| | | | Burgan Bank | | | | Agility Public Warehousing Company | | | | Kuwait Stock Exchange |
| | Month | | Date | Closing Price | Stock Return | | Date | Closing Price | Stock Return | | Date | Closing Price | Stock Return |
| | 1 | | 9/30/10 | 475 | | | 9/30/10 | 520 |
| | 2 | | 10/31/10 | 520 | 9.47% | | 10/31/10 | 540 | 3.85% |
| | 3 | | 11/30/10 | 530 | 1.92% | | 11/30/10 | 495 | -8.33% |
| | 4 | | 12/30/10 | 530 | 0.00% | | 12/30/10 | 520 | 5.05% |
| | 5 | | 1/31/11 | 550 | 3.77% | | 1/31/11 | 460 | -11.54% |
| | 6 | | 2/28/11 | 490 | -10.91% | | 2/28/11 | 370 | -19.57% |
| | 7 | | 3/31/11 | 475 | -3.06% | | 3/31/11 | 375 | 1.35% |
| | 8 | | 4/28/11 | 550 | 15.79% | | 4/28/11 | 425 | 13.33% |
| | 9 | | 5/31/11 | 540 | -1.82% | | 5/31/11 | 375 | -11.76% |
| | 10 | | 6/30/11 | 510 | -5.56% | | 6/30/11 | 330 | -12.00% |
| | 11 | | 7/31/11 | 495 | -2.94% | | 7/31/11 | 295 | -10.61% |
| | 12 | | 8/31/11 | 450 | -9.09% | | 8/31/11 | 265 | -10.17% |
| | 13 | | 9/29/11 | 500 | 11.11% | | 9/29/11 | 310 | 16.98% |
| | 14 | | 10/31/11 | 480 | -4.00% | | 10/31/11 | 390 | 25.81% |
| | 15 | | 11/30/11 | 465 | -3.13% | | 11/29/11 | 385 | -1.28% |
| | 16 | | 12/29/11 | 475 | 2.15% | | 12/29/11 | 375 | -2.60% |
| | 17 | | 1/31/12 | 460 | -3.16% | | 1/31/12 | 370 | -1.33% |
| | 18 | | 2/29/12 | 455 | -1.09% | | 2/29/12 | 420 | 13.51% |
| | 19 | | 3/29/12 | 430 | -5.49% | | 3/29/12 | 400 | -4.76% |
| | 20 | | 4/30/12 | 435 | 1.16% | | 4/30/12 | 420 | 5.00% |
| | 21 | | 5/31/12 | 420 | -3.45% | | 5/31/12 | 395 | -5.95% | | 31/05/2012 | 6,193.82 |
| | 22 | | 6/28/12 | 425 | 1.19% | | 6/28/12 | 380 | -3.80% | | 28/06/2012 | 5,789.21 | -6.53% |
| | 23 | | 7/31/12 | 475 | 11.76% | | 7/31/12 | 385 | 1.32% | | 31/07/2012 | 5,720.37 | -1.19% |
| | 24 | | 8/30/12 | 475 | 0.00% | | 8/30/12 | 420 | 9.09% | | 30/08/2012 | 5,862.56 | 2.49% |
| | 25 | | 9/30/12 | 510 | 7.37% | | 9/30/12 | 520 | 23.81% | | 30/09/2012 | 5,982.69 | 2.05% |
| | 26 | | 10/31/12 | 510 | 0.00% | | 10/31/12 | 495 | -4.81% | | 31/10/2012 | 5,766.96 | -3.61% |
| | 27 | | 11/29/12 | 540 | 5.88% | | 11/29/12 | 510 | 3.03% | | 29/11/2012 | 5,943.94 | 3.07% |
| | 28 | | 12/31/12 | 530 | -1.85% | | 12/31/12 | 510 | 0.00% | | 31/12/2012 | 5,934.28 | -0.16% |
| | 29 | | 1/31/13 | 580 | 9.43% | | 1/31/13 | 570 | 11.76% | | 31/01/2013 | 6,245.11 | 5.24% |
| | 30 | | 2/28/13 | 560 | -3.45% | | 2/28/13 | 560 | -1.75% | | 28/02/2013 | 6,463.47 | 3.50% |
| | 31 | | 3/31/13 | 540 | -3.57% | | 3/31/13 | 590 | 5.36% | | 31/03/2013 | 6,721.52 | 3.99% |
| | 32 | | 4/30/13 | 590 | 9.26% | | 4/30/13 | 670 | 13.56% | | 30/04/2013 | 7,430.54 | 10.55% |
| | 33 | | 5/30/13 | 640 | 8.47% | | 5/30/13 | 780 | 16.42% | | 30/05/2013 | 8,300.51 | 11.71% |
| | 34 | | 6/30/13 | 600 | -6.25% | | 6/30/13 | 620 | -20.51% | | 30/06/2013 | 7,772.85 | -6.36% |
| | 35 | | 7/31/13 | 610 | 1.67% | | 7/31/13 | 710 | 14.52% | | 31/07/2013 | 8,070.17 | 3.83% |
| | 36 | | 8/29/13 | 550 | -9.84% | | 8/29/13 | 700 | -1.41% | | 29/08/2013 | 7,632.57 | -5.42% |
| | 37 | | 9/30/13 | 590 | 7.27% | | 9/30/13 | 710 | 1.43% | | 30/09/2013 | 7,766.98 | 1.76% |
| | 38 | | 10/31/13 | 580 | -1.69% | | 10/31/13 | 710 | 0.00% | | 31/10/2013 | 7,946.39 | 2.31% |
| | 39 | | 11/28/13 | 580 | 0.00% | | 11/28/13 | 720 | 1.41% | | 28/11/2013 | 7,785.48 | -2.02% |
| | 40 | | 12/31/13 | 550 | -5.17% | | 12/31/13 | 690 | -4.17% | | 31/12/2013 | 7,549.52 | -3.03% |
| | 41 | | 1/30/14 | 550 | 0.00% | | 1/30/14 | 640 | -7.25% | | 30/01/2014 | 7,755.80 | 2.73% |
| | 42 | | 2/27/14 | 550 | 0.00% | | 2/27/14 | 680 | 6.25% | | 24/02/2014 | 7,692.75 | -0.81% |
| | 43 | | 3/31/14 | 560 | 1.82% | | 3/31/14 | 760 | 11.76% | | 31/03/2014 | 7,572.81 | -1.56% |
| | 44 | | 4/30/14 | 550 | -1.79% | | 4/30/14 | 800 | 5.26% | | 30/04/2014 | 7,407.68 | -2.18% |
| | 45 | | 5/28/14 | 560 | 1.82% | | 5/28/14 | 810 | 1.25% | | 28/05/2014 | 7,291.09 | -1.57% |
| | 46 | | 6/30/14 | 510 | -8.93% | | 6/30/14 | 790 | -2.47% | | 30/06/2014 | 6,971.44 | -4.38% |
| | 47 | | 7/24/14 | 510 | 0.00% | | 7/24/14 | 800 | 1.27% | | 24/07/2014 | 7,130.89 | 2.29% |
| | 48 | | 8/31/14 | 530 | 3.92% | | 8/31/14 | 870 | 8.75% | | 31/08/2014 | 7,430.51 | 4.20% |
| | 49 | | 9/29/14 | 540 | 1.89% | | 9/29/14 | 890 | 2.30% | | 29/09/2014 | 7,608.56 | 2.40% |
| Average monthly return | | | | | 0.44% | | | | 1.61% | | | | 0.83% |
| Standard deviation | | | | | 5.85% | | | | 9.93% |
| Coefficient of variance | | | | | 13.4280 | | | | 6.16249 |
| | | | | Covariance | | | 0.00321 |
| | | | | Correlation | | | 55.24% |
| Beta for the stock | | | | | 0.7308 | | | | 1.2409 |
| Required rate of return | | | | | RRR = Risk free rate + Beta for stock * (Return expected from the market – Risk free rate) |
| | | | | | We are taking the treasury bill rate of 4.4% as Risk free rate. |
| | | | | | We are taking the last year market reurn of 2.40% as Expected return of the market. |
| | | | | | 2.94% | | | | 1.92% |
| | | | | Beta of the portfolio | | | 0.9858 |
| | | | | Portfolio required rate of return | | | 2.43% |
| | | | | | We are taking the stock of both companies equal to each other in portfolio. |
| | | | | | 1.79% |