| Year | Compound | Dividend | ||
| 1 | RM1,000,000.00 | 8% | RM80,000.00 | |
| 2 | RM80,000.00 | RM1,080,000.00 | 8% | RM86,400.00 |
| 3 | RM86,400.00 | RM1,166,400.00 | 8% | RM93,312.00 |
| 4 | RM93,312.00 | RM1,259,712.00 | 8% | RM100,776.96 |
| 5 | RM100,776.96 | RM1,360,488.96 | 8% | RM108,839.12 |
| 6 | RM108,839.12 | RM1,469,328.08 | 8% | RM117,546.25 |
| 7 | RM117,546.25 | RM1,586,874.32 | 8% | RM126,949.95 |
| 8 | RM126,949.95 | RM1,713,824.27 | 8% | RM137,105.94 |
| 9 | RM137,105.94 | RM1,850,930.21 | 8% | RM148,074.42 |
| 10 | RM148,074.42 | RM1,999,004.63 | 8% | RM159,920.37 |
| 11 | RM159,920.37 | RM2,158,925.00 | 8% | RM172,714.00 |
| 12 | RM172,714.00 | RM2,331,639.00 | 8% | RM186,531.12 |
| 13 | RM186,531.12 | RM2,518,170.12 | 8% | RM201,453.61 |
| 14 | RM201,453.61 | RM2,719,623.73 | 8% | RM217,569.90 |
| 15 | RM217,569.90 | RM2,937,193.62 | 8% | RM234,975.49 |
| 16 | RM234,975.49 | RM3,172,169.11 | 8% | RM253,773.53 |
| 17 | RM253,773.53 | RM3,425,942.64 | 8% | RM274,075.41 |
| 18 | RM274,075.41 | RM3,700,018.05 | 8% | RM296,001.44 |
| 19 | RM296,001.44 | RM3,996,019.50 | 8% | RM319,681.56 |
| 20 | RM319,681.56 | RM4,315,701.06 | 8% | RM345,256.08 |
| 21 | RM345,256.08 | RM4,660,957.14 | 8% | RM372,876.57 |
| 22 | RM372,876.57 | RM5,033,833.72 | 8% | RM402,706.70 |
| 23 | RM402,706.70 | RM5,436,540.41 | 8% | RM434,923.23 |
| 24 | RM434,923.23 | RM5,871,463.65 | 8% | RM469,717.09 |
| 25 | RM469,717.09 | RM6,341,180.74 | 8% | RM507,294.46 |
| 26 | RM507,294.46 | RM6,848,475.20 | 8% | RM547,878.02 |
| 27 | RM547,878.02 | RM7,396,353.21 | 8% | RM591,708.26 |
| 28 | RM591,708.26 | RM7,988,061.47 | 8% | RM639,044.92 |
| 29 | RM639,044.92 | RM8,627,106.39 | 8% | RM690,168.51 |
| 30 | RM690,168.51 | RM9,317,274.90 | 8% | RM745,381.99 |
| 31 | RM745,381.99 | RM10,062,656.89 | 8% | RM805,012.55 |
| 32 | RM805,012.55 | RM10,867,669.44 | 8% | RM869,413.56 |
| 33 | RM869,413.56 | RM11,737,083.00 | 8% | RM938,966.64 |
| 34 | RM938,966.64 | RM12,676,049.64 | 8% | RM1,014,083.97 |
| 35 | RM1,014,083.97 | RM13,690,133.61 | 8% | RM1,095,210.69 |
https://klse.i3investor.com/blogs/stingrayea/2020-12-16-story-h1538246653-stingray_ea_RM_1_M_compound_method_investment_in_BAT_4162_Year_11th_Dou.jsp
