Woodside Energy Group Ltd NPV (DI) (WDS)

Sector:

Energy Producers

 1,526.00p
   
  • Change Today:
      0.000p
  • 52 Week High: 1,997.00
  • 52 Week Low: 1,496.00
  • Currency: UK Pounds
  • Shares Issued: 1,898.75m
  • Volume: 16,717
  • Market Cap: £28,975m

Dividend Data

  31-Dec-2331-Dec-2231-Dec-21
Interim Dividend80.00¢109.00¢n/a
Final Dividend60.00¢144.00¢n/a
Total Dividend140.00¢253.00¢n/a
For more dividend details, click here

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-23 31-Dec-22 31-Dec-21
Continuing Operations      
Revenue 13,994.00 16,817.00 6,962.00
Operating Profit/(Loss) 3,307.00 9,186.00 3,493.00
Net Interest (34.00) (12.00) (203.00)
Profit Before Tax 3,273.00 9,174.00 3,290.00
Profit After Tax 1,722.00 6,575.00 2,036.00
Discontinued Operations      
Profit After Tax n/a n/a n/a
PROFIT FOR THE PERIOD 1,722.00 6,575.00 2,036.00
Attributable to:      
Equity Holders of Parent Company 1,660.00 6,498.00 1,983.00
Minority Interests 62.00 77.00 53.00
       
Continuing EPS      
Earnings per Share - Basic 87.50¢ 430.00¢ 206.00¢
Earnings per Share - Diluted 86.90¢ 426.30¢ 204.10¢
Earnings per Share - Adjusted 87.50¢ 430.00¢ 206.00¢
Continuing and Discontinued EPS      
Earnings per Share - Basic 87.50¢ 430.00¢ 206.00¢
Earnings per Share - Diluted 86.90¢ 426.30¢ 204.10¢
Earnings per Share - Adjusted 87.50¢ 430.00¢ 206.00¢
       
Dividend per Share 140.00¢ 253.00¢ 135.00¢
  $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-23 31-Dec-22 31-Dec-21
Assets      
Non-Current Assets      
Property, Plant & Equipment 40,791.00 39,919.00 19,729.00
Intangible Assets 4,663.00 5,421.00 n/a
Investment Properties n/a n/a n/a
Investments n/a n/a 2.00
Other Financial Assets n/a n/a 107.00
Other Non-Current Assets 4,789.00 4,691.00 2,358.00
  50,243.00 50,031.00 22,196.00
Current Assets      
Inventories 616.00 678.00 202.00
Trade & Other Receivables 1,635.00 1,651.00 368.00
Cash at Bank & in Hand 1,740.00 6,201.00 3,025.00
Current Asset Investments n/a n/a n/a
Other Current Assets 1,127.00 760.00 683.00
  5,118.00 9,290.00 4,278.00
       
Other Assets n/a n/a n/a
Total Assets 55,361.00 59,321.00 26,474.00
       
Liabilities      
Current Liabilities      
Borrowings 298.00 584.00 468.00
Other Current Liabilities 4,684.00 6,024.00 2,154.00
  4,982.00 6,608.00 2,622.00
       
Net Current Assets cn/a cn/a cn/a
       
Non-Current Liabilities      
Borrowings 6,200.00 6,188.00 6,329.00
Provisions 8,078.00 8,417.00 3,097.00
Other Non-Current Liabilities 931.00 981.00 197.00
  15,209.00 15,586.00 9,623.00
       
Other Liabilities n/a n/a n/a
Total Liabilities 20,191.00 22,194.00 12,245.00
       
Net Assets 35,170.00 37,127.00 14,229.00
       
Capital & Reserves      
Share Capital 29,001.00 29,001.00 9,409.00
Share Premium Account n/a n/a n/a
Other Reserves 5,212.00 3,993.00 653.00
Retained Earnings 186.00 3,342.00 3,381.00
Shareholders Funds 34,399.00 36,336.00 13,443.00
       
Minority Interests/Other Equity 771.00 791.00 786.00
Total Equity 35,170.00 37,127.00 14,229.00
Cash Flow 31-Dec-23 31-Dec-22 31-Dec-21
Net Cash Flow From Operating Activities 6,145.00 8,811.00 3,792.00
Returns On Investment & Servicing of Finance fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a
Net Cash Flow from Investing Activities (5,585.00) (2,265.00) (2,941.00)
Acquisitions & Disposals gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a
Net Cash Flow from Financing Activities (5,000.00) (3,364.00) (1,424.00)
Net Increase/Decrease In Cash (4,440.00) 3,182.00 (573.00)
Ratios - based on IFRS 31-Dec-23 31-Dec-22 31-Dec-21
Continuing Operations      
PE Ratio - Adjusted 23.7 5.8 n/a
PEG - Adjusted n/a 0.1 n/a
Earnings per Share Growth - Adjusted -80% 109% n/a
Dividend Cover 0.62 1.70 1.53
Revenue per Share 737.01¢ 885.69¢ 366.66¢
Pre-Tax Profit per Share 172.38¢ 483.16¢ 173.27¢
Operating Margin 23.63% 54.62% 50.17%
Return on Capital Employed 7.34% 19.59% 14.48%
Continuing & Discontinued Operations      
PE Ratio - Adjusted 23.7 5.8 n/a
PEG - Adjusted n/a 0.1 n/a
Earnings per Share Growth - Adjusted -80% 109% n/a
Dividend Cover 0.62 1.70 1.53
       
Dividend Yield 6.8% 10.2% 0.0%
Dividend per Share Growth (44.66%) 87.41% n/a
Operating Cash Flow per Share 323.63¢ 464.04¢ n/a
Cash Incr/Decr per Share (233.84¢) 167.58¢ (30.18¢)
Net Asset Value per Share (exc. Intangibles) 1,606.69¢ 1,669.84¢ 749.39¢
Net Gearing 13.83% 1.57% 28.06%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 3: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 4: Forecast figures based on normalised accounts.

 

Top of Page