Thursday, March 31, 2011
Today's New Positions
Since I was holding over 78% in cash, I decided to sell some deep OTM CSP's on TLT for May expiration. TLT hasn't closed below $88 in several years so I sold 4 different strikes at $85, $86, $87, & $88. With the market overvalued, by the metrics I follow, if there's a correction, TLT should rise as investors flee to the safety of US Treasuries. If that occurs, these puts should expire in May, and free up the cash to pick up any new opportunities that arise.
As a result of today's trades, I'm currently 54% invested and 46% in cash, with 14 open positions, 4 CC positions and 10 CSP positions.
TLT - New Position
A new CSP position was established today on iShares Trust Barclays 20 Year Treasury Bond Fund (TLT). All prices include IB commissions.
This is the fifth position on TLT.
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
3/31/2011 | TLT | CSP Margin Used | CSP 200 TLT @ 88.00 |   | ($17,600.00) |   |
3/31/2011 | TLT | Initial Put Option | STO 2 May11 88.00 Put @ 0.55 |   |   | $110.57 |
Position Summary
Cost Basis | ($17,600.00) |
Income Generated | $110.57 |
Percent Income Generated | 0.63% |
Annualized Income Generated | 4.59% |
Net Profit If Assigned | $110.57 |
Percent Return If Assigned | 0.63% |
Annualized Return If Assigned | 4.59% |
Days Held to Expiration | 50 days |
TLT - New Position
A new CSP position was established today on iShares Trust Barclays 20 Year Treasury Bond Fund (TLT). All prices include IB commissions.
This is the fourth position on TBT.
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
3/31/2011 | TLT | CSP Margin Used | CSP 200 TLT @ 87.00 |   | ($17,400.00) |   |
3/31/2011 | TLT | Initial Put Option | STO 2 May11 87.00 Put @ 0.36 |   |   | $72.57 |
Position Summary
Cost Basis | ($17,400.00) |
Income Generated | $72.57 |
Percent Income Generated | 0.42% |
Annualized Income Generated | 3.04% |
Net Profit If Assigned | $72.57 |
Percent Return If Assigned | 0.42% |
Annualized Return If Assigned | 3.04% |
Days Held to Expiration | 50 days |
TLT - New Position
A new CSP position was established today on iShares Trust Barclays 20 Year Treasury Bond Fund (TLT). All prices include IB commissions.
This is the third position on TLT.
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
3/31/2011 | TLT | CSP Margin Used | CSP 200 TLT @ 86.00 |   | ($17,200.00) |   |
3/31/2011 | TLT | Initial Put Option | STO 2 May11 86.00 Put @ 0.23 |   |   | $46.57 |
Position Summary
Cost Basis | ($17,200.00) |
Income Generated | $46.57 |
Percent Income Generated | 0.27% |
Annualized Income Generated | 1.98% |
Net Profit If Assigned | $46.57 |
Percent Return If Assigned | 0.27% |
Annualized Return If Assigned | 1.98% |
Days Held to Expiration | 50 days |
TLT - New Position
A new CSP position was established today on iShares Trust Barclays 20 Year Treasury Bond Fund (TLT). All prices include IB commissions.
This is the second position on TLT.
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
3/31/2011 | TLT | CSP Margin Used | CSP 200 TLT @ 85.00 |   | ($17,000.00) |   |
3/31/2011 | TLT | Initial Put Option | STO 2 May11 85.00 Put @ 0.12 |   |   | $24.57 |
Position Summary
Cost Basis | ($17,000.00) |
Income Generated | $24.57 |
Percent Income Generated | 0.14% |
Annualized Income Generated | 1.06% |
Net Profit If Assigned | $24.57 |
Percent Return If Assigned | 0.14% |
Annualized Return If Assigned | 1.06% |
Days Held to Expiration | 50 days |
LOW - New Position
A new CSP position was established today on Lowes Companies Inc (LOW). All prices include IB commissions.
Criteria | Value |
---|---|
Dividend Champions Status | Champion |
Years of Consecutive Dividend Increases | 48 |
Years of Positive Free Cash Flow (last 10 years) | 10 |
Fair Value Estimate | $36.00 |
Target Buy Price | $25.00 |
Target Margin of Safety | 30.56% |
Actual Buy Price | $25.00 |
Actual Margin of Safety | 30.56% |
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
3/31/2011 | LOW | CSP Margin Used | CSP 200 LOW @ 25.00 |   | ($5,000.00) |   |
3/31/2011 | LOW | Initial Put Option | STO 2 May11 25.00 Put @ 0.50 |   |   | $100.57 |
Position Summary
Cost Basis | ($5,000.00) |
Income Generated | $100.57 |
Percent Income Generated | 2.01% |
Annualized Income Generated | 14.68% |
Net Profit If Assigned | $100.57 |
Percent Return If Assigned | 2.01% |
Annualized Return If Assigned | 14.68% |
Days Held to Expiration | 50 days |
AVP - New Position
A new CSP position was established today on Avon Products Inc (AVP). All prices include IB commissions.
Criteria | Value |
---|---|
Dividend Champions Status | Contender |
Years of Consecutive Dividend Increases | 22 |
Years of Positive Free Cash Flow (last 10 years) | 10 |
Fair Value Estimate | $36.00 |
Target Buy Price | $25.00 |
Target Margin of Safety | 30.56% |
Actual Buy Price | $25.00 |
Actual Margin of Safety | 30.56% |
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
3/31/2011 | AVP | CSP Margin Used | CSP 200 AVP @ 25.00 |   | ($5,000.00) |   |
3/31/2011 | AVP | Initial Put Option | STO 2 May11 25.00 Put @ 0.43 |   |   | $85.07 |
Position Summary
Cost Basis | ($5,000.00) |
Income Generated | $85.07 |
Percent Income Generated | 1.70% |
Annualized Income Generated | 12.42% |
Net Profit If Assigned | $85.07 |
Percent Return If Assigned | 1.70% |
Annualized Return If Assigned | 12.42% |
Days Held to Expiration | 50 days |
Wednesday, March 30, 2011
Today's Closed Positions
However, I was waiting to decide whether to continue with these positions, by selling the same strike puts, or to close them out. Since the market has continued to rise and the puts were getting further OTM, I decided to just close these positions today.
The date of closure is 3/18, since, as stated above, these were technically closed positions, which were returned to cash on 3/18.
With the rising market, which is overvalued by the metrics I follow (see Market Valuation Meters on the right), it's getting harder to find good opportunities. As a result, I'm currently 22% invested and 78% in cash, with 8 open positions, 4 CC positions and 4 CSP positions.
WMT - Closed
The Wal-Mart Stores Inc (WMT) Mar11 50.00 Put expired on 3/18. Today I decided to close the position. All prices include IB commissions.
Position Summary
Cost Basis | $5,000.00 |
Net Profit | $40.99 |
Percent Return | 0.82% |
Annualized Return | 4.16% |
Days Held to Expiration | 72 days |
Trade History
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
1/5/2011 | WMT | CSP Margin Used | CSP 100 WMT @ 50.00 |   | ($5,000.00) |   |
1/5/2011 | WMT | Initial Put Option | STO 1 Jan11 24.00 Put @ 0.41 | Expired |   | $40.99 |
3/18/2011 | WMT | CSP Margin Returned | CSP 100 WMT @ -50.00 |   |   | $5,000.00 |
3/18/2011 | WMT |   | Net Cost/Profit-Loss |   | ($5,000.00) | $40.99 |
DTE | 72 |   | Percent Profit-Loss/Annualized |   | 0.82% | 4.16% |
MDT - Closed
The Medtronic Inc (MDT) Mar11 35.00 Put expired on 3/18. Today I decided to close the position. All prices include IB commissions.
Position Summary
Cost Basis | $7,000.00 |
Net Profit | $156.14 |
Percent Return | 2.23% |
Annualized Return | 9.36% |
Days Held to Expiration | 87 days |
Trade History
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
12/21/2010 | MDT | CSP Margin Used | CSP 200 MDT @ 35.00 |   | ($7,000.00) |   |
12/21/2010 | MDT | Initial Put Option | STO 2 Jan11 35.00 Put @ 0.31 | Expired |   | $61.07 |
1/24/2011 | MDT | Continued Trade | STO 2 Mar11 35.00 Put @ 0.48 | Expired |   | $95.07 |
3/18/2011 | MDT | CSP Margin Returned | CSP 200 MDT @ -35.00 |   |   | $7,000.00 |
3/18/2011 | MDT |   | Net Cost/Profit-Loss |   | ($7,000.00) | $156.14 |
DTE | 87 |   | Percent Profit-Loss/Annualized |   | 2.23% | 9.36% |
LOW - Closed
The Lowes Companies Inc (LOW) Mar11 23.00 Put expired on 3/18. Today I decided to close the position. All prices include IB commissions.
Position Summary
Cost Basis | $4,600.00 |
Net Profit | $56.57 |
Percent Return | 1.23% |
Annualized Return | 11.81% |
Days Held to Expiration | 38 days |
Trade History
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
2/8/2011 | LOW | CSP Margin Used | CSP 200 LOW @ 23.00 |   | ($4,600.00) |   |
2/8/2011 | LOW | Initial Put Option | STO 2 Mar11 23.00 Put @ 0.28 | Expired |   | $56.57 |
3/18/2011 | LOW | CSP Margin Returned | CSP 200 LOW @ -23.00 |   |   | $4,600.00 |
3/18/2011 | LOW |   | Net Cost/Profit-Loss |   | ($4,600.00) | $56.57 |
DTE | 38 |   | Percent Profit-Loss/Annualized |   | 1.23% | 11.81% |
CL - Closed
The Colgate-Palmolive Company (CL) Mar11 75.00 Put expired on 3/18. Today I decided to close the position. All prices include IB commissions.
Position Summary
Cost Basis | $7,500.00 |
Net Profit | $297.97 |
Percent Return | 3.97% |
Annualized Return | 8.19% |
Days Held to Expiration | 177 days |
Trade History
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
9/22/2010 | CL | CSP Margin Used | CSP 100 CL @ 75.00 |   | ($7,500.00) |   |
9/22/2010 | CL | Initial Put Option | STO 1 Nov10 75.00 Put @ 1.11 | Expired |   | $110.99 |
11/22/2010 | CL | Continued Trade | STO 1 Jan11 75.00 Put @ 1.10 | Expired |   | $109.99 |
1/27/2011 | CL | Continued Trade | STO 1 Mar11 75.00 Put @ 0.77 | Expired |   | $76.99 |
3/18/2011 | CL | CSP Margin Returned | CSP 100 CL @ -75.00 |   |   | $7,500.00 |
3/18/2011 | CL |   | Net Cost/Profit-Loss |   | ($7,500.00) | $297.97 |
DTE | 177 |   | Percent Profit-Loss/Annualized |   | 3.97% | 8.19% |
ABT - Closed
The Abbott Laboratories (ABT) Mar11 44.00 Put expired on 3/18. Today I decided to close the position. All prices include IB commissions.
Position Summary
Cost Basis | $4,400.00 |
Net Profit | $33.99 |
Percent Return | 0.77% |
Annualized Return | 7.42% |
Days Held to Expiration | 38 days |
Trade History
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
2/8/2011 | ABT | CSP Margin Used | CSP 100 ABT @ 44.00 |   | ($4,400.00) |   |
2/8/2011 | ABT | Initial Put Option | STO 1 Mar11 44.00 Put @ 0.34 | Expired |   | $33.99 |
3/18/2011 | ABT | CSP Margin Returned | CSP 100 ABT @ -44.00 |   |   | $4,400.00 |
3/18/2011 | ABT |   | Net Cost/Profit-Loss |   | ($4,400.00) | $33.99 |
DTE | 38 |   | Percent Profit-Loss/Annualized |   | 0.77% | 7.42% |
Sunday, March 27, 2011
How to Determine the Value of a Stock
For the past several years I've used Morningstar's Premium service for stock valuation. Morningstar uses a Discounted Cash Flow model to determine Fair Value (i.e. intrinsic value), which can get quite complex. In his book, The Intelligent Investor, Benjamin Graham describes a simpler formula to determine intrinsic value.
Formula: V = EPS x (8.5 + 2G) * (4.4 / Y)
where:
- V: Intrinsic Value
- EPS: the company’s last 12-month earnings per share
- 8.5: the constant represents the appropriate P/E ratio for a no-growth company as proposed by Graham
- G: the company’s future long-term (five years) earnings growth estimate
- 4.4: the average yield of high-grade corporate bonds in 1962, when this model was introduced
- Y: the current yield on AAA corporate bonds
I use the modified formula from Old School Value, which uses a P/E of 7 for a no-growth company and a multiplier of 1.5G rather than 2G, since these are more conservative.
Modified Formula: V = EPS x (7 + 1.5G) * (4.4 / Y)
The original formula uses the last 12-month EPS (TTM), however, like Old School Value, I normalize EPS over a 10 year period, which estimates future EPS for the next 5 years, using a linear forecast based on the previous 10 years, and then takes the median of the previous 5 years and next 5 years to arrive at a normalized EPS. For estimated future 5yr growth rate I use 3 different sources, 1) Yahoo Finance, 2) Morningstar, and 3) MSN Money. I found that each site has a different 5yr estimate, so I use an average of these estimates.
Determining intrinsic value, no matter which method/formula is used, relies on estimating earnings and earnings growth, which is nothing more than an educated guess, so it's important to discount whatever valuation you determine. This is a Graham concept known as Margin of Safety. Purchasing stocks with a sufficient Margin of Safety below Fair Value helps to protect against being wrong on the earnings estimates/growth. How much of a Margin of Safety to require depends on your confidence level in the company and the estimates you use. I typically use a Margin of Safety range between 20%-40% below Fair Value.
Once I have all the input parameters I plug them into my spreadsheet, which is a modified version of the one at Old School Value, and calculate the Fair Value and Target Buy Price. I then compare the results to Morningstar's valuation.
Let's look at an example for Abbott Laboratories (ABT) using the modified Graham Formula:
Input | Value |
---|---|
10yr Normalized Earnings | $3.75 |
Average 5yr Growth Rate | 9.29% |
20yr AAA Corp Bond Rate | 5.44% |
Desired Margin of Safety | 20% |
Results | Value |
Fair Value | $64.00 |
Target Buy Price | $51.00 |
To compare the Graham Formula to Morningstar's valuation I input Morningstar's Fair Value and Target Buy Price and solve for the implied 5yr growth rate. Here's the same example using Morningstar's Fair Value:
Input | Value |
---|---|
M* Fair Value | $68.00 |
M* Target Buy Price | $54.00 |
M* Margin of Safety | 20% |
10yr Normalized Earnings | $3.75 |
20yr AAA Corp Bond Rate | 5.44% |
Results | Value |
Implied 5yr Growth Rate | 10.28% |
As you can see, both valuations are very close, with only a 1% difference in the 5yr growth rate.
Let's do another example, this time for Lowes (LOW) using the modified Graham Formula:
Input | Value |
---|---|
10yr Normalized Earnings | $1.94 |
Average 5yr Growth Rate | 14.60% |
20yr AAA Corp Bond Rate | 5.44% |
Desired Margin of Safety | 30% |
Results | Value |
Fair Value | $45.00 |
Target Buy Price | $32.00 |
Here's the same example using the Morningstar's Fair Value:
Input | Value |
---|---|
M* Fair Value | $36.00 |
M* Target Buy Price | $25.00 |
M* Margin of Safety | 30% |
10yr Normalized Earnings | $3.75 |
20yr AAA Corp Bond Rate | 5.44% |
Results | Value |
Implied 5yr Growth Rate | 10.68% |
Here you can see that there's almost a $10 difference in Fair Value and a 4% difference in the 5yr growth rate. That's still pretty close. One way to deal with differences is to use an average of both results which would be:
Results | Value |
---|---|
Average Fair Value | $41.00 |
Average Target Buy Price | $33.00 |
Average 5yr Growth Rate | 12.64% |
Now let's look at Pfizer (PFE), where the valuations are very different. Here's the modified Graham Formula:
Input | Value |
---|---|
10yr Normalized Earnings | $1.22 |
Average 5yr Growth Rate | 2.38% |
20yr AAA Corp Bond Rate | 5.44% |
Desired Margin of Safety | 30% |
Results | Value |
Fair Value | $10.00 |
Target Buy Price | $7.00 |
Here's the same example using the Morningstar's Fair Value:
Input | Value |
---|---|
M* Fair Value | $26.00 |
M* Target Buy Price | $18.00 |
M* Margin of Safety | 30% |
10yr Normalized Earnings | $1.22 |
20yr AAA Corp Bond Rate | 5.44% |
Results | Value |
Implied 5yr Growth Rate | 12.84% |
Morningstar's implied 5yr growth rate is about 10 times greater than the average 5yr estimates. That's a very big difference. Either Morningstar overestimated the growth rate or the analysts underestimated it. Again, you can use the average of both results:
Results | Value |
---|---|
Average Fair Value | $18.00 |
Average Target Buy Price | $13.00 |
Average 5yr Growth Rate | 7.63% |
So, there you have it. A fairly simple way to determine stock valuation and target buy price thanks to Ben Graham. It may not be an exact science, but it's definitely worth the effort.
Sunday, March 20, 2011
SYK - Closed
The Stryker Corp (SYK) Mar11 50.00 Call was exercised and the position was closed. All prices include IB commissions.
Position Summary
Cost Basis | $5,000.00 |
Net Profit | $635.74 |
Percent Return | 12.71% |
Annualized Return | 15.42% |
Days Held to Expiration | 301 days |
Trade History
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
5/21/2010 | SYK | CSP Margin Used | CSP 100 SYK @ 50.00 |   | ($5,000.00) |   |
5/21/2010 | SYK | Initial Put Option | STO 1 Sep10 50.00 Put @ 2.55 | Exercised |   | $254.54 |
9/17/2010 | SYK | CSP Margin Returned | CSP 100 SYK @ -50.00 |   | $5,000.00 |   |
9/17/2010 | SYK | Stock Assigned | EX 1 Sep10 50.00 Put @ -50.00 | Called | ($5,000.00) |   |
9/24/2010 | SYK | Continued Trade | STO 1 Nov10 50.00 Call @ 1.45 | Closed |   | $145.24 |
10/29/2010 | SYK | Dividend Received | DIV 100 Dividend @ 0.15 |   |   | $15.00 |
11/18/2010 | SYK | Buy Back and Roll Out | BTC 1 Nov10 50.00 Call @ -1.44 |   |   | ($143.76) |
11/18/2010 | SYK | Continued Trade | STO 1 Dec10 50.00 Call @ 2.21 | Closed |   | $221.24 |
12/13/2010 | SYK | Buy Back and Roll Out | BTC 1 Dec10 50.00 Call @ -3.26 |   |   | ($325.76) |
12/13/2010 | SYK | Continued Trade | STO 1 Mar11 50.00 Call @ 4.51 | Exercised |   | $451.24 |
1/31/2011 | SYK | Dividend Received | DIV 100 Dividend @ 0.18 |   |   | $18.00 |
3/18/2011 | SYK | Stock Called | EX 1 Mar11 50.00 Call @ 50.00 |   |   | $5,000.00 |
3/18/2011 | SYK |   | Net Cost/Profit-Loss |   | ($5,000.00) | $635.74 |
DTE | 301 |   | Percent Profit-Loss/Annualized |   | 12.71% | 15.42% |
Friday, March 18, 2011
TLT - Adjustment
The following adjustment was made today on iShares Trust Barclays 20 Year Treasury Bond Fund (TLT). All prices include IB commissions.
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
3/18/2011 | TLT | Buy Back and Roll Out | BTC 1 Mar11 98.00 Put @ -4.81 |   |   | ($481.01) |
3/18/2011 | TLT | Continued Trade | STO 1 Jun11 98.00 Put @ 6.82 |   |   | $681.87 |
Current Position Summary
Cost Basis | ($9,800.00) |
Income Generated | $555.04 |
Percent Income Generated | 5.66% |
Annualized Income Generated | 8.08% |
Net Profit If Assigned | $555.04 |
Percent Return If Assigned | 5.66% |
Annualized Return If Assigned | 8.08% |
Days Held to Expiration | 256 days |
Trade History
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
10/4/2010 | TLT | CSP Margin Used | CSP 100 TLT @ 98.00 |   | ($9,800.00) |   |
10/4/2010 | TLT | Initial Put Option | STO 1 Nov10 98.00 Put @ 0.49 | Closed |   | $48.99 |
11/18/2010 | TLT | Buy Back and Roll Out | BTC 1 Nov10 98.00 Put @ -2.25 |   |   | ($224.96) |
11/18/2010 | TLT | Continued Trade | STO 1 Dec10 98.00 Put @ 3.39 | Closed |   | $339.04 |
12/8/2010 | TLT | Buy Back and Roll Out | BTC 1 Dec10 98.00 Put @ -4.96 |   |   | ($495.96) |
12/8/2010 | TLT | Continued Trade | STO 1 Jan11 98.00 Put @ 5.74 | Closed |   | $573.99 |
12/28/2010 | TLT | Buy Back and Roll Out | BTC 1 Jan11 98.00 Put @ -6.71 |   |   | ($670.96) |
12/28/2010 | TLT | Continued Trade | STO 1 Mar11 98.00 Put @ 7.84 | Closed |   | $784.04 |
3/18/2011 | TLT | Buy Back and Roll Out | BTC 1 Mar11 98.00 Put @ -4.81 |   |   | ($481.01) |
3/18/2011 | TLT | Continued Trade | STO 1 Jun11 98.00 Put @ 6.82 |   |   | $681.87 |
6/17/2011 | TLT |   | Totals |   | ($9,800.00) | $555.04 |
DTE | 256 |   | Percent Income/Annualized |   | 5.66% | 8.08% |
TBT - Adjustment
The following adjustment was made on today on ProShares UltraShort 20+ Year Treasury (TBT). All prices include IB commissions.
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
3/18/2011 | TBT | Buy Back and Roll Out/Up | BTC 2 Mar11 41.00 Call @ -0.01 |   |   | ($2.00) |
3/18/2011 | TBT | Interim Trade | STO 2 Apr11 40.00 Call @ 0.19 |   |   | $38.57 |
Current Position Summary
Cost Basis | ($9,200.00) |
Income Generated | $666.30 |
Percent Income Generated | 7.24% |
Annualized Income Generated | 7.38% |
Net Profit If Assigned | ($533.70) |
Percent Return If Assigned | -5.80% |
Annualized Return If Assigned | -5.91% |
Days Held to Expiration | 358 days |
Trade History
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
4/22/2010 | TBT | CSP Margin Used | CSP 200 TBT @ 46.00 |   | ($9,200.00) |   |
4/22/2010 | TBT | Initial Put Option | STO 2 May10 46.00 Put @ 0.55 | Closed |   | $110.57 |
5/21/2010 | TBT | Buy Back and Roll Out | BTC 2 May10 46.00 Put @ -7.24 |   |   | ($1,448.13) |
5/21/2010 | TBT | Continued Trade | STO 2 Sep10 46.00 Put @ 8.14 | Exercised |   | $1,628.57 |
9/8/2010 | TBT | CSP Margin Returned | CSP 100 TBT @ -46.00 |   | $4,600.00 |   |
9/8/2010 | TBT | Stock Assigned | EX 1 Sep10 46.00 Put @ -46.00 |   | ($4,600.00) |   |
9/9/2010 | TBT | Interim Trade | STO 2 Oct10 37.00 Call @ 0.27 | Expired |   | $54.57 |
10/21/2010 | TBT | Interim Trade | STO 2 Nov10 37.00 Call @ 0.27 | Closed |   | $54.67 |
11/18/2010 | TBT | Buy Back and Roll Out/Up | BTC 2 Nov10 37.00 Call @ -0.23 |   |   | ($46.33) |
11/18/2010 | TBT | Interim Trade | STO 2 Dec10 38.00 Call @ 0.91 | Closed |   | $182.57 |
12/13/2010 | TBT | Buy Back and Roll Out/Up | BTC 2 Dec10 38.00 Call @ -1.83 |   |   | ($365.43) |
12/13/2010 | TBT | Interim Trade | STO 2 Mar11 41.00 Call @ 2.29 | Closed |   | $458.67 |
3/18/2011 | TBT | Buy Back and Roll Out/Up | BTC 2 Mar11 41.00 Call @ -0.01 |   |   | ($2.00) |
3/18/2011 | TBT | Interim Trade | STO 2 Apr11 40.00 Call @ 0.19 |   |   | $38.57 |
4/15/2011 | TBT |   | Totals |   | ($9,200.00) | $666.30 |
DTE | 358 |   | Percent Income/Annualized |   | 7.24% | 7.38% |
JNJ - Adjustment
The following adjustment was made today on Johnson and Johnson (JNJ). All prices include IB commissions.
Criteria | Value |
---|---|
Dividend Champions Status | Champion |
Years of Consecutive Dividend Increases | 48 |
Years of Positive Free Cash Flow (last 10 years) | 10 |
Ratio of P/E at Cost / 5yr Average P/E | 0.81 |
Discount to Morningstar's Fair Value Estimate | 22.08% |
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
3/18/2011 | JNJ | Buy Back and Roll Out | BTC 1 Mar11 60.00 Put @ -1.63 |   |   | ($163.01) |
3/18/2011 | JNJ | Continued Trade | STO 1 Apr11 60.00 Put @ 1.89 |   |   | $188.99 |
Current Position Summary
Cost Basis | ($6,000.00) |
Income Generated | $120.02 |
Percent Income Generated | 2.00% |
Annualized Income Generated | 9.13% |
Net Profit If Assigned | $120.02 |
Percent Return If Assigned | 2.00% |
Annualized Return If Assigned | 9.13% |
Days Held to Expiration | 80 days |
Trade History
Date | Stock | Description | Transaction | Status | Stock Investment | Income Generated |
---|---|---|---|---|---|---|
1/25/2011 | JNJ | CSP Margin Used | CSP 100 JNJ @ 60.00 |   | ($6,000.00) |   |
1/25/2011 | JNJ | Initial Put Option | STO 1 Mar11 60.00 Put @ 0.94 | Closed |   | $94.04 |
3/18/2011 | JNJ | Buy Back and Roll Out | BTC 1 Mar11 60.00 Put @ -1.63 |   |   | ($163.01) |
3/18/2011 | JNJ | Continued Trade | STO 1 Apr11 60.00 Put @ 1.89 |   |   | $188.99 |
4/15/2011 | JNJ |   | Totals |   | ($6,000.00) | $120.02 |
DTE | 80 |   | Percent Income/Annualized |   | 2.00% | 9.13% |