http://spreadsheets.google.com/pub?key=thvY0NrrijC4gY11mjZd3PQ&output=html
Company XYZ
From 1995 to 2009:
EPS grew from 12.8 to 58.2, (CAGR of 10.62%).
DPS (net of tax) grew from 5.3 to 33.8, (CAGR of 13.15%).
DPO ratio (net DPS) averaged 39.22%, the latest in 2009 was 58.08%.
EY increased (decreased) from 4.79% to 7.53%, averaged 9.59% per year invested, and averaged 15.67% per 5 years invested.
DY increased (decreased) from 1.99% to 4.38%, AVERAGED 3.42% per year invested, and averaged 6.47% per 5 years invested.
Share price rose from 2.67 to 7.725, (CAGR of 7.34%).
Total annual return averaged 10.76%.
http://spreadsheets.google.com/pub?key=tTbLLUoeX_bs_guMAtRvqdQ&output=html
Company XYZ1
From 1995 to 2009:
EPS grew from 69 to 150 , (CAGR of 5.31% )
DPS (net of tax) grew from 53.2 to 200 , (CAGR of 9.23% )
DPO ratio (net DPS) averaged 106.18% , the latest in 2009 was 133.33%
EY increased (decreased) from 3.95% to 5.29% , averaged 4.29% per year invested, and averaged 5.61% per 5 years invested.
DY increased (decreased) from 3.05% to 7.05% , AVERAGED 4.35% per year invested, and averaged 5.63% per 5 years invested.
Share price rose from 17.45 to 28.375 , (CAGR of 3.29% ).
Total annual return averaged 7.65%.
http://spreadsheets.google.com/pub?key=t7ILk0yniC6soSLCP8gsksg&output=html
Company XYZ2
From 1995 to 2009:
EPS grew from 23.1 to 70 , (CAGR of 7.67% )
DPS (net of tax) grew from 8.1 to 42.1 , (CAGR of 11.61% )
DPO ratio (net DPS) averaged 78.57% , the latest in 2009 was 60.14%
EY increased (decreased) from 6.2% to 7.47% , averaged 5.59% per year invested, and averaged 11.6% per 5 years invested.
DY increased (decreased) from 2.17% to 4.49% , AVERAGED 4.03% per year invested, and averaged 10.87% per 5 years invested.
Share price rose from 3.725 to 9.375 , (CAGR of 6.35% )
Total annual return averaged 10.38%
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