2. Pehitungan Variabel KI, KM, dan DKI X1, X2 dan X3
No Kode
2010 2011
2012 KI
KM Kom.
Tot DKI
DKI KI
KM Kom.
Tot DKI
DKI KI
KM Kom.
Tot DKI
KI 1 ALMI
83.85 1.6
5 2 40.00
83.85 1.6
5 2 40.00 83.85
1.6 5
2 40.00
2 ARGO 54.64
2.4 6
3 50.00 54.64
2.46 5
2 40.00 54.6
2.47 5
2 40.00
3 ASII 50.11
0.04 12
6 50.00 50.11
0.04 11
5 45.45 50.11 0.04
12 5
41.67 4 AUTO
95.65 0.04
10 3 30.00
95.95 0.07
10 4 40.00 95.95
0.07 11
4 36.36
5 BRNA 51.42 23.34
4 2 50.00
65.8 21.87 4
2 50.00 65.8
15.88 4
2 50.00
6 BTON 79.87
9.58 2
1 50.00 81.53
9.58 2
1 50.00 81.83 9.58
2 1
50.00 7 GGRM
75.55 0.8
4 3 75.00
75.55 0.85
4 3 75.00 75.55
0.92 4
3 75.00
8 GTJL 59.01
0.08 8
3 37.50 59.81
0.08 8
3 37.50 59.81 0.08
6 2
33.33 9 HDTX
88.63 3.66
4 1 25.00
89.91 2.38
4 1 25.00 89.91
2.38 4
1 25.00
10 INDF 50.05
0.06 10
3 30.00 50.07
0.06 9
3 33.33 50.07 0.02
8 3
37.50 11 JKSW
59.23 1.33
2 1 50.00
59.23 1.33
2 1 50.00 59.23
1.33 2
1 50.00
12 JPRS 68.42 15.53
2 1 50.00
68.42 15.53 2
1 50.00 68.42 15.53
2 1
50.00 13 KBLM
75.59 15.32 4
2 50.00 83.64
6.41 3
2 66.67 83.64 6.41
3 2
66.67 14 KICI
75 5
3 1 33.33
82.55 0.23
3 1 33.33 75.02
4.6 3
1 33.33
15 LMPI 77.53
0.02 2
1 50.00 77.53
0.02 2
1 50.00 83.27 0.02
2 1
50.00 16 NIPS
37.11 24.26 3
1 33.33 37.11 24.45
3 1 33.33 37.11
24.26 4
1 25.00
17 PICO 94.01
0.08 3
1 33.33 94.1
0.08 3
1 33.33 94.1
0.08 3
1 33.33
18 PRAS 45.24
5.91 3
1 33.33 45.24
5.91 3
1 33.33 45.24 5.91
3 1
33.33 19 PYFA
53.85 23.08 3
1 33.33 53.85 23.08
3 1 33.33 53.85
23.08 3
3 100.00 20 SSTM
76.7 7.51
6 2 33.33
89.45 7.51
6 2 33.33
91 6
6 2
33.33 21 TCID
73.77 5.175 5
2 40.00 73.774 0.142 5
2 40.00 73.77 0.142
5 2
40.00 22 ULTJ
46.62 17.97 3
1 33.33 46.62 17.97
3 1 33.33 46.62
17.97 3
1 33.33
23 YPAS 89.46 0.352
3 1 33.33 89.469 0.352
3 1 33.33 89.46
0.352 3
1 33.33
3. Perhitungan
Leverage
X4 Data perhitungan
leverage
X4 tahun 2010
No. Kode Efek Total asset
Juta Rp Total utang
Juta Rp
Leverage
1 ALMI 1,504,154
998,356 0.66
2 ARGO 1,817,678
1,216,330 0.67
3 ASII 112,857,000
54,168,000 0.48
4 AUTO 5,585,852
1,482,705 0.27
5 BRNA 550,907
326,944 0.59
6 BTON 89,781
16,630 0.19
7 GGRM 30,741,679
9,421,403 0.31
8 GTJL 10,371,567
6,844,970 0.66
9 HDTX 1,017,613
465,702 0.46
10 INDF 47,275,955
22,423,117 0.47
11 JKSW 289,988
670,205 2.31
12 JPRS 411,282
111,147 0.27
13 KBLM 403,195
175,594 0.44
14 KICI 85,942
22,001 0.26
15 LMPI 608,920
207,224 0.34
16 NIPS 337,606
189,439 0.56
17 PICO 570,360
394,769 0.69
18 PRAS 461,969
317,889 0.69
19 PYFA 100,587
23,362 0.23
20 SSTM 872,459
549,285 0.63
21 TCID 1,047,238
98,758 0.09
22 ULTJ 2,006,596
705,472 0.35
23 YPAS 200,856
69,360 0.35
Data perhitungan
leverage
X4 tahun 2011
No. Kode Efek
Total 144sset Juta Rp
Total utang Juta Rp
Leverage
1 ALMI 1,791,523
1,274,907 0.71
2 ARGO 1,709,908
1,349,618 0.79
3 ASII 153,521,000
77,683,000 0.51
4 AUTO 6,964,227
2,241,333 0.32
5 BRNA 643,964
389,457 0.60
6 BTON 118,716
26,591 0.22
7 GGRM 39,088,705
14,903,612 0.38
8 GTJL 11,609,514
7,123,276 0.61
9 HDTX 1,013,575
448,340 0.44
10 INDF 53,585,933
21,975,708 0.41
11 JKSW 287,132
669,902 2.33
12 JPRS 437,849
100,029 0.23
13 KBLM 642,955
398,591 0.62
14 KICI 87,419
23,122 0.26
15 LMPI 685,896
278,776 0.41
16 NIPS 446,688
280,691 0.63
17 PICO 561,840
373,926 0.67
18 PRAS 580,960
342,115 0.59
19 PYFA 118,034
35,636 0.30
20 SSTM 843,450
544,375 0.65
21 TCID 1,130,865
110,452 0.10
22 ULTJ 2,180,517
776,735 0.36
23 YPAS 223,509
75,392 0.34
Data perhitungan
leverage
X4 tahun 2012
No. Kode Efek
Total aset Juta Rp
Total utang Juta Rp
Leverage
1 ALMI
1,881,569 1,293,685
0.69 2
ARGO 1,809,814
1,588,348 0.88
3 ASII
182,274,000 92,460,000
0.51 4
AUTO 8,881,642
3,396,543 0.38
5 BRNA
770,384 468,554
0.61 6
BTON 145,101
31,922 0.22
7 GGRM
41,509,325 14,537,777
0.35 8
GTJL 12,869,793
7,391,409 0.57
9 HDTX
1,362,547 726,955
0.53 10
INDF 59,324,207
25,181,533 0.42
11 JKSW
278,719 677,941
2.43 12
JPRS 398,607
51,098 0.13
13 KBLM
722,941 458,195
0.63 14
KICI 94,956
28,399 0.30
15 LMPI
815,153 405,692
0.50 16
NIPS 525,629
310,716 0.59
17 PICO
594,616 395,503
0.67 18
PRAS 577,350
297,056 0.51
19 PYFA
135,850 48,144
0.35 20 SSTM
810,276 525,337
0.65 21 TCID
1,261,573 164,751
0.13 22 ULTJ
2,420,793 761,669
0.31 23
YPAS 349,438
184,849 0.53