Approx:
Kenya Re 29%
Unga 20%
Centum 15%
IMH 11%
DTB 5.5% (Dropped a lot since DTB's price has tumbled vs other banks)
CGEN 4.5% (Increased thanks to recent purchases. Not for the faint-hearted)
NCBA 3%
SCB 3%
LKL 1.8%
KAPC 0.75%
SBIC 0.5%
FTG 0.4%
Balance in others 5.5% e.g BAT, WTK, Equity, CARB, JUB, EABL, etc
Let's use a base of approx KES 1mn (or 10mn) just to keep it simple and allocate the shares accordingly.
E.g. 2,900,000/- of Kenya Re = 1,312,000 shares (rounded)
Remove BAT which is a very small % or add it to others. I like the dividend though.
Please double check the numbers above which should approximate 100%.
Add a column for dividends.
Let's have fun!
Greedy when others are fearful. Very fearful when others are greedy - to paraphrase Warren Buffett