http://spreadsheets.google.com/pub?key=tM4dijzIZ-GSYae8UUHtrZw&output=html
Company XYZ6
From 1995 to 2009:
EPS grew from 125 to 275, (CAGR of 5.4% )
DPS (net of tax) grew from 84 to 266 , (CAGR of 7.99% )
DPO ratio (net DPS) averaged 99.14% , in 2009 was 96.73%
EY increased (decreased) from 5.07% to 6.18% , averaged 5.89% per year invested, and averaged 7.83% per 5 years invested.
DY increased (decreased) from 3.4% to 5.98% , AVERAGED 5.89% per year invested, and averaged 7.71% per 5 years invested.
Share price rose (fell) from 24.675 to 44.5 , (CAGR of 4.01% )
Total annual return averaged 9.9%
http://spreadsheets.google.com/pub?key=tmJjNThDyJg030tAuW1JZcA&output=html
Company XYZ7
From 1999 to 2009:
EPS grew from 10.9 to 58.5 , (CAGR of 11.85% )
DPS (net of tax) grew from 2 to 30 , (CAGR of 19.79% )
DPO ratio (net DPS) averaged 44.37% , in 2009 was 51.28%
EY increased (decreased) from 7.99% to 14.74% , averaged 7.56% per year invested, and averaged 31.43% per 5 years invested.
DY increased (decreased) from 1.47% to 7.56% , AVERAGED 3.8% per year invested, and averaged 15.67% per 5 years invested.
Share price rose (fell) from 1.365 to 3.97 , (CAGR of 7.38% )
Total annual return averaged 11.17%
http://spreadsheets.google.com/pub?key=tr5Cw9liTlNFIgUDOZBjXuw&output=html
Company XYZ8CYC
From 1999 to 2009:
EPS grew from 12.4 to 2.5 , (CAGR of -16.67% )
DPS (net of tax) grew from 5.3 to 5 , (CAGR of -0.65% )
DPO ratio (net DPS) averaged 66.01% , in 2009 was 200%
EY increased (decreased) from 9.58% to 1.28% , averaged 10.45% per year invested, and averaged 25.4% per 5 years invested.
DY increased (decreased) from 3.41% to 2.56% , AVERAGED 4.77% per year invested, and averaged 9.24% per 5 years invested.
Share price rose (fell) from 1.295 to 1.955 , (CAGR of 4.2% )
Total annual return averaged 8.98% (Cap. Appr of 4.2% + DY of 4.77% )
Keep INVESTING Simple and Safe (KISS) ****Investment Philosophy, Strategy and various Valuation Methods**** The same forces that bring risk into investing in the stock market also make possible the large gains many investors enjoy. It’s true that the fluctuations in the market make for losses as well as gains but if you have a proven strategy and stick with it over the long term you will be a winner!****Warren Buffett: Rule No. 1 - Never lose money. Rule No. 2 - Never forget Rule No. 1.
No comments:
Post a Comment