As detailed below, the potential returns are:
1. iShares China Large-Cap ETF: +2.3% absolute return in 46 days (equivalent to a +18.1% annualized return-on-investment)
2. Cal-Maine Foods Inc.: +2.3% absolute return in 18 days (equivalent to a +47.6% annualized return-on-investment)
Note: the Implied Volatility (IV) of the options at the time they were sold was 25 for iShares China Large-Cap ETF and 43 for Cal-Maine Foods Inc., so each option exceeded the Covered Calls Advisor's minimum threshold of IV>20 and thus provides a sufficiently attractive potential return-on-investment relative to the conservative risk profile of each position.
1. iShares China Large-Cap ETF (FXI) -- New Covered Call Position
A semi-annual distribution is expected on December 18th. The amount of the distribution has not yet been declared, but a best estimate of $.50 is included in the potential results analysis below. Although very unlikely, if the current time value (i.e. extrinsic value) of $.42 [$2.02 option premium - ($37.60 stock price - $36.00 strike price)] remaining in the short call option decays substantially below the approximately $.50 distribution amount by December 17th (the business day prior to the ex-distribution date), then there is a possibility (although unlikely) that the call option owner would exercise early and call FXI away to capture the distribution.
As shown below, two potential return-on-investment results for this position are:
If Early Assignment: +1.0% absolute return (equivalent to +20.5% annualized return for the next 17 days) if the stock is assigned early (business day prior to Dec 18 ex date); OR
If Dividend Capture: +2.3% absolute return (equivalent to +18.1% annualized return over the next 46 days) if the stock is assigned at Jan2016 expiration on January 15th. The transactions were:
12/01/2015 Bought 300 FXI shares @ $37.60
12/01/2015 Sold 3 FXI Jan2016 $36.00 Call options @ $2.02
Note: a simultaneous buy/write transaction was executed.
12/18/2015 Upcoming semi-annual distribution estimated at $.50 per share
Two possible overall performance results (including commissions) for this FXI covered calls position are as follows:
Stock Purchase Cost: $11,287.95
= ($37.60*300+$7.95 commission)
Net Profit:
(a) Options Income: +$595.80
= ($2.02*300 shares) - $10.20 commissions
(b) Distribution Income (If option exercised early on business day prior to Dec 18th ex-distribution date): +$0.00; or
(b) Distribution Income (If FXI assigned at Jan2016 expiration): +$150.00
= ($.50 dividend per share x 300 shares)
(c) Capital Appreciation (If FXI assigned early on Dec 17th): -$487.95
+($36.00-$37.60)*300 - $7.95 commissions; or
(c) Capital Appreciation (If FXI assigned at $36.00 at Jan2016 expiration): -$487.95
+($36.00-$37.60)*300 - $7.95 commissions
+($36.00-$37.60)*300 - $7.95 commissions; or
(c) Capital Appreciation (If FXI assigned at $36.00 at Jan2016 expiration): -$487.95
+($36.00-$37.60)*300 - $7.95 commissions
Total Net Profit (If option exercised on day prior to Dec 18 ex-distribution date): +$107.85
= (+$595.80 +$0.00 -$487.95); or
Total Net Profit (If FXI assigned at $36.00 at Jan2016 expiration): +$257.85
= (+$595.80 +$150.00 -$487.95)
1. Absolute Return [If option exercised on Dec 17th (business day prior to ex-distribution date)]: +1.0%
= +$107.85/$11,287.95
Annualized Return (If option exercised early): +20.5%
= (+$107.85/$11,287.95)*(365/17 days); OR
2. Absolute Return (If FXI assigned at $36.00 at Jan2016 expiration): +2.3%
= +$257.85/$11,287.95
Annualized Return: +18.1%
= (+$257.85/$11,287.95)*(365/46 days)
In this instance, early assignment provides a slightly annualized return, so this is the Covered Calls Advisor's preferred outcome; but either outcome would provide an attractive return-on-investment result for this investment. These returns will be achieved as long as the stock is above the $36.00 strike price at assignment. If the stock declines below the strike price, the breakeven price of $35.58 ($37.60 -$2.02) provides a substantial 5.4% downside protection below today's purchase price.
2. Cal-Maine Foods Inc. (CALM) -- New 100% Cash-Secured Puts Position
The transaction was as follows:
12/01/2015 Sold 4 CALM Dec2015 $50.00 100% cash-secured Put options @ $1.20
Note: the price of CALM was $52.10 today when this transaction was executed.
The Covered Calls Advisor does not use margin, so the detailed information on this position and a potential result shown below reflect the fact that this position was established using 100% cash securitization for the Put options sold.
This morning there was some aggressive selling of Cal-Maine stock in reaction (this advisor believes it is an over-reaction) to some BB&T commentary about pricing softness in the current quarter for shell eggs (Cal-Maine is the leading U.S. producer). The Covered Calls Advisor has been analyzing Cal-Maine for several weeks and decided to use today's price weakness accompanied by an increase in CALM's implied volatility to 43 for the Dec2015 $50.00 Puts as an opportunity to enter this position in Cal-Maine.
A possible overall performance result (including commissions) would be as follows:
100% Cash-Secured Cost Basis: $20,000.00
= $50.00*400
Note: the price of Cal-Maine was $52.10 when these options were sold
Net Profit:
(a) Options Income: +$469.05
= ($1.20*400 shares) - $10.95 commissions
(b) Dividend Income: +$0.00
(c) Capital Appreciation (If CALM is above $50.00 strike price at Dec2015 expiration): +$0.00
= ($50.00-$50.00)*400 shares
Total Net Profit (If CALM is above $50.00 strike price at Dec2015 options expiration): +$469.05
= (+$469.05 options income +$0.00 dividend income +$0.00 capital appreciation)
Absolute Return (If CALM is above $50.00 strike price at Dec2015 options expiration): +2.3%
= +$469.05/$20,000.00
Annualized Return: +47.6%
= (+$469.05/$20,000.00)*(365/18 days)
The downside 'breakeven price' at expiration is at $48.80 ($50.00 - $1.20), which is 6.3% below the current market price of $52.10.
Using the Black-Scholes Options Pricing Model in the Schwab Hypothetical Options Pricing Calculator, the probability of making a profit (if held until the Dec 18th, 2015 options expiration) for this Cal-Maine short Puts position is 65%. This compares with a probability of profit of 50.2% for a buy-and-hold of Cal-Maine stock over the same time period. Using this probability of profit of 65%, the expected value annualized return-on-investment (if held until expiration) is +30.9% (+47.60% * 65%), a very attractive risk/reward profile for this conservative investment.
The 'crossover price' at expiration is $53.30 ($52.10 + $1.20). This is the price above which it would have been more profitable to simply buy-and-hold CALM until the Dec2015 options expiration date rather than selling these Put options.