| Year | Portfolio | ES3 |
|---|---|---|
| 2016 | 9.91% | 3.93% |
| 2017 | 43.99% | 21.11% |
| 2018 | 30.08% | -6.63% |
| 2019 | 25.75% | 9.08% |
| 2020 | 53.60% | -8.05% |
| 2021 | 13.43% | 12.92% |
| 2022 | -52.06% | 7.59% |
| 2023 | 84.03% | 4.02% |
| 2024 | 50.52% | 22.11% |
| 2025 | -0.13% | 28.14% |
| 2026 | 1.84% | 6.31% |
| Overall | 509.23% | 147.80% |
| Year | Portfolio | ES3 |
|---|---|---|
| 2016 | 4.81% | 3.18% |
| 2017 | 5.84% | 2.50% |
| 2018 | 9.79% | 3.63% |
| 2019 | 5.40% | 2.71% |
| 2020 | 10.25% | 6.56% |
| 2021 | 5.91% | 3.03% |
| 2022 | 12.12% | 3.16% |
| 2023 | 7.68% | 2.76% |
| 2024 | 7.15% | 2.88% |
| 2025 | 8.49% | 3.80% |
| 2026 | 6.56% | 2.20% |
| Overall | 8.12% | 3.60% |
| Year | Portfolio | ES3 |
|---|---|---|
| 2016 | -12.57% | -6.42% |
| 2017 | -11.41% | -3.27% |
| 2018 | -33.82% | -15.79% |
| 2019 | -11.38% | -8.40% |
| 2020 | -23.65% | -31.65% |
| 2021 | -10.30% | -5.52% |
| 2022 | -54.01% | -10.85% |
| 2023 | -14.25% | -7.65% |
| 2024 | -18.44% | -7.80% |
| 2025 | -31.52% | -14.33% |
| 2026 | -5.86% | -0.79% |
| Overall | -57.09% | -33.73% |
| Year | XIRR | Capital Flow |
|---|---|---|
| 2016 | 13.00% | SGD 40,596.3 |
| 2017 | 49.64% | SGD -21,194.62 |
| 2018 | 30.16% | SGD 10,353.13 |
| 2019 | 24.34% | SGD 9,812.25 |
| 2020 | 53.65% | SGD -343.7 |
| 2021 | 13.54% | SGD 5,292.08 |
| 2022 | -52.37% | SGD -364.21 |
| 2023 | 85.40% | SGD -372.18 |
| 2024 | 50.63% | SGD -426.81 |
| 2025 | -0.60% | SGD 9,162.83 |
| 2026 | 27.37% | SGD -69.33 |
| Overall | 19.31% | SGD 52,445.76 |
| Year | Currency | Total | Monthly | Avg Cost | Avg Cost Yield |
|---|---|---|---|---|---|
| 2019 | SGD | 220.9 | 18.41 | 52,482.45 | 0.42% |
| 2020 | SGD | 238.01 | 19.83 | 53,571.94 | 0.44% |
| 2021 | SGD | 235.69 | 19.64 | 56,417.28 | 0.42% |
| 2022 | SGD | 252.19 | 21.02 | 59,333.71 | 0.43% |
| 2023 | SGD | 258.38 | 21.53 | 57,797.4 | 0.45% |
| 2024 | SGD | 362.79 | 30.23 | 57,516.37 | 0.63% |
| 2025 | SGD | 568.17 | 47.35 | 64,812.19 | 0.88% |
| 2026 | SGD | 133.84 | 133.84 | 64,461.4 | 2.49% |
| Total | SGD | 2,269.97 | 18.76 | - | - |
| 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 | 11,873.93 | 53.33 | 11,820.6 |
| 2019 | SGD | 17,072.23 | 222.78 | 16,849.45 |
| 2020 | SGD | 47,168.7 | 240.52 | 46,928.18 |
| 2021 | SGD | 18,681.67 | 237.16 | 18,444.51 |
| 2022 | SGD | -82,938.64 | 254.93 | -83,193.57 |
| 2023 | SGD | 63,762.68 | 260.51 | 63,502.17 |
| 2024 | SGD | 70,323.83 | 298.73 | 70,025.1 |
| 2025 | SGD | -1,272.25 | 632.69 | -1,904.94 |
| 2026 | SGD | 4,009.58 | 69.32 | 3,940.26 |
| Overall | SGD | 168,343.28 | 15,747.58 | 152,595.7 |
| Year | Currency | Total | Monthly | Proj Avg Cost | Proj Avg Cost Yield |
|---|---|---|---|---|---|
| 2026 (Estimated) | SGD | 660.35 | 55.03 | 68,634.29 | 0.96% |
| 2027 (Estimated till end Jan) | SGD | 91.94 | 91.94 | 68,895.88 | 1.60% |
| Type | Year-Month | # PayDate | # Dividends | Amount |
|---|---|---|---|---|
| Projected | 2026-01 | 2 | 2 | SGD 133.4 |
| Projected | 2026-03 | 1 | 1 | SGD 60.38 |
| Projected | 2026-04 | 2 | 2 | SGD 92.11 |
| Projected | 2026-06 | 1 | 1 | SGD 63.41 |
| Projected | 2026-07 | 2 | 2 | SGD 92.11 |
| Projected | 2026-09 | 1 | 1 | SGD 63.41 |
| Projected | 2026-10 | 2 | 2 | SGD 92.11 |
| Projected | 2026-12 | 1 | 1 | SGD 63.41 |
| Projected | 2027-01 | 2 | 2 | SGD 91.94 |
| 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 |
| 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 | Meta Platforms Inc (META) | 50 | 2026-09-22 | 2026-10-12 | USD 26.25 |
| Projected | Meta Platforms Inc (META) | 50 | 2026-06-16 | 2026-07-06 | USD 26.25 |
| Projected | PepsiCo Inc (PEP) | 50 | 2026-09-05 | 2026-09-25 | USD 71.15 |
| 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 | Essex Property Trust (ESS) | 30 | 2027-01-02 | 2027-01-22 | USD 77.1 |
| 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 | Essex Property Trust (ESS) | 30 | 2026-06-30 | 2026-07-20 | USD 77.1 |
| Projected | Meta Platforms Inc (META) | 50 | 2026-12-15 | 2027-01-04 | USD 26.25 |
