Jul 6, 2016

Cory Diary : Read up on Retirement

The whole idea of Investment is so that we have more money. People who say they don't probably already have enough. That's the reality unless we are trying to poke holes into exceptions.

Instead of re-inventing the wheel I should tap on other brains. There are plenty strong logics out there as anonymous I like to share.

Here you are.

Cannot imagine that after working hard for 30 - 35 years, you would want to cut back everything and live like a hermit upon retirement?

Retirement is a time to take back your life and live! Do the things you want to do, travel to places and experience other cultures and pamper yourself.

When planning for retirement, always plan for more. For eg., if you think you would only require $84k pa ($7k pm) in retirement, aim for $100k pa ($8.5k pm).

It is better to continue working now as long as you can, than having to re-enter the job market at 60 when you find that your money runs out!

I think these comments about retiring early at 40 or 50 are coming from middle-class folks stuck with average income in jobs they hate, and they spend their time online dreaming about retiring early cos they can't in real life. 

What's wrong with working until 60 or even 65? The wise are happy to contribute back to society and nurture the younger generation. Some people like me enjoy every day at work.

The irony of working towards retirement: the higher the person's salary, the faster the wealth accumulation process, and the earlier one can retire. But the opportunity cost of retiring is also higher, and it becomes so much harder to retire.

I'm a retired millionaire who've worked very hard for many years. Long hours, frequent travels. It's good to finally stop my rat race. Made millions from my salary, bonuses and investment gains. Time to smell the roses. Also to take better care of my body. I was at a high risk of heart attacks and stroke had I continued my rat race.

Life now is so much more peaceful and serene. No more getting stuck in early morning traffic and late nights. Can spend a lot of time exercising in my condo gym and swimming pool. I can also do ad hoc projects and volunteer at charitable organisations which I choose. 

Life is much more meaningful now. I've never been happier in my life. My passive income from my portfolio of investments gives me more than what my family's needs.

Choosing the right high paying career and being excellent in investments are key ingredients towards financial success and financial independence.


So much Collective Wisdoms and Experiences out there. Hope you enjoy  !

Cory
20160706

Jul 4, 2016

Cory Diary : Preference Shares Viability

Preference Shares investment only make senses if the company payment is sustainable. This is an important logic. And the compensation amount varies within this defined scope of risk.

For Bank Preference Shares, dividend payment to common share holder is a norm especially in our local situation and where bank stability is utmost important. Therefore PS holder has much less risk to accept non-cumulative condition. For others, cumulative criteria will be required. Nevertheless we need to understand the risk in both.

In the uneventful situation of corporate bankruptcy, even though PS holders rank higher than common shares, in reality i am doubtful it will be much better off. In such restructure, most likely debts, and bonds if any, would have taken most of the piles in the new entity leaving little or nothing to the rest.

Therefore when we invest in PS, the rationale of why companies issue as such is important. In bank situation they need to meet regulatory requirements. PS to them is a cost.

For some companies that value cashflow due to market dynamic, they like to avoid situation of technical default. Therefore PS instrument will be ideal. I will be wary if is not cumulative for such cases. The company will still be able to pay up later. So a good record of dividend payments to common share holders are important. Even then it will not exceed 5% of my portfolio.

If there is risk in payment in the future, PS price would likely be adjusted along the way to detrimental of PS holders who attempt to get out if listed in SGX for trade. Therefore the only recourse is to cutloss provided there is liquidity or hope uneventful will not happen.

Another situation that i can think of is in REITs due to regulatory debt ratio requirement. Therefore issuing PS may help to bypass it to allow larger profit for distribution. We need to understand in detail why not through placements or rights. In CMT case ( correction: actually a retail bond), the company background can command cheaper cost without facing dilution I believe. Is an exception rather than a norm in my opinion.

Beyond such risk level, I will not easily accept as logicially it does not make sense. The litmus test will be ... is the issuer desperate. If it is, i would avoid. I will need strong justification to part my money where the potential to earn a lot more from common stocks are so much higher and at lower risk relatively.


Cory
20160704








Jul 3, 2016

Cory Diary : Portfolio Design Re-Make

Everyone has problems they need to handle regardless big or small. I have my own set of issues too. One of my nudging problem is the shower head. Yes ! Minor things do frustrate the life out of me in a slower ways but they do. The shower head is always slanted at an angle and I have to stand shower at an angle. I could not have it friction locked properly for weeks. Finally one day something strikes me to act on it with a solution. I rotate the shower head providing a counter torgue to the piping attached to the head and the problem solved in seconds.

I should make a laundry list of all my problems down to minute detail and work on it one by one or leave it hanging as future actions. Maybe i would kill all creeps in my life. :P Thanks to the hot Taipei weather recently i have enough spare time generated by staying at home with boredom. And something strike me again.

Have been looking for ways to improve my method to increase my capacity and decision making. I like to do it with realistic perfection and enjoys the process of constant improvement. So i took an hour to revamp my portfolio sheet design on how i like to track my sg stock investments better.


Portfolio Summary Page

This is the summary page of all my Singapore Stocks. It tracks summary of each counter. Portfolio performances of all counters ytd by xirr and actual returns. Support/Resistance level. Exposure/Risk level. Yield. Business sector. Released P/L and unreleased. Dividends and theoretical max.



Counter Trading Page

This track every trades by counter. Including rights, dividends, split etc. It also measure counter level performance over the years and year-to-date (ytd). Expense made and notes. Is a minor tweek this time to support more notes comment to support my decision making and action process.














Everyone has a way to track their trades and I am sharing with my Diary.

Cory
20160703




Jul 1, 2016

Cory Diary : Last day of week after Brexit

After 2 days of dramatic drops across the world after Brexit, the market has rebounded and returned to normal. It has proven that many doom day experts are just mere mortals. And monkey can decides as well.

As of today XIRR YTD hits 5.2%. (Performance from  Jan'16 till to date ). It would have been much better have I not mitigate my exposure taking profits on some counters. Meaning, do nothing. Nevertheless is still a relieve nothing worst has happened which we all should appreciate.

I have taken the opportunity to buy back CDL and acquired more bank shares. And hopefully get something cheap to replenish my portfolio. I am still a little careful in case there is fallout later.


Cory
20160701




Jun 25, 2016

Cory Diary : Britain voted to be out of EU

Could not comprehend why is it so bad about it. In fact I did not even put it as something to watch that can cause another Lehman moment. Some News commentators said is a Black Swan Event which i disagree.

I do not think is hard at all for BreExit vote as below pic but stock market sentiment cannot be under estimated. So I took profit in CDL which has large exposure in GB prior to the vote. I did not anticipate significant impact to others. Dow drops more than 600 pt. My feeling now is there will be more impact coming Monday in SG market. Now my leg is a little shaky because I should have done a little more to mitigate it. Always room for regrets LOL.

BreExit comment











CDL Trades

When Singapore was kicked out of Malaysia Federation, many people think this is the end. LKY cried. The other side was hoping we will failed and down the road we will begged for return at their terms. We didn't. We succeeded beyond the wildest dream.

We need to get back to basic. What's the purpose of a Country ? To have a population that can work together. Policy and government that serve them. Democracy in place. EU takes away all that.

To make it worst, EU immigrants policy alienates the population similar to situation for the Singapore gov when they open the doors too wide that we lose our cultural and togetherness as a nation. They did crawl back and we see the 70% support votes. Unlike Singapore, EU Leaders did not. The British citizen don't even know who they are yet they are the one that decides EU immigrant policies and so i heard.

Leaders today are politically correct to avoid being branded racists and doing the right thing but they forgot about Nation Building. Is not just about Economic. Is about happiness. Is about emotion. Is about togetherness of the Citizens in the country ! And this takes effort and time to integrate and be accepted. Only when we get all this right, then there is value in economy. I am proud of the British people recognising this despite all odds against their parties, institutions and the famous. Just like in America, Trump represents the frustration of Americans. He did not so to speak, "Influence" them. He just represented them. The sooner leaders understands their population and the ground not grass root, they will lead better.

Near term there will be volatility in the market due to sentiments but it also mean opportunity from fear. Cascading effects will only create more opportunities so I need to go slow in my entry.


Cory
20106625




Jun 21, 2016

Cory Diary : What Expenses to cut ?

Expenses have been talked about for some time among bloggers. We know saving is important. Ability to grow our income is even better. Taking care of our owns family cannot be forsaken. Neither can we do away with insurance.

What if I have multiple or huge loans and I got retrenched and I do not want it to be a life style changing event ? Here i will go about it. Total up my lifestyle expenses, work out the cash flow and finally filtered out the options.


EXPENSES

Monthly Expenses
Parent Allowances : 600 ( at minimum )
Hospitalization Insurance : 100 ( Saving/Life $250 )
Housing Loan : $1000 Interest ( $4000 Principal ) (arbitrary)
Utilities/Telco Bills : $200
Clothing : 200
Transport : 220 (Multiple of wife/kid will roughly be a car expense )
Food : 620
Cable TV : 50
Newspaper : 30 ( Prefer to read from paper. To me is quality of life )
Hobby : 50 ( Personal Interests )
Sports : 70 ( Exercise and Meeting with Friends )
Groceries : 180

Annual Expenses
Home Decoration and Appliances : 2000 (arbitrary)
Computer and Home Equipment : 1400 (arbitrary)
Travel : 2000 (arbitrary)
Medical : 500 ( Clinic )
Special Meals : $1200

This works out to  S$3912 monthly expenses after tax to support.


CASH FLOW

Monthly Cash Flow is important because some of our investments takes a longer term return path such as housing loan and "Saving" Insurance which requires monthly payments.

-3912 Expenses
-4250 Housing loan and Insurance
+2100 CPF Deduction to support home loan assuming i have a sizeable sum of cash inside.
+2600 Dividends ( Based on my current Passive Income )

I will need income of minimum $3462 monthly to support the above if I am retrenched. Luckily my dividends and CPF buffered the problem. Can you imagine without ?

What are my other big ticket options.


  1. Find a job/ Part time that can fulfilled the gap at minimum. ie. Potential.
  2. Married a hardworking wife ie. hmmm do i have to wait till retrenched ? Married up shiok right. Not an option since this negate the problem itself even though it is an option if you have options to choose a life partner. LOL
  3. Increase my investment to double my dividends. ie Possible. Required large saving. I should work on it asap.
  4. Get a cheaper home. ie. Down grade lah. Sian man. Move it lower. "Desperate" option. Can last some time.
  5. Divest investment property. ie. Maybe can consider based on market condition. To sell at right time maybe important.
  6. Borrow from Relatives and Friends ie. Not small sum ... Matter of principle not to tap them unless i have gone through desperate measures ie. Cut expenses ... and still not enough
  7. Retrenchment Benefits. ie. Choose companies that values employee. This may mean going to Civil Service and MNC first in my early career. ie. if 1 year service equate to 1 month severance. 15 years is 15 months of salary. This can buffer many years of cash flow.



LIFE STYLE

Why am I not cutting down on expenses ? Back to the top. I want to maintain my lifestyle.
Need to anticipate to avoid this decision altogether in later life because is painful after a life time of work. So it comes to Saving and getting a job options. But I can't get another job if I am still with one now. That's left with me the only Option that is Saving. Obvious enough. :(

These narrowed to a few things I could focus on.

Saving => Increase Dividends
Extravagance must be avoided in my early years. Fewer travel. No car. Take bus. Fewer restaurants. No expensive celebrations. No smoking and drinking. No gambling. No expensive clothing. Don't buy unproductive things that will be kept in the store room.

Cash Flow => Increase Dividends
No wonder there is advise not to pay up our housing loan. Is the cheapest loan we can get to bump up dividends to support it. Cash is King only when we can use it.

CPF => Buffer home payments when needed. Meantime getting good interests and additional insurances.

Retrenchment Benefits => Good benefits is important. Choose your company wisely. And use the benefits to support your dividend income when possible. The last thing we want is to spend on holiday trip unless you have enough.

What others ? Tell me leh.


Cory
20160620






Jun 18, 2016

Cory Diary : FRASERS CENTREPOINT TRUST

Home Work

Noticed a significant drop in FCT yesterday. This caught my eyes as I have been waiting for a good time to re-enter. A check in regular sources have no obvious news. Some retailers attempt to collect. There is a rather large selloff after trading hours at $1.89 which appear to be from a single entity. Do note some time back there is news of CEO change.


Previous Trades

May have to click the picture below to see the details. Recorded rationale on the trades that time.
I like the Mall Business at suburb which rental is not impacted. AEI keeps me a little awake which i blogged earlier.

(updated for privacy)

There is some resistance around 2.00 to 2.02.  I am a poor timer, quite busy recently due to company re-org, fear of losing and no insider. So decided to sell FCT without waiting for the next dividend distribution.


Next Step

Bre-Exit is round the corner. US has another major gun incident. Market quite shaky. Our local economy still in the muddy water. With the FCT AEI still in the midst. Will wait for reports and better opportunity. I really like this Mall counter.


Cory
20160618







Jun 14, 2016

Cory Diary : Misconception in numbers


Prefer penny stocks because i can buy more lots ?
While it may makes speculative senses that penny stock may have higher price variations by percentage term, buying large priced stocks only means fewer lots. The returns from penny or large cap stock for same percentage amount change will still yield same absolute returns mathematically.


Do highest dividend pays ?
A stock price $1 with 5% dividends will distribute 5 cents. To achieve 10 cents return in a year few things can happen.

a. Company has higher returns increasing dividend to 10%
b. Company made a lost, stock price drop to $0.50. Dividend will increase to 10% too.


Do averaging down works ?
Stock Price $2. Company report bad result and price drop to $1.5. That's -25% losses.
Buy equal amount at $1.5 again. Total cost is $3.5 now. Magically -14.3% loss. Feel good right ?

What happen Company report another bad news and price dropped to $1. Loss will be (-1-0.5)/3.5.
That's -42.9% loss ! Double edge sword. Like to guess absolute loss ? That's how a gambler starts to chop fingers. That's why margin trading is risky too.


Dividend Strategy takes forever. Market Crash will eliminate all my returns !
Each year 8% dividends. On the 5th year is 40% returns. That's buffer you for another Global Financial Crisis like 2008 scale. We are in our 8th Year now.


Cory
20160614






Jun 12, 2016

Cory Diary : Hyflux Hyflux 6% PerCapSec

Notes on my investigation on Hyflux recently listed (corrected term) Hyflux 6% PerCapSec

Hyflux 6% PerCapSec
The recent Hyflux Hyflux 6% PerCapSec# is listed in SGX. Therefore is similar to buying equity through your brokerage. The returns is like a bond in the sense we get fixed returns. And is distributed to your bank account if you have setup like your dividends. The key difference is Hyflux need not have to pay those dividends if they are in bad situation for example in financial distress which unlike bond will result in default.

Why Hyflux issues Hyflux 6% PerCapSec ?

Here the reasons I believe.

1. Need to roll over their earlier issued PS else higher rate
2. Need larger amount now to continue growing
3. More expensive to obtain loan from bank
4. Fewer restrictions and need for flexibility
5. Technically no default if they fail to distribute
6. Not considered debts
7. SCA Business Model required intensive capital investment and Cash flow support

Investment Rationale - Hyflux 6% PerCapSec
Rate is 6%. The good thing about this Hyflux PS written term is that they are cumulative. This means if they fail to pay me this time, the interest will be accumulated and compounded. In-addition, the company will not be able to distribute dividends to their shareholders. There is also a call date 4 years later else there will be stepped up terms. This will encourage Hyflux to re-call and likely issue new PS as needed.


Key Items in my thoughts

Will the company go bust ? I see no reason why the government will not let it happens. If water supply is critical, they can ensure operation continues while the company restructure. If there is no left over after debts, this will only means existing shareholders and PS holders have nothing in the new company. And this is the risk we need to be prepared for. Other scenario will be the traded share may comes down significantly and not recalled after 4 years. Can there be negotiated hair-cut ?

Cash Flow is the key risk which is why I think Hyflux makes the right decision to go via the PS route to allow them have flexibility in managing their cash flow considering the size and complexity involve. They also need a lot of money to scale and support the current business model to grow quickly.



Their focus on Growing recurring income to build a sustainable business with scale is the right one in my opinion. It has been developing and growing predictable and recurring revenues from O&M services, asset returns and membrane sales. Their technology is proprietary.

From the looks of it, the Business Model long term has a strong case. In fact, the mother share will be interesting too at opportune time. An attractive asset to Temesek to invest in the future.

Overall Hyflux 6% PerCapSec seems safer than I previously thought it will be. There is still risk which I need to be prepared mentioned above and the unknowns. Also to bet on the success of a business, 6% is not a lot of money. But if I am convince the success is high, then the compensation maybe reasonable. I think it should do well but we can never be sure.


Cory
20160612







Jun 7, 2016

Cory Diary : Cory Portfolio 2016 0607

Portfolio Management

has been my key strategy for a long time which includes Safe Bonds and Preference Shares. I am able to stomach losses and keep me sane. Most importantly I have the mental coolness to make the right decision of Re-Balancing my stocks. This is another key strategy in my investment plan. The recent years strategic addition which I mentioned a few times in my earlier notes are the Dividend Strategy introduction and inclusion of STI index.


On the left, is my current proportion of my asset.
As you can see, my Cash and FD are still a little high. I am a conservative guy ! It takes me a long time to bring down my cash/FD to this level.

Together with my CPF, Property, Basic Insurances, Pension, Fixed Deposits and Cash, they form a net web of safeguards. With this, DIY Investment is a very viable plan to me and this model has works for more than a decade.

Invested amount has been growing steadily since 2011(roughly) if I remember correctly. XIRR is similar to annualized returns for each year.

Cumulative XIRR  continues to slip down from 15% to 6.3%  due to recent mute years. A 6.3% Cumulative XIRR means compounded returns of 6.3% and for me already achieved for almost 10 years per below chart. For every $1 invested in 2007 will be roughly $1.45 today. This data is as raw as it is. No hidden cost, no mark up, no time based tricks that you often seen over marketing materials. Real returns right into my account if I sell everything into cash. No accounting trick or mark-up valuation model.





DIY Equity investment

My believe is I can only Trust myself to take care of my own money and retirement. So I have strong interests to make sure I succeed. And the real fear is I do not want to wake up one day to find out my Fund Manager is no longer in normal operation due to fraud, redemption issue or receive poor performance excuses. Their operation are total Black Box to me and this option is logically unacceptable.

Neither is it acceptable to me that my money in them  has low returns. Needless to say, losses. Some maybe desperate enough to provide guarantee. Even if they say they will, what's make you think they can when the uneventful comes ? Neither performance based rewards make sense to me as their zero fees are irrelevant to my losses.

Whatever printed document they can update me or articulate holds no water. This is real issues which is a big concern and which I can and should control. And this start my DIY journey of learning to do on my own as Equity Investment today is relatively easy to learn and understand, in my personal opinion. I can continuously tweak and improve my model with time. I am rather conservative and I constructed it as such into my plans. Really glad and never look back.

Happy Investing !


Cory
20160607


Jun 1, 2016

Cory Diary: Net Worth, Equity and Market Outlook

Net Worth

Rather conservative in my money so far in 2016 mainly due to the poorer economic expectation. However I am not entirely convince there will be a major crisis in the scale of 2008 Financial Crisis that requires me to pull the plug in my investments.
















.





Trending up much YTD (Year to date) with the increase due to higher cash position not allocated to investment. Chart is rather flat for past one and half year due to larger increase in property expenses,  spending to support a better Lifestyle ( yeah ! ), China Market Crash ( Shock ! ) and Taxes Paid  ( sad ... ).


Interim SGX Equity Investment

XIRR: +3.84% YTD (Today compared to 31 Dec'15)
STI Index: -3.36% YTD (Today compared to 31 Dec'15)

Quite please with the current returns compared to Index. I still makes a number of conservative "mistakes".

1. Being slow in reducing unprofitable positions
2. Not in larger amount movement in my portfolio
3. Holding too much cash. Cash/FD hits 40% of my total worth (excluding property).
    Opportunity cost is a little draining on me.

Continues .... to avoid sector in

1. Commodity
2. S-Chip
3. Shipping
4. Oil Support and Service

and please with,

1. Financial sector allocation
2. Cutting losses on some Industrial sector counters
3. Dividends Strategy


Outlook to watch

1. Oil Price
2. SG Property Measures
3. China Debts
4. SG Telco Markets


Cory
20160601








Apr 24, 2016

Cory Diary : Dividend Investing ( Cap Rate, Convertible Bond and Capital Distribution )


This is my 2nd part on the topic of Dividend Investing. This week note is about Cap Rate, Convertible Bond and Capital Distribution which I did a quick exploration from recent reading of Suntec Reit 1QFY16 Results.

Key Highlights
1. Completion of Suntec City Phase 3 and Suntec City Office
2. Higher distribution per unit of 2.371 cents which was 6.3% higher than 1Q FY15
3.Capital distribution of S$4.0 million from the sale proceeds of Park Mall.

More cut and Paste from previous announcements that I manage to find.
  • "consideration of S$411.8 million (the “Divestment”),"
  • "Park Mall Investment Limited (“JVCo”) of which Suntec REIT has a 30.0% interest has been set up, to redevelop Park Mall into a commercial development comprising two office blocks and an ancillary retail component (the “Redeveloped Property”)", 
  • "Suntec REIT’s 30.0% interest in the JVCo", 
  • "As the consideration is based on the latest valuation of the Property, there is no gain on the Divestment when compared to the latest valuation of the Property."

The dividends it can generate based on 2,506,484,326 units have it not been sold is roughly  $13,961,117 for a year. If we apply to 1Q16 units using 2,526,912,798 number, this would have been reduction of 0.138 cents dividends.

4. Office portfolio stable in 2016
5. The debt-to-asset ratio stood at 34.7%
6. Construction of 177 Pacific Highway in North Sydney schedule to complete by the second half of 2016. More cut/paste from previous announcements that I could find. "Upon completion, the acquisition will be DPU accretive with a projected initial NPI yield of 6.9% in Year 1" , "Leighton Properties to pay a coupon of 6.32% p.a. during construction phase", "Leighton to provide a rental guarantee for 4 years for any vacant space upon completion"


Results













Note 1: S$280,000,000 of Convertible Bonds due in 2018 which are convertible by holders into units of Suntec REIT at any time on or after 28 April 2013 at a conversion price of S$2.111 per unit.
Assuming the bonds are fully converted based on the adjusted conversion price, the number of new units to be issued would be 132,638,559.


Thoughts
Well, is quite an amount of work to do which I did not anticipate when I started my investigation this round. Every topic in the title worth their own page. And there is more to learn and dig further. However time is an essence and we need to strike a good balance between time and risk.



Question 1 : Convertible Bond Logic
There can be Bond conversion dilution if share price hit $.2.11. Assuming all converted, roughly 5% or more dilution. Share price increase will be more than 20%. Good problem to have.


Question 2 : Parkmall divestment logic
The dividends loss is due to the sale for a consideration of $411.8 million. On first look, is a DPU falls if we ignore the Capital Distribution of $4M. However with this amount it can funds the distribution for 100 quarters theoretically assuming ...., had it not use for re-investment or loan reduction.

Divestment/re-investment strategy makes sense considering the cap rate for Suntec Reit is rather low. Therefore viewing the Reit using Cap Rate alone is myopic without considering it's ability to rejuvenate itself while realising shareholder value in key locations. Capital Distribution is part and parcel of Suntec Reit attribute in it's returns as a whole we have to be accustom to.

What is Cap Rate ?
Capitalization rate, commonly known as cap rate, is a rate that helps in evaluating a real estate investment. Definition: Capitalization rate, commonly known as cap rate, is a rate that helps in evaluating a real estate investment. Cap rate = Net operating income / Current market value (Sales price) of the asset.

As it stands based on $1.73 share price with relatively low gearing, Dividend+Capital Distribution is roughly 5.5%. Is a 9.5 cents on my annual returns and/or buffer for market volatility. Long run I feel shareholder value needs to be protected which is something everyone should watch in dividend investing especially in Reits. With current information insights I found, is this good enough for me ?


Cory
20160424














Apr 19, 2016

Cory Diary : Dividend Investing ( DPU - Dividend Per Unit )

Done some home work last weekend on Soilbuild Business Space Reit. Quick glanced through many of the quarterly reports while trying to decipher the recent results given by a few bloggers. Reason i am working on this is because of it's high dividend yield and past quarters stability.

There is mention about increasing absolute income for distribution and the annualized dividend is up.
Occupancy fell and the current DPU is down 4.7%.

I did found there's a a share placement prior year for a property resulting the total units differ between the two reported quarters. To get us into the right perspective before we all confuse ourselves with the numbers. We are talking about performance between 1Q FY16 and 1Q FY15.

Income for Distribution
Increasing income by itself is meaningless as this can be due to acquisition and when broken down to per unit, is what's matter. If there is share placement or rights issue, this will reflect as well in appropriate time frame.

Annualized Dividends
Annualized dividends is quite misleading too by itself because it's inherently tie to the share price taken from specific time or period. And a reducing share price can significantly push the yield up. In a deteriorating business environment, the capital loss can be so significant that long period of dividends could not make up for it.

Table - Lease Expiry

















Finding of Interests

1. Between 1QFY16 to 1QY15: Unit increased by 15%
    Mainly due to private placement and some draw down for property acquisition

2. If we take DPU 1.633 cent of 1QFY15 and after acquiring the new property of which rental
    contribution is $7,870,000 annually. How much will it contributes quarterly to it ?

To simplify my calculation, assume minimal increase in loan cost since is mainly private placement.
And using the 1Q16 increased units as a base calculation, the formula will be
= 100*(7870000/4)/938010400 = 0.21 cents contribution to 1QFY16.

Without the property acquired, the distribution income of 1QFY15 contributed 1.42 cents to 1QFY16 assuming everything equal. This is also assuming increased units are solely due to the private placement which is likely not but for this exercise.

Adding both values we will get around 1.63 cents which is what we should expects assuming business stays level for 1QFY16. However DPU fell by 4.7% and this is on the back of 2% lower occupancy (from 96.8% to 94.8%). With more leases up this year and next (table above of 2016 and 2017 shown only) there will likely be continue impact.


Cory
20160419







Apr 13, 2016

Cory Diary : NetWorth Logic


One of the most contentious argument in deriving Net Worth and skew most of our calculation is the Property and Loan, simply is the biggest ticket item for most people.

Let's use a scenario to prick the logic. If a multi-millionaire has a 5 Million apartment and has a monthly balance of zero after loan and spending whereas a 5K salary man owning a HDB with also outstanding loan has a saving of 100K. Does it make sense to say the HDB man has higher networth than a man who has a 5 Million apartment who has zero saving ?

The best way to know is not whether we need to service the loan or not. Or who has higher saving. To know net positive or negative, I would get the market value of the property and minus all the outstanding loans. Property Market value may change, so does your Net Worth. We are just reflecting Reality of it. That's the whole idea.

An asset is an asset. Net Worth is not about creating buffer, safety zone, principle, financial planning, living standard or whatsoever. It is what it is.


Cory
20160413

Apr 11, 2016

Cory Diary : Macro-nomics - Where is my "Do" ?

Let face the fact, if one is able to get the macro picture just a step or two ahead, relatively consistent, he would probably be advising some political heads. And he won't be sitting here typing on his personal blog.


However is a good exercise for investor to at least know what the hell is going on with the world. And how the macro conditions impact his investment thereby devising a broader strategic plan rather than micro level investment decision to mitigate the impact and hopefully take advantage of it.


For a start I will take a broad look on 10 year STI chart. Why not max, 5 or 1 year chart. Just believe me lor lol. Ok ! The chart fits better to the human manageable level of cross over for myself. Does't mean is factual or agreed by experts. Is just me ! me !





Looks at the chart with the circle mark. Just didn't cut it right ? Hold my cash tight tight ? make sense ? If it does cut, this make the music complete ?! ( Do Re Mi Fa So La Ti Do) perfect time to add, 'tio bo" ? Joking lah.

If the green green line go further down instead, together with the red, oh oh. So let's pray hard no major negative news for this coming weeks lor.


Cory
20160411




Apr 6, 2016

Cory Diary : The Cost of Money

If I am to earn $1000 in a week while he takes 13 weeks for the same absolute amount, we both earn same $1000 in the world of Classical Relativity. In Special Relativity, he has aged 13 time faster than me. I am 13 times more efficient ! And Time is the Cost of Money.

Let's do an example from another perspective where I borrow $1000 instead. What's the holding cost between 1 year and 13 years ? See table below using compounding logics.

Years Borrow Interests Cost of Money
1  $1,000 3%  $30.00
13  $1,000 3%  $468.53

In absolute amount, the cost is 47% of the $1000 for 13 years. Don't be blinded to holding cost. Is a huge one.

Cory
20160406

Mar 28, 2016

Cory Diary : Middle Age Crisis - do I have a plan ?

Remembered countless once running in the military with SBO, Helmet and Rifle. The run is like short 10 minutes but I swear is like forever. This is felt by most with varying fitness level. Reason being the pain to endure the gruelling training is agonizing. Time clicks at it slowest. After which when returned to bunk, an hour of rest time quickly past. Well I did feel good about my achievement after.

Time flies very fast when we are enjoying life. Most will likely earn good salary between age 35-45. And this is the time where we feel the power and the wealth generation capability of ourselves. The joy of family, car, kids, condo and vacations. But one thing fall to many folks especially those working in MNC. You can be made redundant at your prime for the very thing you have as the corporate renew itself with the business cycle with new blood and cost structure.

Life do not maintain an even course of distribution. It is up to us to even them out. Uneventful things happens to many. Just like sickness and death, it will comes. Unlike something beyond our control, fall of income or no income is a logical expectation that it can happen to many and not a rare occurrence. Therefore one must always be prepared for it. There is no excuse of not doing the required for the rainy days when we are in the height of earning power.

I always think how can I manage my life if I am to be retrenched. Do I have the needed skills to find equivalent salary scale job. Will I have to start from basic from economic standpoint since i may not be much better than a fresh graduate hire. Should I try to be housing agent or taxi driver ? Attempt some business ? Or am I capable to call it quit and retire for good. This needs to be planned out especially so for those with kids and non-working partner.

If one has done some homework, even a 50% saving of a 10K job may not be enough after 15 years of  good salary to maintain certain lifestyle. Once we know the limits and expectations, we understand the problem better and manage our budget wiser at our prime. So when the day comes we are prepared. Once we reach our goal, every day is a bonus.



For myself, I prefer to call it quit for good at the minimum end. Wife no work. Children at University. Life till 90.  Outstanding loans. Insurances. Allowances ... And then work back with my family on what we should do. Using a semi-passive portfolio to sustain my family expenses, and work back all my asset class to determine how much is needed. Then I determine how much I need to save to support my plan. I also need to figure out what I can cut and reduce to be practical. And what I can put back as I work longer. I also need to make sure I have sufficient experience and knowledge to tie me through the up and down of the markets. This comes in handy as I can be very speculative and learned some lessons. Notice all the the "I"s. Is about owning the problem. Not the government, parent, company or god.


Cory
20160328




Mar 17, 2016

Cory Diary : Is all about Inflation, Stupid !


According to mom ( http://stats.mom.gov.sg/ ) the gross monthly income from work is as follow.

Gross Monthly Income From Work
 Median Gross Monthly Income From Work (Including Employer CPF Contributions) of Full-Time Employed Residents
Mid-Year20062007​2008200920102011201220132014​2015
  Levels ($)2,4492,5432,8972,9273,0003,2493,4803,7053,7703,949
 The average annual increment compounding % probably roughly about 5.4%.

Going to another website on Singapore CPI, the chart as below. Roughly 2.7%. Thanks to the tapering off in 2015-2016 due mainly I believe to the property curb and low oil price. It would have hit 4%.



What this means for saver is we are able to save half of our annual increment. Perfect !
But wait .... let's look closer on CPI basket.



Notice something ? Housing and utilities constitutes only 26.3%. Didn't some guru say ~ 35% of our income for housing ? Or Property curb on 60% of our gross income ? So why CPI did not match them. Is CPI meant more toward people who live in average HDB value ?

If the Median income is $3949 that's about $1000 allocated for housing and that has to include interests and principal down payment. Some may argue is not right since property is yours.

Fine ! Let's use rental instead of property purchase. A 4 room HDB easily fetch $2500 monthly for a family. Sorry ladies, wife has to go to work and we are still more than $500 short in allocation.

Cory
20160317








Mar 5, 2016

Cory Diary : Burst Week helps my portfolio to hit XIRR YTD : 0.21%


For some unexplained reason, this week STI ended with about 200 Points up. This explains why one should try to avoid timing the market as the burst can evaporate away as fast as it comes. I hope it won't but I am ok if it does as just being positive in returns are rare in recent times :)

As mentioned in my earlier article (note the period), is one of the good time to buy stocks for future greater returns be it dividends or capital gains. There will always be the other reflection that challenge myself that it can always go lower. Mind here we are talking about broad market and not individual stock. And if we are to look at the STI chart see link, we are at one of the low points of STI. So collecting some stocks do makes sense to me.

While I can cut losses and go away. I will always be the loser. I do agreed the need to cut losses when fundamental has changed but going away at market low is one of Sin in investing. We could have re-balance to others prudently and ride the market. There will also be others who at this time has been holding on to loser, and has floated with the rising tide. This maybe the best time to re-balance your portfolio before the current reverse.

Since I blogged to collect slowly which indeed I did, in the sense I am much better off than average since is build onto the existing portfolio. However people who has timed their investment and show hand would have done much better than me this time but the point is THIS TIME. There are many others who timed wrongly and missed the boats or cleared their war chest halfway down that we have not hear much from them since. I am here for the long run and I will.



Cory
20160305





Mar 2, 2016

Cory Diary : Retrenchment

Having worked many years in large corporation, retrenchment is not a new thing. This usually happens with Business consolidation aka Organization changes. Often it comes down to just poor business environment and need for more profitability. When tough calls come, someone has to be let go and we can roughly guess who will be though not with some uncertainty. Nevertheless the uneasiness is always there.

Well to cut the story short, I got a cold call from my upper management just before Chinese New Year and quickly realised there has been a major re-organization. Fortunately to me, I have been selected to lead the combined teams. However, never has it been so close this time when it comes down to two pick one decision. I am the more expensive one but my competitor, you know, has never been there except when coming to Office Politics. Well, I get to keep my unbroken record (Touchwood) and get Rewarded with More Work and Same Pay !

Have you notice this comes at a time when the property market is down trending, stocks are in "Recessive mode" and Bonus is horrible. Seems like bad things ( Almost Everything ! ) comes at the same time. But then, why can't they ? Aren't they are inter-related ? Is there a natural law to prevent it ? I hope the weather and health don't join in the game of life but what can we do if it does. With all the negativity, there are always people out there who got their property force sold, stocks completely crashed and no bonus ! Relatively speaking, I am in much better position and should feel gratify as things can be much worst.

One thing I always like to remind myself is not to take things for granted. Keep improving our Value and Knowledge. Be Prepared for the rainy days. And last but not least, Cherish what we have.

thanks for the read Investment buddies !

Cory
20160302












Jan 11, 2016

Cory Diary : War chest

Even though Chinese Stock Market has been my primary concern in my earlier blog  ( link ) near end of last year. Never would I expect the Chinese Stocks to come down so fast and furious. Artificial brutal control do not work well in a capitalist market structure where there aren't good fundamental to support it. Is a good thing that they removed the newly introduced circuit control as this can allow the market to quickly stabilize to the right sustainable level. Question will be what is the Right Level ? If we look at the Shang Hai Index chart, there are few support level bands ~ 29xx, 26xx and 24xx. Considering China economy has not been growing well for more than a year, shooting to 5200 is really crazy. Now with correction on-going, back to 24xx level is not impossible. Whether authority will allow them to fall to that range is another matter. This is also complicated with local stock trading market conditions, de-valuation pace and market size.

In Singapore local context, is a double blows. In addition to China related issues, low oil price impacts are another serious concern. Huge industries and services are basically in a life damaging event. However all this issues may provide a life line to the local property sector. And I anticipate some of the curbs will be softened or removed. And despite poor Chinese export, import by America is not significantly reduced. In fact US GDP and Job Market are growing well. What this may mean is that other countries probably have eaten up China share of export. So I believe the world is still doing ok. Yuan will have to continue to devalue to make themselves cheaper. This process will stop the bleeding but will take years to reverse noticeably.

Therefore further drop in Singapore Market is likely sentiment and temporary. Soon we will realise we are over sold and STI will bounce back to a more reasonable stable level.

Below my War Chest Pie Chart ~ CPF, Pension, Property and Insurance info removed. Having tapped on 10% of my reserve, I am ready for more battles as it comes !




Cory
20160111







Jan 2, 2016

Cory Diary: Reading Frasers Centrepoint Trust Annual Report 2015

Just received the latest annual report this week. Taking some notes.

Titled "SUSTAINING LONG-TERM GROWTH". This tells me something or am I reading too much into it ?

Financial Highlights
Share price is below book value.  6.3% Yield. Less impacted by the poor retail environment.

AEI
Northpoint - 2nd largest mall in the portfolio will undergo AEI in phases over 18 months. There's hint on possible acquisition of new assets in their sponsor's portfolio. Nevertheless I look forward to the NPI number due to the AEI impact !

Occupancy and Expenses
84.2% occupancy in Bedok Point. Maybe they should sell it than holding the baby for the parent. Anyway is only 3.8% of the Reit. Changi Point will be something we need to understand in next few quarters. Overall expenses increased 14.9% which is above Gross Revenue and NPI growths.

Financing
Gearing 28.2% at 2.4% cost. If interest go up to 2.8%, cost may increase by $2.9M for $718M loan. Most of the debts (38.7%) is less than a year which means around $1.11M hit. NPI for Q4 alone is 31.7M. So impact looks minimal less market sentiment.




Thoughts
Northpoint NPI is $36M for FY2015. The integration and key spots upgrades will be nice and strategic. Let's put a $3M price tag to operation. Is the figure realistic ?

Headwinds are interests cost, lowering rental revision and reducing HEKTAR income. If another acquisition comes in 2016 this will further boost the distribution considering there is still some room to gear.


Cory
20160102






Dec 31, 2015

Cory Diary: 2015 Investment Performance

Every year I assess my performance and this year is no different. My wish is, this can be my sustainable alternate income that I can do alone as my own boss and hopefully supports my retirement meaningfully. I do not believe handing over my fund for investment purpose to friend, institution, insurance or unit trust. You have to learn to do it yourself be it passive or full time and no one will be more passionate than your own to make sure they are manage safely within your own parameters. I enjoy the experience and learning process.


There are 2 key metrics.

Year to Date Performance : Using Excel XIRR for total Stock Value on 31 Dec 2014 and 31 Dec 2015 (Closing Price). I like to use XIRR because it is simple to use and can also support assessing performance due to dividends, new entry and sales of my stock throughout the year at irregular time.

Whatever I earned in 2014 becomes part of my original capital in 2015. This mindset is important so that I won't lose them back to the market easily as the worst enemy is usually ourselves due to recklessness and overconfidence.

Life Investing Performance : XIRR again but across all trades and dividends throughout my investing lifetime. Is same as annualized performance multi-years. It becomes harder to understand as weight-age comes into play recent years as my Portfolio size grows much larger due to capital injections which skew the result towards recent years performances.

Both metrics do not include idle cash in the banks as I do not fully invest my capital. My intention is to measure my investing skill in counters traded in SG Equity which includes Bond and Preference Share. Therefore exclude Fixed Deposits, Pension, CPF, Insurance, US Stocks and Property.


Results





2015 XIRR : - 5.17% including dividends. If we use last day closing price of each year, STI is down -14.34% excluding dividends. Dividends for 2015 collected is $31,169.

Divested M1, Saizen Reit, Challenger, Marco Polo Marine, CMT Reit, Semb Corp Industrial, Lum Chang and Boustead. I did well in getting out from Semb Corp industrial and Marco Polo in the early part of the year. Unfortunately I was a little early on  Saizen Reit as I would have registered some gains due to the takeover. Bad luck I guess. I am a little late on M1 and have to cut loss on it. Missing out on transportation sector is a mistake too. And relative to my portfolio size, my dividends can be better.

What I am please about this year is my return to Bank stock and more Reits. Avoided shipping and commodity stocks. Expanded my Bond size which will provide added stability though will lower my potential returns. Will emerge with 17 main counters in 2016 which I feel is about right and near my bandwidth limits of 20.

Multi-Year XIRR : +6.51% (across 12 years. Total Dividends collected $147,829 ). Annualized return has come down due to the largest portfolio size accumulated into year 2015 and due to lower 2014 returns. 2015 portfolio is roughly 7.5 times larger than 2008 Global Financial Crisis period. I also found out despite the outsize portfolio of 2015, the absolute loss is lesser than 2008.


2016 Strategy

More Capital Injection, Add Transportation Stocks, More Financial Stocks. More dividends focus.
Will need to re-look as it goes. The key is staying nimble.

Cory
20151231

Dec 29, 2015

Cory Diary : Impact of Increasing Rates on Home Loan

As all property owners, with increasing rates and weakening economy, there is some worry we may have difficulty paying our loans. We need to have a feel to assess how much an impact it can be in the future. So here's what I did using an on-line loan calculator for my calculation.

For a respectable condo size and location, S$1.125 M dollar price tag rounded up to $900 K loan amount at 80% loan to value. Applying DBS FHR18 +1.8% ( 3rd Year ), FHR18 is around 0.6% currently per DBS website. 

Loan Rate 2.4%
This works out to $5,958 monthly repayment for a 15 years loan. That's provided monthly income hits $10,723 to get a loan and assuming you do not have any other debts like credit card or car loans. Any of this debts will hit right into the calculation of your monthly income value. So beware.

Let's ease a little and pull the loan longer to 30 years. Monthly Income requirements down to $6,735 for a monthly repayment of $3,509.

Loan Rate 2.6%
Monthly Repayment: $6,043 (15 year loan), Income Required: $10,723 ( No change )
Monthly Repayment: $3,603 (30 year loan), Income Required: $6,735 ( No change )

Loan Rate 3.0%
Monthly Repayment: $6,215 (15 year loan), Income Required: $10,723 ( No change )
Monthly Repayment: $3,794 (30 year loan), Income Required: $6,735 ( No change )

Conclusion
The delta is a few hundreds buck more monthly. While is still a hit in the pocket it doesn't look as bad as I thought it would be. One of the main reason is the repayment has two components. Interest and Principal.

For a 15 year loan of the last example, when Interest go up to 3% , Interest cost is $1,215 but the Principal amount is still $5,000 which remains unchanged. Interest/Principal Ratio is 24.3%.

For a 30 year loan, Interest/Principal Ratio is 51.8% due mainly to lower principal repayment amount of $2,500. For people who overstretch themselves to buy a property using longer repayment period, few hundreds dollar increases can be a pain as they have lesser disposable income.


Cory
20151229


Dec 26, 2015

Cory Diary : Portfolio updates 20151226

Seems nothing is safe out there. And things hanging over likely be China Stock Over Valuation and Singapore Growths. The 3 local big banks have seen dramatic price reduction in the range of -20 to -25% despite good overall earning. That's a crash isn't it ? Even the Telco is not spared ranging -20% to -30%. M1 more on the 4th Telecom impact.


Idle Ships


If we are thinking this is all about stock price or employment rate then we need to look and get a feel on the ground. Tell these to those vested in Property, Oil and Gas, Commodity, S-Chip, Shipping counters and things are much much worst than STI indicated -15%.

And then on the job front, there are folks that are't looking for jobs or just retrenched. A gathering recently of old university mates happen to have 3 couples with their mates or themselves out of jobs. And their the other half's either in not so well paid job or stressed for job change. Don't believe ? Talk to those highly qualified taxi driver and you will understand the loss of knowledge and experience to the industry. Are their jobs gone for good ?

Matter of time, i think the Gov will have to start loosening the foreign migrants intake to lessen the manufacturing blow. Non-Essential Property curbs on the developers. What else ? Likely weaker S$. They probably just need one more bad news to stir the ground before they have to act without damaging the votes.

This month i add some positions into Banks and new cash into Bonds. Sold M1. Sounds more like re-balancing before the year ended as things may have to get worst before it gets better. I Wish not.

Merry Christmas

Cory
20151226

Oct 12, 2015

Cory Diary : Portfolio update 20151012

If someone has said in the beginning of the year that China will be the main reason that STI enters correction territory it will be quite hard to accept. Such is the market dynamic. Hard to anticipate even for expert.

Is the correction over with recent days run up ? Well just looking at the 1 yr and 2 yr charts, seems so. However 5 yr and 10 yr charts are yet confirm. That's my own view. Time will tell !

My portfolio ytd went down -5% at the worst period and recovered to -2.6%. STI still at -10% today.
Relative wise i am doing ok but i could have done much better if i have cut loss faster as said in my earlier article.

For those data craze, Equity at 37%. Cash/FD 39%, Structured Investment/Bond 11% and others.
China could have cause another major crisis. It didn't so far. Else i could have tap my war fund.

Decided to sell Saizen Reit as i feel the Japanese yen will continue it's weakening mid term and this gives me some anxiety despite all those hedging in place. Hope to find a replacement soon. Still holding to some Starhub shares though no increase. I feel the impact of 4th Telco will be mitigated by immigration long term.

I sleep well with current portfolio set up and that's all matter. cheers.


Cory 20151012

Aug 29, 2015

Cory Diary : Traps to Avoid

Portfolio Management


Land Mine  ( 地雷 )

As the name feared, the misfortune of stepping on one is terrible. Will likely to have a limp blown off. A dent that is not easy to recover from. In stock context probably -50% to complete loss in a counter and depending on it's size in the portfolio it can be quite damaging to my overall returns.

The fewer stocks I have in my portfolio, the higher my concentration. Too many stocks and i will exceed my bandwidth to monitor them.


Growth Stocks  ( 成长股 )

High PE typically. To maintain this story the growth needs to be there to sustain. Below expectation news or even loss may have double blows to the stock price. When I foresee possible slower growth in the future is it time to take something off the table.

This can also be terminated early due to pump and dump situation enacted by syndicate. A syndicate can comprise of business news editor, analyst, broker, banker, insider, forum/blog manipulator and speculators. They will use means to push up stock with convincing storyline after securing sizeable position.


Doubling Down  ( 双倍下注 )

Can also include averaging down or similar methods. Some people has the concoction that stock price fluctuates within a fixed band. That stock works like newton theory. While so far it works for DJIA / STI Indexes over medium-long period and higher, company stock can go to zero value or stay low for life.

If the mindset is like gambling, this can be dangerous. Stock market is a place where price can be manipulated or influenced. The future of the company lies with the touch of people that manages it. Therefore bias. Thus, the outcome can be worst than going to casino to gamble.

Few of the traits i seen on successful turnaround is change of management (competent), was hit by black swan event, due to bad market sentiment, have management integrity and having strong moat.


Dividends  ( 分红 )

Ability to generate cash flow to reward shareholder is a good indication on the health of the company to most layman. Be careful if company issues rights, borrow more or cash calls that exceed returns. At the same time keep watch on potential capital loss if any that may negates many years of dividend.


Market Trend  ( 市场走势 )

Going against market trend can be mind blowing to my portfolio negatively. When a particular industry is in possible down trend for a long period, will it better to re-balance my portfolio ? Some people can spot the gem against the tide. Good for them. That's my bonus.

I can do the maths on it. Some stock gives good cash flow and i maybe ok to hold if is medium term. However if the business change is more fundamental maybe I need to change.


Cory 20150829




Aug 25, 2015

Cory Diary : Market Fear

I have been working on my SUM on getting a good yield for past months but couldn't get a good discount on equity that i am comfortable with. Every time i look back to 2008 financial crisis price and i will shook my head. If i have done so and so, i would have been shaking leg like AK do. Well not exactly like him. But you know what i mean ?

Fast forward today, chance upon it, thanks to Shang Hai Stock bubbles and slow demand, the world in chaos. FEAR set in. What-if the market falls further ? A dead cat bounce ? Past data may not correlate to today ?

No Action is an Action too ! 

A check on the STI chart there is a huge gallop dive. I decided to take additional position in STI index. A spread out stake in Banks, Telco and the Blues. A calculated risk but likely help me support at least average 7% returns as the upside is very good for mid to long term even if it falls further.


Cory 20150825

Aug 2, 2015

Cory Diary : Portfolio Interim Result

The Eruption and Burst of Shang Hai Index reflects logically that poor earning of the economy will not be able to sustain the bull in the long run. While Singapore market avoided the crash so far, the sell down has been quite significant in recent weeks on specific counters.

Telcos have moved down a notch, O&G industry has been disastrous, Shippings have been lowering for a long time and Commodities have already fallen one after another. If we use STI 3370 (2nd Jan'15), YTD STI is almost 5% lower at friday close STI 3202.5. On average most investors are probably around -3% territory after dividends.

My Equity Portfolio performance has been mute. XIRR YTD +1.24%. Though still in positive territory thanks to Dividends (updated for privacy) . Even then i am not sure this will hold on in the next few weeks if we do not see positive news coming in.

Investment Segment wise as follow.



REIT has been holding up well so far which occupies a quarter of my stocks portfolio. I have little exposure to property counter which may change after election.

TELCO holds another quarter. So far net net they have been ok ytd after dividends.

BOND/PREFERENCE SHARES combined occupies another quarter of my portfolio. They are always the ones who provided the damping stability when the market is volatile. I do not believe in TRUSTs.

The remaining quarter invested in some niche services, retail industries and STI ETF. While i have scaled down significantly my O&G related counters in recent weeks, not all are done fast enough. This reminds me that i need to cut loss more swiftly due to Macro Factors coming in.


Cory 20150802