Ratios
|
USD |
2007 |
2006 |
2005 |
2004 |
2003 |
|---|---|---|---|---|---|
|
No. of shares of DKK 1 each (excluding own shares) |
41,897,860 |
43,337,240 |
43,239,700 |
44,017,800 |
43,650,000 |
|
Profit per share (DKK) |
16.8 (91) |
4.1 (24) |
7.8 (47) |
6.0 (36) |
1.7 (11) |
|
Div. in DKK per DKK 1 share |
35 |
5 |
10 |
13.75 |
5 |
|
Earnings per share (EPS) (DKK) |
16.6 (91) |
4.1 (24) |
7.7 (47) |
5.9 (35) |
|
|
Diluted earnings per share (diluted EPS) (DKK) |
16.4 (89) |
4.1 (24) |
7.6 (46) |
5.8 (34) |
- |
|
Dividend for the year |
3500% |
500% |
1,000% |
1,375% |
500% |
|
Payout-ratio (excl. treasury shares)(1) |
44% |
23% |
22% |
40% |
51% |
|
NAV per share (DKK) (2) |
57.3 (291) |
26.6 (151) |
19.8 (125) |
13.0 (71) |
5.4 (32) |
|
Theoretical NAV per share (DKK) (3) |
121.0 (614) |
53.9 (305) |
32.1 (203) |
- |
- |
|
ROE |
69.5 % |
26.7% |
71.0% |
100.9% |
48.6% |
|
Equity ratio |
81.5 % |
74.0% |
74.1% |
64.8% |
49.3% |
|
Share price at year-end in DKK |
564 |
240 |
148 |
136 |
65 |
|
Price/intrinsic value |
3.55 |
2.58 |
1.66 |
3.24 |
2.59 |
|
USD rate at year-end |
507.53 |
566.14 |
632.41 |
546.76 |
595.76 |
|
Average USD rate |
544.56 |
594.70 |
600.34 |
598.93 |
658.99 |
The ratios above were computed in accordance with the 2005 guidelines issued by the Danish Association of Financial Analysts. For definitions please see section "Accounting policies" (page 58) in the 
Annual Report for 2007 (3.87 Mb)
. The figures are adjusted for the Company's holding of treasury shares. The figures for the year 2003 have not been adjusted to reflect the transition to IFRS.
(1) The payout-ratio was computed based on proposed dividends for the year, including extraordinary dividends paid during the year.
(2) Excluding purchase options on vessels.
(3) Including value of 75 (71) charter parties with extension and purchase option on vessels, declared at the optimum time (before tax). See pages 4 to 5 in the Annual Report for 2007 (3.87 Mb)
for a comment on the uncertainity connected with the calculation.
Top