Lampiran 1 Daftar Perusahaan Sampel 2010

(1)

113

Lampiran 1

Daftar Perusahaan Sampel 2010 No

Nama Perusahaan Kode Saham

1 Polychem Indonesia Tbk. ADMG

2 Asahimas Flat Glass Tbk. [S] AMFG 3 Asiaplast Industries Tbk. APLI 4 Arwana Citramulia Tbk. [S] ARNA

5 Sepatu Bata Tbk. [S] BATA

6 Primarindo Asia Infrastructur Tbk. BIMA

7 Berlina Tbk. [S] BRNA

8 Barito Pacific Tbk. [S] BRPT

9 Betonjaya Manunggal Tbk. [S] BTON 10 Charoen Pokphand Indonesia Tbk. CPIN

11 Delta Djakarta Tbk. DLTA

12 Duta Pertiwi Nusantara Tbk. [S] DPNS 13 Darya-Varia Laboratoria Tbk. [S] DVLA 14 Ekadharma International Tbk [S] EKAD 15 Eterindo Wahanatama Tbk. [S] ETWA

16 Fajar Surya Wisesa Tbk. FASW

17 Gudang Garam Tbk. GGRM

18 Gajah Tunggal Tbk GJTL

19 Panasia Indosyntex Tbk. [S] HDTX

20 HM Sampoerna Tbk. HMSP

21 Champion Pasific Indonesia Tbk. [S] IGAR

22 Indofarma Tbk. INAF

23 Indofood Sukses Makmur Tbk. INDF 24 Indocement Tunggal Prakarsa Tbk. [S] INTP 25 JAPFA Comfeed Indonesia Tbk. JPFA

26 Jaya Pari Steel Tbk [S] JPRS

27 Kimia Farma (Persero) Tbk. [S] KAEF

28 Karwell Indonesia Tbk. KARW

29 KMI Wire and Cable Tbk. [S] KBLI 30 Keramika Indonesia Assosiasi Tbk. KIAS 31 Kedaung Indah Can Tbk. [S] KICI

32 Kalbe Farma Tbk. [S] KLBF

33 Lion Metal Works Tbk. [S] LION

34 Lion Mesh Prima Tbk. [S] LMSH

(2)

114

No Nama Perusahaan Kode Saham

36 Merck Tbk. [S] MERK

37 Multi Bintang Indonesia Tbk. MLBI

38 Mulia Industrindo Tbk. MLIA

39 Apac Citra Centertex Tbk. MYTX

40 Nipress Tbk. NIPS

41 Pelangi Indah Canindo Tbk. PICO

42 Asia Pacific Fibers Tbk. POLY

43 Prima Alloy Steel Tbk. PRAS

44 Pyridam Farma Tbk. [S] PYFA

45 Ricky Putra Globalindo Tbk. [S RICY 46 Bentoel International Investama Tbk. RMBA 47 Surabaya Agung Industry Pulp Tbk. SAIP

48 Sekawan Intipratama Tbk. SIAP

49 Holcim Indonesia Tbk. SMCB

50 Selamat Sempurna Tbk.. [S] SMSM

51 Suparma Tbk. SPMA

52 Taisho Pharmaceutical Indonesia Tbk. [S] SQBI

53 Indo Acidatama Tbk. [S] SRSN

54 Sunson Textile Manufacture Tbk. SSTM 55 Mandom Indonesia Tbk. [S] TCID 56 Tirta Mahakam Resources Tbk. TIRT 57 Surya Toto Indonesia Tbk. TOTO

58 Trias Sentosa Tbk. [S] TRST

59 Tempo Scan Pacific Tbk. [S] TSPC

60 Ultra Jaya Milk Tbk. [S] ULTJ

61 Unilever Indonesia Tbk. [S] UNVR

62 Voksel Electric Tbk. [S] VOKS

(3)

115

Daftar Perusahaan 2011 No

1 Holcim Indonesia Tbk. [S] SMCB

2 Indocement Tunggal Prakasa Tbk. [S] INTP 3 Semen Gresik (Persero) Tbk. [S] SMGR 4 Arwana Citramulia Tbk. [S] ARNA 5 Asahimas Flat Glass Tbk. [S] AMFG 6 Keramika Indonesia Assosiasi Tbk. KIAS

8 Surya Toto Indonesia Tbk. [S] TOTO 9 Alakasa Industrindo Tbk. [S] ALKA 10 Alumindo Light Metal Industry Tbk. ALMI

11 Betonjaya Manunggal Tbk. BTON

12 Gunawan Dianjaya Steel Tbk. [S] GDST 13 Hanson International Tbk. 2) MYRX 14 Jakarta Kyoei Steel Works Tbk. JKSW 15 Lion Metal Works Tbk. [S] LION

16 Lionmesh Prima Tbk. [ S] LMSH

17 Duta Pertiwi Nusantara Tbk. [S] DPNS 18 Ekadharma International Tbk. [S] EKAD

19 Indo Acidatama Tbk [S] SRSN

20 Argha Karya Prima Ind. Tbk. [S] AKPI

21 Berlina Tbk. BRNA

24 Yanaprima Hastapersada Tbk. [S] YPAS 25 Sumalindo Lestari Jaya Tbk. SULI

28 Surabaya Agung Industry Pulp Tbk. SAIP 29 Astra International Tbk. [S] ASII 30 Multi Prima Sejahtera Tbk. [S] LPIN

31 Selamat Sempurna Tbk. [S] SMSM

32 Asia Pacific Fibers Tbk. POLY

33 Nusantara Inti Corpora Tbk. [S] UNIT

34 Polychem Indonesia Tbk. ADMG

35 Sunson Textile Manufacture Tbk. SSTM

(4)

116

37 Jembo Cable Company Tbk. JECC

38 KMI Wire and Cable Tbk. [S] KBLI

39 Sucaco Tbk. SCCO

41 Akasha Wira International Tbk. ADES

42 Cahaya Kalbar Tbk. CEKA

44 Indofood CBP Sukses Makmur Tbk. [S] ICBP 45 Indofood Sukses Makmur Tbk. INDF 46 Multi Bintang Indonesia Tbk. MLBI 47 Prasidha Aneka Niaga Tbk. PSDN

48 Sekar Laut Tbk [S] SKLT

49 Ultra Jaya Milk Tbk. [S] ULTJ

51 Darya-Varia Laboratoria Tbk. [S] DVLA 52 Indofarma (Persero) Tbk [S] INAF

54 Kimia Farma Tbk. [S] KAEF

56 Taisho Pharmaceutical Indonesia Tbk. [S] SQBI 57 Tempo Scan Pacific Tbk. [S] TSPC 58 Unilever Indonesia Tbk. [S] UNVR 59 Kedawung Setia Industrial Tbk. [S] KDSI

(5)

117

1 Indocement Tunggal Prakasa Tbk. [S] INTP 2 Semen Gresik (Persero) Tbk. [S] SMGR 3 Arwana Citramulia Tbk. [S] ARNA 4 Asahimas Flat Glass Tbk. [S] AMFG 5 Intikeramik Alamasri Industri Terbuka Tbk IKAI 6 Keramika Indonesia Assosiasi Tbk. KIAS

8 Surya Toto Indonesia Tbk. [S] TOTO 9 Betonjaya Manunggal Tbk. [S] BTON 10 Gunawan Dianjaya Steel Tbk. [S] GDST 11 Jakarta Kyoei Steel Works Tbk. 2) JKSW 12 Lion Metal Works Tbk. [S] LION

13 Lionmesh Prima Tbk. [S] LMSH

14 Duta Pertiwi Nusantara Tbk. [S] DPNS 15 Ekadharma International Tbk. [S] EKAD

16 Berlina Tbk. BRNA

18 Alkindo Naratama Tbk ALDO

19 Indospring Tbk. [S] INDS

20 Multi Prima Sejahtera Tbk. [S] LPIN 21 Prima Alloy Steel Universal Tbk. PRAS 22 Selamat Sempurna Tbk. [S] SMSM 23 Sunson Textile Manufacture Tbk. SSTM 24 Primarindo Asia Infrastructur Tbk. 2) BIMA

26 Supreme Cable Manufacturing & Commerce Tbk SCCO

28 Akasha Wira International Tbk. ADES

29 Cahaya Kalbar Tbk. CEKA

31 Indofood CBP Sukses Makmur Tbk. [S] ICBP 32 Indofood Sukses Makmur Tbk. [S] INDF

33 Mayora Indah Tbk. [S] MYOR

34 Prasidha Aneka Niaga Tbk. PSDN

35 Sekar Laut Tbk. [S] SKLT

(6)

118

37 Bentoel International Investama Tbk. RMBA

38 Gudang Garam Tbk. GGRM

39 HM Sampoerna Tbk HMSP

40 Darya-Varia Laboratoria Tbk. [S] DVLA

42 Kimia Farma Tbk. [S] KAEF

44 Taisho Pharmaceutical Indonesia Tbk. [S] SQBB 45 Tempo Scan Pacific Tbk. [S] TSPC 46 Mandom Indonesia Tbk. [S] TCID 47 Unilever Indonesia Tbk. [S] UNVR 48 Kedawung Setia Industrial Tbk. [S] KDSI

(7)

119

1 Indocement Tunggal Prakarsa Tbk. [S] INTP 2 Semen Baturaja (Persero) Tbk [S] SMBR 3 Semen Indonesia (Persero) Tbk. [S] SMGR 4 Arwana Citramulia Tbk. [S] ARNA 5 Asahimas Flat Glass Tbk. [S] AMFG 6 Keramika Indonesia Assosiasi Tbk. [S] KIAS

8 Surya Toto Indonesia Tbk. [S] TOTO 9 Betonjaya Manunggal Tbk. [S] BTON 10 Indal Aluminium Industry Tbk. [S] INAI 11 Jakarta Kyoei Steel Works Tbk. [S] JKSW 12 Jaya Pari Steel Tbk. [S] JPRS 13 Lion Metal Works Tbk. [S] LION

15 Steel Pipe Industry of Indonesia Tbk. [S] ISSP

16 Indo Acidatama Tbk. [S] SRSN

17 Alam Karya Unggul Tbk. AKKU

18 Asiaplast Industries Tbk. [S] APLI

20 Champion Pacific Indonesia Tbk. [S] IGAR

21 Alkindo Naratama Tbk [S] ALDO

24 Astra International Tbk. [S] ASII

25 Gajah Tunggal Tbk. [S] GJTL

26 Indospring Tbk. [S] INDS

27 Prima Alloy Steel Universal Tbk. PRAS 28 Selamat Sempurna Tbk. [S] SMSM

29 Star Petrochem Tbk. [S] STAR

30 Sunson Textile Manufacturer Tbk. SSTM 31 Primarindo Asia Infrastructure Tbk. BIMA

33 Davomas Abadi Tbk. 8) DAVO

35 Indofood CBP Sukses Makmur Tbk. [S] ICBP 36 Indofood Sukses Makmur Tbk. [S] INDF

(8)

120

37 Mayora Indah Tbk. [S] MYOR

38 Multi Bintang Indonesia Tbk. MLBI 39 Prasidha Aneka Niaga Tbk. [S] PSDN 40 Ultrajaya Milk Industry & Trading Co. Tbk. [S] ULTJ

42 Darya-Varia Laboratoria Tbk. [S] DVLA 43 Kimia Farma (Persero) Tbk. [S] KAEF

45 Taisho Pharmaceutical Indonesia Tbk. [S] SQBB 46 Tempo Scan Pacific Tbk. [S] TSPC 47 Unilever Indonesia Tbk. [S] UNVR 48 Kedaung Indah Can Tbk. [S] KICI

(9)

121

1 Indocement Tunggal Prakarsa Tbk. [S] INTP 2 Semen Baturaja (Persero) Tbk. [S] SMBR 3 Semen Indonesia (Persero) Tbk. [S] SMGR 4 Arwana Citramulia Tbk. [S] ARNA 5 Asahimas Flat Glass Tbk. [S] AMFG

7 Betonjaya Manunggal Tbk. [S] BTON 8 Gunawan Dianjaya Steel Tbk. [S] GDST 9 Indal Aluminium Industry Tbk. [S] INAI 10 Jakarta Kyoei Steel Works Tbk. [S] JKSW 11 Lion Metal Works Tbk. [S] LION

13 Pelangi Indah Canindo Tbk. PICO 14 Duta Pertiwi Nusantara Tbk. [S] DPNS 15 Eterindo Wahanatama Tbk. ETWA 16 Argha Karya Prima Industry Tbk. [S] AKPI 17 Asiaplast Industries Tbk. [S] APLI

19 Champion Pacific Indonesia Tbk. [S] IGAR 20 Sekawan Intipratama Tbk. [S] SIAP

21 Siwani Makmur Tbk. [S] SIMA

23 Tunas Alfin Tbk. TALF

24 Yanaprima Hastapersada Tbk. [S] YPAS

25 SLJ Global Tbk. SULI

26 Tirta Mahakam Resources Tbk. [S] TIRT 27 Fajar Surya Wisesa Tbk. [S] FASW 28 Astra International Tbk. [S] ASII 29 Prima Alloy Steel Universal Tbk. [S] PRAS 30 Selamat Sempurna Tbk. [S] SMSM 31 Nusantara Inti Corpora Tbk. [S] UNIT 32 Sunson Textile Manufacturer Tbk. [S] SSTM 33 Primarindo Asia Infrastructure Tbk. BIMA

35 Jembo Cable Company Tbk. [S] JECC 36 KMI Wire and Cable Tbk. [S] KBLI

(10)

122

37 Supreme Cable Manufacturing & Commerce Tbk. [S] SCCO

39 Indofood CBP Sukses Makmur Tbk. [S] ICBP 40 Indofood Sukses Makmur Tbk. [S] INDF 41 Multi Bintang Indonesia Tbk. MLBI

42 Sekar Laut Tbk. [S] SKLT

43 Ultrajaya Milk Industry & Trading Co. Tbk. [S] ULTJ

45 Darya-Varia Laboratoria Tbk. [S] DVLA 46 Indofarma (Persero) Tbk. [S] INAF

48 Kimia Farma (Persero) Tbk. [S] KAEF

50 Taisho Pharmaceutical Indonesia Tbk. [S] SQBB 51 Tempo Scan Pacific Tbk. [S] TSPC 52 Akasha Wira International Tbk. [S] ADES 53 Unilever Indonesia Tbk. [S] UNVR 54 Kedaung Indah Can Tbk. [S] KICI 55 Langgeng Makmur Industri Tbk. [S] LMPI

(11)

123

Lampiran 2

Input Data 2010

KODE

KI KM ASET UP LIABILITAS EKUITAS DER PENJUALAN TATO

ADMG 89,92 0 3.766.135.060 28,96 2.516.835.700 1.249.299.360 2,01 3.627.172.193 0,96 AMFG 84,66 0 2.372.657 28,50 529.732 1.842.925 0,29 2.426.138 1,02 APLI 79,99 1 334.950.548.997 26,54 105.490.781.452 229.459.767.545 0,46 283.739.415.791 0,85 ARNA 74,27 0 873.154.085.922 27,50 458.094.139.651 415.059.946.271 1,10 830.183.904.081 0,95 BATA 84,00 1 484.252.555 26,91 152.743.590 331.508.965 0,46 644.189.190 1,33 BIMA 88,96 0 87.275.217.608 25,19 280.153.389.086 -192.878.171.478 -1,45 321.452.243.820 3,68 BRNA 51,42 1 550.907.477 27,03 326.943.862 223.963.615 1,46 568.328.198 1,03 BRPT 72,19 1 16.015.188 30,40 8.145.729 7.869.459 1,04 16.965.228 1,06 BTON 81,44 1 89.824.014.717 25,22 16.630.315.057 73.193.699.660 0,23 127.918.509.530 1,42 CPIN 55,53 0 6.518.276 29,51 2.036.240 4.482.036 0,45 15.077.822 2,31 DLTA 84,60 0 708.583.733 27,29 130.915.819 577.667.914 0,23 120.482.258 0,17 DPNS 68,09 1 175.682.792.596 25,89 48.342.281.124 127.340.511.472 0,38 97.283.942.857 0,55 DVLA 92,66 0 854.109.991 27,47 213.507.941 640.602.050 0,33 929.196.665 1,09 EKAD 75,45 0 204.470.482.995 26,04 79.271.063.174 125.199.419.821 0,63 254.275.936.956 1,24 ETWA 48,15 1 533.380.349.067 27,00 230.385.913.439 302.182.651.177 0,76 810.859.291.874 1,52 FASW 75,74 0 4.495.022.404.702 29,13 2.684.424.213.751 1.810.598.190.951 1,48 3.385.973.456.418 0,75 GGRM 75,55 1 30.741.679 31,06 9.421.403 21.320.276 0,44 37.691.997 1,23 GJTL 58,89 1 10.371.567 29,97 6.844.970 3.526.597 1,94 9.853.904 0,95 HDTX 88,63 1 1.014.303.374.267 27,65 465.702.102.837 548.601.271.430 0,85 661.992.384.716 0,65 HMSP 98,18 0 20.525.123 30,65 10.309.671 10.215.452 1,01 43.381.658 2,11

(12)

124

KODE KI KM ASET UP LIABILITAS EKUITAS DER PENJUALAN TATO

IGAR 84,82 0 347.473.064.455 26,57 54.228.711.548 293.244.352.907 0,18 536.165.916.012 1,54 INAF 80,66 1 733.957.862.391 27,32 422.691.052.407 311.266.809.984 1,36 1.047.918.156.470 1,43 INDF 50,05 1 47.275.955 31,49 22.423.117 24.852.838 0,90 38.403.360 0,81 INTP 64,03 0 15.346.146 30,36 2.245.548 13.100.598 0,17 11.137.805 0,73 JPFA 58,32 0 6.981.107 29,57 3.494.240 3.486.867 1,00 13.955.792 2,00 JPRS 68,42 1 411.281.598.196 26,74 111.147.337.335 300.134.260.861 0,37 427.792.535.324 1,04 KAEF 90,03 1 1.657.291.834.312 28,14 543.257.475.666 1.114.034.358.646 0,49 3.183.829.303.909 1,92 KARW 61,69 0 73.647.754.655 25,02 172.447.550.611 -98.799.795.956 -1,75 39.219.746.479 0,53 KBLI 71,72 0 594.563.516.542 27,11 303.890.605.996 290.672.910.546 1,05 1.228.092.212.266 2,07 KIAS 96,89 0 1.266.122.276.023 27,87 949.361.027.863 316.761.248.160 3,00 582.295.693.684 0,46 KICI 75,00 1 85.942.208.666 25,18 22.001.345.739 63.940.862.927 0,34 80.789.650.755 0,94 KLBF 56,64 1 7.032.496.663.288 29,58 1.260.579.634.452 5.771.917.028.836 0,22 10.226.789.206.223 1,45 LION 57,70 1 303.899.974.798 26,44 43.971.457.126 259.928.517.672 0,17 207.832.622.837 0,68 LMSH 32,22 1 78.200.046.845 25,08 31.414.708.371 46.785.338.474 0,67 161.011.674.412 2,06 LPIN 29,71 0 150.937.167.302 25,74 44.000.806.053 106.936.361.249 0,41 59.519.384.547 0,39 MERK 74,00 0 434.768.493 26,80 71.751.830 363.016.663 0,20 795.688.800 1,83 MLBI 82,53 0 1.137.082 27,76 665.714 471.368 1,41 1.790.164 1,57 MLIA 67,25 1 4.532.299.525 29,14 5.017.521.041 -485.221.516 -10,34 3.380.766.645 0,75 MYTX 79,72 1 1.882.934.081.017 28,26 1.695.512.272.797 187.421.808.220 9,05 1.723.962.951.296 0,92 NIPS 37,11 1 337.605.715.524 26,55 189.439.039.218 148.166.676.306 1,28 400.894.525.220 1,19 PICO 94,01 1 570.360.266.065 27,07 394.769.045.138 175.591.220.927 2,25 586.317.697.184 1,03 POLY 65,95 0 3.988.442.112.390 29,01 11.900.692.882.309 -7.912.250.769.919 -1,50 4.455.449.431.196 1,12 PRAS 45,24 1 461.968.722.867 26,86 326.702.937.187 135.265.785.680 2,42 287.200.306.413 0,62

(13)

125

KODE KI KM ASET UP LIABILITAS EKUITAS DER PENJUALAN TATO

PYFA 53,85 1 100.586.999.230 25,33 23.361.793.395 77.225.205.835 0,30 140.858.442.443 1,40 RICY 48,04 0 613.323.196.638 27,14 275.342.301.390 337.980.895.248 0,81 580.322.384.348 0,95 RMBA 99,14 0 4.902.597 29,22 2.773.070 2.129.527 1,30 8.904.568 1,82 SAIP 92,02 0 2.211.701.041.860 28,42 3.082.893.720.743 -871.192.678.883 -3,54 365.501.888.974 0,17 SIAP 72,83 0 150.912.563.271 25,74 51.769.232.861 99.143.330.410 0,52 171.108.202.314 1,13 SMCB 80,65 0 10.437.249 29,98 3.611.246 6.826.003 0,53 5.960.589 0,57 SMSM 58,13 1 1.067.103.249.531 27,70 498.627.884.127 567.678.063.068 0,88 1.561.786.956.669 1,46 SPMA 85,30 0 1.490.033.771.432 28,03 771.648.178.657 718.385.592.775 1,07 1.162.609.336.847 0,78 SQBI 99,00 0 320.023.490 26,49 50.972.243 269.051.247 0,19 305.251.481 0,95 SRSN 85,32 1 364.004.769 26,62 135.752.357 228.252.412 0,59 342.870.221 0,94 SSTM 89,46 1 872.458.721.356 27,49 549.285.266.103 323.173.455.253 1,70 446.624.926.710 0,51 TCID 73,77 1 1.047.238.440.003 27,68 98.758.035.129 948.480.404.874 0,10 1.466.938.711.851 1,40 TIRT 78,90 0 577.182.104.468 27,08 443.823.958.263 133.358.146.205 3,33 617.040.184.537 1,07 TOTO 94,97 0 1.091.583.115.098 27,72 460.601.074.226 630.982.040.872 0,73 1.121.498.803.637 1,03 TRST 59,46 0 2.029.558.232.720 28,34 791.576.286.906 1.237.981.945.814 0,64 1.745.510.962.548 0,86 TSPC 95,03 1 3.589.595.911.220 28,91 944.862.700.629 2.644.733.210.591 0,36 5.134.242.102.154 1,43 ULTJ 46,62 1 2.006.595.762.260 28,33 705.472.336.001 1.301.123.426.259 0,54 1.880.411.473.916 0,94 UNVR 85,00 0 8.701.262 29,79 4.652.409 4.048.853 1,15 19.690.239 2,26 VOKS 70,60 0 1.126.480.755.029 27,75 740.960.418.084 385.520.336.945 1,92 1.309.570.310.227 1,16 YPAS 89,47 1 200.856.257.619 26,03 69.360.273.967 131.495.983.652 0,53 348.359.143.634 1,73

(14)

126 KODE LABA BERSIH ROE KAS DR OPERASI INVESTASI PPE FCF FCF/TOT ASET

ADMG 37.585.930 0,03 170.451.080 134.264.118 36.186.962 0,01 AMFG 330.973 0,18 481.895 87.052 394.843 0,17 APLI 24.659.768.960 0,11 33.730.932.214 2.220.253.149 31.510.679.065 0,09 ARNA 80.114.048.978 0,19 115.491.387.547 19.013.433.320 96.477.954.227 0,11 BATA 60.975.070 0,18 43.110.621 17.429.439 25.681.182 0,05 BIMA 9.153.188.106 -0,05 4.194.263.079 1.235.394.106 2.958.868.973 0,03 BRNA 37.947.137 0,17 60.380.243 56.282.554 4.097.689 0,01 BRPT -738.851 -0,09 773.066 295.964 477.102 0,03 BTON 8.393.401.472 0,11 21.402.190.054 1.553.599.753 19.848.590.301 0,22 CPIN 2.219.861 0,50 2.408.406 390.281 2.018.125 0,31 DLTA 139.566.900 0,24 31.742.557 17.324.113 14.418.444 0,02 DPNS 14.033.568.032 0,11 15.249.703.610 1.529.304.564 13.720.399.046 0,08 DVLA 110.880.522 0,17 122.855.218 52.593.524 70.261.694 0,08 EKAD 26.213.342.458 0,21 13.961.224.282 13.094.997.491 866.226.791 0,00 ETWA 38.038.333.295 0,13 150.767.486.193 6.674.791.352 144.092.694.841 0,27 FASW 283.001.824.437 0,16 1.164.934.536.805 807.826.407.539 357.108.129.266 0,08 GGRM 4.214.789 0,20 2.872.598 1.097.169 1.775.429 0,06 GJTL 830.624 0,24 1.010.980 749.350 261.630 0,03 HDTX 1.190.607.578 0,00 24.713.058.244 7.897.032.122 16.816.026.122 0,02 HMSP 6.422.748 0,63 7.059.975 397.286 6.662.689 0,32 IGAR 53.269.906.291 0,18 84.926.087.634 6.540.867.228 78.385.220.406 0,23 INAF 12.546.644.388 0,04 23.713.155.870 5.570.196.355 18.142.959.515 0,02 INDF 3.934.808 0,16 6.989.734 2.567.110 4.422.624 0,09

(15)

INTP 3.224.681 0,25 3.390.048 435.966 2.954.082 0,19 JPFA 1.091.279 0,31 1.098.162 612.229 485.933 0,07 JPRS 28.445.580.508 0,09 48.826.247.303 434.402.198 48.391.845.105 0,12 KAEF 138.716.458.866 0,12 139.119.874.007 30.455.550.037 108.664.323.970 0,07 KARW -10.100.452.700 0,10 9.632.385.303 0 9.632.385.303 0,13 KBLI 48.315.549.395 0,17 77.255.286.372 8.204.521.163 69.050.765.209 0,12 KIAS 15.904.654.046 0,05 36.856.941.565 24.568.311.828 12.288.629.737 0,01 KICI 3.259.699.213 0,05 7.293.507.200 3.214.235.958 4.079.271.242 0,05 KLBF 1.343.798.968.422 0,23 1.253.907.863.696 469.775.003.400 784.132.860.296 0,11 LION 38.631.299.358 0,15 32.525.842.443 1.927.874.689 30.597.967.754 0,10 LMSH 7.350.536.344 0,16 9.647.718.776 251.204.455 9.396.514.321 0,12 LPIN 14.122.435.304 0,13 1.325.357.888 1.300.453.592 24.904.296 0,00 MERK 118.794.278 0,33 159.583.168 16.690.651 142.892.517 0,33 MLBI 443.050 0,94 320.056 139.487 180.569 0,16 MLIA 1.574.744.236 -3,25 519.766.440 299.256.797 220.509.643 0,05 MYTX -233.379.877.653 -1,25 53.503.179.823 15.705.805.629 37.797.374.194 0,02 NIPS 12.662.580.885 0,09 25.105.090.279 12.414.321.332 12.690.768.947 0,04 PICO 12.015.410.939 0,07 26.731.721.652 58.553.854 26.673.167.798 0,05 POLY 334.976.849.923 -0,04 2.561.652.559.178 32.157.279.361 2.529.495.279.817 0,63 PRAS 306.286.065 0,00 93.246.942.121 30.595.970.457 62.650.971.664 0,14 PYFA 4.199.202.953 0,05 9.538.086.241 2.979.250.606 6.558.835.635 0,07 RICY 10.881.743.443 0,03 32.999.035.530 6.248.412.334 26.750.623.196 0,04 RMBA 218.621 0,10 563.803 221.611 342.192 0,07

(16)

SAIP -80.264.238.780 0,09 23.161.132.770 977.105.625 22.184.027.145 0,01 SIAP 5.371.178.075 0,05 7.630.966.916 1.397.628.879 6.233.338.037 0,04 SMCB 830.382 0,12 1.061.234 255.705 805.529 0,08 SMSM 164.849.571.377 0,29 145.094.611.835 118.651.204.158 26.443.407.677 0,02 SPMA 29.620.834.144 0,04 89.855.816.275 37.453.337.329 52.402.478.946 0,04 SQBI 92.642.852 0,34 141.006.185 19.128.086 121.878.099 0,38 SRSN 9.830.269 0,04 7.790.064 2.962.451 4.827.613 0,01 SSTM 9.918.323.868 0,03 16.726.584.387 14.083.885.840 2.642.698.547 0,00 TCID 131.445.098.783 0,14 157.211.148.765 63.517.436.747 93.693.712.018 0,09 TIRT 9.904.418.141 0,07 32.588.149.985 21.566.270.691 11.021.879.294 0,02 TOTO 193.797.649.353 0,31 156.057.916.260 20.683.595.501 135.374.320.759 0,12 TRST 136.727.109.110 0,11 135.166.096.410 48.593.139.294 86.572.957.116 0,04 TSPC 494.760.795.087 0,19 578.089.303.003 110.414.774.197 467.674.528.806 0,13 ULTJ 107.339.358.519 0,08 262.487.180.628 211.993.508.861 50.493.671.767 0,03 UNVR 3.384.648 0,84 3.619.189 1.238.520 2.380.669 0,27 VOKS 10.066.230.211 0,03 114.921.610.808 26.007.546.680 88.914.064.128 0,08 YPAS 21.186.130.131 0,16 22.425.197.737 13.074.093.605 9.351.104.132 0,05

(17)

129

Input Data 2011

KODE

KI KM ASET UP LIABILITAS EKUITAS DER PENJUALAN TATO

SMCB 80,65 0 10.950.501 30,02 3.423.241 7.527.260 0,45 7.523.964 0,69 INTP 64,03 0 18.151.331 30,53 2.417.380 15.733.951 0,15 13.887.892 0,77 SMGR 51,01 0 19.661.602.767 30,61 5.046.505.788 14.615.096.979 0,35 16.378.793.758 0,83 ARNA 86,71 0 831.507.593.676 27,45 348.334.308.520 483.173.285.156 0,72 922.684.829.411 1,11 AMFG 84,67 0 2.690.595 28,62 545.395 2.145.200 0,25 2.596.271 0,96 KIAS 96,93 0 2.049.632.940.571 28,35 979.648.951.283 1.069.983.989.288 0,92 650.546.996.469 0,32 MLIA 67,25 1 6.119.185.665 29,44 5.246.609.771 872.575.894 6,01 3.883.572.416 0,63 TOTO 94,97 0 1.339.570.029.820 27,92 579.028.772.664 760.541.257.156 0,76 1.341.926.755.400 1,00 ALKA 94,92 0 258.483.778 26,28 209.923.344 48.560.434 4,32 873.024.320 3,38 ALMI 83,85 1 1.791.523.164.727 28,21 1.274.907.058.776 516.616.105.951 2,47 3.609.867.387.594 2,01 BTON 81,44 1 118.715.558.433 25,50 26.590.615.175 92.124.943.258 0,29 153.646.138.180 1,29 GDST 97,89 0 977.462.676.010 27,61 232.090.004.125 745.372.671.885 0,31 2.093.544.754.762 2,14 MYRX 19,94 0 861.974.534.206 27,48 895.063.639.514 -33.089.105.308 -27,05 183.463.016.453 0,21 JKSW 59,23 1 287.131.908.141 26,38 669.902.232.231 -382.770.324.090 -1,75 142.107.087.508 0,49 LION 57,7 1 365.815.749.593 26,63 63.755.284.220 302.060.465.373 0,21 268.414.285.432 0,73 LMSH 32,22 1 98.019.132.648 25,31 40.816.452.492 57.202.680.156 0,71 207.522.581.381 2,12 DPNS 66,62 1 172.322.620.690 25,87 41.153.432.429 131.169.188.261 0,31 121.168.473.285 0,70 EKAD 75,45 0 237.592.308.314 26,19 89.946.780.063 147.645.528.251 0,61 328.459.768.003 1,38 SRSN 85,32 1 361.182.183 26,61 108.941.955 252.240.228 0,43 387.354.222 1,07 AKPI 76,37 0 1.523.749.531 28,05 783.584.965 740.164.566 1,06 1.505.559.487 0,99 BRNA 60,73 1 643.963.801 27,19 389.457.125 254.506.676 1,53 679.335.305 1,05

(18)

130

KODE KI KM ASET UP LIABILITAS EKUITAS DER PENJUALAN TATO

IGAR 84,82 0 355.579.966.944 26,60 64.993.609.171 290.586.357.773 0,22 512.774.178.073 1,44 TRST 59,46 0 2.132.449.783.092 28,39 806.029.152.803 1.326.420.630.289 0,61 2.025.867.019.342 0,95 YPAS 89,47 1 223.509.413.900 26,13 75.392.271.560 148.117.142.340 0,51 373.047.761.804 1,67 SULI 52,8 1 1.695.019.360.412 28,16 1.654.048.778.442 40.970.581.970 40,37 408.728.907.592 0,24 FASW 75,74 0 4.936.093.736.569 29,23 3.134.396.282.692 1.801.697.453.877 1,74 4.123.728.086.965 0,84 SPMA 85,3 0 1.551.777.407.073 28,07 800.315.824.231 751.461.582.842 1,07 1.189.507.920.704 0,77 SAIP 92,02 0 2.067.405.320.348 28,36 625.451.485.135 1.441.953.835.213 0,43 357.120.210.416 0,17 ASII 50,11 1 153.521 32,66 77.683 75.838 1,02 162.564 1,06 LPIN 39,45 0 157.371.466.252 25,78 39.115.701.463 118.255.764.789 0,33 62.958.088.306 0,40 SMSM 58,13 1 1.136.857.942.381 27,76 466.245.600.402 670.612.341.979 0,70 1.807.890.780.238 1,59 POLY 65,57 0 3.683.205.736.554 28,93 11.025.252.370.786 -7.342.046.634.232 -1,50 5.577.223.233.050 1,51 UNIT 54,79 0 304.802.980.424 26,44 64.730.300.526 240.072.679.897 0,27 103.226.308.264 0,34 ADMG 79,66 0 5.247.203.768 29,29 2.674.991.257 2.572.212.511 1,04 4.861.469.233 0,93 SSTM 89 1 843.450.156.961 27,46 544.374.697.261 299.075.459.700 1,82 403.181.559.300 0,48 BATA 87,7 1 516.649.305 26,97 162.169.217 354.480.088 0,46 678.591.535 1,31 JECC 90,15 0 627.037.935 27,16 499.540.912 127.497.023 3,92 1.267.418.214 2,02 KBLI 71,72 0 1.083.523.642.816 27,71 363.596.917.064 719.926.725.752 0,51 1.841.939.308.817 1,70 SCCO 67,26 0 1.455.620.557.037 28,01 936.368.362.997 519.252.194.040 1,80 3.363.728.158.430 2,31 VOKS 48,65 0 1.573.039.162.237 28,08 1.076.393.659.746 496.645.502.491 2,17 2.014.608.187.195 1,28 ADES 93,85 0 316.048 26,48 190.302 125.746 1,51 299.409 0,95 CEKA 92,01 0 823.360.918.368 27,44 418.302.169.536 405.058.748.832 1,03 1.238.169.022.036 1,50 DLTA 84,6 0 696.166.676 27,27 123.231.249 572.935.427 0,22 1.394.152.938 2,00 ICBP 80,58 0 15.222.857 30,35 4.513.084 10.709.773 0,42 19.367.155 1,27

(19)

131

KODE KI KM ASET UP LIABILITAS EKUITAS DER PENJUALAN TATO

INDF 50,07 1 53.585.933 31,61 21.975.708 31.610.225 0,70 45.332.256 0,85 MLBI 82,53 0 1.220.813 27,83 530.268 690.545 0,77 1.858.750 1,52 PSDN 72,1 1 421.366.403.319 26,77 215.077.297.281 206.289.106.038 1,04 1.246.290.753.836 2,96 SKLT 96,1 1 214.237.879.424 26,09 91.337.531.247 122.900.348.177 0,74 344.435.729.830 1,61 ULTJ 46,62 1 2.179.181.979.434 28,41 776.735.279.582 1.402.446.699.852 0,55 2.102.383.741.532 0,96 HMSP 98,18 0 19.376.343 30,60 9.174.554 10.201.789 0,90 52.856.708 2,73 DVLA 92,66 0 928.290.993 27,56 200.373.603 727.917.390 0,28 972.297.437 1,05 INAF 80,66 0 1.114.901.669.774 27,74 505.707.835.106 609.193.834.668 0,83 1.203.466.970.652 1,08 KLBF 56,64 1 8.274.554.112.840 29,74 1.758.619.054.414 6.515.935.058.426 0,27 10.911.860.141.523 1,32 KAEF 90,03 1 1.794.242.423.105 28,22 541.736.739.279 1.252.505.683.826 0,43 3.481.166.441.259 1,94 MERK 74 0 584.388.578 27,09 90.206.868 494.181.710 0,18 918.532.462 1,57 SQBI 99 0 361.756.455 26,61 59.256.013 302.500.442 0,20 341.814.910 0,94 TSPC 95,06 1 4.250.374.395.321 29,08 1.204.438.648.313 3.045.935.747.008 0,40 5.780.664.117.037 1,36 UNVR 85 0 10.482.312 29,98 6.801.375 3.680.937 1,85 23.469.218 2,24 KDSI 49,13 0 587.566.985.478 27,10 308.397.930.892 279.169.054.586 1,10 1.180.506.128.191 2,01

(20)

132 KODE LABA BRSIH ROE KAS DR OPERASI INVESTASI PPE FCF FCF/TOT ASET

SMCB 1.063.560 0,14 2.086.236 950.212 1.136.024 0,10 INTP 3.601.516 0,23 3.883.711 513.161 3.370.550 0,19 SMGR 3.955.272.512 0,27 4.415.753.322 4.190.158.706 225.594.616 0,01 ARNA 95.949.405.045 0,20 143.852.597.439 22.618.444.200 121.234.153.239 0,15 AMFG 336.995 0,16 335.387 276.999 58.388 0,02 KIAS -20.240.243.616 -0,02 39.280.263.185 27.381.120.990 11.899.142.195 0,01 MLIA -38.125.043 -0,04 180.066.457 131.732.203 48.334.254 0,01 TOTO 218.124.016.284 0,29 233.247.021.169 166.578.528.674 66.668.492.495 0,05 ALKA 9.969.564 0,21 27.992.477 1.163.227 26.829.250 0,10 ALMI 32.374.760.744 0,06 212.460.131.895 71.270.382.645 141.189.749.250 0,08 BTON 19.146.696.476 0,21 33.565.190.036 3.662.908.321 29.902.281.715 0,25 GDST 99.674.949.180 0,13 20.585.967.602 19.777.095.625 808.871.977 0,00 MYRX 101.902.736.278 -3,08 94.965.877.230 0 94.965.877.230 0,11 JKSW -2.552.823.221 0,01 4.778.242.774 9.440.000 4.768.802.774 0,02 LION 52.535.147.701 0,17 40.207.285.424 8.294.804.325 31.912.481.099 0,09 LMSH 10.897.341.682 0,19 5.100.086.069 493.128.091 4.606.957.978 0,05 DPNS -6.641.710.478 -0,05 14.122.036.999 2.010.034.902 12.112.002.097 0,07 EKAD 26.148.879.995 0,18 14.468.283.957 5.396.389.901 9.071.894.056 0,04 SRSN 23.987.816 0,10 29.713.806 4.866.248 24.847.558 0,07 AKPI 52.852.629 0,07 134.955.391 83.427.697 51.527.694 0,03 BRNA 43.796.464 0,17 96.770.632 72.089.292 24.681.340 0,04 IGAR 55.322.166.080 0,19 26.838.860.043 5.242.912.490 21.595.947.553 0,06 TRST 144.001.061.809 0,11 219.766.236.850 99.513.021.508 120.253.215.342 0,06

(21)

YPAS 16.621.158.688 0,11 16.053.217.304 14.762.064.215 1.291.153.089 0,01 SULI -314.850.544.330 -7,68 24.329.806.895 18.586.139.095 5.743.667.800 0,00 FASW 132.338.923.785 0,07 1.911.187.311.872 648.936.443.400 1.262.250.868.472 0,26 SPMA 33.075.990.067 0,04 112.526.857.998 60.757.729.718 51.769.128.280 0,03 SAIP 254.180.048.096 0,18 42.201.990.574 0 42.201.990.574 0,02 ASII 21.077 0,28 9.330 8.689 641 0,00 LPIN 11.319.403.810 0,10 4.337.681.132 1.055.204.879 3.282.476.253 0,02 SMSM 219.260.485.960 0,33 229.766.347.392 102.336.619.166 127.429.728.226 0,11 POLY 610.313.372.239 -0,08 3.985.312.361.553 80.771.119.003 3.904.541.242.550 1,06 UNIT 2.332.444.935 0,01 28.347.683.843 27.892.656.270 455.027.573 0,00 ADMG 284.061.527 0,11 347.091.222 160.276.796 186.814.426 0,04 SSTM -24.097.995.553 -0,08 42.939.506.442 15.236.928.181 27.702.578.261 0,03 BATA 56.615.123 0,16 70.623.707 16.514.707 54.109.000 0,10 JECC 29.698.306 0,23 10.549.587 167.329 10.382.258 0,02 KBLI 63.703.601.791 0,09 79.074.866.902 16.529.087.667 62.545.779.235 0,06 SCCO 109.826.481.329 0,21 134.184.022.983 14.718.426.348 119.465.596.635 0,08 VOKS 110.621.028.048 0,22 138.014.318.424 9.786.545.597 128.227.772.827 0,08 ADES 25.868 0,21 57.228 10.188 47.040 0,15 CEKA 96.305.943.766 0,24 126.233.750.999 14.077.614.102 112.156.136.897 0,14 DLTA 151.715.042 0,26 177.327.565 7.544.921 169.782.644 0,24 ICBP 2.066.365 0,19 2.174.427 476.807 1.697.620 0,11 INDF 4.891.673 0,15 4.968.991 2.906.415 2.062.576 0,04 MLBI 507.382 0,73 671.755 183.998 487.757 0,40

(22)

PSDN 23.858.490.558 0,12 20.800.798.709 19.360.156.363 1.440.642.346 0,00 SKLT 5.976.790.919 0,05 17.708.603.858 9.440.281.333 8.268.322.525 0,04 ULTJ 101.323.273.593 0,07 322.963.103.223 264.978.674.874 57.984.428.349 0,03 HMSP 8.064.426 0,79 11.088.270 443.946 10.644.324 0,55 DVLA 120.915.340 0,17 72.518.015 66.093.157 6.424.858 0,01 INAF 36.919.316.551 0,06 29.396.516.728 4.602.388.357 24.794.128.371 0,02 KLBF 1.522.956.820.292 0,23 1.473.495.223.306 469.105.400.047 1.004.389.823.259 0,12 KAEF 171.763.175.754 0,14 81.552.753.104 34.832.442.058 46.720.311.046 0,03 MERK 231.158.647 0,47 156.230.625 4.126.476 152.104.149 0,26 SQBI 120.059.348 0,40 118.123.324 14.340.816 103.782.508 0,29 TSPC 586.362.346.430 0,19 587.799.605.916 202.993.223.450 384.806.382.466 0,09 UNVR 4.164.304 1,13 5.461.876 1.600.786 3.861.090 0,37 KDSI 23.628.732.460 0,08 45.615.668.873 19.170.740.090 26.444.928.783 0,05

(23)

135

Input Data 2012

KODE

INTP 64,03 1 22.755.160 30,76 3.335.422 19.418.738 0,17 17.290.337 0,76 SMGR 51,01 0 26.579.083.786 30,91 8.414.229.138 18.164.854.648 0,46 19.598.247.884 0,74 ARNA 64,1 0 937.359.770.277 27,57 332.551.590.871 604.808.179.406 0,55 1.113.663.603.211 1,19 AMFG 84,7 0 3.115.421 28,77 658.332 2.457.089 0,27 2.857.310 0,92 IKAI 78,74 1 507.425.275.145 26,95 258.539.671.311 248.885.603.834 1,04 201.204.079.453 0,40 KIAS 98,24 0 2.143.814.884.435 28,39 168.491.645.792 1.975.323.238.643 0,09 780.233.550.859 0,36 MLIA 67,25 1 6.558.955.234 29,51 5.321.387.013 1.237.568.221 4,30 4.580.710.119 0,70 TOTO 96,2 0 1.522.663.914.388 28,05 624.499.013.875 898.164.900.513 0,70 1.576.763.006.759 1,04 BTON 81,83 1 145.100.528.067 25,70 31.921.571.823 113.178.956.244 0,28 155.005.683.770 1,07 GDST 97,96 1 1.163.971.056.842 27,78 371.046.594.375 792.924.462.467 0,47 1.647.928.004.308 1,42 JKSW 59,23 1 278.718.823.565 26,35 677.941.498.373 -399.222.674.808 -1,70 86.197.771.507 0,31 LION 57,7 1 433.497.042.140 26,80 61.667.655.113 371.829.387.027 0,17 333.921.950.207 0,77 LMSH 32,22 1 128.547.715.366 25,58 31.022.520.184 97.525.195.182 0,32 223.079.062.667 1,74 DPNS 66,48 1 184.636.344.559 25,94 28.939.822.487 155.696.522.072 0,19 146.690.966.909 0,79 EKAD 75,45 0 273.893.467.429 26,34 81.915.660.390 191.977.807.039 0,43 385.037.050.333 1,41 BRNA 51,42 1 770.383.930 27,37 468.553.998 301.829.932 1,55 836.986.463 1,09 IGAR 84,82 0 312.342.760.278 26,47 70.313.908.037 242.028.852.241 0,29 556.445.856.927 1,78 ALDO 58,41 1 184.896.742.887 25,94 90.590.989.110 94.305.753.777 0,96 279.603.768.317 1,51 INDS 88,11 1 1.664.779.358.215 28,14 528.206.496.386 1.136.572.861.829 0,46 1.476.987.701.603 0,89 LPIN 39,45 0 172.268.827.993 25,87 37.413.214.492 134.855.613.501 0,28 68.736.656.643 0,40 PRAS 42,54 1 577.349.886.068 27,08 297.056.156.250 280.293.729.818 1,06 310.224.018.731 0,54

(24)

136

KODE KI KM ASET UP LIABILITAS EKUITAS DER PENJUALAN TATO

SMSM 58,13 1 1.441.204.473.590 28,00 620.875.870.082 820.328.603.508 0,76 2.163.842.229.019 1,50 SSTM 70 1 810.275.583.968 27,42 525.337.311.071 284.938.272.897 1,84 554.471.435.919 0,68 BIMA 88,96 0 100.100.820.531 25,33 287.919.026.432 -187.818.205.901 -1,53 243.531.037.253 2,43 BATA 87,7 1 574.107.994 27,08 186.619.508 387.488.486 0,48 751.449.338 1,31 SCCO 67,26 0 1.486.921.371.360 28,03 832.876.706.628 654.044.664.731 1,27 3.542.885.004.273 2,38 VOKS 48,65 0 1.698.078.355.471 28,16 1.095.012.302.724 603.066.052.747 1,82 2.484.172.510.398 1,46 ADES 91,94 0 389.094 26,69 179.972 209.122 0,86 476.638 1,22 CEKA 92,01 0 1.027.692.718.504 27,66 564.289.732.196 463.402.986.308 1,22 1.123.519.657.631 1,09 DLTA 81,67 0 745.306.835 27,34 147.095.322 598.211.513 0,25 1.719.814.548 2,31 ICBP 80,53 0 17.753.480 30,51 5.766.682 11.986.798 0,48 21.574.792 1,22 INDF 50,07 1 59.324.207 31,71 25.181.533 34.142.674 0,74 50.059.427 0,84 MYOR 32,93 0 8.302.506.241.903 29,75 5.234.655.914.665 3.067.850.327.238 1,71 10.510.625.669.832 1,27 PSDN 72,1 1 682.611.125.989 27,25 273.033.834.160 409.577.291.829 0,67 1.305.116.747.447 1,91 SKLT 96,09 1 249.746.467.756 26,24 120.263.906.808 129.482.560.948 0,93 401.724.215.506 1,61 ULTJ 46,62 1 2.420.793.382.029 28,52 744.274.268.607 1.676.519.113.422 0,44 2.809.851.307.439 1,16 RMBA 98,96 0 6.935.601 29,57 5.011.668 1.923.933 2,60 9.850.010 1,42 GGRM 75,55 1 41.509.325 31,36 14.903.612 26.605.713 0,56 49.028.696 1,18 HMSP 98,18 0 26.247.527 30,90 12.939.107 13.308.420 0,97 66.626.123 2,54 DVLA 92,66 0 1.074.691.476 27,70 233.144.997 841.546.479 0,28 1.087.379.869 1,01 KLBF 56,63 1 9.417.957.180.958 29,87 2.046.313.566.061 7.371.643.614.897 0,28 13.636.405.178.957 1,45 KAEF 90,03 1 2.076.347.580.785 28,36 634.813.891.119 1.624.354.688.981 0,39 3.734.241.101.309 1,80 MERK 86,65 1 569.430.951 27,07 152.689.086 416.741.865 0,37 929.876.824 1,63 SQBB 98 0 397.144.458 26,71 71.785.430 325.359.028 0,22 387.535.486 0,98

(25)

137

TSPC 77,29 1 4.632.984.970.719 29,16 1.279.828.890.909 3.353.156.079.810 0,38 6.630.809.553.343 1,43 TCID 73,77 1 1.261.572.952.461 27,86 164.751.376.547 1.096.821.575.914 0,15 1.851.152.825.559 1,47 UNVR 85 1 11.984.979 23,21 8.016.614 3.968.365 2,02 27.303.248 2,28 KDSI 75,68 1 570.564.051.755 27,07 254.557.936.376 316.006.115.379 0,81 1.301.332.627.213 2,28

(26)

INTP 4.763.388 0,25 5.674.822 961.841 4.712.981 0,21 SMGR 4.926.639.847 0,27 5.591.864.816 3.362.686.906 2.229.177.910 0,08 ARNA 158.684.349.130 0,26 237.695.889.064 60.469.150.341 177.226.738.723 0,19 AMFG 346.609 0,14 411.135 325.143 85.992 0,03 IKAI -39.675.848.691 -0,16 4.586.061.337 6.000.000 4.580.061.337 0,01 KIAS 71.039.439.692 0,04 133.092.041.487 99.201.400.197 33.890.641.290 0,02 MLIA -30.363.959 -0,02 518.302.981 352.663.555 165.639.426 0,03 TOTO 235.945.643.357 0,26 188.137.480.794 48.868.472.361 139.269.008.433 0,09 BTON 24.761.627.150 0,22 25.855.526.275 5.693.156.416 20.162.369.859 0,14 GDST 46.591.042.719 0,06 370.214.801.681 39.902.578.360 330.312.223.321 0,28 JKSW 16.452.350.718 -0,04 732.826.434 64.735.000 668.091.434 0,00 LION 85.373.721.654 0,23 66.606.219.113 6.493.742.900 60.112.476.213 0,14 LMSH 41.282.515.026 0,42 10.588.729.023 5.355.422.285 5.233.306.738 0,04 DPNS 20.608.530.035 0,13 6.530.804.861 1.747.644.032 4.783.160.829 0,03 EKAD 36.197.747.370 0,19 28.582.923.169 18.878.020.947 9.704.902.222 0,04 BRNA 54.496.290 0,18 101.095.907 94.881.784 6.214.123 0,01 IGAR 44.507.701.367 0,18 32.191.725.185 24.570.311.616 7.621.413.569 0,02 ALDO 12.244.790.641 0,13 16.843.147.032 7.835.640.915 9.007.506.117 0,05 INDS 134.068.283.255 0,12 110.147.042.438 34.915.974.674 75.231.067.764 0,05 LPIN 16.599.848.712 0,12 5.784.382.080 2.059.022.108 3.725.359.972 0,02 PRAS 15.565.386.865 0,06 47.968.405.047 22.705.246.025 25.263.159.022 0,04 SMSM 268.543.331.492 0,33 353.110.841.978 111.325.381.866 241.785.460.112 0,17 SSTM -14.137.186.803 -0,05 54.293.542.148 42.259.250.152 12.034.291.996 0,01

(27)

BIMA 2.623.173.812 -0,01 14.230.524.183 1.826.212.440 12.404.311.743 0,12 BATA 69.343.398 0,18 46.373.022 33.279.996 13.093.026 0,02 SCCO 169.741.648.691 0,26 137.153.872.387 21.697.663.669 115.456.208.718 0,08 VOKS 147.020.574.291 0,24 104.783.511.298 72.888.141.724 31.895.369.574 0,02 ADES 83.376 0,40 87.274 28.469 58.805 0,15 CEKA 58.344.237.476 0,13 178.453.350.790 18.541.326.647 159.912.024.143 0,16 DLTA 213.421.077 0,36 248.441.252 15.524.436 232.916.816 0,31 ICBP 2.282.371 0,19 3.041.616 1.431.940 1.609.676 0,09 INDF 4.779.446 0,14 7.407.134 4.763.950 2.643.184 0,04 MYOR 744.428.404.309 0,24 830.244.056.569 745.880.981.796 84.363.074.773 0,01 PSDN 25.623.404.271 0,06 10.746.296.476 9.019.793.241 1.726.503.235 0,00 SKLT 7.962.693.771 0,06 15.259.831.786 13.845.342.190 1.414.489.596 0,01 ULTJ 353.431.619.485 0,21 500.334.201.664 34.577.041.031 465.757.160.633 0,19 RMBA -323.351 -0,17 -344.108 -424.214 80.106 0,01 GGRM 4.068.711 0,15 3.953.574 3.892.321 61.253 0,00 HMSP 9.945.296 0,75 4.087.495 687.128 3.400.367 0,13 DVLA 148.909.089 0,18 119.207.439 54.943.128 64.264.311 0,06 KLBF 1.775.098.847.932 0,24 1.376.343.990.025 783.478.091.342 592.865.898.683 0,06 KAEF 215.642.329.977 0,13 230.612.654.491 72.830.926.765 157.781.727.726 0,08 MERK 107.808.155 0,26 88.404.562 14.179.831 74.224.731 0,13 SQBB 135.248.606 0,42 138.285.657 18.834.824 119.450.833 0,30 TSPC 635.176.093.653 0,19 635.028.604.390 210.613.383.630 424.415.220.760 0,09 TCID 150.373.851.969 0,14 250.453.743.262 86.365.174.023 164.088.569.239 0,13

(28)

UNVR 4.839.145 1,22 5.191.646 1.112.389 4.079.257 0,34

(29)

141

Input Data 2013

KODE

INTP 64,03 0 26.607.241 30,91 3.629.554 22.977.687 0,16 18.691.286 0,70 SMBR 76,24 0 2.711.416.335 28,63 244.459.581 2.466.956.754 0,10 1.168.607.832 0,43 SMGR 51,01 0 30.792.884.092 31,06 8.988.909.217 21.803.975.875 0,41 24.501.240.780 0,80 ARNA 50,46 0 1.135.244.802.060 27,76 366.754.918.531 768.489.883.529 0,48 1.417.640.229.330 1,25 AMFG 84,7 1 3.539.393 28,89 778.666 2.760.727 0,28 3.216.480 0,91 KIAS 98,24 0 2.270.904.910.518 28,45 223.804.449.578 2.047.100.560.910 0,11 910.845.835.792 0,40 MLIA 68,04 1 7.189.899.445 29,60 5.999.787.094 1.190.112.351 5,04 5.197.009.630 0,72 TOTO 96,2 0 1.746.177.682.568 28,19 710.527.268.893 1.035.650.413.675 0,69 1.711.306.783.682 0,98 BTON 81,83 1 176.136.296.407 25,89 37.318.882.613 138.817.413.794 0,27 113.547.870.414 0,64 INAI 67,21 1 765.881.409.376 27,36 639.563.606.250 126.317.803.126 5,06 640.702.671.875 0,84 JKSW 59,23 1 262.386.019.471 26,29 670.190.389.365 -407.804.369.894 -1,64 91.708.035.390 0,35 JPRS 69,42 1 376.540.741.943 26,65 14.019.207.792 362.521.534.151 0,04 195.247.201.170 0,52 LION 57,7 1 498.567.897.161 26,94 82.783.559.318 415.784.337.843 0,20 333.674.349.966 0,67 LMSH 32,22 1 141.697.598.705 25,68 31.229.504.329 110.468.094.376 0,28 256.210.760.822 1,81 ISSP 55,94 0 4.393.577 29,11 2.459.118 1.934.459 1,27 3.534.018 0,80 SRSN 77,99 1 420.782.548 26,77 106.406.914 314.375.634 0,34 392.315.526 0,93 AKKU 84,91 0 45.208.352.407 24,53 42.758.443.320 2.449.909.087 17,45 6.319.113.328 0,14 APLI 83 0 303.594.490.546 26,44 85.871.301.621 217.723.188.925 0,39 281.551.386.863 0,93 BRNA 51,42 1 1.125.132.715 27,75 819.251.536 305.881.179 2,68 960.999.965 0,85 IGAR 84,82 0 314.746.644.499 26,48 89.003.869.709 225.742.774.790 0,39 643.403.327.263 2,04 ALDO 58,41 1 301.479.232.221 26,43 161.595.933.059 139.883.299.162 1,16 399.345.658.763 1,32

(30)

142 KODE KI KM ASET UP LIABILITAS EKUITAS DER PENJUALAN TATO

FASW 75,74 0 5.692.060.407.681 29,37 4.134.128.366.492 1.557.932.041.189 2,65 4.960.825.518.081 0,87 SPMA 80,5 0 1.767.105.818.949 28,20 1.011.571.248.744 755.534.570.205 1,34 1.395.838.227.179 0,79 ASII 50,11 1 213.994 33,00 107.806 106.188 1,02 193.880 0,91 GJTL 59,81 1 15.350.754 30,36 9.626.411 5.724.343 1,68 12.352.917 0,80 INDS 88,11 1 2.196.518.364.473 28,42 443.652.749.965 1.752.865.614.508 0,25 1.702.447.098.851 0,78 PRAS 54,06 1 795.630.254.209 27,40 389.182.140.905 406.448.113.303 0,96 316.174.631.298 0,40 SMSM 58,13 1 1.701.103.245.176 28,16 694.304.234.869 1.006.799.010.307 0,69 2.372.982.726.295 1,39 STAR 62,75 0 749.402.740.231 27,34 259.578.391.395 489.824.348.836 0,53 274.141.734.113 0,37 SSTM 70 1 801.866.397.035 27,41 530.156.259.856 271.710.137.179 1,95 573.748.747.725 0,72 BIMA 88,96 0 118.007.059.098 25,49 321.975.025.143 -203.967.966.045 -1,58 279.150.207.182 2,37 BATA 87 0 680.685.060 27,25 283.831.895 396.853.165 0,72 902.459.209 1,33 DAVO 80,26 0 2.534.324.876.633 28,56 165.167.946.499 2.369.156.930.134 0,07 596.297.370.300 0,24 DLTA 81,67 0 867.040.802 27,49 190.482.809 676.557.993 0,28 2.001.358.536 2,31 ICBP 80,53 0 21.267.470 30,69 8.001.739 13.265.731 0,60 25.094.681 1,18 INDF 50,07 1 78.092.789 31,99 39.719.660 38.373.129 1,04 57.731.998 0,74 MYOR 32,93 0 9.709.838.250.473 29,90 5.771.077.430.823 3.938.760.819.650 1,47 12.017.837.133.337 1,24 MLBI 83,67 0 1.782.148 28,21 794.615 987.533 0,80 3.561.989 2,00 PSDN 72,1 1 681.832.333.141 27,25 264.232.599.978 417.599.733.163 0,63 1.279.553.071.584 1,88 ULTJ 46,6 1 2.811.620.982.142 28,66 796.474.448.056 2.015.146.534.086 0,40 3.460.231.249.075 1,23 HMSP 98,18 0 27.404.594 30,94 13.249.559 14.155.035 0,94 75.025.207 2,74 DVLA 92,66 0 1.190.054.288 27,81 275.351.336 914.702.952 0,30 1.101.684.170 0,93 KAEF 90,03 1 2.471.939.548.890 28,54 847.584.859.909 1.441.533.689.666 0,59 4.348.073.988.385 1,76 MERK 86,65 1 696.946.318 27,27 184.727.696 512.218.622 0,36 1.193.952.302 1,71

(31)

143 KODE KI KM ASET UP LIABILITAS EKUITAS DER PENJUALAN TATO

SQBB 98 0 421.187.982 26,77 74.135.708 347.052.274 0,21 426.436.344 1,01 TSPC 77,34 1 5.407.957.915.805 29,32 1.545.006.061.565 3.862.951.854.240 0,40 6.854.889.233.121 1,27 UNVR 85 1 13.348.188 30,22 9.093.518 4.254.670 2,14 30.757.435 2,30 KICI 82,55 1 98.295.722.100 25,31 24.319.143.497 73.976.578.603 0,33 99.029.696.717 1,01

(32)

INTP 5.012.294 0,22 5.419.268 2.018.998 3.400.270 0,13 SMBR 312.183.836 0,13 298.064.307 138.585.110 159.479.197 0,06 SMGR 5.354.298.521 0,25 6.047.147.495 2.548.758.346 3.498.389.149 0,11 ARNA 237.697.913.883 0,31 278.878.036.499 159.424.438.089 119.453.598.410 0,11 AMFG 338.358 0,12 551.871 337.027 214.844 0,06 KIAS 75.360.306.268 0,04 202.177.490.839 67.278.830.384 134.898.660.455 0,06 MLIA -474.045.653 -0,40 638.446.530 390.828.833 247.617.697 0,03 TOTO 236.557.513.162 0,23 320.627.072.830 163.422.838.014 157.204.234.816 0,09 BTON 25.882.922.986 0,19 11.077.976.307 1.022.629.432 10.055.346.875 0,06 INAI 5.019.540.731 0,04 77.754.740.234 11.607.840.800 66.146.899.434 0,09 JKSW -7.968.797.416 0,02 89.950.751 48.965.000 40.985.751 0,00 JPRS 15.045.492.572 0,04 78.622.516.794 30.400.000 78.592.116.794 0,21 LION 64.761.350.816 0,16 52.556.704.619 34.518.903.341 18.037.801.278 0,04 LMSH 14.382.899.194 0,13 13.814.790.256 8.867.105.017 4.947.685.239 0,03 ISSP 203.561 0,11 304.874 235.427 69.447 0,02 SRSN 15.994.295 0,05 37.888.934 16.784.636 21.104.298 0,05 AKKU -1.460.331.413 -0,60 2.886.436.852 0 2.886.436.852 0,06 APLI 1.881.586.263 0,01 62.415.415.884 8.898.440.447 53.516.975.437 0,18 BRNA -12.219.421 -0,04 103.086.504 71.166.169 31.920.335 0,03 IGAR 35.030.416.158 0,16 31.571.765.591 13.207.165.641 18.364.599.950 0,06 ALDO 22.589.101.552 0,16 39.652.190.973 37.457.327.007 2.194.863.966 0,01 FASW -249.057.875.558 -0,16 209.910.765.040 162.410.643.454 47.500.121.586 0,01 SPMA -23.856.512.660 -0,03 73.269.743.170 49.306.217.114 23.963.526.056 0,01

(33)

ASII 22.297 0,21 21.250 8.292 12.958 0,06 GJTL 120.330 0,02 1.299.132 867.800 431.332 0,03 INDS 147.608.449.013 0,08 255.755.973.870 84.534.718.533 171.221.255.337 0,08 PRAS 13.196.638.424 0,03 10.729.054.393 21.465.050 10.707.589.343 0,01 SMSM 338.222.792.309 0,34 449.576.533.100 152.062.642.023 297.513.891.077 0,17 STAR 569.455.861 0,00 5.562.378.087 43.728.400 5.518.649.687 0,01 SSTM -13.228.135.718 -0,05 83.498.266.987 41.683.260.000 41.815.006.987 0,05 BIMA -16.149.760.144 0,08 10.671.695.453 1.644.186.380 9.027.509.073 0,08 BATA 44.373.679 0,11 44.680.921 34.419.621 10.261.300 0,02 DAVO 304.665.948.569 0,13 136.015.872.594 10.750.000 136.005.122.594 0,05 DLTA 270.498.062 0,40 348.712.041 15.065.968 333.646.073 0,38 ICBP 2.235.040 0,17 1.993.496 1.943.709 49.787 0,00 INDF 3.416.635 0,09 6.928.790 5.359.482 1.569.308 0,02 MYOR 1.058.418.939.252 0,27 987.023.231.523 638.659.721.420 348.363.510.103 0,04 MLBI 1.171.229 1,19 1.181.049 487.419 693.630 0,39 PSDN 21.322.248.834 0,05 81.549.809.650 12.883.541.722 68.666.267.928 0,10 ULTJ 325.127.420.664 0,16 195.989.263.645 88.857.102.494 107.132.161.151 0,04 HMSP 10.818.486 0,76 10.802.179 1.268.930 9.533.249 0,35 DVLA 125.796.473 0,14 106.931.180 54.936.209 51.994.971 0,04 KAEF 205.763.997.378 0,14 253.783.664.733 195.382.932.164 58.400.732.569 0,02 MERK 175.444.757 0,34 133.099.062 15.361.061 117.738.001 0,17 SQBB 149.521.096 0,43 153.706.638 15.120.844 138.585.794 0,33 TSPC 638.535.108.795 0,17 448.669.480.614 421.973.528.288 26.695.952.326 0,00

(34)

UNVR 5.352.625 1,26 6.241.679 1.149.550 5.092.129 0,38

(35)

147

Input Data 2014

KODE

INTP 64,03 0 28.884.973 30,99 4.100.172 24.784.801 0,17 19.996.264 0,69 SMBR 76,24 0 2.926.360.857 28,70 209.113.746 2.717.247.111 0,08 1.214.914.932 0,42 SMGR 51,01 1 34.314.666.027 31,17 9.312.214.091 25.002.451.936 0,37 26.987.035.135 0,79 ARNA 54,84 0 1.259.175.442.875 27,86 346.944.901.743 912.230.541.132 0,38 1.609.758.677.687 1,28 AMFG 84,73 1 3.918.391 29,00 733.749 3.184.642 0,23 3.672.186 0,94 MLIA 69,69 1 7.215.152.320 29,61 5.893.580.221 1.321.572.099 4,46 5.629.696.723 0,78 BTON 81,83 1 174.157.547.015 25,88 27.517.328.111 146.640.218.904 0,19 96.008.496.750 0,55 GDST 97,96 1 1.354.622.569.945 27,93 484.174.854.654 870.447.715.291 0,56 1.215.611.781.842 0,90 INAI 67,26 1 897.281.657.710 27,52 751.439.553.825 145.842.103.885 5,15 933.462.438.255 1,04 JKSW 59,23 1 302.951.001.725 26,44 720.387.262.240 -417.436.260.515 -1,73 86.480.258.028 0,29 LION 57,7 1 600.102.716.315 27,12 156.123.759.272 443.978.957.043 0,35 377.622.622.150 0,63 LMSH 32,22 1 139.915.598.255 25,66 23.964.388.443 115.951.209.812 0,21 249.072.012.369 1,78 PICO 94,1 1 626.625.507.164 27,16 396.065.304.553 231.101.202.611 1,71 694.322.286.638 1,11 DPNS 59,64 1 268.877.322.944 26,32 32.794.800.672 236.082.522.272 0,14 132.775.925.237 0,49 ETWA 48,15 1 1.331.049.053.223 27,92 1.029.096.728.617 301.952.324.606 3,41 1.000.086.695.089 0,75 AKPI 65,13 0 2.227.042.590 28,43 1.191.196.937 1.035.845.653 1,15 1.945.383.031 0,87 APLI 56,65 1 273.126.657.794 26,33 47.868.731.692 225.257.926.102 0,21 294.081.114.204 1,08 BRNA 51,42 1 1.334.085.916 27,92 967.711.101 366.374.815 2,64 1.258.841.240 0,94 IGAR 84,82 0 349.894.783.575 26,58 86.443.556.430 263.451.227.145 0,33 737.863.227.409 2,11 SIAP 89,68 0 4.979.635.925 29,24 221.617.172 4.758.018.752 0,05 336.909.371 0,07 SIMA 79,57 0 62.607.762.222 24,86 31.210.008.707 31.397.753.515 0,99 15.760.701.901 0,25

(36)

148

TRST 59,71 1 3.261.285.495.052 28,81 1.499.792.311.890 1.761.493.183.162 0,85 2.507.884.797.367 0,77 TALF 99,2 0 431.533.296.503 26,79 104.951.997.743 326.581.298.760 0,32 558.080.193.376 1,29 YPAS 89,47 1 320.494.592.961 26,49 158.615.180.283 161.879.412.678 0,98 421.516.175.465 1,32 SULI 56,69 1 900.611 27,53 1.267.088 -366.477 -3,46 531.317 0,59 TIRT 79,32 0 713.714.873.924 27,29 631.560.510.887 82.154.363.037 7,69 814.572.005.112 1,14 FASW 74,74 0 5.581.000.723.345 29,35 3.936.322.827.206 1.644.677.896.139 2,39 5.456.935.920.101 0,98 ASII 50,11 1 236.029 33,09 115.705 120.324 0,96 201.701 0,85 PRAS 54,06 1 1.286.827.899.805 27,88 601.006.310.349 685.821.589.456 0,88 445.664.542.004 0,35 SMSM 58,13 1 1.749.395 28,19 602.558 1.146.837 0,53 2.632.860 1,51 UNIT 54,79 0 440.727.374.151 26,81 199.073.815.553 241.653.558.598 0,82 102.448.044.300 0,23 SSTM 70 1 773.663.346.934 27,37 514.793.507.583 258.869.839.351 1,99 519.854.661.831 0,67 BIMA 88,96 0 104.058.578.348 25,37 297.977.547.605 -193.918.969.257 -1,54 286.688.094.220 2,76 BATA 87,1 0 774.891.087 27,38 345.775.482 429.115.605 0,81 1.008.727.515 1,30 JECC 90,15 0 1.062.476.023 27,69 891.120.969 171.355.054 5,20 1.493.012.114 1,41 KBLI 58,4 0 1.337.351.473.763 27,92 396.594.755.312 940.756.718.451 0,42 2.384.078.038.239 1,78 SCCO 67,26 0 1.656.007.190.010 28,14 841.614.670.129 814.392.519.881 1,03 3.703.267.949.291 2,24 DLTA 58,33 0 991.947.134 27,62 227.473.881 764.473.253 0,30 879.253.383 0,89 ICBP 80,53 0 24.910.211 30,85 9.870.264 15.039.947 0,66 30.022.463 1,21 INDF 50,07 1 85.938.885 32,08 44.710.509 41.228.376 1,08 63.594.452 0,74 MLBI 83,67 0 2.231.051 28,43 1.677.254 553.797 3,03 2.988.501 1,34 SKLT 96,09 1 331.574.891.637 26,53 178.206.785.017 153.368.106.620 1,16 681.419.524.161 2,06 ULTJ 46,6 1 2.917.083.567.355 28,70 651.985.807.625 2.265.097.759.730 0,29 3.916.789.366.423 1,34 HMSP 98,18 0 28.380.630 30,98 14.882.516 13.498.114 1,10 80.690.139 2,84

(37)

149

DVLA 93 0 1.236.247.525 27,84 273.816.042 962.431.483 0,28 1.103.821.775 0,89 INAF 80,66 0 1.248.343.275.406 27,85 656.380.082.912 591.963.192.495 1,11 1.381.436.578.115 1,11 KLBF 56,71 0 12.425.032.367.729 30,15 2.607.556.689.283 9.817.475.678.446 0,27 17.368.532.547.558 1,40 KAEF 90,03 1 2.968.184.626.297 28,72 1.157.040.676.384 1.811.143.949.913 0,64 4.521.024.379.759 1,52 MERK 86,65 0 121.260.807 25,52 162.908.670 553.690.856 0,29 863.207.535 7,12 SQBB 98 0 459.352.720 26,85 90.473.777 368.878.943 0,25 497.501.571 1,08 TSPC 77,34 1 5.592.730.492.960 29,35 1.460.391.494.410 4.132.338.998.550 0,35 7.512.115.037.587 1,34 ADES 91,94 0 504.865 26,95 209.066 295.799 0,71 578.784 1,15 UNVR 85 1 14.280.670 30,29 9.681.888 4.598.782 2,11 34.511.534 2,42 KICI 82,55 1 96.745.744.221 25,30 18.065.657.377 78.680.086.844 0,23 102.971.318.497 1,06 LMPI 83,27 1 808.892.238.344 27,42 409.761.454.151 399.130.784.193 1,03 513.547.309.970 0,63

(38)

INTP 5.274.009 0,21 5.344.607 3.459.061 1.885.546 0,07 SMBR 328.336.316 0,12 283.527.338 31.837.071 251.690.267 0,09 SMGR 5.573.577.279 0,22 6.721.170.878 2.581.061.518 4.140.109.360 0,12 ARNA 261.651.053.219 0,29 238.937.995.916 89.492.703.022 149.445.292.894 0,12 AMFG 458.365 0,14 564.250 312.259 251.991 0,06 MLIA 125.013.335 0,09 460.633.645 226.937.767 233.695.878 0,03 BTON 7.630.330.090 0,05 7.643.755.010 543.032.721 7.100.722.289 0,04 GDST -13.938.294.977 -0,02 220.244.499.811 136.039.794.790 84.204.705.021 0,06 INAI 22.058.700.759 0,15 81.915.088.114 35.733.668.074 46.181.420.040 0,05 JKSW -9.631.890.621 0,02 9.380.945.088 3.580.486.494 5.800.458.594 0,02 LION 49.001.630.102 0,11 61.833.303.338 51.455.137.070 10.378.166.268 0,02 LMSH 7.403.115.436 0,06 9.999.770.412 8.514.515.494 1.485.254.918 0,01 PICO 16.153.616.369 0,07 24.408.903.218 2.370.784.239 22.038.118.979 0,04 DPNS 14.519.866.284 0,06 5.877.779.661 3.264.586.166 2.613.193.495 0,01 ETWA -142.136.321.265 -0,47 176.214.206.577 35.367.749.854 140.846.456.723 0,11 AKPI 34.690.704 0,03 374.349.492 186.545.820 187.803.672 0,08 APLI 9.626.571.647 0,04 22.314.328.339 20.908.530.016 1.405.798.323 0,01 BRNA 56.998.824 0,16 198.105.603 44.537.930 153.567.673 0,12 IGAR 54.898.874.758 0,21 25.762.820.842 5.723.395.526 20.039.425.316 0,06 SIAP 7.382.322 0,00 113.985.737 0 113.985.737 0,02 SIMA 1.378.596.138 0,04 3.624.161.343 1.896.627.156 1.727.534.187 0,03 TRST 30.084.477.143 0,02 236.909.957.713 121.297.718.183 115.612.239.530 0,04 TALF 57.653.818.954 0,18 57.518.834.251 16.508.919.223 41.009.915.028 0,10

(39)

YPAS -8.931.976.717 -0,06 52.054.364.496 13.942.975.335 38.111.389.161 0,12 SULI 5.519 -0,02 34.541 1.013 33.528 0,04 TIRT 23.140.521.040 0,28 73.334.021.254 9.184.165.504 64.149.855.750 0,09 FASW 86.745.854.950 0,05 1.327.852.701.205 195.094.548.566 1.132.758.152.639 0,20 ASII 22.125 0,18 14.963 8.487 6.476 0,03 PRAS 11.340.527.608 0,02 11.556.006.425 345.769.000 11.210.237.425 0,01 SMSM 421.467 0,37 449.864 113.324 336.540 0,19 UNIT 396.296.296 0,00 23.058.031.778 0 23.058.031.778 0,05 SSTM -12.840.297.828 -0,05 39.556.169.947 23.611.990.000 15.944.179.947 0,02 BIMA 10.048.996.788 -0,05 11.928.906.958 2.014.754.406 9.914.152.552 0,10 BATA 70.781.440 0,16 62.179.864 41.706.885 20.472.979 0,03 JECC 23.844.710 0,14 42.230.169 4.579.148 37.651.021 0,04 KBLI 70.080.135.740 0,07 170.079.674.604 87.521.252.943 82.558.421.661 0,06 SCCO 137.618.900.727 0,17 62.171.128.817 49.070.748.873 13.100.379.944 0,01 DLTA 288.073.432 0,38 164.246.813 38.017.391 126.229.422 0,13 ICBP 2.531.681 0,17 3.860.843 1.175.124 2.685.719 0,11 INDF 5.146.323 0,12 9.269.318 5.221.818 4.047.500 0,05 MLBI 794.883 1,44 913.005 444.356 468.649 0,21 SKLT 16.480.714.984 0,11 23.398.218.902 22.353.638.719 1.044.580.183 0,00 ULTJ 283.360.914.211 0,13 128.022.639.236 110.005.997.024 18.016.642.212 0,01 HMSP 10.181.083 0,75 11.103.195 1.493.001 9.610.194 0,34 DVLA 80.929.476 0,08 104.436.317 60.592.775 43.843.542 0,04 INAF 1.164.824.606 0,00 148.726.901.608 47.736.789.366 100.990.112.242 0,08

(40)

KLBF 2.121.090.581.630 0,22 2.316.125.821.045 750.705.865.640 1.565.419.955.405 0,13 KAEF 236.531.070.864 0,13 286.309.255.381 188.302.246.814 98.007.008.567 0,03 MERK 181.472.234 0,33 232.826.497 23.411.916 209.414.581 1,73 SQBB 164.808.009 0,45 160.898.696 13.912.511 146.986.185 0,32 TSPC 584.293.062.124 0,14 512.956.089.428 403.561.634.775 109.394.454.653 0,02 ADES 31.021 0,10 101.377 59.891 41.486 0,08 UNVR 5.738.523 1,25 6.462.722 1.125.906 5.336.816 0,37 KICI 4.703.508.241 0,06 1.313.583.361 525.242.770 788.340.591 0,01 LMPI 2.720.590.575 0,01 7.786.642.389 1.885.211.190 5.901.431.199 0,01

(41)

153

Lampiran 3

Hasil Amos 16.0 Sebelum Modifikasi Model CMIN

Model NPAR CMIN DF P CMIN/DF Default model 22 13,230 6 ,040 2,205 Saturated model 28 ,000 0

Independence model 7 183,960 21 ,000 8,760

RMR, GFI

Model RMR GFI AGFI PGFI Default model 1,368 ,970 ,859 ,208 Saturated model ,000 1,000

Independence model 1,459 ,757 ,676 ,568

RMSEA

Model RMSEA LO 90 HI 90 PCLOSE Default model ,101 ,021 ,175 ,113 Independence model ,255 ,222 ,290 ,000

Covariances: (Group number 1 - Default model) M.I. Par Change

KI <--> UP 6,764 -7,191

Regression Weights: (Group number 1 - Default model)

Estimate S.E. C.R. P Label TATO <--- KI ,007 ,001 6,179 *** par_1 TATO <--- KM ,242 ,037 6,471 *** par_3 TATO <--- UP -,016 ,010 -1,551 ,121 par_5 TATO <--- DER ,121 ,025 4,898 *** par_8 TATO <--- FCF 2,504 ,298 8,393 *** par_10 ROE <--- KI -,001 ,000 -1,746 ,081 par_2 ROE <--- KM -,034 ,015 -2,221 ,026 par_4 ROE <--- UP ,016 ,004 4,279 *** par_6 ROE <--- TATO ,101 ,032 3,135 ,002 par_7 ROE <--- DER -,015 ,010 -1,583 ,113 par_9 ROE <--- FCF ,523 ,132 3,960 *** par_11

(42)

154

Lampiran 4

Hasil AMOS 16.0 Setelah Modifikasi Model CMIN

Model NPAR CMIN DF P CMIN/DF Default model 23 5,873 5 ,319 1,175 Saturated model 28 ,000 0

Independence model 7 183,960 21 ,000 8,760

RMR, GFI

Model RMR GFI AGFI PGFI Default model ,218 ,986 ,924 ,176 Saturated model ,000 1,000

Independence model 1,459 ,757 ,676 ,568

RMSEA

Model RMSEA LO 90 HI 90 PCLOSE Default model ,038 ,000 ,138 ,482 Independence model ,255 ,222 ,290 ,000

Regression Weights: (Group number 1 - Default model)

Estimate S.E. C.R. P Label TATO <--- KI ,007 ,001 6,179 *** par_1 TATO <--- KM ,242 ,037 6,471 *** par_3 TATO <--- UP -,016 ,010 -1,551 ,121 par_5 TATO <--- DER ,121 ,025 4,898 *** par_8 TATO <--- FCF 2,504 ,298 8,393 *** par_10 ROE <--- KI -,001 ,000 -1,746 ,081 par_2 ROE <--- KM -,034 ,015 -2,221 ,026 par_4 ROE <--- UP ,016 ,004 4,279 *** par_6 ROE <--- TATO ,101 ,032 3,135 ,002 par_7 ROE <--- DER -,015 ,010 -1,583 ,113 par_9 ROE <--- FCF ,523 ,132 3,960 *** par_11

(43)

155 Lampiran 5 Bukti Hipotesis 1a KODE ROE t-1 ROE t ALDO 2013 0,12984 0,16149 NAIK AMFG 2013 0,14106 0,12256 TURUN AMFG 2014 0,12256 0,14393 NAIK APLI 2014 0,00864 0,04274 NAIK ASII 2011 0,29134 0,27792 TURUN ASII 2013 0,25321 0,20998 TURUN ASII 2014 0,20998 0,18388 TURUN BATA 2010 0,17581 0,18393 NAIK BATA 2011 0,18393 0,15971 TURUN BATA 2012 0,15971 0,17896 NAIK BRNA 2010 0,11273 0,16943 NAIK BRNA 2011 0,16943 0,17208 NAIK BRNA 2012 0,17208 0,18055 NAIK BTON 2010 0,14527 0,11467 TURUN DPNS 2012 -0,05063 0,13236 NAIK ETWA 2010 0,03944 0,12588 NAIK GGRM 2010 0,18882 0,19769 NAIK GGRM 2012 0,20195 0,15293 TURUN GJTL 2010 0,33899 0,23553 TURUN GJTL 2013 0,20668 0,02102 TURUN INAF 2010 0,00712 0,04031 NAIK INDF 2010 0,20441 0,15832 TURUN INDF 2011 0,15832 0,15475 TURUN INDF 2012 0,15475 0,13998 TURUN INDF 2013 0,13998 0,08904 TURUN INDF 2014 0,08904 0,12482 NAIK JKSW 2011 -0,01782 0,00667 NAIK JKSW 2013 -0,04121 0,01954 NAIK JPRS 2010 0,00706 0,09478 NAIK KAEF 2014 0,14274 0,13060 TURUN KICI 2010 -0,08593 0,05098 NAIK KICI 2013 0,03395 0,10030 NAIK KICI 2014 0,10030 0,05978 TURUN KLBF 2010 0,21552 0,23282 NAIK KLBF 2014 0,23182 0,23373 NAIK

(44)

156

KODE ROE t-1 ROE t

LION 2013 0,22960 0,15576 TURUN LION 2014 0,15576 0,11037 TURUN MERK 2012 0,46776 0,25869 TURUN MERK 2013 0,25869 0,34252 NAIK NIPS 2010 0,02902 0,08546 NAIK PICO 2014 0,07180 0,06990 TURUN PYFA 2010 0,05167 0,05438 NAIK SKLT 2011 0,04086 0,04863 NAIK SKLT 2012 0,04863 0,06150 NAIK SMGR 2014 0,24557 0,22292 TURUN SMSM 2012 0,32696 0,32736 NAIK SMSM 2013 0,32736 0,33594 NAIK SMSM 2014 0,33594 0,36750 NAIK SRSN 2010 0,11620 0,04307 TURUN SRSN 2011 0,04307 0,09510 NAIK SRSN 2013 0,06299 0,05088 TURUN TCID 2010 0,14148 0,13858 TURUN TCID 2012 0,13724 0,13710 TURUN TRST 2014 0,01928 0,01708 TURUN TSPC 2010 0,14943 0,18707 NAIK TSPC 2011 0,18707 0,19251 NAIK TSPC 2012 0,19251 0,18943 TURUN TSPC 2013 0,18943 0,16530 TURUN TSPC 2014 0,16530 0,14140 TURUN ULTJ 2010 0,05132 0,08250 NAIK ULTJ 2011 0,08250 0,07225 TURUN ULTJ 2012 0,07225 0,21081 NAIK ULTJ 2013 0,21081 0,16134 TURUN

PERUSAHAAN DENGAN KM ROE TURUN ROE NAIK

63 30 33

(45)

157 Lampiran 6 Bukti Hipotesis 1b KODE _{KI total} 1 2 3 4 5 6 ADES 2012 91,94 91,94 ADES 2014 91,94 91,94 ADMG 2010 89,92 28,91 24,83 17,21 10,87 8,09 ADMG 2011 79,66 26,01 25,56 17,21 10,87 AKPI 2011 76,37 19,22 18,92 15,05 11,93 6,56 4,69 AKPI 2014 65,13 19,23 18,92 15,05 11,93 ALDO 2013 58,41 58,41 AMFG 2010 84,66 43,86 40,8 AMFG 2011 84,67 43,86 40,81 AMFG 2012 84,7 43,86 40,84 AMFG 2013 84,7 43,86 40,84 AMFG 2014 84,73 43,86 40,87 APLI 2014 56,65 56,65 ARNA 2010 74,27 24,93 17,31 13,68 13,29 5,06 ARNA 2011 86,71 24,93 17,16 13,89 13,29 ARNA 2012 64,1 24,93 11,99 13,89 13,29 ARNA 2013 50,46 16,94 12,24 13,92 7,36 ARNA 2014 54,84 24,52 13,94 9,81 6,57 ASII 2014 50,11 50,11 ASII 2013 50,11 50,11 ASII 2011 50,11 50,11 BATA 2011 87,7 81,8 5,9 BATA 2014 87,1 81,8 5,2 BATA 2012 87,7 81,8 5,9 BATA 2010 84 78,1 5,9 BRNA 2010 51,42 51,42 BRNA 2011 60,73 51,42 10,51 BRNA 2012 51,42 51,42 BTON 2010 81,44 45,56 34,31 CEKA 2012 92,01 87,02 4,99 CEKA 2011 92,01 87,02 4,99 DLTA 2014 58,33 58,33 DPNS 2012 66,48 49,67 10 6,81 DVLA 2014 93 93 DVLA 2013 92,66 92,66

(46)

158 KODE KI total 1 2 3 4 5 6 DVLA 2011 92,66 92,66 DVLA 2010 92,66 92,66 DVLA 2012 92,66 92,66 ETWA 2010 48,15 21,83 14,25 6,35 5,72 GGRM 2012 75,55 69,29 6,26 GGRM 2010 75,55 69,29 6,26 GJTL 2013 59,81 49,7 10 GJTL 2010 58,89 48,89 10 ICBP 2014 80,53 80,53 ICBP 2012 80,53 80,53 ICBP 2011 80,58 80,58 IGAR 2010 84,82 79,42 5,4 INAF 2010 80,66 80,66 INAF 2011 80,66 80,66 INAF 2014 80,66 80,66 INDF 2013 50,07 50,07 INDF 2014 50,07 50,07 INDF 2012 50,07 50,07 INDF 2011 50,07 50,07 INDF 2010 50,05 50,05 INTP 2014 64,03 51 13,03 INTP 2013 64,03 51 13,03 INTP 2011 64,03 51 13,03 ISSP 2013 55,94 55,94 JECC 2014 90,15 52,57 17,58 13,51 6,49 JKSW 2013 59,23 30,56 28,67 JKSW 2011 59,23 30,56 28,67 JPRS 2010 68,42 35,7 32,72 KAEF 2014 90,03 90,02 0,01 KARW 2010 61,69 53,23 4,94 3,52 KICI 2010 75 44 31 KICI 2014 82,55 43,62 31,4 8,04 KICI 2013 82,55 43,62 31,4 8,04 KLBF 2010 56,64 10,17 9,62 9,49 9,47 9,22 8,67 KLBF 2014 56,64 10,17 9,71 9,49 9,47 9,21 8,66 LION 2014 57,7 28,85 28,85 LION 2013 57,7 28,85 28,85 LPIN 2011 39,45 25 4,89 4,85 4,71

(47)

159 KODE KI total 1 2 3 4 5 6 LPIN 2012 39,45 25 4,89 4,85 4,71 LPIN 2010 29,71 25 4,71 MERK 2012 86,65 73,99 12,66 MERK 2010 74 74 MERK 2013 86,65 73,99 12,66 NIPS 2010 37,11 37,11 PICO 2014 94,1 76,2 12,2 5,7 PYFA 2010 53,85 53,85 RICY 2010 48,04 19,48 15,46 13,1 SIAP 2010 72,83 36 24 12,83 SKLT 2011 96,1 26,78 26,16 17,22 13,39 12,54 SKLT 2012 96,09 26,78 26,16 17,22 13,39 12,54 SMGR 2014 51,01 51,01 SMGR 2013 51,01 51,01 SMGR 2011 51,01 51,01 SMGR 2012 51,01 51,01 SMSM 2012 58,13 58,13 SMSM 2013 58,13 58,13 SMSM 2014 58,13 58,13 SPMA 2010 85,3 29,7 15,6 14,9 11,1 7 7 SPMA 2011 85,3 29,7 15,6 14,9 11,1 7 7 SPMA 2013 80,5 44,6 15,6 7 7 6,3 SRSN 2010 85,32 35,21 14,15 13,61 9,98 7,33 5,04 SRSN 2013 77,99 35,21 14,15 13,61 9,96 5,04 SRSN 2011 85,32 35,21 14,15 13,61 9,98 7,33 5,04 TALF 2014 99,2 88,15 11,05 TCID 2012 73,77 60,83 11,32 1,62 TCID 2010 73,77 60,83 11,32 1,62 TIRT 2010 78,9 33,78 28,32 17 TOTO 2013 96,2 39,48 31,38 25,34 TOTO 2012 96,2 39,48 31,38 25,34 TOTO 2011 94,97 39,48 30,15 25,34 TOTO 2010 94,97 39,48 30,15 25,34 TRST 2014 59,71 28,54 17,9 13,27 TRST 2011 59,46 28,28 17,91 13,27 TRST 2010 59,46 28,28 17,91 13,27 TSPC 2014 77,34 40,24 26,83 TSPC 2013 77,34 41,89 27,93

(48)

160 KODE KI total 1 2 3 4 5 6 TSPC 2010 95,03 95,03 TSPC 2012 77,29 77,29 TSPC 2011 95,06 95,06 ULTJ 2011 46,62 21,4 9,5 8,04 7,68 ULTJ 2010 46,62 21,4 9,5 8,04 7,68 ULTJ 2013 46,6 21,4 9,5 8,04 7,68 ULTJ 2012 46,62 21,4 9,5 8,04 7,68 VOKS 2010 70,6 27,69 21,97 10,92 10,02 VOKS 2011 48,65 27,69 10,94 10,02

Total KI lebih dr 1 80 perusahaan 67% Total KI hanya 1 40 perusahaan 33%

(49)

161

Lampiran 7

Bukti Hipotesis 1c

KODE DER rendah <1 ROE

ADES 2012 0,86061 0,39870 TINGGI ADES 2014 0,70678 0,10487 RENDAH AMFG 2010 0,28744 0,17959 TINGGI AMFG 2011 0,25424 0,15709 TINGGI AMFG 2012 0,26793 0,14106 RENDAH AMFG 2013 0,28205 0,12256 RENDAH AMFG 2014 0,23040 0,14393 RENDAH APLI 2014 0,21251 0,04274 RENDAH ARNA 2011 0,72093 0,19858 TINGGI ARNA 2012 0,54985 0,26237 TINGGI ARNA 2013 0,47724 0,30931 TINGGI ARNA 2014 0,38033 0,28683 TINGGI ASII 2014 0,96161 0,18388 TINGGI BATA 2011 0,45748 0,15971 TINGGI BATA 2014 0,80579 0,16495 TINGGI BATA 2012 0,48161 0,17896 TINGGI BATA 2010 0,46075 0,18393 TINGGI BTON 2010 0,22721 0,11467 RENDAH DLTA 2014 0,29756 0,37683 TINGGI DPNS 2012 0,18587 0,13236 RENDAH DVLA 2014 0,28450 0,08409 RENDAH DVLA 2013 0,30103 0,13753 RENDAH DVLA 2011 0,27527 0,16611 TINGGI DVLA 2010 0,33329 0,17309 TINGGI DVLA 2012 0,27704 0,17695 TINGGI ETWA 2010 0,76241 0,12588 RENDAH GGRM 2012 0,56017 0,15293 RENDAH GGRM 2010 0,44190 0,19769 TINGGI ICBP 2014 0,65627 0,16833 TINGGI ICBP 2012 0,48109 0,19041 TINGGI ICBP 2011 0,42140 0,19294 TINGGI IGAR 2010 0,18493 0,18166 TINGGI INAF 2011 0,83013 0,06060 RENDAH INDF 2012 0,73754 0,13998 RENDAH INDF 2011 0,69521 0,15475 TINGGI INDF 2010 0,90224 0,15832 TINGGI