Lampiran 1 Daftar Perusahaan Real Estate And Property Yang Menjadi Populasi Pengaruh Ukuran Perusahaan, Free Cash Flow, Growth, Leverage, Dan Likuiditas Terhadap Dividend Payout Ratio Pada Perusahaan Real Estate And Property Yang Terdaftar Di Bei Tahun 2
Lampiran 1
Daftar Perusahaan Real Estate And Property Yang Menjadi Populasi
Penelitian
LISTING
DATE
11-Nop-2010
18-Des-2007
PEMBAGIAN
DIVIDEN
2011-2013
2008-2012
30-Okt-1995
2009
14-Jan-2008
-
10-Apr-2012
2012-2013
23-Okt-1995
1994-1995
29-Des-1999
1999
15-Jun-2007
11-Des-2009
28-Mar-1994
07-Nop-2007
15-Jan-1999
19-Des-2007
19-Apr-2002
08-Mei-1990
02-Nop-1994
20082010,20122013.
2010-2013
2009-2013
2010-2013
2007-2011
2012-2013
2005
13-Jul-2007
2007
30-Jun-2000
2000
11-Jul-2012
-
11-Des-2000
2010-2013
23-Des-2011
-
01-Des-2004
-
22-Agust1994
1996
4-Sep-1991
2011-2012
10-Jan-1995
2012-2013
NO
KODE
PERUSAHAAN
1
2
APLN
ASRI
3
ELTY
4
BAPA
5
BEST
6
BIPP
7
BMSR
8
9
BKDP
BCIP
PT AGUNG PODOMORO LAND TBK
PT ALAM SUTERA REALTY TBK
PT BAKRIELAND DEVELOPMENT
TBK
PT BEKASI ASRI PEMULA TBK
PT BEKASI FAJAR INDUSTRIAL
ESTATE TBK
PT BHUWANATALA INDAH
PERMAI TBK
PT BINTANG MITRA
SEMESTARAYA TBK
PT BUKTI DARMO PROPERTY TBK
PT BUMI CITRA PERMAI TBK
10
BSDE
PT BUMI SERPONG DAMAI TBK
6-Jun-2008
11
12
13
14
15
16
17
CTRA
CTRP
CTRS
COWL
SCBD
DART
DUTI
18
LCGP
19
FMII
20
GAMA
21
GMTD
22
GWSA
23
INPP
24
OMRE
25
DILD
26
KIJA
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT COWELL DEVELOPMENT TBK
PT DANAYASA ARTHATAMA TBK
PT DUTA ANGGADA REALTY TBK
PT DUTA PERTIWI TBK
PT EURIKA PRIMA JAKARTA (D/H
LAGUNA CIPTA GRIYA) TBK
PT FORTUNE MATE INDONESIA
TBK
PT GADING DEVELOPMENT TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT GREENWOOD SEJAHTERA TBK
PT INDONESIA PARADISE
PROPERTY TBK
PT INDONESIA PRIMA PROPERTY
TBK
PT INTILAND DEVELOPMENT (D/H
DHARMALA INTILAND) TBK
PT JABABEKA TBK
PERUSAHAAN
LISTING
DATE
NO
KODE
27
JIHD
28
JSPT
29
30
31
JRPT
LAMI
LPCK
PT JAKARTA INTERNATIONAL
HOTEL & DEVELOPMENT TBK
PT JAKARTA SETIABUDI
INTERNASIONAL TBK
PT JAYA REAL PROPERTY TBK
PT LAMICITRA NUSANTARA TBK
PT LIPPO CIKARANG TBK
32
LPKR
PT LIPPO KARAWACI TBK
28-Jun-1996
33
MAMI
34
EMDE
35
MTSM
36
MKPI
37
MTLA
38
KPIG
39
MDLN
40
41
NIRO
PWON
42
PJAA
43
GPRA
44
RODA
45
PUDP
46
RBMS
47
BKSL
48
SMRA
49
SSIA
50
SMDM
PT MAS MURNI INDONESIA TBK
PT MEGAPOLITAN DEVELOPMENT
TBK
PT METRO REALTY (D/H METRO
SUPERMARKET REALTY) TBK
PT METROPOLITAN KENTJANA
TBK
PT METROPOLITAN LAND TBK
PT MNC LAND (D/H GLOBAL LAND
DEVELOPMENT) TBK
PT MODERNLAND REALTY LTD
TBK
PT NIRVANA DEVELOPMENT TBK
PT PAKUWON JATI TBK
PT PEMBANGUNAN JAYA ANCOL
TBK
PT PERDANA GAPURAPRIMA TBK
PT PIKKO LAND DEVELOPMENT
(D/H ROYAL OAK DEVELOPMENT)
TBK
PT PUDJIADI PRESTIGE LIMITED
TBK
PT RISTIA BINTANG
MAHKOTASEJATI TBK
PT SENTUL CITY (D/H BUKIT
SENTUL) TBK
PT SUMMARECON AGUNG TBK
PT SURYA SEMESTA INTERNUSA
TBK
PT SURYAMAS DUTAMAKMUR
TBK
Sumber: ICMD 2015, IDX 2016
PEMBAGIAN
DIVIDEN
29-Feb-1984
1996
12-Jan-1998
2009-2013
29-Jun-1994
18-Jul-2001
24-Jul-1997
9-Feb-1994
2010-2013
2012
2006.20102013
1996
12-Jan-2011
-
8-Jan-1992
2012
10-Jul-2009
2009-2013
20-Jun-2011
2011-2013
2005.2009.201
3
30-Mar-2000
18-Jan-1993
2013
13-Sep-2012
09-Okt-1989
2011-2013
2-Jul-2004
2005-2013
10-Okt-2007
2007-2012
22-Okt-2001
-
18-Nop-1994
2010-2013
19-Des-1997
1999
28-Jul-1997
-
07-Mei-1990
2010-2013
27-Mar-1997
1995-1996
12-Okt-1995
2011-2013
Lampiran 2
Daftar Perusahaan Real Estate And Property Yang Menjadi Sampel
Penelitian
NO
KODE
1
CTRA
PT CIPUTRA DEVELOPMENT TBK
2
CTRP
PT CIPUTRA PROPERTY TBK
3
CTRS
PT CIPUTRA SURYA TBK
4
GMTD
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
5
MKPI
PT. METROPOLITAN KENTJANA TBK
6
MTLA
PT. METRPOLITAN LAND TBK
7
PWON
PT. PAKUWON JATI TBK
8
PUDP
PT. PUDJIADI PRESTIGE LIMITED TBK
Sumber: IDX 2016
PERUSAHAAN
Lampiran 3
Data Perhitungan Dividend Payout Ratio (DPR) Tahun 2011-2014
NO
TAHUN KODE
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
CTRA
CTRP
CTRS
GMTD
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
MKPI
MTLA
2011
2012
2013
PERUSAHAAN
DPS
EPS
DPR
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
7
8
25
38
150
1.45
20
23.4
12
16
42
50
165
3.5
12
5.37
19
21
60
50
205
4.5
21
26
83
483.41
340.65
28.81
75.07
5.45
39
50
139
633.98
382.89
15.53
71.84
26.9
64
70
202
904.54
385.54
23.52
0.333
0.308
0.301
0.079
0.440
0.05
0.266
4.294
0.308
0.320
0.302
0.079
0.431
0.225
0.167
0.200
0.297
0.300
0.297
0.055
0.532
0.191
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
23
24
25
26
27
28
29
30
31
PWON
PUDP
2014
Sumber: IDX 2016
CTRA
CTRP
CTRS
GMTD
MKPI
PWON
PUDP
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
12
6.5
8
6
26
65
223.7
4.5
12
71.84
31.83
87
66
264
1198.91
461.37
52.23
45.67
0.167
0.204
0.092
0.091
0.098
0.054
0.485
0.086
0.263
Lampiran 4
Data Perhitungan Ukuran Perusahaan Tahun 2011-2014
NO
TAHUN KODE
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
CTRA
CTRP
CTRS
GMTD
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
MKPI
MTLA
2011
2012
2013
PERUSAHAAN
TOTAL ASET
SIZE
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
11,524,866,822,316
4,314,646,971,261
3,529,028,283,751
487,193,845,496
2,138,597,313,933
5,744,711,035
340,747,940,166
1,729,840,278
15,023,391,727,244
5,933,874,601,626
4,428,210,643,555
900,597,066,316
2,553,203,639,852
7,565,819,916
361,178,839,947
2,015,753,149
20,114,871,381,857
7,653,881,472,162
5,770,169,834,673
1,307,846,871,186
2,838,815,438,871
9,298,245,408
30.07553
29.09304
28.89204
26.91193
28.39117
22.47155
26.55441
21.27129
30.34063
29.41170
29.11902
27.52632
28.56837
22.74691
26.61264
21.42426
30.63248
29.66623
29.38372
27.89940
28.67441
22.95309
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
23
24
25
26
27
28
29
30
31
PWON
PUDP
2014
Sumber: IDX 2016
CTRA
CTRP
CTRS
GMTD
MKPI
PWON
PUDP
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
366,625,848,156
2,834,484,171
23,283,477,620,916
8,861,322,202,870
6,121,211,474,227
1,524,317,216,546
4,316,214,269,222
16,770,742,538
401,794,311,717
26.62761
21.76513
30.77877
29.81272
29.44278
28.05257
29.09340
23.54290
26.71921
Lampiran 5
Data Perhitungan Free Cash Flow Tahun 2011-2014
NO
TAHUN KODE
1
2
3
CTRA
CTRP
CTRS
4
GMTD
5
2011
MKPI
6
7
MTLA
PWON
8
PUDP
9
10
11
CTRA
CTRP
CTRS
12
2012
GMTD
13
MKPI
14
15
MTLA
PWON
16
PUDP
PERUSAHAAN
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA
TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED
TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA
TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED
TBK
EATDIVIDEND+BEBAN
PENYUSUTAN
456,466,445,146
122,525,987,755
197,204,015,292
TOTAL ASET
FCF
11,524,866,822,316
4,314,646,971,261
3,529,028,283,751
.03961
.02840
.05588
45,719,878,571
487,193,845,496
.09384
267,887,014,829
2,138,597,313,933
.12526
(31,533,690,784)
25,982,943,944
5,744,711,035
340,747,940,166
-5.48917
.07625
(21,500,008,190)
1,729,840,278
-12.42890
815,721,203,957
273,119,156,701
258,330,095,488
15,023,391,727,244
5,933,874,601,626
4,428,210,643,555
.05430
.04603
.05834
59,794,247,541
900,597,066,316
.06639
306,460,849,567
2,553,203,639,852
.12003
41,068,639,905
22,198,724,971
7,565,819,916
361,178,839,947
5.42818
.06146
(29,785,853,772)
2,015,753,149
-14.77654
17
18
19
CTRA
CTRP
CTRS
20
GMTD
2013
21
MKPI
22
23
MTLA
PWON
24
PUDP
25
26
27
CTRA
CTRP
CTRS
28
GMTD
2014
29
MKPI
30
PWON
31
PUDP
Sumber: IDX 2016
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA
TBK
1,314,688,376,391
348,410,222,028
368,028,951,839
20,114,871,381,857
7,653,881,472,162
5,770,169,834,673
.06536
.04552
.06378
87,444,621,898
1,307,846,871,186
.06686
296,507,440,959
2,838,815,438,871
.10445
PT. METRPOLITAN LAND TBK
(59,134,165,459)
29,388,474,330
9,298,245,408
366,625,848,156
-6.35971
.08016
(38,193,417,351)
2,834,484,171
-13.47456
1,605,718,221,831
275,448,400,742
509,737,835,614
23,283,477,620,916
8,861,322,202,870
6,121,211,474,227
.06896
.03108
.08327
114,096,476,247
1,524,317,216,546
.07485
354,646,208,344
4,316,214,269,222
.08217
(40,027,343,984)
16,770,742,538
-2.38674
18,474,088,838
401,794,311,717
.04598
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED
TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA
TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED
TBK
Lampiran 6
Data Perhitungan Growth Tahun 2011-2014
NO
TAHUN KODE
1
2
3
4
CTRA
CTRP
CTRS
2011
GMTD
5
6
7
8
9
10
11
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
12
GMTD
13
14
15
16
17
18
19
20
2012
2013
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
PERUSAHAAN
TOTAL ASETt
TOTAL ASETt-1
GR
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
11,524,866,822,316
4,314,646,971,261
3,529,028,283,751
9,378,342,136,927
3,823,458,770,185
2,609,229,793,505
.50702
.19620
.81074
487,193,845,496
358,990,245,785
1.80899
2,138,597,313,933
5,744,711,035
340,747,940,166
1,729,840,278,000
15,023,391,727,244
5,933,874,601,626
4,428,210,643,555
1,818,211,227,559
3,937,325,624
285,283,488,950
1,155,878,512,000
11,524,866,822,316
4,314,646,971,261
3,529,028,283,751
.43658
1.42073
.41563
.27907
.77147
.48767
.99957
900,597,066,316
487,193,845,496
2.84944
2,553,203,639,852
7,565,819,916
361,178,839,947
2,015,753,149
20,114,871,381,857
7,653,881,472,162
5,770,169,834,673
1,307,846,871,186
2,138,597,313,933
5,744,711,035
340,747,940,166
1,729,840,278
15,023,391,727,244
5,933,874,601,626
4,428,210,643,555
900,597,066,316
.49352
1.41370
.41956
.29729
1.05979
.67377
1.31208
2.24187
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
MKPI
MTLA
PWON
21
22
23
24
25
26
27
28
PUDP
CTRA
CTRP
CTRS
2014
29
30
31
Sumber: IDX 2016
GMTD
MKPI
PWON
PUDP
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
2,838,815,438,871
9,298,245,408
366,625,848,156
2,834,484,171
23,283,477,620,916
8,861,322,202,870
6,121,211,474,227
2,553,203,639,852
7,565,819,916
361,178,839,947
2,015,753,149
20,114,871,381,857
7,653,881,472,162
5,770,169,834,673
.47954
1.26648
.32262
.60616
1.03859
.81301
1.02789
1,524,317,216,546
1,307,846,871,186
1.28757
4,316,214,269,222
16,770,742,538
401,794,311,717
2,838,815,438,871
9,298,245,408
366,625,848,156
.99659
1.02470
.39370
Lampiran 7
Data Perhitungan Leverage (DER) Tahun 2011-2014
NO
TAHUN KODE
1
2
3
4
CTRA
CTRP
CTRS
2011
GMTD
5
6
7
8
9
10
11
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
12
GMTD
13
14
15
16
17
18
19
20
2012
2013
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
PERUSAHAAN
TOTAL DEBT
TOTAL
EQUITY
DER
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
7,647,434,188,814
3,606,965,168,035
1,948,943,161,719
3,877,432,633,502
707,681,803,226
1,580,085,122,032
2.36565
2.74427
1.66687
173,440,833,868
313,753,011,628
1.09220
1,488,677,271,697
2,373,135,467,000
240,703,509,558
1,352,415,434,000
8,480,744,962,252
3,988,710,375,646
2,214,585,096,833
649,920,042,236
3,371,575,568,000
100,044,430,608
377,424,844,000
6,542,646,764,992
1,945,164,225,980
2,213,625,546,722
.43043
1.38243
1.69416
4.78686
1.55968
1.81719
1.26089
233,955,480,761
666,641,585,555
1.28766
1,709,523,427,398
3,134,535,549,000
254,430,262,440
1,553,819,608,000
9,765,513,089,701
4,572,835,845,894
2,495,664,797,621
403,423,859,422
843,680,212,454
4,431,284,367,000
106,748,577,507
461,933,541,000
10,349,358,292,156
3,081,045,626,268
3,274,505,037,053
904,423,011,764
.66402
1.34236
1.82865
4.02914
1.35656
1.35797
1.15942
1.02210
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
MKPI
MTLA
PWON
21
22
23
24
25
26
27
28
PUDP
CTRA
CTRP
CTRS
2014
29
30
31
Sumber: IDX 2016
GMTD
MKPI
PWON
PUDP
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
1,918,709,023,847
920,106,415,024
4,102,508,882,000 5,195,736,526,000
277,196,709,778
89,429,138,378
1,764,755,309,000 1,069,728,862,000
11,421,370,771,998 11,862,106,848,918
4,887,630,043,291 3,973,692,159,579
3,018,517,462,091 3,102,694,012,136
.38961
1.30193
1.96121
2.26852
1.47213
1.36569
1.22047
666,347,155,005
857,970,061,541
2.08539
2,161,794,247,668
8,283,070,780,000
288,293,699,722
2,154,420,021,554
8,487,671,758,000
113,500,611,995
.64220
1.40730
2.00930
Lampiran 8
Data Perhitungan Likuiditas (CR) Tahun 2011-2014
NO
TAHUN KODE
1
2
3
4
CTRA
CTRP
CTRS
2011
GMTD
5
6
7
8
9
10
11
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
12
GMTD
13
14
15
16
17
18
19
20
2012
2013
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
PERUSAHAAN
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
CURRENT
ASSETS
CURRENT
LIABILITIES
CR
5,226,047,411,421
1,017,537,662,629
1,855,102,140,355
2,209,140,896,688
370,786,697,414
1,112,927,132,842
.23000
.13000
.35000
289,969,600,786
265,492,341,499
.36000
191,629,806,774
1,728,138,046,000
139,907,888,304
1,168,209,185,000
7,024,474,059,806
1,843,128,414,359
2,184,737,510,532
445,208,762,571
1,250,077,154,000
82,582,503,800
244,045,038,000
4,503,801,547,050
1,014,271,893,496
1,732,698,641,466
.18000
.46000
.19000
.50000
.30000
.38000
.25000
587,923,707,791
456,583,837,506
.85000
313,569,066,577
2,709,269,601,000
125,520,973,406
1,162,016,779,000
9,671,219,853,958
1,814,937,329,192
3,276,920,505,056
500,021,040,720
472,229,155,490
2,018,287,628,000
68,641,375,625
288,403,252,000
7,129,204,152,992
1,336,511,632,835
2,826,339,771,204
489,211,210,350
.19000
.32000
.06000
.17000
.34000
.29000
.30000
.45000
MKPI
MTLA
PWON
21
22
23
24
25
26
27
28
PUDP
CTRA
CTRP
CTRS
2014
29
30
31
Sumber: IDX 2016
GMTD
MKPI
PWON
PUDP
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
220,518,094,125
3,710,316,021,000
112,126,699,699
1,467,653,261,000
11,446,517,617,171
2,233,698,938,364
3,254,113,989,142
566,002,712,656
2,849,867,237,000
57,172,169,519
646,965,734,000
7,775,481,053,758
1,635,580,203,873
2,666,270,435,765
.11000
.23000
.02000
.41000
.16000
.16000
.06000
1,065,521,125,713
510,945,337,339
.17000
1,087,851,532,412
5,506,991,226,000
142,452,979,196
1,693,945,428,323
3,913,147,398,000
70,896,885,975
.52000
.80000
.10000
Lampiran 9
Hasil Perhitungan Statistik Deskriptif
Descriptive Statistics
N
Minimum
Maximum
Mean
Std. Deviation
DPR
31
.05000
4.29400
.3650000
.74108938
SIZE
31
21.27129
30.77877
27.2404907
2.96547234
FCF
31
-14.77654
5.42818
-1.5435223
4.42114527
GROWTH
31
.19620
2.84944
.9081136
.60167765
DER
31
.38961
4.78686
1.6442655
.91622904
LIKUID
31
.02000
.85000
.2916129
.19459525
Valid N (listwise)
31
Lampiran 10
Hasil Uji Normalitas
One-Sample Kolmogorov-Smirnov Test
Unstandardized Residual
N
Normal Parameters
31
a,b
Most Extreme Differences
Kolmogorov-Smirnov Z
Asymp. Sig. (2-tailed)
a. Test distribution is Normal.
b. Calculated from data.
Mean
Std. Deviation
.0000000
.56187893
Absolute
.196
Positive
.196
Negative
-.160
1.089
.187
Lampiran 11
Hasil Uji Multikolinieritas
Coefficients
Model
Unstandardized Coefficients
a
Standardized
t
Sig.
Collinearity Statistics
Coefficients
1
B
Std. Error
(Constant)
-.428
1.651
SIZE
.002
.055
FCF
.005
GROWTH
Beta
Tolerance
VIF
-.259
.798
.010
.045
.965
.481
2.078
.042
.032
.127
.900
.362
2.763
-.368
.262
-.299
-1.406
.172
.509
1.966
DER
.412
.174
.510
2.365
.026
.495
2.021
LIKUID
1.340
.768
.352
1.745
.093
.565
1.769
a. Dependent Variable: DPR
`
Lampiran 12
Hasil Uji Autokorelasi
Durbin-Watson
b
Model Summary
Model
1
R
.652
R Square
a
.425
Adjusted R
Std. Error of the
Square
Estimate
.310
.61550753
a. Predictors: (Constant), LIKUID, DER, SIZE, GROWTH, FCF
b. Dependent Variable: DPR
Durbin-Watson
1.967
Lampiran 13
Hasil Uji Heteroskedastisitas
Lampiran 14
Hasil Uji Regresi Linier Berganda
Coefficients
Model
a
Unstandardized Coefficients
Standardized
t
Sig.
Coefficients
B
1
(Constant)
Std. Error
-.428
1.651
SIZE
.002
.055
FCF
.005
GROWTH
DER
LIKUID
Beta
-.259
.798
.010
.045
.965
.042
.032
.127
.900
-.368
.262
-.299
-1.406
.172
.412
.174
.510
2.365
.026
1.340
.768
.352
1.745
.093
a. Dependent Variable: DPR
a
ANOVA
Model
1
Sum of Squares
Df
Mean Square
Regression
7.005
5
1.401
Residual
9.471
25
.379
16.476
30
Total
F
3.698
Sig.
.012
a. Dependent Variable: DPR
b. Predictors: (Constant), LIKUID, DER, SIZE, GROWTH, FCF
b
Model Summary
Model
1
R
.652
R Square
a
.425
Adjusted R
Std. Error of the
Square
Estimate
.310
.61550753
a. Predictors: (Constant), LIKUID, DER, SIZE, GROWTH, FCF
b. Dependent Variable: DPR
Durbin-Watson
1.967
b
Daftar Perusahaan Real Estate And Property Yang Menjadi Populasi
Penelitian
LISTING
DATE
11-Nop-2010
18-Des-2007
PEMBAGIAN
DIVIDEN
2011-2013
2008-2012
30-Okt-1995
2009
14-Jan-2008
-
10-Apr-2012
2012-2013
23-Okt-1995
1994-1995
29-Des-1999
1999
15-Jun-2007
11-Des-2009
28-Mar-1994
07-Nop-2007
15-Jan-1999
19-Des-2007
19-Apr-2002
08-Mei-1990
02-Nop-1994
20082010,20122013.
2010-2013
2009-2013
2010-2013
2007-2011
2012-2013
2005
13-Jul-2007
2007
30-Jun-2000
2000
11-Jul-2012
-
11-Des-2000
2010-2013
23-Des-2011
-
01-Des-2004
-
22-Agust1994
1996
4-Sep-1991
2011-2012
10-Jan-1995
2012-2013
NO
KODE
PERUSAHAAN
1
2
APLN
ASRI
3
ELTY
4
BAPA
5
BEST
6
BIPP
7
BMSR
8
9
BKDP
BCIP
PT AGUNG PODOMORO LAND TBK
PT ALAM SUTERA REALTY TBK
PT BAKRIELAND DEVELOPMENT
TBK
PT BEKASI ASRI PEMULA TBK
PT BEKASI FAJAR INDUSTRIAL
ESTATE TBK
PT BHUWANATALA INDAH
PERMAI TBK
PT BINTANG MITRA
SEMESTARAYA TBK
PT BUKTI DARMO PROPERTY TBK
PT BUMI CITRA PERMAI TBK
10
BSDE
PT BUMI SERPONG DAMAI TBK
6-Jun-2008
11
12
13
14
15
16
17
CTRA
CTRP
CTRS
COWL
SCBD
DART
DUTI
18
LCGP
19
FMII
20
GAMA
21
GMTD
22
GWSA
23
INPP
24
OMRE
25
DILD
26
KIJA
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT COWELL DEVELOPMENT TBK
PT DANAYASA ARTHATAMA TBK
PT DUTA ANGGADA REALTY TBK
PT DUTA PERTIWI TBK
PT EURIKA PRIMA JAKARTA (D/H
LAGUNA CIPTA GRIYA) TBK
PT FORTUNE MATE INDONESIA
TBK
PT GADING DEVELOPMENT TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT GREENWOOD SEJAHTERA TBK
PT INDONESIA PARADISE
PROPERTY TBK
PT INDONESIA PRIMA PROPERTY
TBK
PT INTILAND DEVELOPMENT (D/H
DHARMALA INTILAND) TBK
PT JABABEKA TBK
PERUSAHAAN
LISTING
DATE
NO
KODE
27
JIHD
28
JSPT
29
30
31
JRPT
LAMI
LPCK
PT JAKARTA INTERNATIONAL
HOTEL & DEVELOPMENT TBK
PT JAKARTA SETIABUDI
INTERNASIONAL TBK
PT JAYA REAL PROPERTY TBK
PT LAMICITRA NUSANTARA TBK
PT LIPPO CIKARANG TBK
32
LPKR
PT LIPPO KARAWACI TBK
28-Jun-1996
33
MAMI
34
EMDE
35
MTSM
36
MKPI
37
MTLA
38
KPIG
39
MDLN
40
41
NIRO
PWON
42
PJAA
43
GPRA
44
RODA
45
PUDP
46
RBMS
47
BKSL
48
SMRA
49
SSIA
50
SMDM
PT MAS MURNI INDONESIA TBK
PT MEGAPOLITAN DEVELOPMENT
TBK
PT METRO REALTY (D/H METRO
SUPERMARKET REALTY) TBK
PT METROPOLITAN KENTJANA
TBK
PT METROPOLITAN LAND TBK
PT MNC LAND (D/H GLOBAL LAND
DEVELOPMENT) TBK
PT MODERNLAND REALTY LTD
TBK
PT NIRVANA DEVELOPMENT TBK
PT PAKUWON JATI TBK
PT PEMBANGUNAN JAYA ANCOL
TBK
PT PERDANA GAPURAPRIMA TBK
PT PIKKO LAND DEVELOPMENT
(D/H ROYAL OAK DEVELOPMENT)
TBK
PT PUDJIADI PRESTIGE LIMITED
TBK
PT RISTIA BINTANG
MAHKOTASEJATI TBK
PT SENTUL CITY (D/H BUKIT
SENTUL) TBK
PT SUMMARECON AGUNG TBK
PT SURYA SEMESTA INTERNUSA
TBK
PT SURYAMAS DUTAMAKMUR
TBK
Sumber: ICMD 2015, IDX 2016
PEMBAGIAN
DIVIDEN
29-Feb-1984
1996
12-Jan-1998
2009-2013
29-Jun-1994
18-Jul-2001
24-Jul-1997
9-Feb-1994
2010-2013
2012
2006.20102013
1996
12-Jan-2011
-
8-Jan-1992
2012
10-Jul-2009
2009-2013
20-Jun-2011
2011-2013
2005.2009.201
3
30-Mar-2000
18-Jan-1993
2013
13-Sep-2012
09-Okt-1989
2011-2013
2-Jul-2004
2005-2013
10-Okt-2007
2007-2012
22-Okt-2001
-
18-Nop-1994
2010-2013
19-Des-1997
1999
28-Jul-1997
-
07-Mei-1990
2010-2013
27-Mar-1997
1995-1996
12-Okt-1995
2011-2013
Lampiran 2
Daftar Perusahaan Real Estate And Property Yang Menjadi Sampel
Penelitian
NO
KODE
1
CTRA
PT CIPUTRA DEVELOPMENT TBK
2
CTRP
PT CIPUTRA PROPERTY TBK
3
CTRS
PT CIPUTRA SURYA TBK
4
GMTD
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
5
MKPI
PT. METROPOLITAN KENTJANA TBK
6
MTLA
PT. METRPOLITAN LAND TBK
7
PWON
PT. PAKUWON JATI TBK
8
PUDP
PT. PUDJIADI PRESTIGE LIMITED TBK
Sumber: IDX 2016
PERUSAHAAN
Lampiran 3
Data Perhitungan Dividend Payout Ratio (DPR) Tahun 2011-2014
NO
TAHUN KODE
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
CTRA
CTRP
CTRS
GMTD
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
MKPI
MTLA
2011
2012
2013
PERUSAHAAN
DPS
EPS
DPR
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
7
8
25
38
150
1.45
20
23.4
12
16
42
50
165
3.5
12
5.37
19
21
60
50
205
4.5
21
26
83
483.41
340.65
28.81
75.07
5.45
39
50
139
633.98
382.89
15.53
71.84
26.9
64
70
202
904.54
385.54
23.52
0.333
0.308
0.301
0.079
0.440
0.05
0.266
4.294
0.308
0.320
0.302
0.079
0.431
0.225
0.167
0.200
0.297
0.300
0.297
0.055
0.532
0.191
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
23
24
25
26
27
28
29
30
31
PWON
PUDP
2014
Sumber: IDX 2016
CTRA
CTRP
CTRS
GMTD
MKPI
PWON
PUDP
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
12
6.5
8
6
26
65
223.7
4.5
12
71.84
31.83
87
66
264
1198.91
461.37
52.23
45.67
0.167
0.204
0.092
0.091
0.098
0.054
0.485
0.086
0.263
Lampiran 4
Data Perhitungan Ukuran Perusahaan Tahun 2011-2014
NO
TAHUN KODE
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
CTRA
CTRP
CTRS
GMTD
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
MKPI
MTLA
2011
2012
2013
PERUSAHAAN
TOTAL ASET
SIZE
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
11,524,866,822,316
4,314,646,971,261
3,529,028,283,751
487,193,845,496
2,138,597,313,933
5,744,711,035
340,747,940,166
1,729,840,278
15,023,391,727,244
5,933,874,601,626
4,428,210,643,555
900,597,066,316
2,553,203,639,852
7,565,819,916
361,178,839,947
2,015,753,149
20,114,871,381,857
7,653,881,472,162
5,770,169,834,673
1,307,846,871,186
2,838,815,438,871
9,298,245,408
30.07553
29.09304
28.89204
26.91193
28.39117
22.47155
26.55441
21.27129
30.34063
29.41170
29.11902
27.52632
28.56837
22.74691
26.61264
21.42426
30.63248
29.66623
29.38372
27.89940
28.67441
22.95309
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
23
24
25
26
27
28
29
30
31
PWON
PUDP
2014
Sumber: IDX 2016
CTRA
CTRP
CTRS
GMTD
MKPI
PWON
PUDP
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
366,625,848,156
2,834,484,171
23,283,477,620,916
8,861,322,202,870
6,121,211,474,227
1,524,317,216,546
4,316,214,269,222
16,770,742,538
401,794,311,717
26.62761
21.76513
30.77877
29.81272
29.44278
28.05257
29.09340
23.54290
26.71921
Lampiran 5
Data Perhitungan Free Cash Flow Tahun 2011-2014
NO
TAHUN KODE
1
2
3
CTRA
CTRP
CTRS
4
GMTD
5
2011
MKPI
6
7
MTLA
PWON
8
PUDP
9
10
11
CTRA
CTRP
CTRS
12
2012
GMTD
13
MKPI
14
15
MTLA
PWON
16
PUDP
PERUSAHAAN
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA
TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED
TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA
TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED
TBK
EATDIVIDEND+BEBAN
PENYUSUTAN
456,466,445,146
122,525,987,755
197,204,015,292
TOTAL ASET
FCF
11,524,866,822,316
4,314,646,971,261
3,529,028,283,751
.03961
.02840
.05588
45,719,878,571
487,193,845,496
.09384
267,887,014,829
2,138,597,313,933
.12526
(31,533,690,784)
25,982,943,944
5,744,711,035
340,747,940,166
-5.48917
.07625
(21,500,008,190)
1,729,840,278
-12.42890
815,721,203,957
273,119,156,701
258,330,095,488
15,023,391,727,244
5,933,874,601,626
4,428,210,643,555
.05430
.04603
.05834
59,794,247,541
900,597,066,316
.06639
306,460,849,567
2,553,203,639,852
.12003
41,068,639,905
22,198,724,971
7,565,819,916
361,178,839,947
5.42818
.06146
(29,785,853,772)
2,015,753,149
-14.77654
17
18
19
CTRA
CTRP
CTRS
20
GMTD
2013
21
MKPI
22
23
MTLA
PWON
24
PUDP
25
26
27
CTRA
CTRP
CTRS
28
GMTD
2014
29
MKPI
30
PWON
31
PUDP
Sumber: IDX 2016
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA
TBK
1,314,688,376,391
348,410,222,028
368,028,951,839
20,114,871,381,857
7,653,881,472,162
5,770,169,834,673
.06536
.04552
.06378
87,444,621,898
1,307,846,871,186
.06686
296,507,440,959
2,838,815,438,871
.10445
PT. METRPOLITAN LAND TBK
(59,134,165,459)
29,388,474,330
9,298,245,408
366,625,848,156
-6.35971
.08016
(38,193,417,351)
2,834,484,171
-13.47456
1,605,718,221,831
275,448,400,742
509,737,835,614
23,283,477,620,916
8,861,322,202,870
6,121,211,474,227
.06896
.03108
.08327
114,096,476,247
1,524,317,216,546
.07485
354,646,208,344
4,316,214,269,222
.08217
(40,027,343,984)
16,770,742,538
-2.38674
18,474,088,838
401,794,311,717
.04598
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED
TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA
TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED
TBK
Lampiran 6
Data Perhitungan Growth Tahun 2011-2014
NO
TAHUN KODE
1
2
3
4
CTRA
CTRP
CTRS
2011
GMTD
5
6
7
8
9
10
11
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
12
GMTD
13
14
15
16
17
18
19
20
2012
2013
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
PERUSAHAAN
TOTAL ASETt
TOTAL ASETt-1
GR
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
11,524,866,822,316
4,314,646,971,261
3,529,028,283,751
9,378,342,136,927
3,823,458,770,185
2,609,229,793,505
.50702
.19620
.81074
487,193,845,496
358,990,245,785
1.80899
2,138,597,313,933
5,744,711,035
340,747,940,166
1,729,840,278,000
15,023,391,727,244
5,933,874,601,626
4,428,210,643,555
1,818,211,227,559
3,937,325,624
285,283,488,950
1,155,878,512,000
11,524,866,822,316
4,314,646,971,261
3,529,028,283,751
.43658
1.42073
.41563
.27907
.77147
.48767
.99957
900,597,066,316
487,193,845,496
2.84944
2,553,203,639,852
7,565,819,916
361,178,839,947
2,015,753,149
20,114,871,381,857
7,653,881,472,162
5,770,169,834,673
1,307,846,871,186
2,138,597,313,933
5,744,711,035
340,747,940,166
1,729,840,278
15,023,391,727,244
5,933,874,601,626
4,428,210,643,555
900,597,066,316
.49352
1.41370
.41956
.29729
1.05979
.67377
1.31208
2.24187
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
MKPI
MTLA
PWON
21
22
23
24
25
26
27
28
PUDP
CTRA
CTRP
CTRS
2014
29
30
31
Sumber: IDX 2016
GMTD
MKPI
PWON
PUDP
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
2,838,815,438,871
9,298,245,408
366,625,848,156
2,834,484,171
23,283,477,620,916
8,861,322,202,870
6,121,211,474,227
2,553,203,639,852
7,565,819,916
361,178,839,947
2,015,753,149
20,114,871,381,857
7,653,881,472,162
5,770,169,834,673
.47954
1.26648
.32262
.60616
1.03859
.81301
1.02789
1,524,317,216,546
1,307,846,871,186
1.28757
4,316,214,269,222
16,770,742,538
401,794,311,717
2,838,815,438,871
9,298,245,408
366,625,848,156
.99659
1.02470
.39370
Lampiran 7
Data Perhitungan Leverage (DER) Tahun 2011-2014
NO
TAHUN KODE
1
2
3
4
CTRA
CTRP
CTRS
2011
GMTD
5
6
7
8
9
10
11
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
12
GMTD
13
14
15
16
17
18
19
20
2012
2013
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
PERUSAHAAN
TOTAL DEBT
TOTAL
EQUITY
DER
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
7,647,434,188,814
3,606,965,168,035
1,948,943,161,719
3,877,432,633,502
707,681,803,226
1,580,085,122,032
2.36565
2.74427
1.66687
173,440,833,868
313,753,011,628
1.09220
1,488,677,271,697
2,373,135,467,000
240,703,509,558
1,352,415,434,000
8,480,744,962,252
3,988,710,375,646
2,214,585,096,833
649,920,042,236
3,371,575,568,000
100,044,430,608
377,424,844,000
6,542,646,764,992
1,945,164,225,980
2,213,625,546,722
.43043
1.38243
1.69416
4.78686
1.55968
1.81719
1.26089
233,955,480,761
666,641,585,555
1.28766
1,709,523,427,398
3,134,535,549,000
254,430,262,440
1,553,819,608,000
9,765,513,089,701
4,572,835,845,894
2,495,664,797,621
403,423,859,422
843,680,212,454
4,431,284,367,000
106,748,577,507
461,933,541,000
10,349,358,292,156
3,081,045,626,268
3,274,505,037,053
904,423,011,764
.66402
1.34236
1.82865
4.02914
1.35656
1.35797
1.15942
1.02210
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
MKPI
MTLA
PWON
21
22
23
24
25
26
27
28
PUDP
CTRA
CTRP
CTRS
2014
29
30
31
Sumber: IDX 2016
GMTD
MKPI
PWON
PUDP
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
1,918,709,023,847
920,106,415,024
4,102,508,882,000 5,195,736,526,000
277,196,709,778
89,429,138,378
1,764,755,309,000 1,069,728,862,000
11,421,370,771,998 11,862,106,848,918
4,887,630,043,291 3,973,692,159,579
3,018,517,462,091 3,102,694,012,136
.38961
1.30193
1.96121
2.26852
1.47213
1.36569
1.22047
666,347,155,005
857,970,061,541
2.08539
2,161,794,247,668
8,283,070,780,000
288,293,699,722
2,154,420,021,554
8,487,671,758,000
113,500,611,995
.64220
1.40730
2.00930
Lampiran 8
Data Perhitungan Likuiditas (CR) Tahun 2011-2014
NO
TAHUN KODE
1
2
3
4
CTRA
CTRP
CTRS
2011
GMTD
5
6
7
8
9
10
11
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
12
GMTD
13
14
15
16
17
18
19
20
2012
2013
MKPI
MTLA
PWON
PUDP
CTRA
CTRP
CTRS
GMTD
PERUSAHAAN
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
CURRENT
ASSETS
CURRENT
LIABILITIES
CR
5,226,047,411,421
1,017,537,662,629
1,855,102,140,355
2,209,140,896,688
370,786,697,414
1,112,927,132,842
.23000
.13000
.35000
289,969,600,786
265,492,341,499
.36000
191,629,806,774
1,728,138,046,000
139,907,888,304
1,168,209,185,000
7,024,474,059,806
1,843,128,414,359
2,184,737,510,532
445,208,762,571
1,250,077,154,000
82,582,503,800
244,045,038,000
4,503,801,547,050
1,014,271,893,496
1,732,698,641,466
.18000
.46000
.19000
.50000
.30000
.38000
.25000
587,923,707,791
456,583,837,506
.85000
313,569,066,577
2,709,269,601,000
125,520,973,406
1,162,016,779,000
9,671,219,853,958
1,814,937,329,192
3,276,920,505,056
500,021,040,720
472,229,155,490
2,018,287,628,000
68,641,375,625
288,403,252,000
7,129,204,152,992
1,336,511,632,835
2,826,339,771,204
489,211,210,350
.19000
.32000
.06000
.17000
.34000
.29000
.30000
.45000
MKPI
MTLA
PWON
21
22
23
24
25
26
27
28
PUDP
CTRA
CTRP
CTRS
2014
29
30
31
Sumber: IDX 2016
GMTD
MKPI
PWON
PUDP
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. METRPOLITAN LAND TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
PT CIPUTRA DEVELOPMENT TBK
PT CIPUTRA PROPERTY TBK
PT CIPUTRA SURYA TBK
PT GOWA MAKASSAR TOURISM
DEVELOPMENT TBK
PT. METROPOLITAN KENTJANA TBK
PT. PAKUWON JATI TBK
PT. PUDJIADI PRESTIGE LIMITED TBK
220,518,094,125
3,710,316,021,000
112,126,699,699
1,467,653,261,000
11,446,517,617,171
2,233,698,938,364
3,254,113,989,142
566,002,712,656
2,849,867,237,000
57,172,169,519
646,965,734,000
7,775,481,053,758
1,635,580,203,873
2,666,270,435,765
.11000
.23000
.02000
.41000
.16000
.16000
.06000
1,065,521,125,713
510,945,337,339
.17000
1,087,851,532,412
5,506,991,226,000
142,452,979,196
1,693,945,428,323
3,913,147,398,000
70,896,885,975
.52000
.80000
.10000
Lampiran 9
Hasil Perhitungan Statistik Deskriptif
Descriptive Statistics
N
Minimum
Maximum
Mean
Std. Deviation
DPR
31
.05000
4.29400
.3650000
.74108938
SIZE
31
21.27129
30.77877
27.2404907
2.96547234
FCF
31
-14.77654
5.42818
-1.5435223
4.42114527
GROWTH
31
.19620
2.84944
.9081136
.60167765
DER
31
.38961
4.78686
1.6442655
.91622904
LIKUID
31
.02000
.85000
.2916129
.19459525
Valid N (listwise)
31
Lampiran 10
Hasil Uji Normalitas
One-Sample Kolmogorov-Smirnov Test
Unstandardized Residual
N
Normal Parameters
31
a,b
Most Extreme Differences
Kolmogorov-Smirnov Z
Asymp. Sig. (2-tailed)
a. Test distribution is Normal.
b. Calculated from data.
Mean
Std. Deviation
.0000000
.56187893
Absolute
.196
Positive
.196
Negative
-.160
1.089
.187
Lampiran 11
Hasil Uji Multikolinieritas
Coefficients
Model
Unstandardized Coefficients
a
Standardized
t
Sig.
Collinearity Statistics
Coefficients
1
B
Std. Error
(Constant)
-.428
1.651
SIZE
.002
.055
FCF
.005
GROWTH
Beta
Tolerance
VIF
-.259
.798
.010
.045
.965
.481
2.078
.042
.032
.127
.900
.362
2.763
-.368
.262
-.299
-1.406
.172
.509
1.966
DER
.412
.174
.510
2.365
.026
.495
2.021
LIKUID
1.340
.768
.352
1.745
.093
.565
1.769
a. Dependent Variable: DPR
`
Lampiran 12
Hasil Uji Autokorelasi
Durbin-Watson
b
Model Summary
Model
1
R
.652
R Square
a
.425
Adjusted R
Std. Error of the
Square
Estimate
.310
.61550753
a. Predictors: (Constant), LIKUID, DER, SIZE, GROWTH, FCF
b. Dependent Variable: DPR
Durbin-Watson
1.967
Lampiran 13
Hasil Uji Heteroskedastisitas
Lampiran 14
Hasil Uji Regresi Linier Berganda
Coefficients
Model
a
Unstandardized Coefficients
Standardized
t
Sig.
Coefficients
B
1
(Constant)
Std. Error
-.428
1.651
SIZE
.002
.055
FCF
.005
GROWTH
DER
LIKUID
Beta
-.259
.798
.010
.045
.965
.042
.032
.127
.900
-.368
.262
-.299
-1.406
.172
.412
.174
.510
2.365
.026
1.340
.768
.352
1.745
.093
a. Dependent Variable: DPR
a
ANOVA
Model
1
Sum of Squares
Df
Mean Square
Regression
7.005
5
1.401
Residual
9.471
25
.379
16.476
30
Total
F
3.698
Sig.
.012
a. Dependent Variable: DPR
b. Predictors: (Constant), LIKUID, DER, SIZE, GROWTH, FCF
b
Model Summary
Model
1
R
.652
R Square
a
.425
Adjusted R
Std. Error of the
Square
Estimate
.310
.61550753
a. Predictors: (Constant), LIKUID, DER, SIZE, GROWTH, FCF
b. Dependent Variable: DPR
Durbin-Watson
1.967
b