Return calculation 2018
Notes on the calculation:
-
The return of TransparentShare is compared with the development of the DAX. It is based on the DAX index without dividend payments (DE0008467440). This ensures better comparability.
-
The return is calculated per year. A stock is bought when TransparentShare recommends it to be bought and sold when a sell recommendation is made.
-
At the beginning of the year, the amount is made available that allows all purchases in the year to be shown.
-
Basically, a maximum amount of 2000 euros is invested in the purchase of a stock position.
-
If a share was not yet recommended to sell at the turn of the year, the current price at the end of the year is used to calculate the return. In the following year, the year-end price is used as the price of the share at the beginning of the year. (*)
-
We include fees of 9.99 euros per purchase or sale. Tax costs are not taken into account.
-
The calculation looks at the past. An ideal case is simulated in order to map all purchases and sales and to enable comparability with the DAX.
+ 8,53% better than the DAX
The DAX fell by -20.29% in 2018. TransparentShare was able to hold its own better than the DAX.
wdt_ID | wdtcolumn | wdtcolumn1 |
---|---|---|
1 | TransparentShare returns | |
2 | Invested amount on 2.1.2018 | 102.000,00 € |
3 | Result on December 28, 2018 | 90.014,68 € |
5 | TransparentShare yield in 2018: | -11,75% |
6 | DAX return | |
7 | DAX on January 2nd, 2018: | 6,100.35 points |
8 | DAX on December 28th, 2018: | 4,862.74 points |
9 | DAX return in 2018: | -20,29% |
10 | TransparentShare yield compared to DAX (2018) | +8,54% |
Details of the calculation
The table simulates all share purchases and sales that were carried out based on recommendations from TransparentShare Premium in 2018.
Starting value 2018 (51 purchases x 2000 euros): 102,000 euros
share | Purchase date | transaction | Purchase price (euro) | number | price | Yield (%) | Cash |
---|---|---|---|---|---|---|---|
Lufthansa (*) | 01.01.18 | purchase | 30,75 | 65 | 1.998,75 | 100.001,25 | |
Schaeffler (*) | 01.01.18 | purchase | 14,77 | 135 | 1.993,68 | 98.007,57 | |
Vonovia | 02.02.18 | purchase | 38,03 | 52 | 1.977,56 | 96.030,01 | |
Heidelberg Cement | 02.02.18 | purchase | 86,10 | 23 | 1.980,30 | 94.049,71 | |
PATRIZIA real estate | 05.02.18 | purchase | 18,78 | 106 | 1.990,68 | 92.059,03 | |
LEG real estate | 05.02.18 | purchase | 85,36 | 23 | 1.963,28 | 90.095,75 | |
SAF-Holland | 08.02.18 | purchase | 17,94 | 111 | 1.991,34 | 88.104,41 | |
Continental | 09.02.18 | purchase | 222,90 | 8 | 1.783,20 | 86.321,21 | |
alliance | 09.02.18 | purchase | 184,80 | 10 | 1.848,00 | 84.473,21 | |
Fresenius Medical Care | 02.03.18 | purchase | 82,94 | 24 | 1.990,56 | 82.482,65 | |
Daimler | 02.03.18 | purchase | 67,30 | 29 | 1.951,70 | 80.530,95 | |
Deutsche Beteiligungs AG | 05.03.18 | purchase | 42,60 | 46 | 1.959,60 | 78.571,35 | |
Covestro | 14.03.18 | purchase | 85,20 | 23 | 1.959,60 | 76.611,75 | |
Volkswagen Vz | 14.03.18 | purchase | 156,46 | 12 | 1.877,52 | 74.734,23 | |
E.ON | 15.03.18 | purchase | 9,14 | 218 | 1.993,39 | 72.740,84 | |
PATRIZIA real estate | 16.03.18 | sale | 18,84 | 106 | 1.997,04 | 0,32% | 74.737,88 |
Hella | 22.03.18 | purchase | 52,20 | 38 | 1.983,60 | 72.754,28 | |
BMW | 22.03.18 | purchase | 84,96 | 23 | 1.954,08 | 70.800,20 | |
RWE AG | 26.03.18 | purchase | 19,70 | 101 | 1.989,70 | 68.810,50 | |
SAF-Holland | 26.03.18 | sale | 16,68 | 111 | 1.851,48 | -7,02% | 70.661,98 |
Merck KGaA | 02.04.18 | purchase | 77,90 | 22 | 1.713,80 | 68.948,18 | |
Merck KGaA | 04.04.18 | sale | 78,10 | 22 | 1.718,20 | 0,26% | 70.666,38 |
Deutsche Beteiligungs AG | 24.04.18 | sale | 36,70 | 46 | 1.688,20 | -13,85% | 72.354,58 |
Fresenius Medical Care | 09.05.18 | sale | 84,84 | 24 | 2.036,16 | 2,29% | 74.390,74 |
Heidelberg Cement | 17.05.18 | sale | 80,80 | 23 | 1.858,40 | -6,16% | 76.249,14 |
Fresenius | 21.05.18 | purchase | 68,62 | 29 | 1.989,98 | 74.259,16 | |
BASF | 23.05.18 | purchase | 87,71 | 22 | 193,00 | 7.233,00 | |
BASF | 29.05.18 | sale | 85,05 | 22 | 1.871,10 | -3,03% | 74.200,64 |
Munich Re | 31.05.18 | purchase | 176,65 | 11 | 1.943,15 | 72.257,49 | |
Continental | 29.06.18 | sale | 195,30 | 8 | 1.562,40 | -12,38% | 73.819,89 |
Lufthansa | 02.07.18 | sale | 20,29 | 65 | 1.318,85 | -34,02% | 75.138,74 |
Lufthansa | 01.08.18 | purchase | 23,72 | 84 | 1.992,48 | 73.146,26 | |
Fresenius | 01.08.18 | sale | 66,80 | 29 | 1.937,20 | -2,65% | 75.083,46 |
Merck KGaA | 10.08.18 | purchase | 89,64 | 22 | 1.972,08 | 73.111,38 | |
Hella | 13.08.18 | sale | 50,45 | 38 | 1.917,10 | -3,35% | 75.028,00 |
Siltronic | 27.08.18 | purchase | 131,15 | 15 | 1.967,25 | 73.061,23 | |
Henkel Vz | 27.08.18 | purchase | 112,20 | 17 | 1.907,40 | 71.153,83 | |
Covestro | 27.08.18 | purchase | 77,16 | 25 | 1.929,00 | 69.224,83 | |
Siemens | 27.08.18 | purchase | 113,32 | 17 | 1.926,00 | 67.298,00 | |
Heidelberg Cement | 27.08.18 | purchase | 70,66 | 28 | 1.978,48 | 65.319,91 | |
Deutsche Beteiligungs AG | 27.08.18 | purchase | 38,85 | 51 | 1.981,35 | 63.338,56 | |
Schaeffler | 27.08.18 | sale | 11,75 | 135 | 1.586,25 | -20,44% | 64.924,81 |
Volkswagen Vz | 27.08.18 | sale | 143,38 | 12 | 1.720,56 | -8,36% | 66.645,37 |
Koenig & Bauer | 28.08.18 | purchase | 62,05 | 32 | 1.985,60 | 64.659,77 | |
Siltronic | 06.09.18 | sale | 110,25 | 15 | 1.653,75 | -15,94% | 66.313,52 |
Bayer | 12.09.18 | purchase | 70,15 | 28 | 1.964,20 | 64.349,32 | |
Bayer | 19.09.18 | sale | 75,82 | 28 | 2.122,96 | 8,08% | 66.472,28 |
BASF | 30.09.18 | purchase | 76,63 | 26 | 1.992,38 | 64.479,90 | |
ADO Properties | 04.10.18 | purchase | 49,68 | 40 | 1.987,20 | 62.492,70 | |
Wirecard | 06.10.18 | purchase | 166,20 | 12 | 1.994,40 | 60.498,30 | |
Adler Real Estate | 06.10.18 | purchase | 14,36 | 139 | 1.996,00 | 58.502,26 | |
Grand City Properties | 06.10.18 | purchase | 21,42 | 93 | 1.992,06 | 56.510,20 | |
TLG real estate | 07.10.18 | purchase | 21,90 | 91 | 1.992,90 | 54.517,30 | |
Henkel Vz | 09.10.18 | sale | 96,48 | 17 | 1.640,16 | -14,01% | 56.157,46 |
Covestro | 09.10.18 | sale | 63,00 | 25 | 1.575,00 | -18,35% | 57.732,46 |
German living | 10.10.18 | purchase | 39,36 | 50 | 1.968,00 | 55.764,46 | |
Deutsche Telekom | 15.10.18 | purchase | 14,26 | 140 | 1.996,40 | 53.768,06 | |
Bayer | 24.10.18 | purchase | 66,23 | 30 | 1.986,90 | 51.781,16 | |
Koenig & Bauer | 30.10.18 | sale | 41,96 | 32 | 1.342,72 | -32,38% | 53.123,88 |
Lufthansa | 31.10.18 | sale | 17,31 | 84 | 1.454,04 | -27,02% | 54.577,92 |
Daimler | 06.11.18 | sale | 52,69 | 29 | 1.528,01 | -21,71% | 56.105,93 |
BMW | 08.11.18 | sale | 74,26 | 23 | 1.707,98 | -12,59% | 57.813,91 |
Siemens | 09.11.18 | sale | 103,52 | 17 | 1.759,84 | -8,65% | 59.573,75 |
Talanx | 12.11.18 | purchase | 31,96 | 62 | 1.981,52 | 57.592,23 | |
Henkel Vz | 13.11.18 | purchase | 98,32 | 20 | 1.966,40 | 55.625,83 | |
DEUTZ | 14.11.18 | purchase | 6,73 | 297 | 1.998,81 | 53.627,02 | |
Dialog Semiconductor | 16.11.18 | purchase | 22,74 | 87 | 1.978,38 | 51.648,64 | |
Heidelberg Cement | 16.11.18 | sale | 60,34 | 28 | 1.689,52 | -14,61% | 53.338,16 |
Volkswagen Vz | 22.11.18 | purchase | 151,90 | 13 | 1.974,70 | 51.363,46 | |
E.ON | 07.12.18 | purchase | 8,85 | 225 | 1.991,70 | 49.371,76 | |
Wirecard | 12.12.18 | sale | 136,50 | 12 | 1.638,00 | -17,87% | 51.009,76 |
Daimler | 21.12.18 | purchase | 46,50 | 43 | 1.999,50 | 49.010,26 | |
Covestro | 21.12.18 | purchase | 43,07 | 46 | 1.981,22 | 47.029,04 | |
Lufthansa | 25.12.18 | purchase | 19,58 | 102 | 1.997,16 | 45.031,88 | |
SAF-Holland | 27.12.18 | purchase | 11,00 | 181 | 1.991,00 | 43.040,88 | |
fees | -749,25 | 42.291,63 |
Total cash - end of 2018: 42,291.63 euros
Shares in custody at the end of 2018
The following shares were in the portfolio at the end of 2018.
share | Purchase price (euro) | Number (buy / sell) | price | Yield (%) |
---|---|---|---|---|
Vonovia | 39,78 | 52 | 2.068,56 | +4,6% |
LEG real estate | 91,86 | 23 | 2.112,78 | +7,61% |
alliance | 175,72 | 10 | 1.757,20 | -4,91% |
RWE AG | 19,05 | 101 | 1.924,05 | -3,30% |
Munich Re | 190,05 | 11 | 2.090,55 | +7,59% |
Merck KGaA | 89,62 | 22 | 1.971,64 | -0,02% |
Deutsche Beteiligungs AG | 33,70 | 51 | 1.718,70 | -13,26% |
BASF | 60,43 | 26 | 1.571,18 | -21,14% |
ADO Properties | 45,62 | 40 | 1.824,80 | -8,17% |
Adler Real Estate | 13,16 | 139 | 1.829,24 | -8,36% |
Grand City Properties | 19,19 | 93 | 1.784,67 | -10,41% |
TLG real estate | 24,20 | 91 | 2.202,20 | +10,5% |
German living | 40,06 | 50 | 2.003,00 | +1,78% |
Deutsche Telekom | 14,83 | 140 | 2.076,20 | +4% |
Bayer | 60,61 | 30 | 1.818,30 | -8,49% |
Talanx | 29,74 | 62 | 1.843,88 | -6,95% |
Henkel Vz | 95,18 | 20 | 1.903,60 | -3,19% |
DEUTZ | 5,16 | 297 | 1.532,52 | -23,33% |
Dialog Semiconductor | 22,53 | 87 | 1.960,11 | -0,92% |
Volkswagen Vz | 138,74 | 13 | 1.803,62 | -8,66% |
E.ON | 8,63 | 225 | 1.941,75 | -2,51% |
Daimler | 45,89 | 43 | 1.973,27 | -1,31% |
Covestro | 43,20 | 46 | 1.987,20 | +0,3% |
Lufthansa | 19,63 | 102 | 2.002,26 | +0,26% |
SAF-Holland | 11,17 | 181 | 2.021,77 | +1,55% |
Depot value - end of 2018: EUR 47,723.05
Result at the end of 2018 (Depot + Cash: 47,723.05 + 42,291.63): 90,014.68 euros
Interesting links: