Australia's largest stock trading and investment forum Australia's #1 stock forum

WDS

Click for more information

0.40%

$27.28 woodside energy group ltd

47(MMboe) x10/970mln - (allow )10 % additional capex-30% tax=...

First 60 Last

Share
Profile

Follow
sayrex

875 Posts.

81

11/03/22

09:06

Post #: 60129928
Share

Originally posted by km87: ↑

2021 underlying NPAT was $1620 million based on US60/boe average realised price.

2022: assume average realised price of $110. NPAT sensitivity of $18MM per $1 change in Brent
2022 estimate NPAT of $1620 + (50 x 18) = $2,520 million.

Use 80% payout ratio for dividend = $2016 million. Shares oustanding approx. 975 million. So DPS = US 2.06 (for full year dividend).
Assume 40% of full year is paid as interim and 60% for final.

Interim dividend = US 82 cents.
Final dividend = US 124 cents
Total 2022 = US 206 cents

Obviously BHPP cashflow will be included in 2022 so NPAT will roughly double but so will shares outstanding so net per share dividend won't change.

Can you share your calcs for US$ 2.30 interim?

Expand

47(MMboe) x10/970mln - (allow )10 % additional capex-30% tax= $0.3056 NPAT per share -20% retained = $0.24 cents per share for every $10 poo. $0.95+$1.44 = $2.27.

WPL Price at posting: $31.65 Sentiment: Buy Disclosure: Held
2 Upvote

0 Great analysis

Reply

There are more pages in this discussion • 3 more messages in this thread...

First 60 Last

Add WDS (ASX) to my watchlist

(20min delay)
Last $27.28		Change 0.110(0.40%)		Mkt cap ! $51.79B

Open	High	Low	Value	Volume
$27.16	$27.43	$27.08	$103.0M	3.752M

Buyers (Bids)

No.	Vol.	Price($)
1	200	$27.27

Sellers (Offers)

Price($)	Vol.	No.
$27.29	183	1

View Market Depth

No.	Vol.	Price($)
2	1200	27.260
6	1520	27.250
4	1841	27.230
3	820	27.220
2	884	27.210

Price($)	Vol.	No.
27.290	183	1
27.300	6000	2
27.330	100	1
27.350	500	1
27.430	2430	4

Last trade - 16.10pm 03/05/2024 (20 minute delay)


Last $27.26			Change 0.110 ( 0.41 %)
Open	High		Low	Volume
$27.15	$27.43		$27.09	959566
Last updated 15.59pm 03/05/2024 ?

WDS (ASX) Chart