Johor Plantations Group Berhad (KLSE:JPG)
Malaysia
· Delayed Price · Currency is MYR 1.200
+0.020 (1.69%)
At close: May 29, 2025
KLSE:JPG Cash Flow Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| Net Income | 283.28 | 257.32 | 167.31 | 495.59 | 344.8 | 52.5 |
| Depreciation & Amortization | 118.8 | 119.64 | 108.73 | 106.95 | 107.16 | 107.29 |
| Other Amortization | 11.96 | 11.96 | - | - | - | - |
| Asset Writedown & Restructuring Costs | 0.46 | 0.55 | 3.76 | 0.23 | 0.07 | 0.81 |
| Loss (Gain) From Sale of Investments | 0.16 | 0.16 | 0.22 | - | - | - |
| Other Operating Activities | 77.82 | 79.26 | 15.66 | -83.23 | 71.22 | 102.54 |
| Change in Accounts Receivable | 24.98 | -9.07 | 123.15 | -44.49 | -55.21 | -98.8 |
| Change in Inventory | -19.84 | -9.74 | 36.8 | -45.02 | -3.18 | 4.45 |
| Change in Accounts Payable | -4.63 | 44.33 | -67.71 | -56.72 | 16.88 | 82.55 |
| Operating Cash Flow | 493.01 | 494.41 | 387.92 | 373.31 | 481.73 | 251.33 |
| Operating Cash Flow Growth | 54.89% | 27.45% | 3.91% | -22.51% | 91.67% | - |
| Capital Expenditures | -129.47 | -145.16 | -167.91 | -101.78 | -86.66 | -73.47 |
| Sale of Property, Plant & Equipment | 0.59 | 0.51 | 0.12 | 2.8 | 0.08 | - |
| Other Investing Activities | -40.77 | -137.03 | 2.07 | 4.4 | 1.64 | 2.84 |
| Investing Cash Flow | -169.64 | -283.27 | -168.43 | -94.57 | -84.94 | -70.63 |
| Short-Term Debt Issued | - | 49.97 | - | - | - | - |
| Long-Term Debt Issued | - | 1,327 | 183.3 | 397.67 | 164.6 | 615.93 |
| Total Debt Issued | 1,368 | 1,377 | 183.3 | 397.67 | 164.6 | 615.93 |
| Short-Term Debt Repaid | - | - | - | -61.34 | - | - |
| Long-Term Debt Repaid | - | -1,624 | -199.3 | -629.1 | -244.3 | -355.1 |
| Total Debt Repaid | -1,611 | -1,624 | -199.3 | -690.44 | -244.3 | -355.1 |
| Net Debt Issued (Repaid) | -242.49 | -247.55 | -16 | -292.77 | -79.69 | 260.83 |
| Issuance of Common Stock | 389.76 | 389.76 | - | - | - | - |
| Common Dividends Paid | -131.25 | -62.5 | - | -82.5 | -200 | -318 |
| Other Financing Activities | -86.85 | -94.75 | -88.25 | -76.33 | -75.3 | -89.86 |
| Financing Cash Flow | -70.83 | -15.04 | -104.25 | -451.6 | -354.99 | -147.03 |
| Net Cash Flow | 252.53 | 196.1 | 115.24 | -172.87 | 41.8 | 33.68 |
| Free Cash Flow | 363.54 | 349.25 | 220 | 271.53 | 395.07 | 177.86 |
| Free Cash Flow Growth | 173.94% | 58.75% | -18.98% | -31.27% | 122.13% | - |
| Free Cash Flow Margin | 23.15% | 22.90% | 17.55% | 15.50% | 25.50% | 17.42% |
| Free Cash Flow Per Share | 0.15 | 0.15 | 0.12 | 0.15 | 8.00 | 3.60 |
| Cash Interest Paid | 81.29 | 81.84 | 88.25 | 76.33 | 72.18 | 90.31 |
| Cash Income Tax Paid | 78.36 | 68.53 | 87.96 | 234.26 | 114.29 | 38.49 |
| Levered Free Cash Flow | 310.84 | 156.65 | 194.1 | 211.07 | 279.74 | - |
| Unlevered Free Cash Flow | 320.6 | 167.14 | 195.64 | 256.42 | 322.62 | - |
| Change in Net Working Capital | -42.7 | 77.23 | -83.12 | 147.41 | 47.37 | - |
Updated Feb 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.