$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | |
Continuing Operations | |||||
Revenue | 217,829.00 | 255,984.00 | 203,751.00 | 142,338.00 | 215,111.00 |
EBITDA | 17,017.00 | 34,988.00 | 13,415.00 | 7,133.00 | 1,748.71 |
Depreciation & Amortisation | (5,981.00) | (6,987.00) | (6,335.00) | (6,671.00) | n/a |
Operating Profit/(Loss) | 11,036.00 | 28,001.00 | 7,080.00 | 462.00 | 1,748.71 |
Interest Payable | (2,515.00) | (1,771.00) | (1,348.00) | (1,573.00) | (1.94) |
Interest Receivable/Investment Income | 615.00 | 435.00 | 208.00 | 120.00 | 0.23 |
Group Profit after Interest | 9,136.00 | 26,665.00 | 5,940.00 | (991.00) | (1,444.00) |
Share of Assoc Cos/JV Profits | (1,337.00) | (2,300.00) | 2,618.00 | 536.00 | n/a |
Profit Before Tax | 7,799.00 | 24,365.00 | 8,558.00 | (455.00) | (1,444.00) |
Tax | (2,510.00) | (6,867.00) | (3,026.00) | 410.00 | (618.00) |
Profit After Tax | 5,289.00 | 17,498.00 | 5,532.00 | (45.00) | (2,062.00) |
Discontinued Operations | |||||
Profit After Tax | n/a | n/a | n/a | n/a | n/a |
PROFIT FOR PERIOD | 5,289.00 | 17,498.00 | 5,532.00 | (45.00) | 1,135.00 |
Attributable to: | |||||
Equity Holders of Parent Company | 6,359.00 | 18,307.00 | 6,157.00 | 1,660.00 | 2,237.00 |
Minority Interests | 1,070.00 | 809.00 | 625.00 | 1,705.00 | 1,102.00 |
Equity Dividends | cn/a | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | c6,359.00 | c18,307.00 | c6,157.00 | c1,660.00 | c2,237.00 |
Per Share Record - Normalised | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Continuing EPS | |||||
Earnings per Share - Basic | 51.18¢ | 140.37¢ | 46.63¢ | 12.56¢ | (7.01¢) |
Earnings per Share - Diluted | 50.72¢ | 139.31¢ | 46.17¢ | 12.56¢ | (6.97¢) |
Earnings per Share - Adjusted | 44.00¢ | 140.00¢ | 52.00¢ | 19.00¢ | 16.00¢ |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | 51.18¢ | 140.37¢ | 0.47¢ | 12.56¢ | 16.35¢ |
Earnings per Share - Diluted | 50.72¢ | 139.31¢ | 0.47¢ | 12.56¢ | 16.24¢ |
Earnings per Share - Adjusted | 44.00¢ | 140.00¢ | 52.00¢ | 19.00¢ | 16.00¢ |
Dividend per Share | 13.00¢ | 44.00¢ | 26.00¢ | 12.00¢ | n/a |
Key Financals | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Shares in Issue (millions) | |||||
Shares in Issue - Year End | 13,550.00 | 14,086.20 | 14,586.20 | 14,586.20 | 1,458.62 |
Weighted Average | 12,425.82 | 13,042.30 | 13,204.10 | 13,216.89 | 13,684.09 |
Diluted | 12,537.94 | 13,140.76 | 13,336.60 | 13,216.89 | 13,776.56 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | 5.07% | 10.94% | 3.47% | 0.32% | 0.81% |
Return on Capital Employed | 12.84% | 32.68% | 0.13% | 1.31% | n/a |
Continuing Operations & Discontinued Operations | |||||
Return on Equity | 11.63% | 30.40% | 0.12% | 3.45% | 4.21% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover - Continuing | 4.10 | 14.76 | 7.35 | 0.71 | (743.33) |
Revenue per Share | 1,753.04¢ | 1,962.72¢ | 15.58¢ | 1,076.94¢ | 1,571.98¢ |
Pre-Tax Profit Per Share - Continuing | 62.76¢ | 186.81¢ | 0.65¢ | (3.44¢) | (10.55¢) |
Market Data | |||||
Continuing Operations | |||||
Earnings Per Share Growth - Basic | -64% | 201% | 271% | n/a | n/a |
Earnings Per Share Growth - Diluted | -64% | 202% | 268% | n/a | n/a |
PE Ratio - Company Adjusted | 11.7 | 5.0 | 10.2 | 23.6 | n/a |
PEG - Company Adjusted | n/a | 0.0 | 0.0 | n/a | n/a |
Dividend Cover | 3.94 | 3.19 | 1.79 | 1.05 | n/a |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share - Company Adjusted | -64% | 29,722% | -96% | -23% | 649% |
Earnings per Share - Diluted | -64% | 29,796% | -96% | -23% | 649% |
PE Ratio - Company Adjusted | 11.7 | 5.0 | 1,011.8 | 23.6 | 18.3 |
PEG - Company Adjusted | n/a | 0.0 | n/a | n/a | 0.0 |
Dividend Cover | 3.94 | 3.19 | 0.02 | 1.05 | n/a |
Market Capitalisation $ (Millions) | 63,969.55 | 77,812.17 | 54,690.96 | 33,985.85 | 3,432.86 |
Dividend per Share | 13.00¢ | 44.00¢ | 26.00¢ | 12.00¢ | n/a |
Dividend Yield | 2.2% | 6.3% | 5.5% | 4.1% | 0.0% |
Dividend per Share Growth | (70.45%) | 69.23% | 116.67% | n/a | n/a |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research