| 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 | 12.74% | 12.57% |
| 2022 | -49.85% | 7.28% |
| 2023 | 77.04% | 4.02% |
| 2024 | 49.41% | 22.11% |
| 2025 | -0.78% | 10.63% |
| Overall | 462.78% | 100.03% |
| 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 | 5.71% | 3.04% |
| 2022 | 11.52% | 3.16% |
| 2023 | 7.31% | 2.76% |
| 2024 | 6.94% | 2.88% |
| 2025 | 9.47% | 4.66% |
| Overall | 7.86% | 3.65% |
| 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 | -9.64% | -5.52% |
| 2022 | -51.70% | -10.85% |
| 2023 | -13.58% | -7.65% |
| 2024 | -18.04% | -7.80% |
| 2025 | -31.00% | -14.33% |
| Overall | -54.93% | -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 | 12.83% | SGD 5,198.33 |
| 2022 | -50.15% | SGD -507.94 |
| 2023 | 78.26% | SGD -372.18 |
| 2024 | 49.51% | SGD -735.73 |
| 2025 | -2.39% | SGD 9,190.15 |
| Overall | 19.39% | SGD 58,181.97 |
| Year | Currency | Total | Monthly | Avg Cost | Avg Cost Yield |
|---|---|---|---|---|---|
| 2019 | SGD | 923.15 | 76.93 | 59,585.64 | 1.55% |
| 2020 | SGD | 515.91 | 42.99 | 61,272.17 | 0.84% |
| 2021 | SGD | 430.5 | 35.88 | 63,902.59 | 0.67% |
| 2022 | SGD | 504.02 | 42 | 66,956.69 | 0.75% |
| 2023 | SGD | 369.13 | 30.76 | 65,224.74 | 0.57% |
| 2024 | SGD | 827.25 | 68.94 | 64,932.29 | 1.27% |
| 2025 | SGD | 635.65 | 90.81 | 72,054.76 | 1.51% |
| Total | SGD | 4,205.61 | 36.57 | - | - |
| 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 | 18,403.37 | 321.52 | 18,081.85 |
| 2022 | SGD | -82,023.92 | 384.28 | -82,408.2 |
| 2023 | SGD | 63,092.17 | 260.51 | 62,831.66 |
| 2024 | SGD | 71,324.46 | 576.75 | 70,747.71 |
| 2025 | SGD | -2,753.85 | 605.39 | -3,359.24 |
| Overall | SGD | 163,164.27 | 17,448.35 | 145,715.92 |
| Year | Currency | Total | Monthly | Proj Avg Cost | Proj Avg Cost Yield |
|---|---|---|---|---|---|
| 2025 (Estimated) | SGD | 890.48 | 74.21 | 74,510.13 | 1.20% |
| 2026 (Estimated till end Jul) | SGD | 604.09 | 86.3 | 76,465.86 | 1.35% |
| Type | Year-Month | # PayDate | # Dividends | Amount |
|---|---|---|---|---|
| Due/Paid | 2025-01 | 1 | 1 | SGD 70.35 |
| Due/Paid | 2025-03 | 2 | 2 | SGD 88.19 |
| Due/Paid | 2025-04 | 1 | 1 | SGD 71.06 |
| Due/Paid | 2025-05 | 1 | 1 | SGD 211.04 |
| Due/Paid | 2025-06 | 2 | 2 | SGD 86.95 |
| Projected | 2025-07 | 1 | 1 | SGD 69.07 |
| Projected | 2025-09 | 2 | 2 | SGD 144.89 |
| Projected | 2025-10 | 2 | 2 | SGD 88.24 |
| Projected | 2025-12 | 1 | 1 | SGD 60.69 |
| Projected | 2026-01 | 2 | 2 | SGD 88.24 |
| Projected | 2026-03 | 1 | 1 | SGD 60.69 |
| Projected | 2026-04 | 3 | 3 | SGD 298.86 |
| Projected | 2026-06 | 1 | 1 | SGD 63.71 |
| Projected | 2026-07 | 2 | 2 | SGD 92.58 |
| Type | Name | Shares | ExDate | PayDate | Amount |
|---|---|---|---|---|---|
| Paid | Meta Platforms Inc (META) | 50 | 2025-06-16 | 2025-06-26 | USD 26.25 |
| Paid | Cathay Airways (293) | 2,869 | 2025-04-01 | 2025-05-08 | HKD 1,405.81 |
| Paid | PepsiCo Inc (PEP) | 50 | 2025-06-06 | 2025-06-30 | USD 71.12 |
| Paid | Essex Property Trust (ESS) | 30 | 2025-03-31 | 2025-04-15 | USD 77.1 |
| Due | Essex Property Trust (ESS) | 30 | 2025-06-30 | 2025-07-15 | USD 77.1 |
| Paid | Meta Platforms Inc (META) | 50 | 2025-03-14 | 2025-03-26 | USD 26.25 |
| Paid | PepsiCo Inc (PEP) | 50 | 2025-03-07 | 2025-03-31 | USD 67.75 |
| Paid | Essex Property Trust (ESS) | 30 | 2025-01-02 | 2025-01-15 | USD 73.5 |
| Projected | PepsiCo Inc (PEP) | 50 | 2025-12-06 | 2025-12-26 | USD 67.75 |
| Projected | Meta Platforms Inc (META) | 50 | 2026-06-16 | 2026-07-06 | USD 26.25 |
| Projected | PepsiCo Inc (PEP) | 50 | 2026-03-07 | 2026-03-27 | USD 67.75 |
| Projected | PepsiCo Inc (PEP) | 50 | 2026-06-06 | 2026-06-26 | USD 71.12 |
| Projected | Cathay Airways (293) | 2,869 | 2025-09-04 | 2025-09-24 | HKD 573.8 |
| Projected | Essex Property Trust (ESS) | 30 | 2026-03-31 | 2026-04-20 | USD 77.1 |
| Projected | Meta Platforms Inc (META) | 50 | 2026-03-14 | 2026-04-03 | USD 26.25 |
| Projected | Cathay Airways (293) | 2,869 | 2026-04-01 | 2026-04-21 | HKD 1,405.81 |
| Projected | PepsiCo Inc (PEP) | 50 | 2025-09-06 | 2025-09-26 | USD 67.75 |
| Projected | Essex Property Trust (ESS) | 30 | 2026-01-02 | 2026-01-22 | USD 73.5 |
| Projected | Meta Platforms Inc (META) | 50 | 2025-12-16 | 2026-01-05 | USD 25 |
| Projected | Essex Property Trust (ESS) | 30 | 2025-09-30 | 2025-10-20 | USD 73.5 |
| Projected | Meta Platforms Inc (META) | 50 | 2025-09-16 | 2025-10-06 | USD 25 |
| Projected | Essex Property Trust (ESS) | 30 | 2026-06-30 | 2026-07-20 | USD 77.1 |
