PLUS1
Woodside Petroleum Financial Data
| Company name: | Woodside Petroleum Ltd | Status: | Active |
| End of fiscal year: | December 30 2018 | ISIN | AU000000WPL2 |
| Auditor: | EY | Year established: | 1971 |
| Company sector name: | Energy | Trading currency: | AUD |
| Industry name: | Oil & Gas E&P | Place of incorporation: | Australia (AU) |
| Industry group name | Oil & Gas - E&P | Doing business in: | Australia (AU) |
| Address | 11 Mount Street Mia Yellagonga, 6000 | Tel.: | +61 893484000 |
| City/Country: | Perth, Australia | Web address: | http://www.woodside.com.au |
| Company description: | Incorporated in 1954 and named after the small Victorian town of Woodside, Woodside's early exploration focus moved from Victoria's Gippsland Basin to Western Australia's Carnarvon Basin. First LNG production from the North West Shelf came in 1984. BHP Billiton and Shell each had 40% shareholdings before BHP sold out in 1994 and Shell sold down to 34%. In 2010, Shell further decreased its shareholding to 24%. Woodside has the potential to become the most LNG-leveraged company globally. |
| Price | Price change [%] | Bid | Offer | Open | High | Low | Volume |
|---|---|---|---|---|---|---|---|
| 20.30 | 0.00[0.0%] | 19.90 | 20.32 | 0.00 | |||
| Market Cap. [m] | Shares In Issue [m] | Beta | EPS | DPS | PE Ratio | Yield | 52-Wks-Range |
| 18699.6498654 | 936.151549 | 1.05 | 2.10 | 1.35 | 9.67 | 6.67 | 20.20 - 20.30 |
WPLCD KEY FIGURES (at previous day's close) | |
|---|---|
Yesterday's Close | 20.30 |
PE Ratio | 9.67 |
Market Capitalisation | 18.70B |
Latest Shares Outstanding | 936.15M |
Earnings pS (EPS) | 2.10 |
Dividend pS (DPS) | 1.35 |
Dividend Yield | 6.67% |
Sales per Employee | 2.06M |
Effective Tax Rate | - |
Foreign Sales | - |
Domestic Sales | - |
Selling, General & Adm/tive (SG... | 1.94% |
Research & Devlopment (R&D) as ... | 0.00% |
Gross Profit Margin | 77.93% |
EBITDA Margin | 70.78% |
Pre-Tax Profit Margin | 39.42% |
Assets Turnover | 5.10% |
Return on Assets (ROA) | 0.05% |
Return on Equity (ROE) | 0.09% |
Return on Capital Invested (ROC... | 0.07% |
Current Ratio | 2.31 |
Leverage Ratio (Assets/Equity) | 1.55% |
Interest Cover | 17.42 |
Total Debt/Equity (Gearing Rati... | 0.24% |
LT Debt/Total Capital | 0.19% |
Working Capital pS | 40.06 |
Cash pS | 2.57 |
Book-Value pS | 41.66 |
Tangible Book-Value pS | 37.96 |
Cash Flow pS | - |
Free Cash Flow pS | 2.33 |
Spread | 0.42 |
Gross gearing | 0.00% |
Net Debt | -2.37B |
WPLCD Balance Sheet Chart (December 29 2018) | ||
|---|---|---|
 | ||
| Period | High | Low |
|---|---|---|
| 1 Week | 0.00 | 0.00 |
| 1 Month | 0.00 | 0.00 |
| 3 Months | 0.00 | 0.00 |
| 6 Months | 0.00 | 0.00 |
| 1 Year | 20.30 | 20.20 |
| 3 Years | 36.63 | 20.20 |
| 5 Years | 36.63 | 20.20 |
Share price performance previous 3 years |
|---|
Share price performance intraday |
|---|
| Period | Open | Open Avg. | VWAP | Min Vol | Max Vol | Avg. Daily Vol | Change | % |
|---|---|---|---|---|---|---|---|---|
| 1 Week | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0% |
| 1 Month | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0% |
| 3 Months | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0% |
| 6 Months | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0% |
| 1 Year | 20.20 | 20.30 | 20.30 | 21,123 | 21,123 | 21,123 | 0.10 | 0.5% |
| 3 Years | 36.56 | 30.125 | 33.70 | 15,682 | 132,436 | 50,124 | -16.26 | -44.47% |
| 5 Years | 31.46 | 30.1886 | 30.66 | 15,682 | 447,219 | 198,761 | -11.16 | -35.47% |
WPLCD Growth Ratios (December 29 2018) | ||||
|---|---|---|---|---|
| 1 year | 3 years | 5 years | 10 years | |
Diluted EPS growth | 0.36 | 2.65 | -0.02 | -0.02 |
Diluted continuous EPS growth | 0.36 | 2.65 | -0.02 | -0.02 |
Dividend growth | 0.08 | -0.21 | -0.03 | 0.00 |
Equity per share growth | 0.17 | 0.04 | 0.05 | 0.11 |
Revenue growth | 0.49 | 0.03 | 0.03 | 0.02 |
Operating income growth | 0.55 | 0.17 | -0.03 | -0.02 |
Net income growth | 0.47 | 2.79 | -0.00 | 0.01 |
Net income cont growth | 0.47 | 2.79 | -0.00 | 0.01 |
CFO growth | 0.52 | 0.13 | 0.05 | 0.02 |
FCF growth | 0.66 | 0.41 | -0.06 | - |
Operating revenue growth | 0.49 | 0.03 | 0.03 | 0.02 |
WPLCD Income Statement December 29 2018 (AUD) | |
|---|---|
Total Revenue | 7530.46188722 |
Operating Revenue | 7530.46188722 |
Cost of Revenue | 1661.94389345 |
Gross Profit | 5868.51799377 |
Operating Expenses | 2588.55199773 |
Selling,General and Administr... | 145.933692264 |
General and Administrative Ex... | 145.933692264 |
OtherGandA | 145.933692264 |
Depreciation,Amortization and... | 2055.82317937 |
Depreciation and Amortization | 2055.82317937 |
Depreciation | 2055.82317937 |
Other Operating Expenses | 386.795126098 |
Operating Income | 3279.96599603 |
Interest Income/Expense,Net-N... | -259.280249362 |
Interest Income-Non Operating | 46.7554548031 |
Interest Expense-Non Operatin... | 306.035704165 |
Other Income/Expense,Net | -58.0901105129 |
Special Income/Charges | -55.2564465854 |
Impairment of Capital Assets | 55.2564465854 |
Other Non-Operating Income/Ex... | -2.8336639275 |
Pretax Income | 2968.26296401 |
Provision for Income Tax | 889.770473222 |
Net Income Available to Commo... | 1932.55879853 |
Net Income | 1932.55879853 |
Net Income Including Noncontr... | 2078.49249079 |
Net Income from Continuing Op... | 2078.49249079 |
Minority Interest | -145.933692264 |
Basic EPS | 2.10 |
Basic EPS from Continuing Ope... | 2.10 |
Basic EPS from Discontinued O... | 0.00 |
Diluted EPS | 2.10 |
Diluted EPS from Continuing O... | 2.10 |
Diluted EPS from Discontinued... | 0.00 |
Basic Weighted Average Shares... | 921.165018 |
Diluted Weighted Average Shar... | 921.165018 |
Dividend Per Share | 1.35 |
Interest and Dividend Income | 46.7554548031 |
Interest Expense | 306.035704165 |
Net Interest Income | -259.280249362 |
Net Income from Continuing an... | 1932.55879853 |
Normalized Income | 1971.25149883 |
Basic EPS,Continuing and Disc... | 2.10 |
Diluted EPS,Continuing and Di... | 2.10 |
Earning Before Interest and T... | 3274.29866818 |
Earning Before Interest Tax D... | 5330.12184755 |
Cost of Revenue,Reconciled | 1661.94389345 |
Depreciation,Reconciled | 2055.82317937 |
Net Income from Continuing Op... | 1932.55879853 |
TotalUnusualItemsExcludingGoo... | -55.2564465854 |
TotalUnusualItems | -55.2564465854 |
Normalized Basic EPS | 2.14 |
Normalized Diluted EPS | 2.14 |
NormalizedEBITDA | 5385.37829413 |
Tax rate for calculations | 0.30 |
WPLCD Efficency Ratios (December 29 2018) | |
|---|---|
Days in sales | 17.96 |
Days in inventory | 50.30 |
Days in payment | 66.35 |
Cash conversion cycle | 1.91 |
Receivable turnover | 20.33 |
Inventory turnover | 7.26 |
Payable turnover | 5.50 |
Fixed assets turnover | 0.24 |
Assets turnover | 0.21 |
ROE | 0.09 |
ROA | 0.05 |
ROIC | 0.07 |
FCF sales ratio | 0.29 |
FCF net income ratio | 1.11 |
Capital expenditure sales ratio | 0.33 |
WPLCD Financial Health Ratios (December 29 2018) | |
|---|---|
Current ratio | 2.31 |
Quick ratio | 2.12 |
Debt total capital ratio | 0.19 |
Debt equity ratio | 0.23 |
Financial leverage | 1.55 |
Total debt to equity | 0.24 |
WPLCD Avearge Growth Ratios Over 5 Years (December 29 2018) | |
|---|---|
Growth ann capital spending | 0.27 |
Growth ann gross profit | 0.00 |
Avg gross margin | 0.77 |
Avg post tax margin | 0.21 |
Avg pre tax marginr | 0.33 |
Avg net profit | 0.21 |
Avg ret commonr | 0.08 |
Avg ret assets | 0.05 |
Avg ret invested capital | 0.06 |
WPLCD Profitability Ratios (December 29 2018) | |
|---|---|
Gross margin | 0.78 |
Operating margin | 0.44 |
EBT margin | 0.39 |
Tax rate | 0.30 |
Net margin | 0.26 |
Sales per employee | 2,056,379.54 |
EBIT margin | 0.43 |
EBITDA margin | 0.71 |
Normalized net profit margin | 0.26 |
Interest coverage | 10.70 |
Inc per employee tot ops | 527,733.15 |
WPLCD Valuation Ratios (December 30 2018) | |
|---|---|
Sales per share | 6.65 |
Growth ann sales per share 5 ye... | -0.03 |
Book value per share | 24.84 |
CF per share | 4.04 |
Price to EPS | 19.92 |
Ratio PE 5 year high | 27.74 |
Ratio PE 5 year low | 14.94 |
Price to book | 1.26 |
Price to sales | 4.71 |
Price to cash flow | 7.75 |
Price to free cash flow | 15.92 |
Div rate | 2.54 |
Dividend yield | 0.04 |
Div payout tot ops | 0.86 |
Div payout 5 year | 0.24 |
Payout ratio | 0.79 |
Sustainable growth rate | 0.01 |
Cash return | 0.06 |
WPLCD Balance Sheet December 29 2018 (AUD) | |
|---|---|
Total Assets | 38379.1442335 |
Current Assets | 3415.98186455 |
Cash,Cash Equivalents,and Sho... | 2448.28563332 |
Cash and Cash Equivalents | 2371.77670728 |
Cash | 303.202040238 |
Cash Equivalents | 2068.57466704 |
Short Term Investments | 76.5089260414 |
Receivables | 689.997166336 |
Accounts Receivable | 376.877302352 |
Other Receivables | 313.119863984 |
Inventories | 219.608954378 |
Raw Materials | 141.683196373 |
Finished Goods | 53.8396146217 |
Other Inventories | 24.0861433834 |
AssetsHeldForSaleCurrent | 14.1683196373 |
Other Current Assets | 43.9217908756 |
Total Non-Current Assets | 34963.1623689 |
Net Property,Plant,and Equipm... | 32931.425333 |
Gross Property,Plant,and Equi... | 54368.0929442 |
Land and Improvements | 2400.11334656 |
Machinery,Furniture/Equipment | 41582.6013035 |
Other Properties | 7975.34712383 |
Accumulated Depreciation | -21436.6676112 |
Investments and Advances | 42.5049589119 |
OtherInvestments | 42.5049589119 |
Accounts Receivable,Non-Curre... | 294.701048456 |
Deferred Non-Current Assets | 1670.44488524 |
Deferred Taxes,Non-Current As... | 1670.44488524 |
Other Non-Current Assets | 24.0861433834 |
Total Liabilities | 12419.948994 |
Current Liabilities | 1480.5894021 |
Payables and Accrued Expenses | 830.263530745 |
Payables | 830.263530745 |
Accounts Payable | 300.368376311 |
Other Payable | 529.895154435 |
Provisions,Current | 96.3445735336 |
Pension and Other Post-Retire... | 208.274298668 |
Current Debt and Capital Leas... | 179.937659394 |
Current Debt | 179.937659394 |
Notes Payable,Current | 111.929725135 |
Other Current Borrowings | 68.007934259 |
Deferred Liabilities,Current | 104.845565316 |
Deferred Taxes,Current Liabil... | 104.845565316 |
Other Current Liabilities | 60.9237744404 |
Total Non-Current Liabilities | 10939.359592 |
Provisions,Long Term | 2208.84103145 |
Long Term Debt and Capital Le... | 5684.32983848 |
Long Term Debt | 5684.32983848 |
Deferred Liabilities, Non cur... | 2921.50750921 |
Deferred Taxes,Non-Current Li... | 2921.50750921 |
Employee Benefits | 34.0039671295 |
Pension and Other Postretirem... | 34.0039671295 |
Other Non-Current Liabilities | 90.6772456787 |
Total Equity | 25959.1952394 |
Stockholder's Equity | 24778.9742137 |
Capital Stock | 12581.4678379 |
Common Stock | 12581.4678379 |
Retained Earnings | 10845.8486823 |
Accumulated Gains/ Losses Not... | 1351.6576934 |
Foreign Currency Translation ... | 1123.54774724 |
Other Equity Adjustments | 228.10994616 |
Minority Interest | 1180.22102579 |
Total Capitalization | 30463.3040521 |
Common Stock Equity | 24778.9742137 |
Net Tangible Assets | 24778.9742137 |
Working Capital | 1935.39246245 |
Invested Capital | 30643.2417115 |
Tangible Book Value | 24778.9742137 |
Total Debt | 5864.26749787 |
NetDebt | 3492.49079059 |
Ordinary Shares Number | 936.151549 |
TotalLiabilitiesAsReported | 12419.948994 |
TotalEquityAsReported | 25959.1952394 |
WPLCD Cash Flow December 29 2018 (AUD) | |
|---|---|
Classes of Cash Receipts from... | 5204.02380278 |
Other Cash Receipts from Oper... | 5204.02380278 |
Dividends Received, Direct | 11.3346557098 |
Interest Received, Direct | 41.0881269481 |
Taxes Refund/Paid, Direct | -586.568432984 |
Cash Flow from Investing Acti... | -2510.62623973 |
Cash Flow from Continuing Inv... | -2510.62623973 |
CapitalExpenditureReported | -1890.05383961 |
Purchase/Sale of Property,Pla... | -528.478322471 |
Purchase of Property,Plant an... | -629.073391896 |
Sale of Property,Plant,and Eq... | 100.595069425 |
Other Investing Changes,Net | -92.0940776424 |
Cash Flow from Financing Acti... | -225.276282233 |
Cash Flow from Continuing Fin... | -225.276282233 |
Issuance/Payments of Debt,Net | -1421.08245962 |
Issuance/Payments of Long Ter... | -1421.08245962 |
Payments to Settle Long Term ... | -1421.08245962 |
Issuance/Payments of Common S... | 2761.40549731 |
Proceeds or Issuance of Commo... | 2761.40549731 |
Cash Dividends Paid | -1287.90025503 |
Common Stock Dividends Paid | -1287.90025503 |
Other Financing Changes, Net | -277.699064891 |
Cash and Cash Equivalents,End... | 2371.77670728 |
Change in Cash | 1933.97563049 |
Effect of Exchange Rate Chang... | -12.7514876736 |
Cash and Cash Equivalents,Beg... | 450.552564466 |
Income Tax Paid, Supplemental... | 586.568432984 |
Capital Expenditure | -2519.12723151 |
Issuance of Capital Stock | 2761.40549731 |
Repayment of Debt | -1421.08245962 |
Free Cash Flow | 2150.75092094 |
ChangeinCashSupplementalAsRep... | 1933.97563049 |
