| Year | Portfolio | ES3 |
|---|---|---|
| 2016 | 7.33% | 3.93% |
| 2017 | 36.87% | 21.11% |
| 2018 | 10.87% | -6.63% |
| 2019 | 26.41% | 9.08% |
| 2020 | 21.26% | -8.05% |
| 2021 | 9.98% | 12.92% |
| 2022 | -25.37% | 7.59% |
| 2023 | 32.13% | 4.02% |
| 2024 | 27.78% | 22.11% |
| 2025 | 12.14% | 28.14% |
| 2026 | -2.15% | 6.67% |
| Overall | 279.61% | 148.64% |
| Year | Portfolio | ES3 |
|---|---|---|
| 2016 | 4.63% | 3.18% |
| 2017 | 2.41% | 2.50% |
| 2018 | 3.87% | 3.63% |
| 2019 | 2.68% | 2.71% |
| 2020 | 6.94% | 6.56% |
| 2021 | 3.21% | 3.03% |
| 2022 | 5.19% | 3.16% |
| 2023 | 3.46% | 2.76% |
| 2024 | 3.86% | 2.88% |
| 2025 | 4.16% | 3.80% |
| 2026 | 3.90% | 2.39% |
| Overall | 4.22% | 3.60% |
| Year | Portfolio | ES3 |
|---|---|---|
| 2016 | -12.57% | -6.42% |
| 2017 | -5.57% | -3.27% |
| 2018 | -12.29% | -15.79% |
| 2019 | -6.36% | -8.40% |
| 2020 | -27.91% | -31.65% |
| 2021 | -6.54% | -5.52% |
| 2022 | -26.46% | -10.85% |
| 2023 | -8.79% | -7.65% |
| 2024 | -10.62% | -7.80% |
| 2025 | -18.99% | -14.33% |
| 2026 | -5.27% | -0.98% |
| Overall | -28.28% | -33.73% |
| Year | XIRR | Capital Flow |
|---|---|---|
| 2016 | 6.24% | SGD 99,746.3 |
| 2017 | 37.84% | SGD 15,762.38 |
| 2018 | 10.70% | SGD 42,444.24 |
| 2019 | 26.37% | SGD 2,500.92 |
| 2020 | 21.39% | SGD -54,453.01 |
| 2021 | 9.79% | SGD 6,251.52 |
| 2022 | -24.31% | SGD -3,553.15 |
| 2023 | 32.54% | SGD -1,208.79 |
| 2024 | 27.86% | SGD 14,364.78 |
| 2025 | 11.90% | SGD -4,004.97 |
| 2026 | -20.85% | SGD -1,705.23 |
| Overall | 15.11% | SGD 116,144.99 |
| Year | Currency | Total | Monthly | Avg Cost | Avg Cost Yield |
|---|---|---|---|---|---|
| 2017 | SGD | 6,443 | 536.92 | 137,472.62 | 4.69% |
| 2018 | SGD | 7,556 | 629.67 | 176,214.26 | 4.29% |
| 2019 | SGD | 10,625.67 | 885.47 | 206,435.64 | 5.15% |
| 2020 | SGD | 7,846.73 | 653.89 | 183,952.32 | 4.27% |
| 2021 | SGD | 7,252.87 | 604.41 | 170,938.3 | 4.24% |
| 2022 | SGD | 8,601.74 | 716.81 | 183,676.26 | 4.68% |
| 2023 | SGD | 10,394.99 | 866.25 | 191,069.68 | 5.44% |
| 2024 | SGD | 19,422.29 | 1,618.52 | 220,941.08 | 8.79% |
| 2025 | SGD | 13,735.96 | 1,144.66 | 232,059.09 | 5.92% |
| 2026 | SGD | 1,769.74 | 884.87 | 231,465.29 | 4.59% |
| Total | SGD | 93,648.99 | 767.61 | - | - |
| Year | Total P&L | Realized | Unrealized | |
|---|---|---|---|---|
| 2016 | SGD | 2,446.07 | 0 | 2,446.07 |
| 2017 | SGD | 48,116.47 | 21,720.61 | 26,395.86 |
| 2018 | SGD | 21,180.36 | 14,878 | 6,302.36 |
| 2019 | SGD | 62,108.39 | 10,627.55 | 51,480.84 |
| 2020 | SGD | 56,607.24 | 11,832.24 | 44,775 |
| 2021 | SGD | 29,191.39 | 7,248.34 | 21,943.05 |
| 2022 | SGD | -84,508.89 | 8,559.48 | -93,068.37 |
| 2023 | SGD | 79,822.76 | 10,397.12 | 69,425.64 |
| 2024 | SGD | 95,245.31 | 19,358.23 | 75,887.08 |
| 2025 | SGD | 51,748.91 | 13,800.48 | 37,948.43 |
| 2026 | SGD | -10,286.52 | 1,705.22 | -11,991.74 |
| Overall | SGD | 351,671.5 | 120,127.27 | 231,544.23 |
| Year | Currency | Total | Monthly | Proj Avg Cost | Proj Avg Cost Yield |
|---|---|---|---|---|---|
| 2026 (Estimated) | SGD | 13,909.09 | 1,159.09 | 236,659.03 | 5.88% |
| 2027 (Estimated till end Feb) | SGD | 1,727.88 | 863.94 | 237,107.87 | 4.37% |
| Type | Year-Month | # PayDate | # Dividends | Amount |
|---|---|---|---|---|
| Due/Paid | 2026-01 | 2 | 2 | SGD 133.4 |
| Projected | 2026-02 | 1 | 1 | SGD 450 |
| Projected | 2026-03 | 3 | 3 | SGD 1,246.2 |
| Projected | 2026-04 | 4 | 4 | SGD 1,947.75 |
| Projected | 2026-05 | 2 | 2 | SGD 1,496 |
| Projected | 2026-06 | 4 | 4 | SGD 1,852.09 |
| Projected | 2026-07 | 3 | 3 | SGD 251.98 |
| Projected | 2026-08 | 2 | 2 | SGD 1,244.5 |
| Projected | 2026-09 | 4 | 5 | SGD 1,932.34 |
| Projected | 2026-10 | 3 | 3 | SGD 251.98 |
| Projected | 2026-11 | 1 | 1 | SGD 1,113 |
| Projected | 2026-12 | 4 | 5 | SGD 1,989.86 |
| Projected | 2027-01 | 2 | 2 | SGD 91.98 |
| Projected | 2027-02 | 2 | 2 | SGD 1,559.5 |
| Type | Name | Shares | ExDate | PayDate | Amount |
|---|---|---|---|---|---|
| Paid | PepsiCo Inc (PEP) | 50 | 2025-12-05 | 2026-01-06 | USD 71.15 |
| Paid | Essex Property Trust (ESS) | 30 | 2026-01-02 | 2026-01-15 | USD 77.1 |
| Due | MIT (ME8U) | 35,000 | 2026-02-04 | 2026-03-12 | SGD 1,109.5 |
| Due | ParkwayLife (C2PU) | 1,000 | 2026-02-09 | 2026-03-10 | SGD 76.4 |
| Due | Frasers Property (TQ5) | 10,000 | 2026-01-30 | 2026-02-11 | SGD 450 |
| Projected | MIT (ME8U) | 35,000 | 2027-02-04 | 2027-02-24 | SGD 1,109.5 |
| Projected | ParkwayLife (C2PU) | 1,000 | 2026-08-13 | 2026-09-02 | SGD 76.5 |
| Projected | Frasers Property (TQ5) | 10,000 | 2027-01-30 | 2027-02-19 | SGD 450 |
| Projected | Meta Platforms Inc (META) | 50 | 2026-12-15 | 2027-01-04 | USD 26.25 |
| Projected | UMS (558) | 20,000 | 2026-10-09 | 2026-10-29 | SGD 160 |
| Projected | Singtel (Z74) | 1,000 | 2026-11-20 | 2026-12-10 | SGD 82 |
| Projected | Essex Property Trust (ESS) | 30 | 2026-06-30 | 2026-07-20 | USD 77.1 |
| Projected | Cathay Airways (293) | 2,869 | 2026-04-01 | 2026-04-21 | HKD 1,405.81 |
| Projected | MIT (ME8U) | 35,000 | 2026-05-08 | 2026-05-28 | SGD 1,099 |
| Projected | UMS (558) | 20,000 | 2026-12-01 | 2026-12-21 | SGD 160 |
| Projected | Meta Platforms Inc (META) | 50 | 2026-09-22 | 2026-10-12 | USD 26.25 |
| Projected | PepsiCo Inc (PEP) | 50 | 2026-09-05 | 2026-09-25 | USD 71.15 |
| 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 71.15 |
| Projected | DBS (D05) | 2,200 | 2026-04-07 | 2026-04-27 | SGD 1,650 |
| Projected | Meta Platforms Inc (META) | 50 | 2026-03-14 | 2026-04-03 | USD 26.25 |
| Projected | DBS (D05) | 2,200 | 2026-05-16 | 2026-06-05 | SGD 1,650 |
| Projected | DBS (D05) | 2,200 | 2026-11-13 | 2026-12-03 | SGD 1,650 |
| Projected | Essex Property Trust (ESS) | 30 | 2027-01-02 | 2027-01-22 | USD 77.1 |
| Projected | ParkwayLife (C2PU) | 1,000 | 2027-02-09 | 2027-03-01 | SGD 76.4 |
| Projected | Singtel (Z74) | 1,000 | 2026-07-31 | 2026-08-20 | SGD 100 |
| Projected | Essex Property Trust (ESS) | 30 | 2026-09-30 | 2026-10-20 | USD 77.1 |
| Projected | UMS (558) | 20,000 | 2026-05-07 | 2026-05-27 | SGD 320 |
| Projected | iShares MSCI World Quality Div (WQDV) | 700 | 2026-08-14 | 2026-09-03 | USD 45.99 |
| Projected | iShares MSCI World Quality Div (WQDV) | 700 | 2026-05-15 | 2026-06-04 | USD 61.95 |
| Projected | DBS (D05) | 2,200 | 2026-08-14 | 2026-09-03 | SGD 1,650 |
| Projected | MIT (ME8U) | 35,000 | 2026-08-04 | 2026-08-24 | SGD 1,144.5 |
| Projected | Raffles Medical (BSL) | 2,400 | 2026-05-13 | 2026-06-02 | SGD 60 |
| Projected | PepsiCo Inc (PEP) | 50 | 2026-12-05 | 2026-12-25 | USD 71.15 |
| Projected | Essex Property Trust (ESS) | 30 | 2026-03-31 | 2026-04-20 | USD 77.1 |
| Projected | MIT (ME8U) | 70,000 | 2026-05-08 | 2026-05-28 | SGD 77 |
| Projected | UMS (558) | 20,000 | 2026-07-09 | 2026-07-29 | SGD 160 |
| Projected | MIT (ME8U) | 35,000 | 2026-11-05 | 2026-11-25 | SGD 1,113 |
| Projected | Cathay Airways (293) | 2,869 | 2026-09-03 | 2026-09-23 | HKD 573.8 |
| 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 |
