“Pengaruh Return On Assets (ROA), Economic Value Added (EVA), Debt Equity Ratio (DER), dan Earning Per Share (EPS) Terhadap Harga Saham pada Perusahaan Sektor Manufaktur
LAMPIRAN
LAMPIRAN 1
Hasil Perhitungan Rasio-Rasio Keuangan dan Harga Saham
Perusahaan Sektor Manufaktur Tahun 2013-2015
ADES
AISA
AKPI
ALDO
AMFG
APLI
ASII
AUTO
BTON
BUDI
CPIN
2013
Harga Saham
(rupiah)
2,000
2014
1,375
6.14
2015
1,015
5.03
2013
1,430
6.91
2014
2,095
5.13
2015
1,210
4.12
2013
810
1.66
2014
830
1.56
2015
875
0.96
2013
660
7.49
2014
735
5.90
2015
735
6.58
2013
7,000
9.56
2014
8,050
11.70
2015
6,650
7.99
2013
65
0.62
2014
81
3.52
2015
65
0.60
2013
6,800
10.42
2014
7,525
9.37
2015
6,000
6.36
2013
3,650
8.39
2014
4,200
6.65
2015
1,600
2.25
2013
550
14.69
2014
540
4.38
2015
435
3.45
2013
109
1.80
2014
107
1.15
ROA (%)
EPS (rupiah)
DER (%)
12.62
94.35
52.59
55.67
118.50
117.48
116.12
50.91
51.02
40.65
41.07
38.29
43.78
779.63
1056.76
786.51
1.25
6.46
1.24
550.77
546.67
385.66
219.52
197.95
66.95
143.79
42.39
35.13
10.46
6.95
4.68
154.21
106.52
111.76
0.67
0.71
0.99
1.13
1.05
1.28
1.03
1.15
1.60
1.16
1.24
1.14
0.28
0.23
0.26
0.39
0.21
0.39
1.02
0.96
0.94
0.32
0.42
0.41
0.27
0.19
0.23
1.69
1.71
1.95
0.58
0.91
0.97
2015
63
0.65
2013
3,375
16.08
2014
3,780
8.37
2015
2,600
7.42
EVA (rupiah)
21,679,360,000
(3,137,030,000)
13,781,940,000
213,513,660,000
15,066,740,000
276,064,280,000
(29,555,050,830)
(21,521,293,550)
(40,447,838,530)
19,195,715,782
9,712,403,158
19,414,394,975
182,470,910,000
162,002,860,000
221,161,070,000
(11,749,510,818)
(7,423,036,145)
(3,440,483,020)
5,990,520,000,000
(5,105,190,000,000)
12,774,580,000,000
(84,577,480,000)
(615,668,030,000)
(136,445,100,000)
15,581,362,612
(4,554,430,409)
(2,574,142,358)
2,491,530,000
(64,982,810,000)
(34,061,190,000)
2,468,840,010,000
1,718,354,790,000
2,807,136,420,000
91
Universitas Sumatera Utara
92
Lanjutan Lampiran 1
DPNS
DVLA
EKAD
GGRM
HMSP
ICBP
IGAR
INCI
INDF
INTP
KAEF
KBLI
KLBF
2013
470
26.06
2014
353
5.40
2015
387
3.59
2013
2,200
10.57
2014
1,690
6.55
2015
1,300
7.84
2013
390
11.48
2014
515
9.91
2015
400
12.07
2013
42,000
8.63
2014
60,700
9.27
2015
55,000
10.16
2013
58,786
39.48
2014
67,674
35.87
2015
94,000
27.26
2013
10,200
10.51
2014
13,100
10.16
2015
13,475
11.01
2013
295
11.13
2014
315
15.69
2015
224
13.39
2013
240
7.59
2014
238
7.45
2015
305
10.00
2013
6,600
4.38
2014
6,750
5.99
2015
5,175
4.04
2013
20,000
18.84
2014
25,000
18.26
2015
22,325
15.76
2013
590
8.72
2014
1,465
7.97
2015
870
7.82
2013
142
5.50
2014
139
5.24
2015
119
7.43
2013
1,250
17.41
2014
1,830
17.07
2015
1,320
15.02
201.77
43.85
29.77
112.32
72.26
96.33
56.46
58.33
67.32
2278.45
2804.08
3353.71
2468.28
2322.86
2227.36
383.31
434.18
501.32
36.03
56.47
52.89
57.07
60.92
93.69
389.12
586.11
422.47
1361.58
1432.68
1183.48
38.83
42.59
45.55
18.35
17.49
28.79
42.04
45.25
43.90
0.15
0.14
0.14
0.30
0.28
0.41
0.45
0.51
0.33
0.73
0.75
0.67
0.94
1.10
0.19
0.60
0.66
0.62
0.39
0.33
0.24
0.08
0.08
0.10
1.04
1.08
1.13
0.16
0.17
0.16
0.52
0.64
0.74
0.51
0.42
0.51
0.33
0.27
0.25
19,538,355,069
(4,792,712,579)
(6,828,860,655)
73,770,433,720
9,967,622,930
49,394,782,520
(683,435,537,744)
(884,910,760,036)
(792,748,396,850)
2,503,719,200,000
1,520,133,900,000
6,134,474,890,000
10,277,916,770,000
9,584,942,050,000
8,739,766,250,000
1,205,187,810,000
732,187,490,000
2,484,298,930,000
23,207,994,231
38,156,767,265
36,734,042,003
(2,647,164,340)
(5,481,056,696)
4,424,316,136
1,767,262,390,000
(87,516,870,000)
4,166,186,070,000
2,820,954,710,000
329,610,700,000
2,607,728,370,000
122,739,077,334
86,911,520,922
253,763,523,808
67,932,164,852
3,967,390,251
101,150,969,234
1,349,638,788,943
977,295,081,178
1,889,854,002,891
Universitas Sumatera Utara
93
Lanjutan Lampiran 1
PICO
PRAS
PYFA
RICY
SCCO
SMCB
SMGR
SMSM
STTP
TCID
TRIS
TRST
TSPC
2013
155
2.48
2014
160
2.58
2015
128
2.47
2013
185
1.66
2014
204
0.88
2015
125
0.42
2013
147
3.54
2014
135
1.54
2015
112
1.93
2013
173
0.79
2014
174
1.29
2015
159
1.12
2013
4,400
5.96
2014
3,950
8.31
2015
3,725
8.97
2013
2,275
6.39
2014
2,185
3.89
2015
995
1.15
2013
14,150
17.39
2014
16,200
16.24
2015
11,400
11.86
2013
3,450
20.62
2014
4,750
24.09
2015
4,760
20.78
2013
1,550
7.78
2014
2,880
7.26
2015
3,015
9.67
2013
11,900
10.92
2014
17,525
9.41
2015
16,500
26.15
2013
400
10.73
2014
356
6.86
2015
300
6.52
2013
250
1.01
2014
380
0.92
2015
310
0.75
2013
3,250
11.81
2014
2,865
10.45
2015
1,750
8.42
27.16
28.42
26.35
18.82
16.18
9.18
11.58
4.97
5.77
13.59
23.55
20.98
510.56
669.41
773.99
124.27
87.29
26.03
902.69
939.65
762.95
243.65
292.75
320.43
87.36
94.25
141.76
796.49
866.95
2707.93
48.07
34.44
35.82
11.74
10.71
9.01
141.90
129.84
117.60
1.89
1.71
1.45
0.96
0.88
1.13
0.86
0.79
0.58
1.91
1.95
1.99
1.49
1.03
0.92
0.70
0.96
1.05
0.41
0.37
0.39
0.69
0.53
0.54
1.12
1.08
0.90
0.24
0.44
0.21
0.59
0.69
0.74
0.91
0.85
0.72
0.40
0.35
0.45
5,636,212,297
3,681,092,738
(3,827,171,994)
(6,219,149,315)
(41,340,369,958)
(14,940,817,647)
(758,797,723)
(5,461,006,624)
(2,131,079,169)
19,623,167,375
(19,760,989,086)
8,362,318,738
75,453,937,841
105,558,443,142
109,480,221,481
700,394,650,000
(516,011,550,000)
(181,024,350,000)
3,533,278,427,910
998,692,561,180
4,340,318,042,340
303,671,050,000
322,105,000,000
397,106,400,000
85,934,335,576
51,281,750,848
130,379,219,657
104,734,769,918
75,236,258,853
98,888,753,685
32,056,355,357
12,323,698,646
21,273,328,796
(69,125,748,740)
(74,987,949,256)
(65,109,840,925)
371,142,394,001
176,240,071,357
360,503,080,389
Universitas Sumatera Utara
94
Lanjutan Lampiran 1
UNIT
UNVR
WIIM
2013
250
0.18
2014
318
0.09
2015
260
0.08
2013
26,000
40.10
2014
32,300
40.18
2015
37,000
37.20
2013
670
10.77
2014
625
8.43
2015
430
9.76
11.03
5.25
5.12
701.52
752.10
766.95
63.01
53.48
62.42
0.90
0.82
0.90
2.14
2.11
2.26
0.57
0.56
0.42
(13,962,957,499)
(31,598,537,473)
(14,458,320,269)
5,203,160,080,000
5,468,457,960,000
5,865,899,520,000
75,511,424,159
11,767,775,421
96,760,539,344
Universitas Sumatera Utara
LAMPIRAN 2
Hasil Perhitungan krf, Beta saham, Return Pasar, Risk Premium, ke,
dan kd
ADES
AISA
AKPI
ALDO
AMFG
APLI
ASII
AUTO
BTON
BUDI
CPIN
Market
Return
(%)
Risk
Premium
Beta x RP
ke
kd
KRF
BETA
2013
0.06
1.376
0.02
-0.04
0.02752
0.088
0.06186
2014
0.0707
0.687
0.082
0.01
0.056334
0.127
0.040801
2015
0.0694
0.334
-0.048
-0.12
-0.01603
0.053
0.037432
2013
0.06
0.945
0.02
-0.04
0.0189
0.079
0.048779
2014
0.0707
0.621
0.082
0.01
0.050922
0.122
0.043512
2015
0.0694
0.649
-0.048
-0.12
-0.03115
0.038
0.041048
2013
0.06
0.036
0.02
-0.04
0.00072
0.061
0.038415
2014
0.0707
-0.029
0.082
0.01
-0.00238
0.068
0.040716
2015
0.0694
0.003
-0.048
-0.12
-0.00014
0.069
0.026243
2013
0.06
0.727
0.02
-0.04
0.01454
0.075
0.026585
2014
0.0707
0.608
0.082
0.01
0.049856
0.121
0.038896
2015
0.0694
0.369
-0.048
-0.12
-0.01771
0.052
0.050698
2013
0.06
0.247
0.02
-0.04
0.00494
0.065
-
2014
0.0707
0.383
0.082
0.01
0.031406
0.102
-
2015
0.0694
0.718
-0.048
-0.12
-0.03446
0.035
-
2013
0.06
0.422
0.02
-0.04
0.00844
0.068
0.011336
2014
0.0707
0.16
0.082
0.01
0.01312
0.084
0.007413
2015
0.0694
0.929
-0.048
-0.12
-0.04459
0.025
0.026565
2013
0.06
1.332
0.02
-0.04
0.02664
0.087
0.010287
2014
0.0707
1.499
0.082
0.01
0.122918
0.194
0.011884
2015
0.0694
1.585
-0.048
-0.12
-0.07608
-0.007
0.011522
2013
0.06
0.543
0.02
-0.04
0.01086
0.071
0.028528
2014
0.0707
0.513
0.082
0.01
0.042066
0.113
0.022944
2015
0.0694
0.744
-0.048
-0.12
-0.03571
0.034
0.041247
2013
0.06
0.249
0.02
-0.04
0.00498
0.065
-
2014
0.0707
0.179
0.082
0.01
0.014678
0.085
-
2015
0.0694
0.131
-0.048
-0.12
-0.00629
0.063
-
2013
0.06
0.435
0.02
-0.04
0.0087
0.069
0.059087
2014
0.0707
0.332
0.082
0.01
0.027224
0.098
0.069613
2015
0.0694
0.348
-0.048
-0.12
-0.0167
0.053
0.050324
2013
0.06
1.834
0.02
-0.04
0.03668
0.097
0.018635
2014
0.0707
1.353
0.082
0.01
0.110946
0.182
0.023672
2015
0.0694
2.263
-0.048
-0.12
-0.10862
-0.039
0.045351
95
Universitas Sumatera Utara
96
Lanjutan Lampiran 2
DPNS
DVLA
EKAD
GGRM
HMSP
ICBP
IGAR
INCI
INDF
INTP
KAEF
KBLI
KLBF
2013
0.0694
0.005
-0.048
-0.12
-0.00024
0.069
-
2014
0.06
0.219
0.02
-0.04
0.00438
0.064
-
2015
0.0707
0.151
0.082
0.01
0.012382
0.083
-
2013
0.0694
0.076
-0.048
-0.12
-0.00365
0.066
-
2014
0.06
0.624
0.02
-0.04
0.01248
0.072
0.035128
2015
0.0707
0.325
0.082
0.01
0.02665
0.097
0.0335
2013
0.0694
-0.056
-0.048
-0.12
0.002688
0.072
0.050825
2014
0.06
0.986
0.02
-0.04
0.01972
0.080
0.035381
2015
0.0707
0.787
0.082
0.01
0.064534
0.135
0.05489
2013
0.0694
1.212
-0.048
-0.12
-0.05818
0.011
0.056068
2014
0.06
0.449
0.02
-0.04
0.00898
0.069
0.00186
2015
0.0707
0.164
0.082
0.01
0.013448
0.084
0.000634
2013
0.0694
0.186
-0.048
-0.12
-0.00893
0.060
0.02004
2014
0.06
1.162
0.02
-0.04
0.02324
0.083
0.012839
2015
0.0707
0.792
0.082
0.01
0.064944
0.136
0.021533
2013
0.0694
0.945
-0.048
-0.12
-0.04536
0.024
0.024954
2014
0.06
0.627
0.02
-0.04
0.01254
0.073
0.013415
2015
0.0707
0.168
0.082
0.01
0.013776
0.084
0.016405
2013
0.0694
0.211
-0.048
-0.12
-0.01013
0.059
0.017341
2014
0.06
0.58
0.02
-0.04
0.0116
0.072
0.006128
2015
0.0707
0.185
0.082
0.01
0.01517
0.086
0.006956
2013
0.0694
0.723
-0.048
-0.12
-0.0347
0.035
0.004271
2014
0.06
0.982
0.02
-0.04
0.01964
0.080
0.027405
2015
0.0707
0.793
0.082
0.01
0.065026
0.136
0.036416
2013
0.0694
1.528
-0.048
-0.12
-0.07334
-0.004
0.031043
2014
0.06
1.358
0.02
-0.04
0.02716
0.087
0.004626
2015
0.0707
1.553
0.082
0.01
0.127346
0.198
0.003473
2013
0.0694
0.1663
-0.048
-0.12
-0.00798
0.061
0.002388
2014
0.06
1.359
0.02
-0.04
0.02718
0.087
0.009971
2015
0.0707
0.885
0.082
0.01
0.07257
0.143
0.018901
2013
0.0694
1.269
-0.048
-0.12
-0.06091
0.008
0.026302
2014
0.06
0.797
0.02
-0.04
0.01594
0.076
0.020218
2015
0.0707
0.494
0.082
0.01
0.040508
0.111
0.028665
2013
0.0694
1.035
-0.048
-0.12
-0.04968
0.020
0.053479
2014
0.06
1.294
0.02
-0.04
0.02588
0.086
0.009194
2015
0.0707
0.859
0.082
0.01
0.070438
0.141
0.020305
2013
0.0694
1.224
-0.048
-0.12
-0.05875
0.011
0.008898
2014
0.06
0.253
0.02
-0.04
0.00506
0.065
0.090163
2015
0.0707
-0.235
0.082
0.01
-0.01927
0.051
0.098499
Universitas Sumatera Utara
97
Lanjutan Lampiran 2
PICO
PRAS
PYFA
RICY
SCCO
SMCB
SMGR
SMSM
STTP
TCID
TRIS
TRST
TSPC
2013
0.0707
0.408
0.082
0.01
0.033456
0.104
0.042083
2014
0.0694
0.234
-0.048
-0.12
-0.01123
0.058
0.039571
2015
0.06
0.817
0.02
-0.04
0.01634
0.076
0.039586
2013
0.0707
0.191
0.082
0.01
0.015662
0.086
0.078625
2014
0.0694
0.156
-0.048
-0.12
-0.00749
0.062
0.095122
2015
0.06
0.429
0.02
-0.04
0.00858
0.069
0.060235
2013
0.0707
0.294
0.082
0.01
0.024108
0.095
0.061331
2014
0.0694
0.105
-0.048
-0.12
-0.00504
0.064
0.066772
2015
0.06
0.297
0.02
-0.04
0.00594
0.066
0.015898
2013
0.0707
-0.057
0.082
0.01
-0.00467
0.066
0.06241
2014
0.0694
0.324
-0.048
-0.12
-0.01555
0.054
0.050566
2015
0.06
0.797
0.02
-0.04
0.01594
0.076
0.032325
2013
0.0707
1.322
0.082
0.01
0.108404
0.179
0.039645
2014
0.0694
0.836
-0.048
-0.12
-0.04013
0.029
0.048234
2015
0.06
1.439
0.02
-0.04
0.02878
0.089
0.037843
2013
0.0707
1.555
0.082
0.01
0.12751
0.198
0.04112
2014
0.0694
1.46
-0.048
-0.12
-0.07008
-0.001
0.03454
2015
0.06
0.348
0.02
-0.04
0.00696
0.067
0.043647
2013
0.0707
0.474
0.082
0.01
0.038868
0.110
0.047247
2014
0.0694
0.288
-0.048
-0.12
-0.01382
0.056
0.032596
2015
0.06
0.109
0.02
-0.04
0.00218
0.062
0.049531
2013
0.0707
0.506
0.082
0.01
0.041492
0.112
0.066884
2014
0.0694
0.021
-0.048
-0.12
-0.00101
0.068
0.075995
2015
0.06
0.194
0.02
-0.04
0.00388
0.064
-
2013
0.0707
0.461
0.082
0.01
0.037802
0.109
-
2014
0.0694
-0.102
-0.048
-0.12
0.004896
0.074
0.001279
2015
0.06
0.303
0.02
-0.04
0.00606
0.066
0.025082
2013
0.0707
0.211
0.082
0.01
0.017302
0.088
0.029147
2014
0.0694
0.152
-0.048
-0.12
-0.0073
0.062
0.050712
2015
0.06
0.511
0.02
-0.04
0.01022
0.070
0.015809
2013
0.0707
0.005
0.082
0.01
0.00041
0.071
0.028587
2014
0.0694
0.339
-0.048
-0.12
-0.01627
0.053
0.02695
2015
0.06
0.579
0.02
-0.04
0.01158
0.072
0.004723
2013
0.0707
0.508
0.082
0.01
0.041656
0.112
0.006629
2014
0.0694
0.397
-0.048
-0.12
-0.01906
0.050
0.00298
2015
0.06
0.18
0.02
-0.04
0.0036
0.064
0.100547
2013
0.0707
0.795
0.082
0.01
0.06519
0.136
0.120887
2014
0.0694
0.174
-0.048
-0.12
-0.00835
0.061
0.141474
2015
0.06
1.277
0.02
-0.04
0.02554
0.086
0.002211
Universitas Sumatera Utara
98
Lanjutan Lampiran 2
UNIT
UNVR
WIIM
2013
0.06
1.114
0.02
-0.04
0.02228
0.082
0.032038
2014
0.0707
0.842
0.082
0.01
0.069044
0.140
0.042191
2015
0.0694
0.516
-0.048
-0.12
-0.02477
0.045
0.046869
2013
0.06
1.376
0.02
-0.04
0.02752
0.088
0.06186
2014
0.0707
0.687
0.082
0.01
0.056334
0.127
0.040801
2015
0.0694
0.334
-0.048
-0.12
-0.01603
0.053
0.037432
2013
0.06
0.945
0.02
-0.04
0.0189
0.079
0.048779
2014
0.0707
0.621
0.082
0.01
0.050922
0.122
0.043512
2015
0.0694
0.649
-0.048
-0.12
-0.03115
0.038
0.041048
Universitas Sumatera Utara
LAMPIRAN 3
Data Laba Bersih dan Jumlah Saham Beredar
2013
55,656,000,000
Jumlah Saham
Beredar (lembar)
589,896,800
2014
31,021,000,000
589,896,800
Laba Bersih (rupiah)
ADES
AISA
AKPI
ALDO
AMFG
APLI
ASII
AUTO
BTON
BUDI
CPIN
DPNS
2015
32,839,000,000
589,896,800
2013
346,728,000,000
2,926,000,000
2014
378,134,000,000
3,218,600,000
2015
373,750,000,000
3,218,600,000
2013
34,620,336,000
680,000,000
2014
34,690,704,000
680,000,000
2015
27,644,714,000
680,000,000
2013
22,589,101,552
550,000,000
2014
21,061,034,612
550,000,000
2015
24,079,122,338
550,000,000
2013
338,358,000,000
434,000,000
2014
458,635,000,000
434,000,000
2015
341,346,000,000
434,000,000
2013
1,881,586,263
1,500,000,000
2014
9,691,077,438
1,500,000,000
2015
1,854,274,736
1,500,000,000
2013
22,297,000,000,000
40,483,553,140
2014
22,131,000,000,000
40,483,553,140
2015
15,613,000,000,000
40,483,553,140
2013
1,058,015,000,000
4,819,733,000
2014
954,086,000,000
4,819,733,000
2015
322,701,000,000
4,819,733,000
2013
25,882,922,986
180,000,000
2014
7,630,330,090
180,000,000
2015
6,323,778,025
180,000,000
2013
42,886,000,000
4,098,997,362
2014
28,499,000,000
4,098,997,362
2015
21,072,000,000
4,498,997,362
2013
2,528,690,000,000
16,398,000,000
2014
1,746,644,000,000
16,398,000,000
2015
1,832,598,000,000
16,398,000,000
2013
66,813,230,321
331,129,952
2014
14,519,866,284
331,129,952
99
Universitas Sumatera Utara
100
Lanjutan Lampiran 3
DVLA
EKAD
GGRM
HMSP
ICBP
IGAR
INCI
INDF
INTP
KAEF
KBLI
KLBF
PICO
2015
9,859,176,172
331,129,952
2013
125,796,473,000
1,120,000,000
2014
80,929,476,000
1,120,000,000
2015
107,894,430,000
1,120,000,000
2013
39,450,652,821
698,775,000
2014
40,756,078,282
698,775,000
2015
47,040,256,456
698,775,000
2013
4,383,932,000,000
1,924,088,000
2014
5,395,293,000,000
1,924,088,000
2015
6,452,834,000,000
1,924,088,000
2013
10,818,486,000,000
4,383,000,000
2014
10,181,083,000,000
4,383,000,000
2015
10,363,308,000,000
4,652,723,076
2013
2,235,040,000,000
5,830,954,000
2014
2,531,681,000,000
5,830,954,000
2015
2,923,148,000,000
5,830,954,000
2013
35,030,416,158
972,204,500
2014
54,898,874,758
972,204,500
2015
51,416,184,307
972,204,500
2013
10,331,808,096
181,035,556
2014
11,028,221,012
181,035,556
2015
16,960,660,023
181,035,556
2013
3,416,635,000,000
8,780,426,500
2014
5,146,323,000,000
8,780,426,500
2015
3,709,501,000,000
8,780,426,500
2013
5,012,294,000,000
3,681,231,699
2014
5,274,009,000,000
3,681,231,699
2015
4,356,661,000,000
3,681,231,699
2013
215,642,329,977
5,554,000,000
2014
236,531,070,864
5,554,000,000
2015
252,972,506,074
5,554,000,000
2013
73,530,280,777
4,007,235,107
2014
70,080,135,740
4,007,235,107
2015
115,371,098,970
4,007,235,107
2013
1,970,452,449,686
46,875,122,110
2014
2,121,090,581,630
46,875,122,110
2015
2,057,694,281,873
46,875,122,110
2013
15,439,372,429
568,375,000
2014
16,153,616,369
568,375,000
Universitas Sumatera Utara
101
Lanjutan Lampiran 3
PRAS
PYFA
RICY
SCCO
SMCB
SMGR
SMSM
STTP
TCID
TRIS
TRST
TSPC
UNIT
2015
14,975,406,018
568,375,000
2013
13,196,739,424
701,043,478
2014
11,340,527,608
701,043,478
2015
6,437,333,237
701,043,478
2013
6,195,800,338
535,080,000
2014
2,657,665,405
535,080,000
2015
3,087,104,465
535,080,000
2013
8,720,546,989
641,717,510
2014
15,111,531,641
641,717,510
2015
13,465,713,464
641,717,510
2013
104,962,314,423
205,583,400
2014
137,618,900,727
205,583,400
2015
159,119,646,125
205,583,400
2013
952,305,000,000
7,662,900,000
2014
668,860,000,000
7,662,900,000
2015
199,488,000,000
7,662,900,000
2013
5,354,298,521,000
5,931,520,000
2014
5,573,577,279,000
5,931,520,000
2015
4,525,441,038,000
5,931,520,000
2013
350,777,803,941
1,439,668,860
2014
421,467,000,000
1,439,668,860
2015
461,307,000,000
1,439,668,860
2013
114,437,068,803
1,310,000,000
2014
123,465,403,948
1,310,000,000
2015
185,705,201,171
1,310,000,000
2013
160,148,465,833
201,066,667
2014
174,314,394,101
201,066,667
2015
544,474,278,014
201,066,667
2013
48,195,237,468
1,002,598,000
2014
35,944,155,042
1,043,763,025
2015
37,448,445,764
1,045,446,325
2013
32,965,552,359
2,808,000,000
2014
30,084,477,143
2,808,000,000
2015
25,314,103,403
2,808,000,000
2013
638,535,108,795
4,500,000,000
2014
584,293,062,124
4,500,000,000
2015
529,218,651,807
4,500,000,000
2013
831,855,726
75,422,200
2014
396,296,296
75,422,200
Universitas Sumatera Utara
102
Lanjutan Lampiran 3
UNVR
WIIM
2015
385,953,128
75,422,200
2013
5,352,625,000,000
7,630,000,000
2014
5,738,523,000,000
7,630,000,000
2015
5,851,805,000,000
7,630,000,000
2013
132,322,207,861
2,099,873,760
2014
112,304,822,060
2,099,873,760
2015
131,081,111,587
2,099,873,760
Universitas Sumatera Utara
LAMPIRAN 1
Hasil Perhitungan Rasio-Rasio Keuangan dan Harga Saham
Perusahaan Sektor Manufaktur Tahun 2013-2015
ADES
AISA
AKPI
ALDO
AMFG
APLI
ASII
AUTO
BTON
BUDI
CPIN
2013
Harga Saham
(rupiah)
2,000
2014
1,375
6.14
2015
1,015
5.03
2013
1,430
6.91
2014
2,095
5.13
2015
1,210
4.12
2013
810
1.66
2014
830
1.56
2015
875
0.96
2013
660
7.49
2014
735
5.90
2015
735
6.58
2013
7,000
9.56
2014
8,050
11.70
2015
6,650
7.99
2013
65
0.62
2014
81
3.52
2015
65
0.60
2013
6,800
10.42
2014
7,525
9.37
2015
6,000
6.36
2013
3,650
8.39
2014
4,200
6.65
2015
1,600
2.25
2013
550
14.69
2014
540
4.38
2015
435
3.45
2013
109
1.80
2014
107
1.15
ROA (%)
EPS (rupiah)
DER (%)
12.62
94.35
52.59
55.67
118.50
117.48
116.12
50.91
51.02
40.65
41.07
38.29
43.78
779.63
1056.76
786.51
1.25
6.46
1.24
550.77
546.67
385.66
219.52
197.95
66.95
143.79
42.39
35.13
10.46
6.95
4.68
154.21
106.52
111.76
0.67
0.71
0.99
1.13
1.05
1.28
1.03
1.15
1.60
1.16
1.24
1.14
0.28
0.23
0.26
0.39
0.21
0.39
1.02
0.96
0.94
0.32
0.42
0.41
0.27
0.19
0.23
1.69
1.71
1.95
0.58
0.91
0.97
2015
63
0.65
2013
3,375
16.08
2014
3,780
8.37
2015
2,600
7.42
EVA (rupiah)
21,679,360,000
(3,137,030,000)
13,781,940,000
213,513,660,000
15,066,740,000
276,064,280,000
(29,555,050,830)
(21,521,293,550)
(40,447,838,530)
19,195,715,782
9,712,403,158
19,414,394,975
182,470,910,000
162,002,860,000
221,161,070,000
(11,749,510,818)
(7,423,036,145)
(3,440,483,020)
5,990,520,000,000
(5,105,190,000,000)
12,774,580,000,000
(84,577,480,000)
(615,668,030,000)
(136,445,100,000)
15,581,362,612
(4,554,430,409)
(2,574,142,358)
2,491,530,000
(64,982,810,000)
(34,061,190,000)
2,468,840,010,000
1,718,354,790,000
2,807,136,420,000
91
Universitas Sumatera Utara
92
Lanjutan Lampiran 1
DPNS
DVLA
EKAD
GGRM
HMSP
ICBP
IGAR
INCI
INDF
INTP
KAEF
KBLI
KLBF
2013
470
26.06
2014
353
5.40
2015
387
3.59
2013
2,200
10.57
2014
1,690
6.55
2015
1,300
7.84
2013
390
11.48
2014
515
9.91
2015
400
12.07
2013
42,000
8.63
2014
60,700
9.27
2015
55,000
10.16
2013
58,786
39.48
2014
67,674
35.87
2015
94,000
27.26
2013
10,200
10.51
2014
13,100
10.16
2015
13,475
11.01
2013
295
11.13
2014
315
15.69
2015
224
13.39
2013
240
7.59
2014
238
7.45
2015
305
10.00
2013
6,600
4.38
2014
6,750
5.99
2015
5,175
4.04
2013
20,000
18.84
2014
25,000
18.26
2015
22,325
15.76
2013
590
8.72
2014
1,465
7.97
2015
870
7.82
2013
142
5.50
2014
139
5.24
2015
119
7.43
2013
1,250
17.41
2014
1,830
17.07
2015
1,320
15.02
201.77
43.85
29.77
112.32
72.26
96.33
56.46
58.33
67.32
2278.45
2804.08
3353.71
2468.28
2322.86
2227.36
383.31
434.18
501.32
36.03
56.47
52.89
57.07
60.92
93.69
389.12
586.11
422.47
1361.58
1432.68
1183.48
38.83
42.59
45.55
18.35
17.49
28.79
42.04
45.25
43.90
0.15
0.14
0.14
0.30
0.28
0.41
0.45
0.51
0.33
0.73
0.75
0.67
0.94
1.10
0.19
0.60
0.66
0.62
0.39
0.33
0.24
0.08
0.08
0.10
1.04
1.08
1.13
0.16
0.17
0.16
0.52
0.64
0.74
0.51
0.42
0.51
0.33
0.27
0.25
19,538,355,069
(4,792,712,579)
(6,828,860,655)
73,770,433,720
9,967,622,930
49,394,782,520
(683,435,537,744)
(884,910,760,036)
(792,748,396,850)
2,503,719,200,000
1,520,133,900,000
6,134,474,890,000
10,277,916,770,000
9,584,942,050,000
8,739,766,250,000
1,205,187,810,000
732,187,490,000
2,484,298,930,000
23,207,994,231
38,156,767,265
36,734,042,003
(2,647,164,340)
(5,481,056,696)
4,424,316,136
1,767,262,390,000
(87,516,870,000)
4,166,186,070,000
2,820,954,710,000
329,610,700,000
2,607,728,370,000
122,739,077,334
86,911,520,922
253,763,523,808
67,932,164,852
3,967,390,251
101,150,969,234
1,349,638,788,943
977,295,081,178
1,889,854,002,891
Universitas Sumatera Utara
93
Lanjutan Lampiran 1
PICO
PRAS
PYFA
RICY
SCCO
SMCB
SMGR
SMSM
STTP
TCID
TRIS
TRST
TSPC
2013
155
2.48
2014
160
2.58
2015
128
2.47
2013
185
1.66
2014
204
0.88
2015
125
0.42
2013
147
3.54
2014
135
1.54
2015
112
1.93
2013
173
0.79
2014
174
1.29
2015
159
1.12
2013
4,400
5.96
2014
3,950
8.31
2015
3,725
8.97
2013
2,275
6.39
2014
2,185
3.89
2015
995
1.15
2013
14,150
17.39
2014
16,200
16.24
2015
11,400
11.86
2013
3,450
20.62
2014
4,750
24.09
2015
4,760
20.78
2013
1,550
7.78
2014
2,880
7.26
2015
3,015
9.67
2013
11,900
10.92
2014
17,525
9.41
2015
16,500
26.15
2013
400
10.73
2014
356
6.86
2015
300
6.52
2013
250
1.01
2014
380
0.92
2015
310
0.75
2013
3,250
11.81
2014
2,865
10.45
2015
1,750
8.42
27.16
28.42
26.35
18.82
16.18
9.18
11.58
4.97
5.77
13.59
23.55
20.98
510.56
669.41
773.99
124.27
87.29
26.03
902.69
939.65
762.95
243.65
292.75
320.43
87.36
94.25
141.76
796.49
866.95
2707.93
48.07
34.44
35.82
11.74
10.71
9.01
141.90
129.84
117.60
1.89
1.71
1.45
0.96
0.88
1.13
0.86
0.79
0.58
1.91
1.95
1.99
1.49
1.03
0.92
0.70
0.96
1.05
0.41
0.37
0.39
0.69
0.53
0.54
1.12
1.08
0.90
0.24
0.44
0.21
0.59
0.69
0.74
0.91
0.85
0.72
0.40
0.35
0.45
5,636,212,297
3,681,092,738
(3,827,171,994)
(6,219,149,315)
(41,340,369,958)
(14,940,817,647)
(758,797,723)
(5,461,006,624)
(2,131,079,169)
19,623,167,375
(19,760,989,086)
8,362,318,738
75,453,937,841
105,558,443,142
109,480,221,481
700,394,650,000
(516,011,550,000)
(181,024,350,000)
3,533,278,427,910
998,692,561,180
4,340,318,042,340
303,671,050,000
322,105,000,000
397,106,400,000
85,934,335,576
51,281,750,848
130,379,219,657
104,734,769,918
75,236,258,853
98,888,753,685
32,056,355,357
12,323,698,646
21,273,328,796
(69,125,748,740)
(74,987,949,256)
(65,109,840,925)
371,142,394,001
176,240,071,357
360,503,080,389
Universitas Sumatera Utara
94
Lanjutan Lampiran 1
UNIT
UNVR
WIIM
2013
250
0.18
2014
318
0.09
2015
260
0.08
2013
26,000
40.10
2014
32,300
40.18
2015
37,000
37.20
2013
670
10.77
2014
625
8.43
2015
430
9.76
11.03
5.25
5.12
701.52
752.10
766.95
63.01
53.48
62.42
0.90
0.82
0.90
2.14
2.11
2.26
0.57
0.56
0.42
(13,962,957,499)
(31,598,537,473)
(14,458,320,269)
5,203,160,080,000
5,468,457,960,000
5,865,899,520,000
75,511,424,159
11,767,775,421
96,760,539,344
Universitas Sumatera Utara
LAMPIRAN 2
Hasil Perhitungan krf, Beta saham, Return Pasar, Risk Premium, ke,
dan kd
ADES
AISA
AKPI
ALDO
AMFG
APLI
ASII
AUTO
BTON
BUDI
CPIN
Market
Return
(%)
Risk
Premium
Beta x RP
ke
kd
KRF
BETA
2013
0.06
1.376
0.02
-0.04
0.02752
0.088
0.06186
2014
0.0707
0.687
0.082
0.01
0.056334
0.127
0.040801
2015
0.0694
0.334
-0.048
-0.12
-0.01603
0.053
0.037432
2013
0.06
0.945
0.02
-0.04
0.0189
0.079
0.048779
2014
0.0707
0.621
0.082
0.01
0.050922
0.122
0.043512
2015
0.0694
0.649
-0.048
-0.12
-0.03115
0.038
0.041048
2013
0.06
0.036
0.02
-0.04
0.00072
0.061
0.038415
2014
0.0707
-0.029
0.082
0.01
-0.00238
0.068
0.040716
2015
0.0694
0.003
-0.048
-0.12
-0.00014
0.069
0.026243
2013
0.06
0.727
0.02
-0.04
0.01454
0.075
0.026585
2014
0.0707
0.608
0.082
0.01
0.049856
0.121
0.038896
2015
0.0694
0.369
-0.048
-0.12
-0.01771
0.052
0.050698
2013
0.06
0.247
0.02
-0.04
0.00494
0.065
-
2014
0.0707
0.383
0.082
0.01
0.031406
0.102
-
2015
0.0694
0.718
-0.048
-0.12
-0.03446
0.035
-
2013
0.06
0.422
0.02
-0.04
0.00844
0.068
0.011336
2014
0.0707
0.16
0.082
0.01
0.01312
0.084
0.007413
2015
0.0694
0.929
-0.048
-0.12
-0.04459
0.025
0.026565
2013
0.06
1.332
0.02
-0.04
0.02664
0.087
0.010287
2014
0.0707
1.499
0.082
0.01
0.122918
0.194
0.011884
2015
0.0694
1.585
-0.048
-0.12
-0.07608
-0.007
0.011522
2013
0.06
0.543
0.02
-0.04
0.01086
0.071
0.028528
2014
0.0707
0.513
0.082
0.01
0.042066
0.113
0.022944
2015
0.0694
0.744
-0.048
-0.12
-0.03571
0.034
0.041247
2013
0.06
0.249
0.02
-0.04
0.00498
0.065
-
2014
0.0707
0.179
0.082
0.01
0.014678
0.085
-
2015
0.0694
0.131
-0.048
-0.12
-0.00629
0.063
-
2013
0.06
0.435
0.02
-0.04
0.0087
0.069
0.059087
2014
0.0707
0.332
0.082
0.01
0.027224
0.098
0.069613
2015
0.0694
0.348
-0.048
-0.12
-0.0167
0.053
0.050324
2013
0.06
1.834
0.02
-0.04
0.03668
0.097
0.018635
2014
0.0707
1.353
0.082
0.01
0.110946
0.182
0.023672
2015
0.0694
2.263
-0.048
-0.12
-0.10862
-0.039
0.045351
95
Universitas Sumatera Utara
96
Lanjutan Lampiran 2
DPNS
DVLA
EKAD
GGRM
HMSP
ICBP
IGAR
INCI
INDF
INTP
KAEF
KBLI
KLBF
2013
0.0694
0.005
-0.048
-0.12
-0.00024
0.069
-
2014
0.06
0.219
0.02
-0.04
0.00438
0.064
-
2015
0.0707
0.151
0.082
0.01
0.012382
0.083
-
2013
0.0694
0.076
-0.048
-0.12
-0.00365
0.066
-
2014
0.06
0.624
0.02
-0.04
0.01248
0.072
0.035128
2015
0.0707
0.325
0.082
0.01
0.02665
0.097
0.0335
2013
0.0694
-0.056
-0.048
-0.12
0.002688
0.072
0.050825
2014
0.06
0.986
0.02
-0.04
0.01972
0.080
0.035381
2015
0.0707
0.787
0.082
0.01
0.064534
0.135
0.05489
2013
0.0694
1.212
-0.048
-0.12
-0.05818
0.011
0.056068
2014
0.06
0.449
0.02
-0.04
0.00898
0.069
0.00186
2015
0.0707
0.164
0.082
0.01
0.013448
0.084
0.000634
2013
0.0694
0.186
-0.048
-0.12
-0.00893
0.060
0.02004
2014
0.06
1.162
0.02
-0.04
0.02324
0.083
0.012839
2015
0.0707
0.792
0.082
0.01
0.064944
0.136
0.021533
2013
0.0694
0.945
-0.048
-0.12
-0.04536
0.024
0.024954
2014
0.06
0.627
0.02
-0.04
0.01254
0.073
0.013415
2015
0.0707
0.168
0.082
0.01
0.013776
0.084
0.016405
2013
0.0694
0.211
-0.048
-0.12
-0.01013
0.059
0.017341
2014
0.06
0.58
0.02
-0.04
0.0116
0.072
0.006128
2015
0.0707
0.185
0.082
0.01
0.01517
0.086
0.006956
2013
0.0694
0.723
-0.048
-0.12
-0.0347
0.035
0.004271
2014
0.06
0.982
0.02
-0.04
0.01964
0.080
0.027405
2015
0.0707
0.793
0.082
0.01
0.065026
0.136
0.036416
2013
0.0694
1.528
-0.048
-0.12
-0.07334
-0.004
0.031043
2014
0.06
1.358
0.02
-0.04
0.02716
0.087
0.004626
2015
0.0707
1.553
0.082
0.01
0.127346
0.198
0.003473
2013
0.0694
0.1663
-0.048
-0.12
-0.00798
0.061
0.002388
2014
0.06
1.359
0.02
-0.04
0.02718
0.087
0.009971
2015
0.0707
0.885
0.082
0.01
0.07257
0.143
0.018901
2013
0.0694
1.269
-0.048
-0.12
-0.06091
0.008
0.026302
2014
0.06
0.797
0.02
-0.04
0.01594
0.076
0.020218
2015
0.0707
0.494
0.082
0.01
0.040508
0.111
0.028665
2013
0.0694
1.035
-0.048
-0.12
-0.04968
0.020
0.053479
2014
0.06
1.294
0.02
-0.04
0.02588
0.086
0.009194
2015
0.0707
0.859
0.082
0.01
0.070438
0.141
0.020305
2013
0.0694
1.224
-0.048
-0.12
-0.05875
0.011
0.008898
2014
0.06
0.253
0.02
-0.04
0.00506
0.065
0.090163
2015
0.0707
-0.235
0.082
0.01
-0.01927
0.051
0.098499
Universitas Sumatera Utara
97
Lanjutan Lampiran 2
PICO
PRAS
PYFA
RICY
SCCO
SMCB
SMGR
SMSM
STTP
TCID
TRIS
TRST
TSPC
2013
0.0707
0.408
0.082
0.01
0.033456
0.104
0.042083
2014
0.0694
0.234
-0.048
-0.12
-0.01123
0.058
0.039571
2015
0.06
0.817
0.02
-0.04
0.01634
0.076
0.039586
2013
0.0707
0.191
0.082
0.01
0.015662
0.086
0.078625
2014
0.0694
0.156
-0.048
-0.12
-0.00749
0.062
0.095122
2015
0.06
0.429
0.02
-0.04
0.00858
0.069
0.060235
2013
0.0707
0.294
0.082
0.01
0.024108
0.095
0.061331
2014
0.0694
0.105
-0.048
-0.12
-0.00504
0.064
0.066772
2015
0.06
0.297
0.02
-0.04
0.00594
0.066
0.015898
2013
0.0707
-0.057
0.082
0.01
-0.00467
0.066
0.06241
2014
0.0694
0.324
-0.048
-0.12
-0.01555
0.054
0.050566
2015
0.06
0.797
0.02
-0.04
0.01594
0.076
0.032325
2013
0.0707
1.322
0.082
0.01
0.108404
0.179
0.039645
2014
0.0694
0.836
-0.048
-0.12
-0.04013
0.029
0.048234
2015
0.06
1.439
0.02
-0.04
0.02878
0.089
0.037843
2013
0.0707
1.555
0.082
0.01
0.12751
0.198
0.04112
2014
0.0694
1.46
-0.048
-0.12
-0.07008
-0.001
0.03454
2015
0.06
0.348
0.02
-0.04
0.00696
0.067
0.043647
2013
0.0707
0.474
0.082
0.01
0.038868
0.110
0.047247
2014
0.0694
0.288
-0.048
-0.12
-0.01382
0.056
0.032596
2015
0.06
0.109
0.02
-0.04
0.00218
0.062
0.049531
2013
0.0707
0.506
0.082
0.01
0.041492
0.112
0.066884
2014
0.0694
0.021
-0.048
-0.12
-0.00101
0.068
0.075995
2015
0.06
0.194
0.02
-0.04
0.00388
0.064
-
2013
0.0707
0.461
0.082
0.01
0.037802
0.109
-
2014
0.0694
-0.102
-0.048
-0.12
0.004896
0.074
0.001279
2015
0.06
0.303
0.02
-0.04
0.00606
0.066
0.025082
2013
0.0707
0.211
0.082
0.01
0.017302
0.088
0.029147
2014
0.0694
0.152
-0.048
-0.12
-0.0073
0.062
0.050712
2015
0.06
0.511
0.02
-0.04
0.01022
0.070
0.015809
2013
0.0707
0.005
0.082
0.01
0.00041
0.071
0.028587
2014
0.0694
0.339
-0.048
-0.12
-0.01627
0.053
0.02695
2015
0.06
0.579
0.02
-0.04
0.01158
0.072
0.004723
2013
0.0707
0.508
0.082
0.01
0.041656
0.112
0.006629
2014
0.0694
0.397
-0.048
-0.12
-0.01906
0.050
0.00298
2015
0.06
0.18
0.02
-0.04
0.0036
0.064
0.100547
2013
0.0707
0.795
0.082
0.01
0.06519
0.136
0.120887
2014
0.0694
0.174
-0.048
-0.12
-0.00835
0.061
0.141474
2015
0.06
1.277
0.02
-0.04
0.02554
0.086
0.002211
Universitas Sumatera Utara
98
Lanjutan Lampiran 2
UNIT
UNVR
WIIM
2013
0.06
1.114
0.02
-0.04
0.02228
0.082
0.032038
2014
0.0707
0.842
0.082
0.01
0.069044
0.140
0.042191
2015
0.0694
0.516
-0.048
-0.12
-0.02477
0.045
0.046869
2013
0.06
1.376
0.02
-0.04
0.02752
0.088
0.06186
2014
0.0707
0.687
0.082
0.01
0.056334
0.127
0.040801
2015
0.0694
0.334
-0.048
-0.12
-0.01603
0.053
0.037432
2013
0.06
0.945
0.02
-0.04
0.0189
0.079
0.048779
2014
0.0707
0.621
0.082
0.01
0.050922
0.122
0.043512
2015
0.0694
0.649
-0.048
-0.12
-0.03115
0.038
0.041048
Universitas Sumatera Utara
LAMPIRAN 3
Data Laba Bersih dan Jumlah Saham Beredar
2013
55,656,000,000
Jumlah Saham
Beredar (lembar)
589,896,800
2014
31,021,000,000
589,896,800
Laba Bersih (rupiah)
ADES
AISA
AKPI
ALDO
AMFG
APLI
ASII
AUTO
BTON
BUDI
CPIN
DPNS
2015
32,839,000,000
589,896,800
2013
346,728,000,000
2,926,000,000
2014
378,134,000,000
3,218,600,000
2015
373,750,000,000
3,218,600,000
2013
34,620,336,000
680,000,000
2014
34,690,704,000
680,000,000
2015
27,644,714,000
680,000,000
2013
22,589,101,552
550,000,000
2014
21,061,034,612
550,000,000
2015
24,079,122,338
550,000,000
2013
338,358,000,000
434,000,000
2014
458,635,000,000
434,000,000
2015
341,346,000,000
434,000,000
2013
1,881,586,263
1,500,000,000
2014
9,691,077,438
1,500,000,000
2015
1,854,274,736
1,500,000,000
2013
22,297,000,000,000
40,483,553,140
2014
22,131,000,000,000
40,483,553,140
2015
15,613,000,000,000
40,483,553,140
2013
1,058,015,000,000
4,819,733,000
2014
954,086,000,000
4,819,733,000
2015
322,701,000,000
4,819,733,000
2013
25,882,922,986
180,000,000
2014
7,630,330,090
180,000,000
2015
6,323,778,025
180,000,000
2013
42,886,000,000
4,098,997,362
2014
28,499,000,000
4,098,997,362
2015
21,072,000,000
4,498,997,362
2013
2,528,690,000,000
16,398,000,000
2014
1,746,644,000,000
16,398,000,000
2015
1,832,598,000,000
16,398,000,000
2013
66,813,230,321
331,129,952
2014
14,519,866,284
331,129,952
99
Universitas Sumatera Utara
100
Lanjutan Lampiran 3
DVLA
EKAD
GGRM
HMSP
ICBP
IGAR
INCI
INDF
INTP
KAEF
KBLI
KLBF
PICO
2015
9,859,176,172
331,129,952
2013
125,796,473,000
1,120,000,000
2014
80,929,476,000
1,120,000,000
2015
107,894,430,000
1,120,000,000
2013
39,450,652,821
698,775,000
2014
40,756,078,282
698,775,000
2015
47,040,256,456
698,775,000
2013
4,383,932,000,000
1,924,088,000
2014
5,395,293,000,000
1,924,088,000
2015
6,452,834,000,000
1,924,088,000
2013
10,818,486,000,000
4,383,000,000
2014
10,181,083,000,000
4,383,000,000
2015
10,363,308,000,000
4,652,723,076
2013
2,235,040,000,000
5,830,954,000
2014
2,531,681,000,000
5,830,954,000
2015
2,923,148,000,000
5,830,954,000
2013
35,030,416,158
972,204,500
2014
54,898,874,758
972,204,500
2015
51,416,184,307
972,204,500
2013
10,331,808,096
181,035,556
2014
11,028,221,012
181,035,556
2015
16,960,660,023
181,035,556
2013
3,416,635,000,000
8,780,426,500
2014
5,146,323,000,000
8,780,426,500
2015
3,709,501,000,000
8,780,426,500
2013
5,012,294,000,000
3,681,231,699
2014
5,274,009,000,000
3,681,231,699
2015
4,356,661,000,000
3,681,231,699
2013
215,642,329,977
5,554,000,000
2014
236,531,070,864
5,554,000,000
2015
252,972,506,074
5,554,000,000
2013
73,530,280,777
4,007,235,107
2014
70,080,135,740
4,007,235,107
2015
115,371,098,970
4,007,235,107
2013
1,970,452,449,686
46,875,122,110
2014
2,121,090,581,630
46,875,122,110
2015
2,057,694,281,873
46,875,122,110
2013
15,439,372,429
568,375,000
2014
16,153,616,369
568,375,000
Universitas Sumatera Utara
101
Lanjutan Lampiran 3
PRAS
PYFA
RICY
SCCO
SMCB
SMGR
SMSM
STTP
TCID
TRIS
TRST
TSPC
UNIT
2015
14,975,406,018
568,375,000
2013
13,196,739,424
701,043,478
2014
11,340,527,608
701,043,478
2015
6,437,333,237
701,043,478
2013
6,195,800,338
535,080,000
2014
2,657,665,405
535,080,000
2015
3,087,104,465
535,080,000
2013
8,720,546,989
641,717,510
2014
15,111,531,641
641,717,510
2015
13,465,713,464
641,717,510
2013
104,962,314,423
205,583,400
2014
137,618,900,727
205,583,400
2015
159,119,646,125
205,583,400
2013
952,305,000,000
7,662,900,000
2014
668,860,000,000
7,662,900,000
2015
199,488,000,000
7,662,900,000
2013
5,354,298,521,000
5,931,520,000
2014
5,573,577,279,000
5,931,520,000
2015
4,525,441,038,000
5,931,520,000
2013
350,777,803,941
1,439,668,860
2014
421,467,000,000
1,439,668,860
2015
461,307,000,000
1,439,668,860
2013
114,437,068,803
1,310,000,000
2014
123,465,403,948
1,310,000,000
2015
185,705,201,171
1,310,000,000
2013
160,148,465,833
201,066,667
2014
174,314,394,101
201,066,667
2015
544,474,278,014
201,066,667
2013
48,195,237,468
1,002,598,000
2014
35,944,155,042
1,043,763,025
2015
37,448,445,764
1,045,446,325
2013
32,965,552,359
2,808,000,000
2014
30,084,477,143
2,808,000,000
2015
25,314,103,403
2,808,000,000
2013
638,535,108,795
4,500,000,000
2014
584,293,062,124
4,500,000,000
2015
529,218,651,807
4,500,000,000
2013
831,855,726
75,422,200
2014
396,296,296
75,422,200
Universitas Sumatera Utara
102
Lanjutan Lampiran 3
UNVR
WIIM
2015
385,953,128
75,422,200
2013
5,352,625,000,000
7,630,000,000
2014
5,738,523,000,000
7,630,000,000
2015
5,851,805,000,000
7,630,000,000
2013
132,322,207,861
2,099,873,760
2014
112,304,822,060
2,099,873,760
2015
131,081,111,587
2,099,873,760
Universitas Sumatera Utara