SIA
C6L
Wilmar Intl
F34
Keppel
BN4
4
JMH USD
J36
5
OCBC Bank
O39
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 178.21%223.9M | 26.33%-286.29M | 17.24%-388.59M | 57.88%-469.54M | -20.79%-1.11B | -6.40%-922.87M | -179.93%-84.88M | 8.44%-293.39M | -379.33%-163.42M | 45.86%-381.18M |
Net profit before non-cash adjustment | -13.21%1.45B | 20.56%1.67B | -18.12%1.38B | 13.79%1.69B | 24.12%1.48B | 13.63%1.2B | 38.08%332.88M | 23.52%259.04M | -2.94%311.28M | 4.15%291.89M |
Total adjustment of non-cash items | -1.40%891.96M | 0.69%904.67M | 13.45%898.44M | 58.82%791.91M | 16.97%498.61M | 1.07%426.26M | -49.09%88.28M | 47.16%127.77M | 24.20%109.89M | 37.36%100.32M |
-Depreciation and amortization | -1.11%210.12M | -16.32%212.47M | 108.05%253.9M | 22.90%122.04M | 2.69%99.3M | 8.11%96.7M | 12.94%24.78M | 3.22%23.58M | 34.34%25.39M | -10.91%22.95M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | 416.05%18.23M | -90.75%3.53M | 120.56%38.19M | 3.90%17.31M | -69.96%4.15M | --11.17M | -96.16%110K | --1.89M |
-Assets reserve and write-off | -5.05%186.32M | -24.74%196.24M | 120.15%260.73M | 3,443.75%118.43M | --3.34M | --0 | ---- | ---- | ---- | ---- |
-Share of associates | 298.38%6.49M | 70.88%-3.27M | -266.11%-11.23M | 259.99%6.76M | -587.95%-4.22M | -45.50%-614K | 80.07%-110K | -52.59%-1.42M | 21.11%2.16M | -72.20%-1.25M |
-Disposal profit | -119.28%-6.87M | 124.43%35.64M | -84.28%15.88M | 118.51%101M | 270.72%46.22M | -6,184.27%-27.08M | -39,930.77%-36.25M | 71,337.50%5.72M | 898.84%3.46M | --0 |
-Net exchange gains and losses | 68.58%-31.63M | 35.21%-100.67M | -678.99%-155.38M | 207.26%26.84M | -674.54%-25.02M | -90.44%4.36M | -84.18%10.82M | 134.64%3.12M | 106.08%214K | 4.92%-9.8M |
-Other non-cash items | -6.51%527.55M | 9.29%564.26M | 24.92%516.31M | 21.27%413.3M | 1.55%340.8M | 24.27%335.59M | 21.75%84.88M | 15.81%85.6M | 15.36%78.56M | 48.40%86.54M |
Changes in working capital | 26.00%-2.11B | -7.04%-2.86B | 9.50%-2.67B | 4.76%-2.95B | -21.71%-3.1B | -8.69%-2.54B | -64.14%-506.03M | -10.25%-680.2M | -66.70%-584.59M | 26.86%-773.39M |
-Change in receivables | 25.72%-2.23B | -16.00%-3B | 16.84%-2.59B | -4.95%-3.11B | 6.04%-2.96B | -18.77%-3.15B | -33.31%-1.05B | -21.35%-700.38M | -10.21%-694.07M | -3.72%-710.92M |
-Change in inventory | -98.92%283K | 216.93%26.13M | -165.23%-22.34M | 168.23%34.25M | -2,985.11%-50.2M | 106.23%1.74M | 2,279.90%93.17M | -161.46%-42.38M | -191.07%-7.06M | -79.72%-41.99M |
-Change in payables | -2.26%113.63M | 290.46%116.26M | -148.60%-61.04M | 249.88%125.61M | -113.81%-83.8M | 77.57%607.02M | -5.33%448.39M | 365.34%62.57M | -57.05%116.54M | 94.13%-20.48M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -16.22%-281.83M | 3.40%-242.5M | -25.77%-251.04M | 3.85%-199.6M | -53.48%-207.59M | 8.81%-135.26M | 8.92%-24.54M | 14.92%-30.57M | -5.84%-45.78M | 18.56%-34.37M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 89.04%-57.94M | 17.33%-528.78M | 4.41%-639.63M | 49.40%-669.14M | -24.97%-1.32B | -4.18%-1.06B | -238.07%-109.41M | 9.09%-323.96M | -1,471.35%-209.2M | 44.32%-415.55M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -58.96%-85.6M | 53.78%-53.85M | -301.24%-116.5M | -57.25%-29.04M | -3.24%-18.46M | -61.31%-17.88M | -4.44%-4.73M | -155.14%-3.75M | -4.87%-2.15M | -138.76%-7.26M |
Net intangibles purchase and sale | -17,970.35%-295.63M | 99.36%-1.64M | 46.96%-255.75M | -193.11%-482.21M | 28.26%-164.51M | -26.60%-229.31M | -11.52%-60.72M | -18,858.43%-33.75M | 77.62%-29.51M | -312.30%-105.33M |
Net business purchase and sale | --0 | 95.39%-443K | 98.79%-9.61M | ---793.39M | --0 | ---- | ---- | 108.66%3.88M | --0 | ---- |
Net investment product transactions | 720.00%80.28M | --9.79M | --0 | --137.58M | ---- | -45.23%97.48M | 68.18%-1.89M | --253.95M | -893.30%-393.93M | 75.38%235.47M |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | ---- | --1.93M | --0 | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -49.25%13.53M | -5.81%26.66M | 28.65%28.3M | 39.17%22M | -22.32%15.81M | 13.56%20.35M | -43.54%3.49M | 36.38%3.42M | 216.07%9.23M | -33.19%4.21M |
Net changes in other investments | -417.77%-9.01M | 836.62%2.84M | -104.69%-385K | 1,218.83%8.2M | 84.22%-733K | -2.09%-4.65M | ---97K | ---176K | -102.16%-164K | 44.67%-4.21M |
Investing cash flow | -1,681.33%-296.43M | 95.30%-16.64M | 68.87%-353.94M | -584.96%-1.14B | -23.84%-165.97M | -150.31%-134.02M | 1.00%-63.94M | 608.46%223.57M | -418.88%-416.53M | 17.74%122.89M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 118.45%1.23B | -69.40%563.8M | -40.09%1.84B | 96.83%3.08B | -3.48%1.56B | 42.85%1.62B | 766.91%931.1M | -120.46%-134.23M | -80.86%78.48M | 1,947.10%743.46M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | --310.87M | --0 | --0 | --310.87M | ---- |
Increase or decrease of lease financing | -13.47%-8.09M | 30.95%-7.13M | -1.98%-10.33M | -5.45%-10.13M | -49.38%-9.61M | ---6.43M | ---2.52M | ---1.92M | ---1.99M | ---- |
Issuance fees | 30.84%-9.76M | ---14.11M | ---- | ---- | ---- | -3,347.41%-12M | -5.81%-182K | --0 | -6,613.07%-11.82M | ---- |
Cash dividends paid | -1.64%-342.24M | 5.51%-336.72M | -5.26%-356.36M | -58.20%-338.55M | ---214M | ---- | ---- | ---- | 42.80%-8.68M | ---- |
Cash dividends for minorities | ---- | ---- | 60.02%-17.57M | ---43.96M | ---- | -1.33%-28.99M | ---- | ---- | -368.79%-28.99M | ---- |
Interest paid (cash flow from financing activities) | 2.58%-536.48M | -9.20%-550.68M | -32.37%-504.27M | -13.67%-380.94M | -0.41%-335.13M | -24.41%-333.75M | 1.36%-46.99M | -44.18%-164.65M | -22.44%-54.94M | -9.54%-67.43M |
Net other fund-raising expenses | 167.32%23.18M | -104.14%-34.44M | 4,063.17%831.51M | -33.21%19.97M | 103.61%29.91M | 165.36%14.69M | 98.17%13.74M | --289K | 427,314.29%29.91M | -104.52%-9K |
Financing cash flow | 194.45%358.23M | -121.24%-379.29M | -23.10%1.79B | 124.62%2.32B | -33.88%1.03B | 99.95%1.56B | 3,987.82%874.84M | -155.47%-300.51M | -8.97%312.85M | 765.34%676.02M |
Net cash flow | ||||||||||
Beginning cash position | -34.55%1.86B | 24.73%2.84B | 33.95%2.28B | -17.02%1.7B | 20.23%2.05B | -17.72%1.71B | -20.21%1.37B | 7.17%1.79B | 51.52%2.14B | -17.72%1.71B |
Current changes in cash | 100.42%3.86M | -216.78%-924.71M | 53.54%791.81M | 213.42%515.71M | -222.54%-454.7M | 229.11%371.05M | 1,845.58%701.48M | -383.42%-400.89M | -212.29%-312.89M | 151.56%383.35M |
Effect of exchange rate changes | 36.03%-37.34M | 74.38%-58.37M | -464.86%-227.82M | -40.70%62.44M | 510.17%105.3M | 67.97%-25.67M | 58.30%-19.34M | 83.45%-15.04M | -69.46%-38.25M | -41.05%46.95M |
End cash Position | -1.80%1.83B | -34.55%1.86B | 24.73%2.84B | 33.95%2.28B | -17.02%1.7B | 20.23%2.05B | 20.23%2.05B | -20.21%1.37B | 7.17%1.79B | 51.52%2.14B |
Free cash flow | 24.81%-439.48M | 42.26%-584.5M | 14.29%-1.01B | 21.54%-1.18B | -15.32%-1.51B | -8.06%-1.31B | -966.40%-174.87M | -0.97%-361.45M | -102.95%-240.87M | 31.84%-528.14M |
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |