Every data point in the original report was verified. Below are all corrections made, with sources. Items not listed were confirmed correct.
Items corrected from version 1 — with sources
JNJ yield
3.1% → ~2.2%. Sources: MacroTrends, SimplyWallSt, Koyfin (all show 2.15–2.38% as of early 2025/2026).
JNJ payout ratio
45% → ~49%. Source: GuruFocus historical range 43–50%, current 49%.
KO yield
3.2% → ~2.8%. Sources: MacroTrends (2.74%), Koyfin (2.77%), TradingEconomics (2.92% Q4 2025 — slight lag).
KO 10Y DGR
4.1% → 4.6% (5Y CAGR). Source: GuruFocus 5-year DGR 4.60%. Note: labelled as 5Y, not 10Y.
KO payout ratio
73% → ~67%. Source: Koyfin (67.0%), GuruFocus median 73% historically — current is lower.
PG yield
2.5% → ~2.9%. Sources: SimplyWallSt (2.94%), GuruFocus (2.93%), WallStreetZen (2.27%*). *WallStreetZen outlier — other sources consistent at ~2.9%.
PG 10Y DGR
5.2% → ~5.0% (5Y CAGR). Source: GuruFocus 5-year DGR. Labelled as 5Y.
PG payout ratio
60% → ~62%. Source: GuruFocus current 0.56–0.61 (range), SimplyWallSt 60.5%, mlq.ai 61.8%. Consensus ~62%.
MO yield
7.7% → ~6.3%. Sources: StockAnalysis (6.34%), GuruFocus (6.28%), Koyfin (6.34%), Investing.com (6.56%). 7.7% was stale/peak-year figure.
MO 10Y DGR
6.5% → ~4.1% (5Y CAGR). Source: Investing.com 5Y DGR 4.12%, Koyfin 4.00% TTM. The 10Y figure is higher (~6.7%) due to large raises in 2015–2019, but recent growth has slowed.
MO payout ratio
80% → 80–100%. Source: GuruFocus GAAP payout ~82–100%, company targets ~80% of adjusted EPS. GAAP payout is effectively 100% or above.
CVX yield
4.4% → ~3.8%. Sources: SimplyWallSt (3.75%), Koyfin (3.84%), FinanceCharts (3.84%). The 4.4–4.56% figure was from mid-2025 when CVX price was lower.
CVX 10Y DGR
4.8% → ~5.8% (5Y CAGR). Source: Investing.com 5Y DGR +5.8%, FinanceCharts 5Y CAGR 6.64%. Labelled as 5Y.
CVX payout ratio
55% → ~100%+. Source: SimplyWallSt (102.8%), Koyfin (103.7%). CVX earnings fell in 2024–25; dividends maintained via strong FCF.
US blended yield
4.18% → 3.6%. Recalculated from corrected individual yields (2.2+2.8+2.9+6.3+3.8)/5 = 3.6%.
PUBBANK payout ratio
50% → ~60%. Source: SimplyWallSt (60.15%), TradingEconomics (4.74%), DivvyDiary. Payout has historically been 50–65%; 60% is current consensus.
PUBBANK frequency
Quarterly → Semi-annual. Source: DivvyDiary confirms biannual (March, September). Not quarterly.
CIMB yield
5.5% → ~6.0–6.2%. Sources: SimplyWallSt (6.04%), StockAnalysis (6.21%), DivvyDiary (6.24%). CIMB's yield is higher than originally stated.
CIMB 10Y DGR
3.8% → 5Y ~53% (inflated by COVID base). Source: Investing.com. Noted as misleading — sustainable run-rate is 3–5% p.a. as dividends were severely cut in 2020.
CIMB frequency
Reverted to Semi-annual (v1 was correct). CIMB pays two regular dividends per year: first interim after H1 results (~Aug/Sep) and second interim after full-year results (~Feb/Mar). The v2 fact-check mistakenly changed this to "Quarterly" based on aggregator sites (StockAnalysis, DivvyDiary) that counted a one-off special dividend in Sep 2024 as a recurring quarterly payment. CIMB's own Bursa filings and investor relations page confirm the semi-annual structure. Source: CIMB 1H24 results announcement (20 sen first interim + 7 sen special), FY24 results (20 sen second interim) — total 47 sen across two regular + one special payment, not four quarterly payments.
PETGAS yield
4.9% → ~3.9–4.2%. Sources: SimplyWallSt (3.91%), Eulerpool (4.16%), StockAnalysis (3.93%). Original was overstated.
PETGAS 10Y DGR
2.8% → ~−1%. Source: Eulerpool confirms 10-year annual DGR of −1.048%. PETGAS dividends peaked ~2019 and declined, making the original positive 2.8% figure incorrect.
PETGAS payout ratio
85% → 75–83%. Sources: SimplyWallSt (82.5%), Eulerpool (75.5% in 2024), Petronas Gas IR (>70% recent years).
TENAGA yield
4.3% → ~3.7–3.8%. Sources: SimplyWallSt (3.70%), StockAnalysis (3.74%), TradingEconomics (3.81%).
TENAGA payout ratio
48% → ~62–65%. Sources: Investing.com (62.3%), SimplyWallSt (64.7%). Original 48% was too low.
MY blended yield
5.02% → ~4.8%. Recalculated from corrected individual yields. PETGAS lower yield pulls the average down.
USD/MYR 2015 start
3.91 → 3.91 ✓ (confirmed). Annual average 2015 was 3.90–3.91. Correct.
USD/MYR 2025 avg
4.28 → 4.28 ✓ (confirmed). Average 2025: 4.2829 per exchangerates.org.uk data.
MYR depreciation %
−9.5% → ~−9.5% ✓. From avg 3.91 (2015) to avg 4.28 (2025): (4.28−3.91)/3.91 = 9.5%. Correct.
US capital appreciation
+145% / 9.4% p.a. → ~+96% / ~7% p.a.. Source: S&P 500 Dividend Aristocrats 10Y total return = 9.85% p.a. (YCharts). Subtracting blended yield ~3.6% gives ~6–7% p.a. price-only return. The 145% figure applied to the broad S&P 500 total return and was not appropriate for dividend-focused stocks.
MY capital appreciation
+30% → +31.8% ✓ (confirmed). Source: FinBox reports KLCI ETF 10Y price total return of 31.8%. Original 30% was essentially correct.
2024 FX rate (JS)
4.57 (same as 2023) → 4.40. The JS model had the same 4.57 rate for both 2023 and 2024, which overstated USD/MYR in 2024. Verified average 2024 annual rate was approximately 4.40. This correction shifted cumulative US income from RM81,247 → RM76,061 and MY cumulative income from RM110,812 → RM123,322 (the MY figure increased because the dividend growth model now correctly accumulates 11 years of compounding). Income gap widens to RM47,261 (+62%) in favour of Malaysia.
US blended payout ratio
~72% → ~74%. Recalculated: (JNJ 49% + KO 67% + PG 62% + MO ~90% midpoint + CVX ~100%) / 5 = 73.6%. Rounded to ~74%.
Masthead pills
Clarified from "$50,000 each" to "$50,000 (~RM195,500) in US stocks" and "RM195,500 in Malaysian stocks" — making the equal starting capital explicit and the conversion rate transparent.
Total return figures
Updated to reflect corrected FX: US total → RM497,031 (was RM496,102); MY total → RM381,000 (was RM368,872). MY return improves to +95% (was +89%) due to higher cumulative dividends from the corrected compounding model. US premium narrows to ~30% (was ~35%).
Items confirmed correct
All tax facts (30% US WHT, no Malaysia–US treaty, 0% MY WHT, 24% corporate tax, 2% dividend tax from YA 2025 on excess >RM100K, estate tax up to 40% on US assets, foreign income exemption to 2036) — all verified. JNJ consecutive increase streak (63 years — confirmed via SEC 8-K April 2025). Dividend frequencies for JNJ, KO, PG, MO, CVX (all quarterly — confirmed). MAYBANK frequency (semi-annual — confirmed). TENAGA frequency (semi-annual — confirmed). PETGAS frequency (quarterly — confirmed).