
|
24
|
(12)
|
(16)
|
(18)
|
(14)
|
(17)
|
(14)
|
(13)
|
8
|
(9)
|
(50)
|
(11)
|
(21)
|
(5)
|
36
|
(12)
|
(26)
|
(115)
|
(98)
|
(74)
|
(19)
|
64
|
57
|
27
|
(50)
|
(19)
|
|
| Cash from Investing Activities |
66
N/A
|
9
-86%
|
5
-47%
|
13
+169%
|
17
+29%
|
20
+17%
|
30
+51%
|
20
-34%
|
342
+1 655%
|
334
-3%
|
383
+15%
|
391
+2%
|
72
-81%
|
83
+15%
|
20
-76%
|
14
-29%
|
50
+258%
|
50
+1%
|
50
+0%
|
41
-19%
|
2
-94%
|
7
+192%
|
(63)
N/A
|
(69)
-10%
|
(17)
+76%
|
(28)
-66%
|
49
N/A
|
49
-1%
|
(6)
N/A
|
(3)
+40%
|
(5)
-41%
|
(19)
-294%
|
(20)
-4%
|
(21)
-8%
|
(24)
-14%
|
(16)
+34%
|
(18)
-15%
|
(23)
-25%
|
(9)
+62%
|
(13)
-53%
|
(12)
+8%
|
(61)
-402%
|
(104)
-71%
|
(180)
-73%
|
(179)
+1%
|
(123)
+31%
|
(85)
+31%
|
(18)
+79%
|
(21)
-19%
|
(21)
N/A
|
92
N/A
|
107
+16%
|
95
-11%
|
(78)
N/A
|
(298)
-285%
|
(746)
-150%
|
(694)
+7%
|
(517)
+25%
|
(90)
+83%
|
330
N/A
|
258
-22%
|
286
+10%
|
(35)
N/A
|
(18)
+49%
|
(2)
+86%
|
(39)
-1 525%
|
(39)
0%
|
(35)
+10%
|
(24)
+32%
|
(24)
+2%
|
(17)
+26%
|
(17)
+5%
|
5
N/A
|
(12)
N/A
|
(59)
-404%
|
(20)
+66%
|
(30)
-54%
|
(23)
+24%
|
29
N/A
|
(22)
N/A
|
(37)
-70%
|
(116)
-217%
|
(104)
+10%
|
(79)
+24%
|
(24)
+70%
|
61
N/A
|
53
-12%
|
25
-53%
|
(52)
N/A
|
(21)
+59%
|
|
| 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
|
378
|
378
|
378
|
378
|
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 Issuance of Debt |
33
|
80
|
52
|
(51)
|
(66)
|
(112)
|
(112)
|
(41)
|
(266)
|
(259)
|
(280)
|
(254)
|
(51)
|
(71)
|
(73)
|
0
|
(76)
|
(58)
|
(116)
|
(117)
|
(70)
|
(90)
|
(12)
|
(84)
|
(69)
|
(54)
|
(72)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(11)
|
(11)
|
2
|
5
|
16
|
6
|
(7)
|
(3)
|
(47)
|
(24)
|
47
|
40
|
83
|
120
|
53
|
52
|
52
|
2
|
(0)
|
(0)
|
0
|
(6)
|
(11)
|
(38)
|
(31)
|
(26)
|
(14)
|
(0)
|
(4)
|
4
|
(7)
|
29
|
22
|
12
|
18
|
1
|
10
|
13
|
8
|
(1)
|
(15)
|
(19)
|
(25)
|
(25)
|
(16)
|
27
|
48
|
45
|
43
|
(15)
|
(33)
|
(12)
|
(17)
|
20
|
(0)
|
(39)
|
(30)
|
|
| Cash Paid for Dividends |
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
|
(21)
|
(21)
|
0
|
0
|
(22)
|
(22)
|
0
|
0
|
(22)
|
(22)
|
(81)
|
(81)
|
(59)
|
(59)
|
0
|
0
|
(45)
|
(45)
|
0
|
0
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
0
|
0
|
(15)
|
(15)
|
0
|
0
|
(18)
|
(18)
|
0
|
0
|
(21)
|
(21)
|
0
|
0
|
(24)
|
|
| Other |
(42)
|
(42)
|
(38)
|
(38)
|
(39)
|
(39)
|
(57)
|
(168)
|
(168)
|
(168)
|
(23)
|
(303)
|
(311)
|
(311)
|
(14)
|
(14)
|
(6)
|
(11)
|
(9)
|
(9)
|
(11)
|
(6)
|
(4)
|
(5)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(5)
|
(7)
|
(6)
|
71
|
72
|
81
|
87
|
31
|
32
|
(30)
|
(49)
|
(109)
|
(117)
|
(78)
|
(65)
|
(24)
|
(21)
|
4
|
6
|
3
|
3
|
(9)
|
(12)
|
(19)
|
(11)
|
(10)
|
(10)
|
(4)
|
(9)
|
(11)
|
(5)
|
(6)
|
(6)
|
(5)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(10)
|
(12)
|
(8)
|
(9)
|
(9)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
|
| Cash from Financing Activities |
(9)
N/A
|
38
N/A
|
13
-65%
|
(89)
N/A
|
(104)
-17%
|
(150)
-44%
|
(168)
-12%
|
(81)
+52%
|
(306)
-280%
|
(299)
+2%
|
(303)
-1%
|
(298)
+2%
|
(103)
+66%
|
(123)
-20%
|
(86)
+30%
|
(86)
+1%
|
(82)
+4%
|
(69)
+16%
|
(125)
-83%
|
(125)
N/A
|
(81)
+36%
|
(96)
-18%
|
(16)
+83%
|
(89)
-448%
|
(73)
+19%
|
(58)
+20%
|
(73)
-27%
|
(1)
+98%
|
(1)
N/A
|
(2)
-69%
|
(5)
-141%
|
(4)
+17%
|
(4)
+5%
|
(14)
-238%
|
(13)
+11%
|
(2)
+88%
|
0
N/A
|
11
+2 650%
|
(1)
N/A
|
(13)
-958%
|
69
N/A
|
26
-62%
|
57
+122%
|
134
+134%
|
71
-47%
|
93
+31%
|
69
-26%
|
(17)
N/A
|
(78)
-346%
|
(87)
-12%
|
(97)
-12%
|
(88)
+10%
|
(46)
+47%
|
(43)
+6%
|
(24)
+45%
|
292
N/A
|
261
-10%
|
291
+11%
|
285
-2%
|
(26)
N/A
|
(20)
+26%
|
(60)
-206%
|
(50)
+16%
|
(62)
-23%
|
(20)
+67%
|
(17)
+15%
|
(28)
-65%
|
(17)
+40%
|
(34)
-104%
|
3
N/A
|
8
+142%
|
(1)
N/A
|
(9)
-1 063%
|
(38)
-308%
|
(42)
-10%
|
(48)
-16%
|
(48)
0%
|
(40)
+17%
|
3
N/A
|
23
+564%
|
18
-22%
|
17
-5%
|
(42)
N/A
|
(60)
-43%
|
(37)
+38%
|
(47)
-25%
|
(11)
+76%
|
(31)
-174%
|
(71)
-130%
|
(66)
+7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
6
|
5
|
7
|
6
|
2
|
(2)
|
0
|
0
|
4
|
2
|
(6)
|
(6)
|
(6)
|
(4)
|
3
|
6
|
7
|
2
|
3
|
7
|
(4)
|
(9)
|
(11)
|
(7)
|
4
|
14
|
11
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
2
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
47
N/A
|
29
-39%
|
36
+26%
|
46
+28%
|
61
+34%
|
21
-66%
|
24
+11%
|
1
-95%
|
67
+5 467%
|
69
+3%
|
258
+277%
|
264
+2%
|
167
-37%
|
180
+8%
|
(35)
N/A
|
(37)
-7%
|
(7)
+82%
|
(21)
-213%
|
(70)
-235%
|
(58)
+17%
|
(61)
-4%
|
(83)
-37%
|
(76)
+8%
|
(146)
-92%
|
(63)
+57%
|
(41)
+35%
|
13
N/A
|
66
+397%
|
15
-78%
|
13
-12%
|
3
-76%
|
(4)
N/A
|
(9)
-102%
|
(14)
-56%
|
(23)
-71%
|
1
N/A
|
1
-42%
|
23
+3 200%
|
46
+101%
|
35
-24%
|
159
+349%
|
44
-72%
|
21
-53%
|
103
+393%
|
150
+47%
|
249
+66%
|
215
-14%
|
94
-56%
|
(116)
N/A
|
(168)
-45%
|
224
N/A
|
263
+18%
|
293
+11%
|
149
-49%
|
(316)
N/A
|
(443)
-40%
|
(439)
+1%
|
(266)
+39%
|
160
N/A
|
258
+61%
|
193
-25%
|
185
-4%
|
(140)
N/A
|
(137)
+2%
|
(89)
+35%
|
(115)
-29%
|
(111)
+3%
|
(107)
+4%
|
(87)
+19%
|
(18)
+80%
|
(3)
+82%
|
3
N/A
|
6
+93%
|
(40)
N/A
|
(51)
-27%
|
(4)
+93%
|
(4)
-3%
|
11
N/A
|
32
+195%
|
(9)
N/A
|
(4)
+55%
|
(26)
-510%
|
(28)
-10%
|
(39)
-37%
|
(0)
+99%
|
(7)
-1 841%
|
13
N/A
|
34
+169%
|
(37)
N/A
|
(9)
+75%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(16)
N/A
|
(23)
-48%
|
9
N/A
|
117
+1 181%
|
147
+26%
|
153
+4%
|
159
+4%
|
62
-61%
|
27
-57%
|
32
+18%
|
180
+469%
|
178
-1%
|
203
+14%
|
225
+11%
|
28
-88%
|
29
+1%
|
19
-34%
|
(5)
N/A
|
1
N/A
|
18
+1 878%
|
20
+15%
|
14
-30%
|
14
-3%
|
19
+37%
|
22
+13%
|
29
+37%
|
18
-38%
|
9
-51%
|
12
+36%
|
9
-27%
|
10
+15%
|
10
+2%
|
3
-74%
|
6
+137%
|
(14)
N/A
|
(11)
+24%
|
(10)
+6%
|
9
N/A
|
49
+461%
|
49
+1%
|
93
+88%
|
18
-81%
|
(2)
N/A
|
86
N/A
|
195
+128%
|
268
+37%
|
229
-15%
|
120
-48%
|
(27)
N/A
|
(70)
-157%
|
228
N/A
|
251
+10%
|
252
+0%
|
277
+10%
|
2
-99%
|
8
+227%
|
(10)
N/A
|
(42)
-342%
|
(35)
+17%
|
(47)
-34%
|
(50)
-5%
|
(49)
+2%
|
(70)
-44%
|
(79)
-13%
|
(93)
-17%
|
(86)
+7%
|
(67)
+22%
|
(72)
-7%
|
(39)
+46%
|
(6)
+85%
|
1
N/A
|
16
+1 041%
|
7
-59%
|
8
+19%
|
42
+419%
|
56
+35%
|
66
+18%
|
56
-15%
|
(8)
N/A
|
(21)
-165%
|
4
N/A
|
72
+1 621%
|
112
+55%
|
95
-15%
|
56
-41%
|
(24)
N/A
|
(33)
-38%
|
38
N/A
|
84
+122%
|
75
-10%
|
|