| Year | Portfolio | ES3 |
|---|---|---|
| 2016 | 9.91% | 3.93% |
| 2017 | 43.99% | 21.11% |
| 2018 | 31.29% | -6.63% |
| 2019 | 24.18% | 9.08% |
| 2020 | 47.00% | -8.05% |
| 2021 | 9.36% | 12.92% |
| 2022 | -46.15% | 7.59% |
| 2023 | 69.93% | 4.02% |
| 2024 | 46.92% | 22.11% |
| 2025 | 2.12% | 28.14% |
| 2026 | 1.45% | 3.81% |
| Overall | 477.62% | 141.97% |
| Year | Portfolio | ES3 |
|---|---|---|
| 2016 | 4.81% | 3.18% |
| 2017 | 5.84% | 2.50% |
| 2018 | 9.35% | 3.63% |
| 2019 | 5.06% | 2.71% |
| 2020 | 9.72% | 6.56% |
| 2021 | 5.63% | 3.03% |
| 2022 | 10.66% | 3.16% |
| 2023 | 6.93% | 2.76% |
| 2024 | 6.61% | 2.88% |
| 2025 | 7.77% | 3.80% |
| 2026 | 5.43% | 1.78% |
| Overall | 7.54% | 3.60% |
| Year | Portfolio | ES3 |
|---|---|---|
| 2016 | -12.57% | -6.42% |
| 2017 | -11.41% | -3.27% |
| 2018 | -32.57% | -15.79% |
| 2019 | -11.62% | -8.40% |
| 2020 | -22.56% | -31.65% |
| 2021 | -11.27% | -5.52% |
| 2022 | -47.99% | -10.85% |
| 2023 | -13.41% | -7.65% |
| 2024 | -17.11% | -7.80% |
| 2025 | -29.42% | -14.33% |
| 2026 | -3.41% | -0.53% |
| Overall | -51.20% | -33.73% |
| Year | XIRR | Capital Flow |
|---|---|---|
| 2016 | 13.00% | SGD 40,596.3 |
| 2017 | 49.64% | SGD -21,194.62 |
| 2018 | 31.46% | SGD 14,168.24 |
| 2019 | 22.70% | SGD 12,358.92 |
| 2020 | 47.05% | SGD -519.51 |
| 2021 | 8.58% | SGD 13,098.52 |
| 2022 | -46.45% | SGD -670.15 |
| 2023 | 71.02% | SGD -540.99 |
| 2024 | 47.02% | SGD -903.42 |
| 2025 | 1.65% | SGD 8,684.33 |
| 2026 | 32.44% | SGD -69.33 |
| Overall | 18.06% | SGD 65,008.29 |
| Year | Currency | Total | Monthly | Avg Cost | Avg Cost Yield |
|---|---|---|---|---|---|
| 2019 | SGD | 767.67 | 63.97 | 59,585.64 | 1.29% |
| 2020 | SGD | 396.23 | 33.02 | 61,272.17 | 0.65% |
| 2021 | SGD | 399.87 | 33.32 | 66,588.3 | 0.60% |
| 2022 | SGD | 543.74 | 45.31 | 74,196.26 | 0.73% |
| 2023 | SGD | 427.19 | 35.6 | 72,325.45 | 0.59% |
| 2024 | SGD | 808.49 | 67.37 | 72,192.26 | 1.12% |
| 2025 | SGD | 1,046.66 | 87.22 | 79,397.09 | 1.32% |
| 2026 | SGD | 133.84 | 133.84 | 79,166.34 | 2.03% |
| Total | SGD | 4,523.69 | 37.39 | - | - |
| Year | Total P&L | Realized | Unrealized | |
|---|---|---|---|---|
| 2016 | SGD | 4,021.07 | 0 | 4,021.07 |
| 2017 | SGD | 15,640.47 | 13,477.61 | 2,162.86 |
| 2018 | SGD | 12,914.36 | 654 | 12,260.36 |
| 2019 | SGD | 17,520.39 | 769.55 | 16,750.84 |
| 2020 | SGD | 45,025.74 | 398.74 | 44,627 |
| 2021 | SGD | 12,494.39 | 401.34 | 12,093.05 |
| 2022 | SGD | -76,843.89 | 546.48 | -77,390.37 |
| 2023 | SGD | 62,132.96 | 429.32 | 61,703.64 |
| 2024 | SGD | 70,461.51 | 744.43 | 69,717.08 |
| 2025 | SGD | 3,793.61 | 1,111.18 | 2,682.43 |
| 2026 | SGD | 3,367.93 | 69.32 | 3,298.61 |
| Overall | SGD | 170,528.55 | 18,601.97 | 151,926.58 |
| Year | Currency | Total | Monthly | Proj Avg Cost | Proj Avg Cost Yield |
|---|---|---|---|---|---|
| 2026 (Estimated) | SGD | 1,135.57 | 94.63 | 84,239.41 | 1.35% |
| 2027 (Estimated till end Jan) | SGD | 93.25 | 93.25 | 84,445.87 | 1.33% |
| Type | Year-Month | # PayDate | # Dividends | Amount |
|---|---|---|---|---|
| Projected | 2026-01 | 2 | 2 | SGD 133.4 |
| Projected | 2026-03 | 1 | 1 | SGD 61.13 |
| Projected | 2026-04 | 3 | 3 | SGD 302.43 |
| Projected | 2026-06 | 2 | 2 | SGD 144.05 |
| Projected | 2026-07 | 2 | 2 | SGD 93.25 |
| Projected | 2026-09 | 3 | 3 | SGD 208.86 |
| Projected | 2026-10 | 2 | 2 | SGD 93.25 |
| Projected | 2026-12 | 2 | 2 | SGD 99.2 |
| Projected | 2027-01 | 2 | 2 | SGD 93.25 |
| Type | Name | Shares | ExDate | PayDate | Amount |
|---|---|---|---|---|---|
| Paid | Essex Property Trust (ESS) | 30 | 2026-01-02 | 2026-01-15 | USD 77.1 |
| Paid | PepsiCo Inc (PEP) | 50 | 2025-12-05 | 2026-01-06 | USD 71.15 |
| Projected | Meta Platforms Inc (META) | 50 | 2026-12-15 | 2027-01-04 | USD 26.25 |
| Projected | Essex Property Trust (ESS) | 30 | 2026-06-30 | 2026-07-20 | USD 77.1 |
| Projected | Meta Platforms Inc (META) | 50 | 2026-09-22 | 2026-10-12 | USD 26.25 |
| Projected | iShares MSCI World Quality Div (WQDV) | 700 | 2026-08-14 | 2026-09-03 | USD 45.99 |
| Projected | Essex Property Trust (ESS) | 30 | 2027-01-02 | 2027-01-22 | USD 77.1 |
| Projected | iShares MSCI World Quality Div (WQDV) | 700 | 2026-05-15 | 2026-06-04 | USD 61.95 |
| Projected | Cathay Airways (293) | 2,869 | 2026-09-03 | 2026-09-23 | HKD 573.8 |
| Projected | PepsiCo Inc (PEP) | 50 | 2026-09-05 | 2026-09-25 | USD 71.15 |
| Projected | Meta Platforms Inc (META) | 50 | 2026-03-14 | 2026-04-03 | USD 26.25 |
| Projected | PepsiCo Inc (PEP) | 50 | 2026-06-06 | 2026-06-26 | USD 71.15 |
| Projected | Essex Property Trust (ESS) | 30 | 2026-03-31 | 2026-04-20 | USD 77.1 |
| Projected | PepsiCo Inc (PEP) | 50 | 2026-03-07 | 2026-03-27 | USD 67.75 |
| Projected | Essex Property Trust (ESS) | 30 | 2026-09-30 | 2026-10-20 | USD 77.1 |
| Projected | PepsiCo Inc (PEP) | 50 | 2026-12-05 | 2026-12-25 | USD 71.15 |
| Projected | Meta Platforms Inc (META) | 50 | 2026-06-16 | 2026-07-06 | USD 26.25 |
| Projected | iShares MSCI World Quality Div (WQDV) | 700 | 2026-11-13 | 2026-12-03 | USD 27.16 |
| Projected | Cathay Airways (293) | 2,869 | 2026-04-01 | 2026-04-21 | HKD 1,405.81 |
