Tahun
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
Jan
Feb
50,000
-
Mar
-
Apr
-
Jadual 2 - Pengeluaran
Tahun
Jan
Feb
Mar
Apr
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
May
Jun
-
May
Jul
-
Jun
Aug
-
Jul
Sep
-
Aug
Oct
-
Sep
Oct
Nov
Jumlah
Pelaburan
Dis
-
Jumlah Pelaburan:-
Nov
Dis
50,000
50,000.00
Jumlah
Pelaburan
% Dividen
% Bonus
(Anggaran/ (Anggaran/
Sebenar)
Sebenar)
7.70
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Jumlah Pengeluaran:-
Dividen
(RM)
3,529.17
4,018.13
4,326.94
4,663.24
5,029.43
5,428.11
5,862.13
6,334.55
6,848.74
7,408.35
8,017.33
8,680.01
9,397.62
10,174.44
11,015.37
11,925.72
12,911.24
13,978.16
15,133.21
16,383.69
17,737.49
19,203.16
20,789.93
22,507.83
24,367.68
Jumlah Bonus
(RM)
45.83
99.41
157.10
219.28
286.34
358.71
436.87
521.33
612.65
711.43
818.33
888.23
959.95
1,037.92
1,122.61
1,214.56
1,314.34
1,422.55
1,539.87
1,667.00
1,804.72
1,953.87
2,115.33
2,290.14
2,479.38
Jumlah Dividen
Jumlah Pelaburan
& Bonus
Terkumpul (RM)
Tahunan
(RM)
3,575.00
4,117.53
4,484.04
4,882.52
5,315.77
5,786.83
6,299.00
6,855.89
7,461.39
8,119.78
8,835.66
9,568.23
10,357.58
11,212.36
12,137.98
13,140.28
14,225.58
15,400.71
16,673.08
18,050.69
19,542.21
21,157.03
22,905.27
24,797.97
26,847.06
Pelaburan Asal
Div & Bonus
Pelaburan Sebenar
Pengeluaran
Untung
53,575.00
57,692.53
62,176.57
67,059.09
72,374.86
78,161.69
84,460.69
91,316.57
98,777.97
106,897.74
115,733.40
125,301.63
135,659.21
146,871.57
159,009.55
172,149.83
186,375.41
201,776.12
218,449.19
236,499.89
256,042.10
277,199.13
300,104.39
324,902.36
351,749.42
50,000.00
301,749.42
351,749.42
351,749.42