I've had a discussion with a friend of mine on whether to take up a personal loan to invest into Amanah Saham Bumiputera (ASB). I was curious to find out how much the returns would be for this friend of mine if he takes up a personal loan to fund his ASB investment. We also discussed a few scenarios of investing and tried to calculate what is the actual value of investment after 20 years.
We came up with a few scenarios such as:
1. Taking up a RM100,000 personal loan and servicing the loan with his own cash while the RM100,000 is invested into ASB. Annual dividend from ASB is also reinvested.
2. Taking up a RM100,000 personal loan and utilizing the annual dividend from ASB to pay off the personal loan. Whatever balance from the dividend after paying of the personal loan is reinvested into ASB.
3. Not to take up a personal loan, instead using his own cash to invest monthly into ASB. The amount to invest is equivalent to the amount to be paid monthly for a personal loan.
4. Not to take up a personal loan, instead using his own cash to invest monthly into Fixed Deposit. The amount to invest is equivalent to the amount to be paid monthly for a personal loan.
5. Not to take up a personal loan, instead using his own cash to invest monthly into Unit Trust. The amount to invest is equivalent to the amount to be paid monthly for a personal loan.
Next, we managed to find the personal loan details from Maybank as shown below:
Personal Loan Details:
Loan Amount : RM100,000
Tenure of Loan : 20 years
Interest Rate for Loan : BLR - 1.65%
Monthly Payment* : RM658/month
*Monthly payment value obtained from Maybank ASB Monthly Loan Table (updated 12/05/2011)
![]() |
| Financial Freedom after taking up a personal loan?? Hmmmm |
Some assumptions on the investment returns (annual % returns) have to be made to ease the calculation process:
Expected Annual % Returns:
1. ASB Average Dividend Payout : 8%
(note that this is only the Dividend Payout, Bonus of ASB which is calculated based on the 10 year minimum monthly balance is not taken into consideration for this calculation)
(note that this is only the Dividend Payout, Bonus of ASB which is calculated based on the 10 year minimum monthly balance is not taken into consideration for this calculation)
2. Fixed Deposit : 3.5%
3. Unit Trust - Equity Based : 10%
Results from our calculation:
Scenario 1 (Using own cash to service your personal loan for investment in ASB)
1. You service your personal loan using own cash on a monthly basis.
2. ASB Dividend Payout is reinvested for the next 20 years
Calculation:
1. Loan amount + interest paid : RM658 x 20 years x 12 months = RM157,920
2. Investment value in ASB after 20 years : RM492,380.28
3. Net Profit in 20 years (Item 2 - Item 1) : RM492,380.28 - RM157,920 = RM334,460.25*
*The above is a projected value via normal dividend calculation. Net profit might be lower as dividend payment for ASB is calculated on a monthly basis. Please refer to this LINK to find out how ASB Dividend is calculated.
*The above is a projected value via normal dividend calculation. Net profit might be lower as dividend payment for ASB is calculated on a monthly basis. Please refer to this LINK to find out how ASB Dividend is calculated.
Scenario 2 (Using ASB dividend to service your loan)
1. You service the personal loan using the dividend given by ASB
2. If the dividend is insufficient you will need to top up using your own cash. If sufficient, the extra is reinvested.
Calculation:
1. 1st Year Loan payed using own cash : RM658 x 12 months = RM7,896
2. Dividend Earned after 1st Year: RM8,000
3. Balanced Yearly Dividend to be reinvested (Item 1 - Item 2) : RM104
4. Value in ASB after 20 years : RM105,106.81
5. Net Profit in 20 years (Item 4 - Item 1) : RM105,106.81 - RM7,896 = RM97,210.81**
**The above is a projected value via normal dividend calculation. Net profit might be lower as dividend payment for ASB is calculated on a monthly basis. Please refer to this LINK to find out how ASB Dividend is calculated..
Scenario 3 (Using own cash and investing monthly into ASB)
1. You decide not to take any personal loan, instead you invest RM658 (equivalent to your loan amount) on a monthly basis into ASB
Calculation:
1. Calculated using IME's Investment Calculator based on 8% return from ASB
2. Total Amount Invested = RM658 x 12 months x 20 years = RM157,920
3. Value in ASB after 20 years : RM387,575.43
2. Total Amount Invested = RM658 x 12 months x 20 years = RM157,920
3. Value in ASB after 20 years : RM387,575.43
4. Net Profit in 20 years = RM387,575.43 - RM157,920 = RM229,655.43***
***The above is a projected value via normal dividend calculation. Net profit might be lower as dividend payment for ASB is calculated on a monthly basis. Please refer to this LINK to find out how ASB Dividend is calculated.
Scenario 4 (Using own cash and investing monthly into Fixed Deposit)
1. You decide to invest RM658 (equivalent to your loan amount) on a monthly basis into the bank Fixed Deposit.
2. By saving in the Fixed Deposit, your money is secured from any risk
Calculation:
1. Calculated using IME's Investment Calculator based on 3.5% return from Fixed Deposit Rate
2. Total Amount Invested = RM658 x 12 months x 20 years = RM157,920
2. Total Amount Invested = RM658 x 12 months x 20 years = RM157,920
3. Net Profit in 20 years = RM228,239.98 - RM157,920 = RM70,319.98
Scenario 5 (Using own cash and investing monthly into Unit Trust)
1. You decide to invest RM658 (equivalent to your loan amount) on a monthly basis into the Unit Trust.
2. You are exposed to risk related to investing in Unit Trust. 10% returns is the average return taken based on investing into High Risk - Malaysia Equity Unit Trust.
Calculation:
1. Calculated using IME's Investment Calculator based on 10% return from Unit Trust
2. Total Amount Invested = RM658 x 12 months x 20 years = RM157,920
2. Total Amount Invested = RM658 x 12 months x 20 years = RM157,920
3. Net Profit in 20 years = RM499,664.49 - RM158,920 = RM340,724.49
Overall Summary
This is the summary table of Investment Value After 20 Years for all 5 scenarios:
Type
of Scenario
|
Net Profit After 20 Years (RM)
|
Scenario
1
(Personal Loan, Own Cash, ASB)
|
RM334,460.25
|
Scenario
2
(Personal Loan, Dividend Used to Pay
Loan, ASB)
|
RM97,210.81
|
Scenario
3
(Own Cash, Monthly, ASB)
|
RM299,655.43
|
Scenario
4
(Own Cash, Monthly, Fixed Deposit)
|
RM70,319.98
|
Scenario
5
(Own Cash, Monthly, Unit Trust)
|
RM340,724.49
|
Scenario 1
Pros -
Scenario 2
Pros -
Pros -
- Higher net profit as compared to Scenario 2, 3 and 4 as shown in the table above.
- Taking up a RM100,000 loan will lower your personal borrowing limit which you can use for other purpose such as housing loan or car loan.
- You are tied to the loan for the next 20 years.
Scenario 2
Pros -
- You only need to come up with RM7,896 to earn a net gain of RM97,210.81 in 20 years!
- Dividend payout for ASB is not guaranteed. In the event that the dividend payout is lower then the amount you are paying to service your loan, you might need to fork out your own money to service the loan.
Scenario 3
Pros -
- You are not tied down to a loan therefore your personal borrowing limit is not affected.
- In the event that you're unable to put aside RM658 monthly due to financial constraints, you can choose not to contribute for that month.
Cons -
- Forcing yourself to put aside RM658 monthy over 20 years requires discipline. If you're unable to do so, your investment goals might not be achieved.
Scenario 4
Pros -
- Guaranteed returns based on the interest rate agreed upon.
- Principal amount is also guaranteed by PIDM.
Cons -
- Net Profit over 20 years is way too low.
- Your savings probably depreciate faster due to inflation.
Scenario 5
Pros -
- Returns could be higher then the projected 10%.
- Dollar Cost Averaging your investment through monthly contribution reduces the price volatility risk.
Cons -
- Unit price fluctuation due market volatility and economic changes
- Read THIS article to further differentiate between ASB and Unit Trust
Choosing the right method of investing depends on a few factors. Some of us are risk takers while some are not. Some of us have the means to invest large amount of money while some of us can barely save. Albeit all these factors, the most important decision you have to make NOW is whether to start investing for your future or wait till it is too late.
Cheers and happy investing!
If you like what you've just read, please:
1. Share this article on your Facebook!
2. Like my Facebook Page
3. Visit my blog for other articles on investment at http://invest-made-easy.blogspot.com/
2. Like my Facebook Page
3. Visit my blog for other articles on investment at http://invest-made-easy.blogspot.com/








