Lampiran ii Perhitungan Variabel Sebelum Transformasi
LAMPIRAN Lampiran i Daftar Sampel Perusahaan
10 Charoen Pokphand Indonesia Tbk Sampel 10
17 Holcim Indonesia Tbk Sampel 17
16 Hanjaya Mandala Sampoerna Tbk Sampel 16
15 Gudang Garam Tbk Sampel 15
14 Gajah Tunggal Tbk Sampel 14
13 Ekadharma International Tbk Sampel 13
12 Delta Djakarta Tbk Sampel 12
11 Darya Varia Laboratoria Tbk Sampel 11
9 Champion Pasifik Indonesia Tbk Sampel 9
No. Nama Perusahaan Sampel
8 Betonjaya Manunggal Tbk Sampel 8
7 Astra Otoparts Tbk Sampel 7
6 Astra International Tbk Sampel 6
5 Asiaplast Industries Tbk Sampel 5
4 Asahimas Flat Glass Tbk Sampel 4
3 Argha Karya Prima Industries Tbk Sampel 3
2 Aluminindo Light Metal Industry Tbk Sampel 2
1 Arwana Citramulia Tbk Sampel 1
18 Indo Acidatama Tbk Sampel 18 No. Nama Perusahaan Sampel 32 Nippon Indosari Corporindo Tbk.
Sampel 32
33 Nipress Tbk Sampel 33
34 Pelangi Indah Canindo Tbk Sampel 34
35 Pyridam Farma Tbk Sampel 35
36 Selamat Sempurna Tbk Sampel 36
37 Sepatu Bata Tbk Sampel 37
38 Siantar TOP Tbk Sampel 38
39 Supreme Cable Manufacturing & Commerce Tbk Sampel 39
40 Surya TOTO Indonesia Tbk Sampel 40
41 Tempo Scan Pacific Tbk Sampel 41
42 Trias Sentosa Tbk Sampel 42
43 Ultra Jaya Milk Tbk Sampel 43
44 Unilever Indonesia Tbk Sampel 44
45 Voksel Electric Tbk Sampel 45
Lampiran ii Perhitungan Variabel Sebelum Transformasi No Nama Perusahaan 2013
CR CAR DER TATO TITO ROE GPM LABA
1.81
1.75
6.99 72.59 109.19
1.47
14.90
19.61
7.75
17 Hanjaya Mandala Sampoerna Tbk
5.42 93.60 273.77
16 Gudang Garam Tbk
3.17
76.43
26.75
8.78
18 Holcim Indonesia Tbk
0.64
1.72
2.10 18.40 (89.37)
69.78
10.00 44.55 121.85
1.52
39.98
69.81
26.74
14 Ekadharma International Tbk
2.33
2.76
5.54
16.60
27.79
8.99
15 Gajah Tunggal Tbk
2.31 67.42 168.17
80.47
11.51
65.03
4.71
3.59
5.32
8.90 24.82 (28.51)
22 Indospring Tbk
3.86 114.17
25.31
77.51
8.42
1.67 70.19 103.51
19.11
9.66
23 JAPFA Comfeed Indonesia Tbk
2.06 40.03 181.98 143.54
3.76
12.11 16.90 (40.38)
73.93
21 Indofood Sukses Makmur Tbk
10.71
1.59
10.86 34.64 (29.50)
19 Indo Acidatama Tbk
3.28
9.57
33.85
93.23
5.09 21.99 (5.67)
5.23
20 Indocement Tunggal Prakarsa Tbk
6.15 459.66
15.80
70.25
6.81
21.81
46.30
27.53 28.15 100.00
13 Delta Djakarta Tbk
21.22 66.58 113.93
90.88
30.93
35.43
49.79
5 Asahimas Flat Glass Tbk
4.18 181.79
28.21
3.61
10.31 47.72 124.88
12.26 22.63 (2.38)
6 Asiaplast Industries Tbk
1.84
56.38
39.44
92.74
16.30
1.30
0.86 16.18 (55.25)
6.04
2.61
21.02 56.03 (33.25)
2 Alumindo Light Metal Industry Tbk
1.06 1.52 318.67 104.33
2.69
3.97
87.24
4 Arwana Citramulia Tbk
3 Argha Karya Prima Industries Tbk
1.36 12.18 102.52
79.80
4.99
3.36
12.60
11.26
7.03
7 Astra International Tbk
1 Akasha Wira International Tbk
49.28 58.00 163.23
3.39
21.37 37.75 198.12
5.47
8.36 14.11 (27.97)
11 Charoen Pokphand Indonesia Tbk
3.79
5.07
4.53
25.41 20.07 (5.68)
12 Darya Varia Laboratoria Tbk
4.24 146.98
30.10
92.57
2.13
10 Champion Pasifik Indonesia Tbk
13.25
1.24 26.09 101.52
32.00
90.60
10.99
21.00 18.21 (1.96)
8 Astra Otoparts Tbk
1.89
55.37
84.82
18.64
5.60
11.07 16.00 (6.86)
9 Betonjaya Manunggal Tbk
3.63 188.81
26.88
64.47
6.13
13.75 59.97 (15.52)
No Nama Perusahaan 2013
CR CAR DER TATO TITO ROE GPM LABA
2.84
11.18 40.22 (36.01)
68.61
50.85
2.19
40 Surya Toto Indonesia Tbk
1.39 28.21 149.01 212.88 11.62 14.83 7.27 (38.16)
39 Supreme Cable Manufacturing & Commerce Tbk
53.35
18.29
16.49
4.85
1.14 1.73 111.78 115.30
38 Siantar TOP Tbk
1.92
3.40
1.28 71.52 132.58
1.69
37 Sepatu Bata Tbk
32.83
26.87
33.59
4.36
17.86 68.96 139.50
2.10
36 Selamat Sempurna Tbk
16.71
67.74
6.60
98.00
22.84
15.51 86.49 109.96
43 Ultra Jaya Milk Tbk
6.50 10.28 (73.41)
6.16
1.13 7.39 225.29 128.38
45 Voksel Electric Tbk
10.61
51.30
0.70 3.10 213.73 230.42 7.19 125.81
44 Unilever Indonesia Tbk
16.13 29.30 (8.01)
4.57
96.50 39.52 123.07
2.47
1.93 11.61 (46.36)
28.48
3.22
62.35
90.73
4.48
1.14
42 Trias Sentosa Tbk
0.53
39.68
16.53
4.13
2.96 133.01 40.00 126.76
41 Tempo Scan Pacific Tbk
0.26
1.73
1.54
54.02 33.12 141.42
4.80
24.31
26.87
6.25
2.44 70.70 146.52 123.77
28 Mayora Indah Tbk
6.50
38.32
13.54
3.79
36.31 23.92 138.33
3.57
27 Mandom Indonesia Tbk
29.72
29 Merck Tbk
13.28
4.77
52.83 52.18 175.90
2.43
26 Kimia Farma (Persero) Tbk
10.23 13.03 (2.27)
7.80
1.44 26.63 141.54 163.05
25 Kedawung Setia Industrial Tbk
11.01
47.99
23.18
2.73
42.18
3.98 124.63 36.06 171.31
24 Kalbe Farma Tbk
5.94
38.63
12.61
7.18
2.30
1.31 3.27 188.97 110.15
34 Pelangi Indah Canindo Tbk
56.74
16.86
14.36
3.92
1.05 1.44 238.39 114.11
33 Nipress Tbk
46.40
2.60
20.07
22.09
82.60
5.96 35.56 (48.47) 32 Nippon Indosari Corporindo Tbk. 1.14 31.59 131.50
1.08
39.33
2.48 109.65 36.94
31 Multi Prima Sejahtera Tbk
20.14 80.46 199.87 7.90 118.60 64.11 158.32
0.98
62.74 30 Multi Bintang Indonesia Tbk.
45.69
34.25
35 Pyridam Farma Tbk No Nama Perusahaan 2012
CR CAR DER TATO TITO ROE GPM LABA
65.62
0.86
18 Holcim Indonesia Tbk
23.32
26.28
74.73
3.13
6.59 97.22 253.84
1.78
17 Hanjaya Mandala Sampoerna Tbk
15.29 18.73 (17.94)
1.33
9.32 56.02 118.11
2.17
16 Gudang Garam Tbk
18.51
44.55
3.49
35.68
71.86
40.67
14 Ekadharma International Tbk
2.41
8.59 42.67 140.58
18.85
20.67
26.07
38.43
15 Gajah Tunggal Tbk
1.72 29.95 134.92
97.74
6.93
21.74
74.05
96.60
22 Indospring Tbk 2.36 17.79 46.47 88.72 2.24 11.84 19.93 11.79
21 Indofood Sukses Makmur Tbk
2.05 104.22
73.96
84.53
4.70
14.00 27.07 (2.29)
23 JAPFA Comfeed Indonesia Tbk
47.83
1.82 24.76 130.12 162.69
4.03
22.56
17.85
60.03
32.26
24.53
8.33
49.37
16.05
36.46
27.00
19 Indo Acidatama Tbk
2.75
16.81
95.53
6.14
1.68
6.30 21.17 (29.31)
20 Indocement Tunggal Prakarsa Tbk
6.03 433.04
17.18
75.98
1.33
1 Akasha Wira International Tbk
1.94
26.79
25.32
9.93
1.40 20.40 102.95 103.17
7 Astra International Tbk
1.92 12.69 (74.35)
6.87
8.19 52.70 102.94
1.44
6 Asiaplast Industries Tbk
2.85
25.18
14.11
3.18
91.72
3.89 151.88
7.90
2.37 3.67 (56.91)
39.90 86.06 122.50
2.74
39.87 57.05 222.31
2 Alumindo Light Metal Industry Tbk
1.29 5.15 220.06 171.22
5.17
4 Arwana Citramulia Tbk
5 Asahimas Flat Glass Tbk
1.17
16.22 54.98 118.81
14.13
26.24
33.92
65.38
19.25
8 Astra Otoparts Tbk
5.26 242.47
13.48
11 Charoen Pokphand Indonesia Tbk
3.31
44.04 51.03 172.58
5.00
32.79
21.08
12 Darya Varia Laboratoria Tbk
5.46
4.31 152.78 27.70 101.18
3.28
17.69
59.88
23.15
13 Delta Djakarta Tbk
11.31 15.31 (24.95)
82.61 29.05 178.15
1.16
3.12
23.68
61.92
93.20
5.99
20.71
16.39
9 Betonjaya Manunggal Tbk
4.36
3.30 170.13 28.20 106.83
12.80
21.88
19.62
29.33
10 Champion Pasifik Indonesia Tbk
24.59
No Nama Perusahaan
37 Sepatu Bata Tbk 2.12 5.61 48.16 130.89 1.81 17.90 46.64 22.48
44.60 69.53 103.55
1.93
40 Surya Toto Indonesia Tbk
39 Supreme Cable Manufacturing & Commerce Tbk 1.46 31.81 127.34 238.27 14.90 25.95 9.20 58.89
74.87
19.25
12.87
4.27
1.00 1.45 115.60 102.71
38 Siantar TOP Tbk
16.13
26.27
26.44
27.98
3.93
13.64 70.99 145.82
1.94
36 Selamat Sempurna Tbk
2.63
65.45
6.05
2.44
18.80 54.89 130.09
3.31
30.38
35 Pyridam Farma Tbk
4.54 11.14 (57.32)
14.98
24.38
6.56
1.33 14.63 181.57 146.29
45 Voksel Electric Tbk
44 Unilever Indonesia Tbk 0.70 3.05 202.01 227.81 6.51 121.94 50.87 16.21
21.08 32.09 248.82
5.71
90.40 44.39 116.07
2.02
43 Ultra Jaya Milk Tbk
4.55
8.17
89.08
61.73
6.88
1.30
42 Trias Sentosa Tbk
8.32
37.53
18.94
5.42
38.17 143.12
41 Tempo Scan Pacific Tbk 3.09 150.52
2.41
5.59 13.19 (11.82)
2012 CR CAR DER TATO TITO ROE GPM LABA
13.38
24.27
5.45
2.76 69.61 170.63 126.60
28 Mayora Indah Tbk
7.38
36.84
13.71
4.48
15.02 146.73
27 Mandom Indonesia Tbk 7.73 135.65
55.90
11.66
53.97
7.72
5.62 80.55 228.08
1.59
25 Kedawung Setia Industrial Tbk
16.56
47.91
24.08
3.36
98.31 27.76 144.79
3.41
24 Kalbe Farma Tbk
22.32
29 Merck Tbk 3.87 119.80 36.64 163.30 2.13 25.87 45.65 (53.36)
30 Multi Bintang Indonesia Tbk.2.09
22.37
99.77
1.24 0.36 198.63
34 Pelangi Indah Canindo Tbk
21.19
16.97
10.69
4.74
1.10 2.83 159.66 133.93
33 Nipress Tbk
28.65
46.73
28.07
0.58 12.44 249.26 136.02 4.92 137.46 61.24 (10.64)
98.83
80.76
25.55
1.28
46.65 32 Nippon Indosari Corporindo Tbk.
39.61
12.31
1.56
39.90
27.74
31 Multi Prima Sejahtera Tbk 2.90 148.92
32.90 No Nama Perusahaan 2011
CR CAR DER TATO TITO ROE GPM LABA
17.64
14.13
8.19
68.71
45.48
66.96
1.47
18 Holcim Indonesia Tbk
25.56
28.75
79.05
4.23
21.17 89.93 272.79
1.52
17 Hanjaya Mandala Sampoerna Tbk
24.18
28.02
15 Gajah Tunggal Tbk
3.87
14 Ekadharma International Tbk
1.90
8.63 60.92 138.24
3.38
17.71 24.83 (0.25)
1.75 20.23 160.77 102.49
20.20
6.13
15.43 14.10 (17.70)
16 Gudang Garam Tbk
2.24
8.09 59.21 107.15
1.13
37.90
19 Indo Acidatama Tbk
26.48
15.47
17.74 16.38 (38.47)
4.95
1.59 26.69 118.38 189.12
23 JAPFA Comfeed Indonesia Tbk
71.92
22.01
19.05
2.25
33.46 80.26 108.36
2.40
22 Indospring Tbk
24.32
27.76
5.01
3.17
76.51
3.60 43.19 107.25
2.46
9.51 22.62 144.02
20 Indocement Tunggal Prakarsa Tbk
6.99 464.89
15.36
5.63
84.60
22.89
46.19
11.69
21 Indofood Sukses Makmur Tbk
1.91 101.70
69.52
69.66
1 Akasha Wira International Tbk
1.71 19.61 151.34
25.42
1.36 27.11 102.43 105.89
7 Astra International Tbk
7.59 13.35 (33.55)
8.06
92.15
55.07
34.45
1.45
6 Asiaplast Industries Tbk
1.82
26.08
15.71
3.23
96.49
4.42 176.16
27.79
6.27 5.90 (25.95)
94.74
4.75
20.57 38.24 (18.29)
2 Alumindo Light Metal Industry Tbk
1.21 9.81 246.78 201.50
6.03
4 Arwana Citramulia Tbk
5 Asahimas Flat Glass Tbk
1.02
3.90 72.09 110.97
17.88
19.86
30.98
21.39
10.89
19.71
81.02
3.33
21.51
6.01 256.60
13 Delta Djakarta Tbk
9.05
64.62
16.61
2.90
4.83 177.77 27.53 104.74
12 Darya Varia Laboratoria Tbk
6.43
21.85
38.17
6.00
55.61 42.96 202.96
11 Charoen Pokphand Indonesia Tbk
23.95
3.14 537.55 28.86 129.42
8 Astra Otoparts Tbk
1.35
19.30 47.46 105.74
6.41
23.32 16.81 (10.10)
9 Betonjaya Manunggal Tbk
12.24
13.45
20.78 16.26 128.12
10 Champion Pasifik Indonesia Tbk
5.77 246.48 22.37 144.21
5.30
12.55
18.26
2.03
No Nama Perusahaan 2011
CR CAR DER TATO TITO ROE GPM LABA
25 Kedawung Setia Industrial Tbk
2.09 90.74 109.94
20.57
15.34
1.29 31.31 180.33 231.09
39 Supreme Cable Manufacturing & Commerce Tbk
0.11
17.35
8.71
5.25
10.35
75.22
38 Siantar TOP Tbk
37 Sepatu Bata Tbk 2.13 7.81 45.75 131.34 1.91 15.97 45.53 (7.15)
36 Selamat Sempurna Tbk 2.40 4.89 69.53 159.03 4.15 32.70 25.48 45.77
23.17
67.24
6.28
1.68
18.55 43.25 128.01
2.54
7.85
40 Surya Toto Indonesia Tbk
5.12
8.41
22.27 15.07 978.07
5.41
1.29 12.60 216.73 128.07
45 Voksel Electric Tbk
44 Unilever Indonesia Tbk 0.68 5.17 184.77 223.89 6.32 113.13 51.16 23.04
5.04 29.76 (5.60)
4.01
96.48
39.96
1.96
1.52
43 Ultra Jaya Milk Tbk
42 Trias Sentosa Tbk 1.39 9.54 60.77 95.00 4.56 10.86 14.89 5.32
41 Tempo Scan Pacific Tbk 3.08 158.87 39.54 136.00 4.93 19.25 38.06 18.51
12.55
29.58
28.68
3.36
48.12 76.13 100.18
35 Pyridam Farma Tbk
12.85
1.36
23.82
2.22 17.62 172.20 143.24
28 Mayora Indah Tbk
6.54
36.34
13.72
3.78
11.74 157.06 10.82 146.32
27 Mandom Indonesia Tbk
29.82
19.94 17.54 (3.24)
14.28
43.37 49.21 194.02 163.17
2.75
26 Kimia Farma (Persero) Tbk
39.88
12.43
7.71
5.66
3.09 91.84 200.91
5.83
29 Merck Tbk 7.52 387.79 12.61 157.18 3.53 44.54 52.49 94.59 30 Multi Bintang Indonesia Tbk.
6.72
2.30
24 Kalbe Farma Tbk 3.65 140.52 26.99 131.87 3.14 23.37 50.87 13.33
1.16 1.15 198.99 110.57
34 Pelangi Indah Canindo Tbk
33 Nipress Tbk 1.08 2.17 169.09 129.67 4.02 10.74 15.54 40.82
16.19
46.65
21.22
26.61
52.24 38.92 107.14
9.57 43.99 (19.85) 32 Nippon Indosari Corporindo Tbk.
0.99 37.64 130.23 152.26
1.41
40.01
33.08
2.94 105.43
31 Multi Prima Sejahtera Tbk
14.52
58.12
95.68
7.29
2.11 No Nama Perusahaan 2010
CR CAR DER TATO TITO ROE GPM LABA
21.97
19 Indo Acidatama Tbk
12.17 37.74 (7.25)
7.42
57.11
52.90
78.95
1.66
18 Holcim Indonesia Tbk
26.25
29.17
62.87
3.13
1.86 37.80 100.92 211.36
17 Hanjaya Mandala Sampoerna Tbk
92.35
4.11
19.77
1.43
2.70 14.73 44.19 1226.09
16 Gudang Garam Tbk
23.55 19.67 (8.25)
7.27
95.01
1.70 31.86 194.10
15 Gajah Tunggal Tbk
14 Ekadharma International Tbk 1.76 2.44 63.32 124.36 3.32 20.94 27.31 59.42
10.86
65.65
24.62
2.26
2.42
59.47
19.42
32.52
33.99
21.85
31.30
4.99
2.63 45.19 100.21 199.91
23 JAPFA Comfeed Indonesia Tbk
19.19
20.23
30.94
2.58
1.29 3.28 240.10 133.42
22 Indospring Tbk
89.55
15.55
94.19
4.31
1.68
4.31 19.78 (61.27)
20 Indocement Tunggal Prakarsa Tbk
5.55 347.62
17.14
72.58
24.61
4.59
49.75
17.40
21 Indofood Sukses Makmur Tbk
0.21 105.89
88.62
80.47
77.31
1 Akasha Wira International Tbk
1.51 17.96 224.89
31.83
1.28
7 Astra International Tbk
10.75 13.53 (18.19)
7.82
84.71
45.97
79.59
1.86
6 Asiaplast Industries Tbk
17.96 26.87 391.84
3.62
3.95 166.06 28.74 102.25
5 Asahimas Flat Glass Tbk
23.72
19.04
9.51
0.87 5.79 197.39 206.74
67.41
16.29
31.70
36.80
93.98
2 Alumindo Light Metal Industry Tbk
6.48
9.97
8.64
8.85
66.75
4 Arwana Citramulia Tbk
0.97 13.04 110.33
95.06
19.20 92.30 114.34
28.97
13 Delta Djakarta Tbk
16.73
53.42
63.24
17.31
3.51
3.72 144.33 33.33 108.79
12 Darya Varia Laboratoria Tbk
37.65
24.90
49.53
7.28
90.11 45.43 231.32
2.93
11 Charoen Pokphand Indonesia Tbk
29.96
10.96
20.09
18.43
69.36
8 Astra Otoparts Tbk
1.76
38.79 36.14 111.98
7.20
29.86
59.49
8.69
9 Betonjaya Manunggal Tbk
3.60 197.24 22.72 142.41
13.43
11.47 13.12 (10.60)
10 Champion Pasifik Indonesia Tbk
7.04 376.34 18.49 154.30
6.33 278.29
No Nama Perusahaan 2010
CR CAR DER TATO TITO ROE GPM LABA
25 Kedawung Setia Industrial Tbk
26.46
9.53
4.31
4.88 45.14 117.46
1.71
38 Siantar TOP Tbk
37 Sepatu Bata Tbk 2.08 3.29 46.08 133.03 1.77 18.39 47.53 15.09
13.23
23.61
3.89
3.79
4.12 87.71 146.36
2.12
36 Selamat Sempurna Tbk
11.32
63.73
5.44
2.39
24.59 30.25 140.04
3.01
17.43
39 Supreme Cable Manufacturing & Commerce Tbk
6.84 13.72 (5.07)
44 Unilever Indonesia Tbk
2.66 11.70 (80.84)
4.60
1.26 5.17 191.82 116.25
45 Voksel Electric Tbk
11.19
51.83
83.60
6.03
0.85 7.22 114.91 226.29
43 Ultra Jaya Milk Tbk 2.00 80.22 12.81 93.71 3.60 6.03 31.50 75.53
1.26 14.07 170.14 189.91 7.29 14.23 7.64 230.15
42 Trias Sentosa Tbk 1.24 13.25 63.94 86.00 5.51 11.04 16.95 (4.97)
41 Tempo Scan Pacific Tbk 3.37 178.28 35.73 143.03 5.44 18.71 36.90 37.08
6.00
30.97
30.71
3.45
57.60 73.00 102.74
2.03
40 Surya Toto Indonesia Tbk
35 Pyridam Farma Tbk
1.95
1.27 9.44 100.82 201.36
4.78
34.26
23.62
24.49
11.07
2.58 45.38 115.63 164.22
28 Mayora Indah Tbk
5.48
37.08
13.86
10.68 225.84 10.41 140.08
0.94 32.69 141.23 157.43
27 Mandom Indonesia Tbk
12.45 29.82 121.92
56.49 48.76 210.05 265.53
2.43
26 Kimia Farma (Persero) Tbk
60.72
11.65
6.08
6.31
29 Merck Tbk 6.23 205.22 13.76 183.01 2.82 31.08 55.55 (19.02)
30 Multi Bintang Indonesia Tbk.7.53
1.03 1.32 224.82 102.80
38.32 32 Nippon Indosari Corporindo Tbk. 2.30 130.31 24.77 107.73
24 Kalbe Farma Tbk 4.39 165.89 21.84 145.42 3.26 23.28 50.52 44.65
8.55 15.45 243.61
5.29
1.02 5.51 127.86 118.75
33 Nipress Tbk
74.69
47.21
21.91
33.66
41.85
93.99
13.21
1.26
39.43
41.15
96.34
2.52
31 Multi Prima Sejahtera Tbk
30.13
57.43
34 Pelangi Indah Canindo Tbk No Nama Perusahaan 2009
CR CAR DER TATO TITO ROE GPM LABA
33.90 22.95 (51.86)
1.27 32.71 119.09
18 Holcim Indonesia Tbk
48.63 28.81 1,702.61
2.91
7.82 69.35 219.98
1.88
17 Hanjaya Mandala Sampoerna Tbk
18.80 21.73 (11.28)
1.53
15.36 48.13 121.09
2.46
16 Gudang Garam Tbk
7.09
9.67
89.40
1.86 44.86 232.40
15 Gajah Tunggal Tbk
23.65 26.06 256.99
3.49
1.41 3.70 109.62 124.28
14 Ekadharma International Tbk
57.31
45.79
21.97
6.03
97.40
26.82
81.81
27.01 37.85 13,080.56
13 Delta Djakarta Tbk
92.61
15.23
18.64
34.37
5.52
2.21 29.12 156.13 236.24
23 JAPFA Comfeed Indonesia Tbk
35.47 13.03 (80.74)
2.49
1.27 10.22 274.89 115.95
22 Indospring Tbk
13.40 27.92 6,422.33
5.27
1.16 40.14 160.60
19 Indo Acidatama Tbk
21 Indofood Sukses Makmur Tbk
25.72 48.30 165.53
4.31
79.66
24.30
3.00 147.45
20 Indocement Tunggal Prakarsa Tbk
11.62 25.42 (98.55)
1.64
85.20
89.44
3.24
1.71
4.53 285.41
1 Akasha Wira International Tbk
2.48 129.91 161.35
3.34
19.37 16.76 (725.22)
8.72
94.10
94.30
53.01
1.40
6 Asiaplast Industries Tbk
4.40 16.27 (70.39)
3.76
96.99
28.97
65.77
5 Asahimas Flat Glass Tbk
1.37
17.68
29.85
18.34
13.37
86.86
0.79 0.92 136.18
4 Arwana Citramulia Tbk
3.29 5.67 (0.86) 474.24
0.97 3.18 220.65 118.40
2 Alumindo Light Metal Industry Tbk
23.92 35.98 (207.32)
12.14
75.41
7 Astra International Tbk
32.63 81.76 110.78
61.68
10 Champion Pasifik Indonesia Tbk
13.02
2.81
92.58 41.21 110.92
3.05
12 Darya Varia Laboratoria Tbk
54.98 19.76 534.93
7.42
21.32 82.38 272.35
1.91
11 Charoen Pokphand Indonesia Tbk
9.62 13.49 236.69
7.32
5.69 160.99 23.63 157.68
14.53 16.56 (54.92)
10.40
15.93
9.46 364.55 7.98 190.75
9 Betonjaya Manunggal Tbk
35.73
18.01
22.71
8.39
78.94 37.32 113.37
2.17
8 Astra Otoparts Tbk
9.24
23.11
20.52
2.05
1.20 10.04 178.01 144.82
34.58 30.21 188.88
3.72
96.98
91.21
64.11
2.06
40 Surya Toto Indonesia Tbk
64.60
6.56
4.92
4.93
39 Supreme Cable Manufacturing & Commerce Tbk
33.54 137.84
10.15 16.28 752.82
4.68
6.98 35.65 114.29
1.69
38 Siantar TOP Tbk
37 Sepatu Bata Tbk 2.35 9.50 38.27 143.63 2.10 17.58 46.07 (66.40)
45.24
23.01
24.41
4.15
2.40 73.02 145.98
41 Tempo Scan Pacific Tbk 3.47 173.96
4.82
36 Selamat Sempurna Tbk
93.15
6.04
1.15 3.89 229.45 139.67
45 Voksel Electric Tbk
26.46
49.55
82.08
6.87
1.00 23.91 101.83 243.78
44 Unilever Indonesia Tbk
5.12 26.14 (79.87)
3.11
45.05
14.77
55.91
2.12
43 Ultra Jaya Milk Tbk
12.57 16.90 147.97
5.32
81.78
67.87
12.45
1.11
42 Trias Sentosa Tbk
10.40
37.25
1.59
63.43
No Nama Perusahaan 2009 CR CAR DER TATO TITO ROE GPM LABA
4.72
29 Merck Tbk 5.04 116.49 22.53 173.15 3.93 41.42 58.24 (119.34)
30 Multi Bintang Indonesia Tbk.22.92 23.73 277.36
7.94
42.08 99.97 147.15
2.29
28 Mayora Indah Tbk
14.15 36.62 (36.50)
4.29
12.92 139.62
27 Mandom Indonesia Tbk 7.26 189.85
6.28 27.62 (45.58)
32.07 57.32 182.27
52.55
2.00
26 Kimia Farma (Persero) Tbk
4.40 12.32 (81.03)
6.35
1.20 8.35 130.75 174.30
25 Kedawung Setia Industrial Tbk
19.39 49.65 16,152.68
2.93
99.27 35.31 140.18
2.98
24 Kalbe Farma Tbk
0.66 39.56 843.08 162.69 6.94 323.19
53.15
63.82
89.01
5.17
1.98
14.44 36.85 132.08
2.10
35 Pyridam Farma Tbk
7.74 14.46 (2.53)
2.43
0.91 1.03 231.79 111.89
34 Pelangi Indah Canindo Tbk
2.90 13.58 137.74
3.26
0.99 8.84 147.61
31 Multi Prima Sejahtera Tbk
33 Nipress Tbk
34.67
45.71
34.03
29.07
1.44 60.71 106.73 140.04
11.00 35.45 114.36 32 Nippon Indosari Corporindo Tbk.
1.53
42.12
48.59
43.00
2.27
14.25 11.44 922.58
Perhitungan Variabel Setelah Transformasi No Nama Perusahaan 2013
2.98
0.74
2.91
16 Gudang Garam Tbk
0.54
1.94
4.28
4.69
0.39
2.7
2.05
4.39
17 Hanjaya Mandala Sampoerna Tbk
0.56
1.69
4.54
5.61
1.15
4.34
3.29
2.17
1.71
5.12
2.44
14 Ekadharma International Tbk
13 Delta Djakarta Tbk
1.55
3.32
3.34
4.61
0.42
3.69
4.25
3.29
0.85
4.21
2.3
3.8
4.8
1.02
2.81
3.32
2.2
15 Gajah Tunggal Tbk
0.84
18 Holcim Indonesia Tbk -0.45
4.25
2.62
2.13
1.67
2.19
3.21
22 Indospring Tbk
1.35
4.74
3.23
4.35
1.28
2.95
4.64
2.27
23 JAPFA Comfeed Indonesia Tbk
0.72
3.69
5.2
4.97
1.33
2.49
2.83
4.3
4.25
4.17
1.63
2.37
2.38
3.55
19 Indo Acidatama Tbk
1.19
2.26
3.52
4.54
0.46
3.09
0.51
20 Indocement Tunggal Prakarsa Tbk
1.82
6.13
2.76
4.25
1.92
3.08
3.84
1.65
21 Indofood Sukses Makmur Tbk
4.09
0.76
Ln_CR Ln_CAR Ln_DER Ln_TATO Ln_ITO Ln_ROE Ln_GPM Ln_LABA
3.91
2.42
4 Arwana Citramulia Tbk
0.26
2.33
3.87
4.83
2.79
3.43
3.57
5 Asahimas Flat Glass Tbk
1.21
1.43
5.2
3.34
4.51
1.28
2.51
3.12
6 Asiaplast Industries Tbk
0.61
2.53
1.61
3.67
0.06
1 Akasha Wira International Tbk
0.59
3.05
4.2
4.74
0.96
3.05
4.03
2 Alumindo Light Metal Industry Tbk
0.42
4.38
5.76
4.65
0.99
1.38
1.8
4.47
3 Argha Karya Prima Industries Tbk
0.31
2.5
4.63
4.03
4.53 1.95 -0.15
4.53
1.33
10 Champion Pasifik Indonesia Tbk
1.22
3.06
3.63
5.29
1.7
2.12
2.65
11 Charoen Pokphand Indonesia Tbk
3.9
2.58
4.06
5.1
1.62
3.24
3
12 Darya Varia Laboratoria Tbk
1.44
4.99
3.4
1.51
2.93
2.78
0.64
7 Astra International Tbk
0.22
3.26
4.62
4.51
2.4
3.04
2.9
8 Astra Otoparts Tbk
4.01
1.81
3.47
4.44
1.72
2.4
2.77
9 Betonjaya Manunggal Tbk
1.29
5.24
3.29
4.17
No Nama Perusahaan
2.91
3.69
38 Siantar TOP Tbk
0.13
0.55
4.72
4.75
1.58
2.8
3.98
0.65
39 Supreme Cable Manufacturing & Commerce Tbk
0.33
3.34
5
5.36
2.45
2.7
1.98
2.41
4.89
0.79
2.88
4.46
4.7
0.55
1.89
4.22
2.82
36 Selamat Sempurna Tbk
0.74
4.23
4.27
4.94
1.47
3.51
3.29
3.49
37 Sepatu Bata Tbk
0.53
0.24
40 Surya Toto Indonesia Tbk
3.93
0.43
4.83
1.52
2.78
3.38
44 Unilever Indonesia Tbk -0.36
1.13
5.36
5.44
1.97
3.94
3.68
2.36
45 Voksel Electric Tbk
0.13
2
5.42
4.85
1.82
1.87
4.81
4.57
4.23
1.42
4.58
1.22
3.13 3.35 -1.35
41 Tempo Scan Pacific Tbk
1.09
4.89
3.69
4.84
2.81 3.68 -0.64
0.9
42 Trias Sentosa Tbk
0.13
1.5
4.51
4.13
1.17
0.66
2.45
43 Ultra Jaya Milk Tbk
2.74
35 Pyridam Farma Tbk
2013 Ln_CR Ln_CAR Ln_DER Ln_TATO Ln_ITO Ln_ROE Ln_GPM Ln_LABA
4.82
1.33
2.61
3.65
1.87
28 Mayora Indah Tbk
0.89
4.26
4.99
1.83
3.17
3.29
3.19
3.74
29 Merck Tbk
1.38
4.83
3.59
5.14
4.93
3.59
3.53
2.4
24 Kalbe Farma Tbk
1.04
3.99
3.5
4.95
1
3.14