Chin Hin Group Bhd
KLSE:CHINHIN
Cash Flow Statement
Cash Flow Statement
Chin Hin Group Bhd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Income |
(2)
|
(2)
|
2
|
51
|
55
|
52
|
50
|
39
|
34
|
33
|
32
|
34
|
34
|
32
|
32
|
23
|
19
|
19
|
14
|
25
|
42
|
41
|
41
|
42
|
53
|
91
|
110
|
117
|
120
|
107
|
103
|
192
|
179
|
224
|
279
|
274
|
|
Depreciation & Amortization |
1
|
2
|
2
|
16
|
16
|
17
|
17
|
18
|
19
|
20
|
21
|
22
|
24
|
26
|
27
|
31
|
32
|
34
|
35
|
34
|
34
|
34
|
35
|
35
|
37
|
37
|
37
|
39
|
39
|
40
|
39
|
38
|
40
|
46
|
55
|
64
|
|
Other Non-Cash Items |
(1)
|
(2)
|
(5)
|
2
|
1
|
1
|
4
|
13
|
12
|
16
|
17
|
14
|
15
|
13
|
15
|
21
|
22
|
(3)
|
(5)
|
(7)
|
(18)
|
(4)
|
(10)
|
(8)
|
(25)
|
(59)
|
(64)
|
(74)
|
(59)
|
(28)
|
(19)
|
(110)
|
(96)
|
(107)
|
(105)
|
(25)
|
|
Cash Taxes Paid |
0
|
0
|
(1)
|
11
|
12
|
14
|
14
|
13
|
11
|
11
|
10
|
8
|
8
|
6
|
6
|
7
|
7
|
6
|
4
|
6
|
6
|
5
|
5
|
9
|
9
|
12
|
16
|
14
|
15
|
14
|
12
|
15
|
20
|
34
|
52
|
61
|
|
Cash Interest Paid |
(0)
|
(1)
|
(3)
|
16
|
15
|
15
|
15
|
16
|
17
|
19
|
21
|
22
|
24
|
25
|
26
|
25
|
25
|
23
|
21
|
18
|
16
|
14
|
14
|
18
|
21
|
24
|
28
|
30
|
32
|
35
|
37
|
47
|
53
|
60
|
80
|
78
|
|
Change in Working Capital |
1
|
24
|
19
|
(63)
|
(80)
|
(78)
|
(85)
|
(32)
|
(37)
|
(129)
|
(127)
|
(138)
|
(105)
|
(46)
|
(73)
|
(59)
|
(95)
|
(58)
|
(14)
|
(23)
|
37
|
54
|
71
|
(162)
|
(226)
|
(235)
|
(307)
|
(76)
|
(58)
|
(151)
|
(117)
|
(263)
|
(308)
|
(369)
|
(496)
|
(327)
|
|
Cash from Operating Activities |
(1)
N/A
|
22
N/A
|
17
-24%
|
6
-64%
|
(8)
N/A
|
(8)
-5%
|
(14)
-67%
|
39
N/A
|
29
-27%
|
(61)
N/A
|
(57)
+6%
|
(69)
-20%
|
(32)
+53%
|
26
N/A
|
1
-95%
|
15
+1 185%
|
(23)
N/A
|
(8)
+63%
|
30
N/A
|
30
-1%
|
95
+216%
|
125
+32%
|
136
+9%
|
(93)
N/A
|
(161)
-73%
|
(165)
-2%
|
(224)
-36%
|
5
N/A
|
41
+657%
|
(33)
N/A
|
5
N/A
|
(146)
N/A
|
(188)
-29%
|
(209)
-11%
|
(270)
-29%
|
(15)
+94%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
Capital Expenditures |
7
|
(6)
|
(15)
|
(64)
|
(85)
|
(84)
|
(101)
|
(73)
|
(76)
|
(77)
|
(53)
|
(56)
|
(43)
|
(41)
|
(42)
|
(46)
|
(37)
|
(29)
|
(21)
|
(12)
|
(13)
|
(14)
|
(13)
|
(14)
|
(17)
|
(15)
|
(17)
|
(20)
|
(19)
|
(25)
|
(33)
|
(29)
|
(33)
|
(36)
|
(42)
|
(77)
|
|
Other Items |
1
|
(3)
|
(4)
|
12
|
(21)
|
(19)
|
(44)
|
(62)
|
(28)
|
(19)
|
5
|
4
|
3
|
(8)
|
14
|
41
|
43
|
75
|
53
|
96
|
21
|
(13)
|
(94)
|
(179)
|
(92)
|
(171)
|
(84)
|
11
|
(30)
|
70
|
54
|
(100)
|
(67)
|
(198)
|
(23)
|
37
|
|
Cash from Investing Activities |
7
N/A
|
(9)
N/A
|
(19)
-108%
|
(52)
-180%
|
(106)
-104%
|
(103)
+2%
|
(145)
-40%
|
(135)
+7%
|
(104)
+23%
|
(96)
+7%
|
(48)
+50%
|
(52)
-7%
|
(41)
+21%
|
(48)
-18%
|
(27)
+43%
|
(4)
+84%
|
6
N/A
|
46
+700%
|
32
-30%
|
84
+159%
|
8
-91%
|
(27)
N/A
|
(107)
-299%
|
(193)
-80%
|
(109)
+43%
|
(186)
-71%
|
(101)
+46%
|
(9)
+91%
|
(48)
-453%
|
44
N/A
|
22
-51%
|
(129)
N/A
|
(100)
+22%
|
(234)
-135%
|
(65)
+72%
|
(40)
+38%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
41
|
41
|
41
|
41
|
0
|
0
|
66
|
66
|
0
|
63
|
(5)
|
(5)
|
0
|
(3)
|
0
|
0
|
(2)
|
(2)
|
12
|
12
|
13
|
13
|
56
|
56
|
56
|
56
|
0
|
0
|
0
|
0
|
0
|
30
|
50
|
50
|
64
|
50
|
|
Net Issuance of Debt |
(53)
|
(90)
|
(101)
|
(92)
|
14
|
46
|
10
|
28
|
28
|
67
|
118
|
117
|
63
|
35
|
27
|
11
|
28
|
(3)
|
(53)
|
(103)
|
(81)
|
(75)
|
(36)
|
280
|
261
|
349
|
387
|
59
|
30
|
2
|
(22)
|
177
|
234
|
420
|
380
|
192
|
|
Cash Paid for Dividends |
0
|
0
|
(8)
|
(8)
|
0
|
(18)
|
(10)
|
(21)
|
0
|
(11)
|
(11)
|
(8)
|
0
|
0
|
(14)
|
(14)
|
0
|
0
|
(8)
|
(11)
|
0
|
(17)
|
(17)
|
(6)
|
0
|
(9)
|
(9)
|
(18)
|
(18)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(6)
|
(13)
|
(14)
|
8
|
11
|
9
|
5
|
1
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
16
|
0
|
15
|
16
|
(15)
|
(15)
|
(14)
|
(16)
|
(15)
|
(15)
|
(15)
|
(23)
|
(1)
|
8
|
(2)
|
2
|
78
|
38
|
148
|
86
|
22
|
|
Cash from Financing Activities |
(18)
N/A
|
(61)
-243%
|
(82)
-34%
|
(51)
+38%
|
17
N/A
|
37
+117%
|
70
+88%
|
74
+5%
|
72
-2%
|
118
+64%
|
102
-14%
|
104
+2%
|
50
-52%
|
24
-51%
|
13
-45%
|
13
-4%
|
28
+119%
|
(4)
N/A
|
(34)
-724%
|
(118)
-248%
|
(94)
+20%
|
(92)
+1%
|
(12)
+87%
|
315
N/A
|
296
-6%
|
381
+29%
|
355
-7%
|
40
-89%
|
19
-52%
|
(9)
N/A
|
(29)
-233%
|
285
N/A
|
323
+13%
|
618
+92%
|
530
-14%
|
264
-50%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(2)
|
(10)
|
(8)
|
|
Net Change in Cash |
(11)
N/A
|
(48)
-320%
|
(84)
-75%
|
(97)
-15%
|
(96)
+1%
|
(74)
+23%
|
(89)
-20%
|
(22)
+75%
|
(4)
+82%
|
(39)
-908%
|
(4)
+90%
|
(17)
-322%
|
(23)
-35%
|
2
N/A
|
(13)
N/A
|
24
N/A
|
11
-52%
|
34
+200%
|
29
-15%
|
(4)
N/A
|
9
N/A
|
6
-33%
|
17
+200%
|
30
+73%
|
26
-12%
|
30
+15%
|
30
N/A
|
37
+24%
|
13
-65%
|
4
-71%
|
(2)
N/A
|
11
N/A
|
35
+206%
|
173
+396%
|
185
+7%
|
201
+9%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||
Free Cash Flow |
6
N/A
|
17
+165%
|
2
-86%
|
(58)
N/A
|
(93)
-61%
|
(92)
+1%
|
(115)
-24%
|
(34)
+70%
|
(47)
-37%
|
(138)
-192%
|
(111)
+20%
|
(125)
-13%
|
(76)
+39%
|
(15)
+80%
|
(41)
-174%
|
(30)
+25%
|
(59)
-95%
|
(37)
+38%
|
10
N/A
|
17
+78%
|
82
+369%
|
111
+35%
|
123
+11%
|
(107)
N/A
|
(179)
-67%
|
(180)
-1%
|
(241)
-34%
|
(14)
+94%
|
23
N/A
|
(58)
N/A
|
(28)
+52%
|
(174)
-525%
|
(220)
-26%
|
(246)
-11%
|
(312)
-27%
|
(92)
+70%
|