Pengaruh Intellectual Capital Terhadap Kemampulabaan dan Capital Gain Saham Pada Perusahaan Perbankan Terbuka di Indonesia
LAMPIRAN
Universitas Sumatera Utara
LAMPIRAN 1
Return On Asset (ROA) Perusahaan Perbankan Tahun 2011
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Nama Bank
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional, Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional, Tbk.
Earning After
Interest and
Tax
Total Asset
12,695,885
5,808,218
15,087,996
1,118,661
32,856,381
63,116
741,478
42,624,596,226
10,817,798
3,176,960
3,449,033
171,275,436
1,073,352
68,145,768
752,654
2,053,115
1,156,878
112,650
54,996,241,237
46,865
1,400,063
187,402,442
962,659
27,807
94,081
551,891,704
299,058,161
469,899,284
89,121,459
3,481,155,340
19,185,436
57,183,463
2,963,148,453,513
381,908,353
166,801,130
141,934,432
12,951,201,230
61,909,027
6,572,646,723
59,834,397
124,754,179
101,324,002
16,658,656
2,540,740,993,910
5,993,039
46,651,141
11,802,562,942
54,448,658
4,694,939
6,495,246
Universitas Sumatera Utara
ROA
2.30
1.94
3.21
1.26
0.94
0.33
1.30
1.44
2.83
1.90
2.43
1.32
1.73
1.04
1.26
1.65
1.14
0.68
2.16
0.78
3.00
1.59
1.77
0.59
1.45
LAMPIRAN 2
Return On Asset (ROA) Perusahaan Perbankan Tahun 2012
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and
Tax
Total Asset
ROA
16,043,618
635,618,708
7,048,362
333,303,505
18,687,380
551,336,790
1,363,962
111,748,593
33,026,578
4,040,140,235
225,937
21,188,582
834,719
65,689,830
57,115,739,320 3,483,516,588,857
11,718,460
442,994,197
4,249,861
197,412,481
4,117,148
155,791,308
263,289,326
17,166,551,873
1,377,412
65,219,108
85,429,831
8,212,208,486
915,456
79,141,737
2,278,335
148,792,615
1,368,132
131,798,595
227,906
15,151,892
81,495,346,240 3,601,335,866,618
46,865
7,682,938
2.52
2.11
3.39
1.22
0.82
1.07
1.27
1.64
2.65
2.15
2.64
1.53
2.11
1.04
1.16
1.53
1.04
1.50
2.26
0.61
1,978,986
59,090,132
3.35
205,571,047
1,376,387
47,714
14,352,840,454
70,958,233
5,666,177
1.43
1.94
0.84
78,306
7,917,214
0.99
Universitas Sumatera Utara
LAMPIRAN 3
Return On Asset (ROA) Perusahaan Perbankan Tahun 2013
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Nama Bank
Earning After
Interest and
Tax
Bank Mandiri (Persero), Tbk
18,829,934
Bank Negara Indonesia (Persero), Tbk
9,057,941
Bank Rakyat Indonesia (Persero), Tbk
19,916,654
Bank Tabungan Negara (Persero), Tbk
1,562,161
Bank Rakyat Indonesia Agroniaga, Tbk
52,439,708
Bank Artha Graha Internasional, Tbk
225,937
Bank Bukopin,Tbk
934,622
Bank Bumi Arta Tbk
56,197,424,458
Bank Central Asia , Tbk
14,256,239
Bank CIMB Niaga, Tbk
4,296,151
Bank Danamon Indonesia,Tbk
4,159,320
Bank Mayapada Internasional, Tbk
385,351,499
Bank Mega, Tbk
524,780
Bank Nusantara Parahyangan, Tbk
105,234,027
Bank OCBC NISP, Tbk
1,142,721
Bank Pan Indonesia, Tbk
2,454,475
Bank Permata Tbk
1,586,971
Bank Sinarmas, Tbk
221,100
Bank Of India Indonesia, Tbk
81,092,455,043
Bank Pundi Indonesia, Tbk
96,272
Bank Tabungan Pensiunan Nasional,
2,131,101
Tbk
Bank Victoria Internasional, Tbk
244,415,384
BPD Jawa Barat dan Banten Tbk
1,120,035
Bank Capital Indonesia, Tbk
70,477
Bank Windu Kentjana Internasional,
78,306
Tbk.
Total Asset
ROA
733,099,762
386,654,815
626,182,926
131,169,730
5,124,070,015
21,188,582
69,457,663
4,045,672,277,612
496,304,573
218,866,409
184,237,348
24,015,571,540
66,475,698
9,985,735,803
97,524,537
164,055,578
165,833,922
17,447,455
3,601,335,866,618
9,003,124
2.57
2.34
3.18
1.19
1.02
1.07
1.35
1.39
2.87
1.96
2.26
1.60
0.79
1.05
1.17
1.50
0.96
1.27
2.25
1.07
69,664,873
3.06
19,153,130,889
75,836,537
7,139,276
1.28
1.48
0.99
7,917,214
0.99
Universitas Sumatera Utara
LAMPIRAN 4
Return On Asset (ROA) Perusahaan Perbankan Tahun 2014
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and
Tax
Total Asset
20,654,783
10,829,379
24,253,845
1,115,592
62,001,106
110,585
726,808
51,827,836,329
16,551,670
2,343,840
2,682,662
435,561,942
599,238
96,532,495
1,332,182
2,582,627
1,586,971
154,932
106,167,729,998
119,173
855,039,673
416,573,708
801,955,021
144,575,961
6,385,191,484
23,453,347
79,051,268
5,155,422,644,599
552,423,892
233,162,423
195,708,593
36,173,590,792
66,647,891
9,468,873,488
103,123,179
172,581,667
185,349,861
21,259,549
5,199,184,618,629
9,044,046
2.42
2.60
3.02
0.77
0.97
0.47
0.92
1.01
3.00
1.01
1.37
1.20
0.90
1.02
1.29
1.50
0.86
0.73
2.04
1.32
1,869,031
75,014,737
2.49
105,699,344
1,120,035
74,530
21,364,882,284
75,836,537
9,251,776
0.49
1.48
0.81
52,876
9,769,591
0.54
Universitas Sumatera Utara
ROA
LAMPIRAN 5
Return On Asset (ROA) Perusahaan Perbankan Tahun 2015
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Nama Bank
Earning After
Interest and
Tax
Bank Mandiri (Persero), Tbk
21,152,398
Bank Negara Indonesia (Persero), Tbk
9,140,532
Bank Rakyat Indonesia (Persero), Tbk
25,410,788
Bank Tabungan Negara (Persero), Tbk
1,850,907
Bank Rakyat Indonesia Agroniaga, Tbk
80,491,880
Bank Artha Graha Internasional, Tbk
71,294
Bank Bukopin,Tbk
964,307
Bank Bumi Arta Tbk
56,950,417,920
Bank Central Asia , Tbk
18,035,768
Bank CIMB Niaga, Tbk
427,885
Bank Danamon Indonesia,Tbk
2,469,157
Bank Mayapada Internasional, Tbk
652,324,636
Bank Mega, Tbk
1,052,771
Bank Nusantara Parahyangan, Tbk
66,866,856
Bank OCBC NISP, Tbk
1,500,835
Bank Pan Indonesia, Tbk
1,567,845
Bank Permata Tbk
247,112
Bank Sinarmas, Tbk
185,153
Bank Of India Indonesia, Tbk
44,668,043,495
Bank Pundi Indonesia, Tbk
331,159
Bank Tabungan Pensiunan Nasional,
1,752,609
Tbk
Bank Victoria Internasional, Tbk
94,073,216
BPD Jawa Barat dan Banten Tbk
1,380,964
Bank Capital Indonesia, Tbk
90,823
Bank Windu Kentjana Internasional,
67,378
Tbk.
Total Asset
ROA
910,063,409
508,595,288
878,426,312
171,807,592
8,364,502,563
25,119,249
94,366,502
6,567,266,817,941
594,372,770
238,849,252
188,057,412
47,305,953,535
68,225,170
8,613,113,759
120,480,402
183,120,540
182,689,351
27,868,688
6,087,482,780,739
5,967,186
2.32
1.80
2.89
1.08
0.96
0.28
1.02
0.87
3.03
0.18
1.31
1.38
1.54
0.78
1.25
0.86
0.14
0.66
0.73
5.55
81,039,663
2.16
23,250,685,651
88,697,430
12,159,197
0.40
1.56
0.75
10,089,121
0.67
Universitas Sumatera Utara
LAMPIRAN 6
Return On Equity (ROE) Perusahaan Perbankan Tahun 2011
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and
Tax
Equity
12,695,885
5,808,218
15,087,996
1,118,661
32,856,381
63,116
741,478
42,624,596,226
10,817,798
3,176,960
3,449,033
171,275,436
1,073,352
68,145,768
752,654
2,053,115
1,156,878
112,650
54,996,241,237
46,865
62,654,408
37,843,024
49,820,329
7,321,643
347,616,163
1,154,341
4,374,094
476,131,107,583
42,027,340
18,369,491
25,836,501
1,663,595,794
4,876,388
582,910,554
6,590,379
15,888,131
9,136,208
1,294,968
373,769,087,120
654,184
20.26
15.35
30.28
15.28
9.45
5.47
16.95
8.95
25.74
17.29
13.35
10.30
22.01
11.69
11.42
12.92
12.66
8.70
14.71
7.16
1,400,063
5,617,198
24.92
187,402,442
962,659
27,807
1,212,113,645
5,387,099
608,788
15.46
17.87
4.57
94,081
755,665
12.45
Universitas Sumatera Utara
ROE
LAMPIRAN 7
Return On Equity (ROE) Perusahaan Perbankan Tahun 2012
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and
Tax
Equity
16,043,618
7,048,362
18,687,380
1,363,962
33,026,578
225,937
834,719
57,115,739,320
11,718,460
4,249,861
4,117,148
263,289,326
1,377,412
85,429,831
915,456
2,278,335
1,368,132
227,906
81,495,346,240
46,865
76,532,865
43,525,291
64,881,779
10,278,871
371,924,556
2,611,823
4,996,742
522,505,346,903
51,897,942
22,651,912
28,733,311
1,845,739,034
6,262,821
651,259,661
8,951,476
17,647,765
12,495,534
1,825,608
454,861,542,163
654,184
20.96
16.19
28.80
13.27
8.88
8.65
16.71
10.93
22.58
18.76
14.33
14.26
21.99
13.12
10.23
12.91
10.95
12.48
17.92
7.16
1,978,986
7,733,927
25.59
205,571,047
1,376,387
47,714
1,469,192,278
6,718,265
657,788
13.99
20.49
7.25
78,306
1,035,379
7.56
Universitas Sumatera Utara
ROE
LAMPIRAN 8
Return On Equity (ROE) Perusahaan Perbankan Tahun 2013
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and Tax
Equity
18,829,934
9,057,941
19,916,654
1,562,161
52,439,708
225,937
934,622
56,197,424,458
14,256,239
4,296,151
4,159,320
385,351,499
524,780
105,234,027
1,142,721
2,454,475
1,586,971
221,100
81,092,455,043
96,272
88,790,596
47,683,505
79,327,422
11,566,753
836,906,513
2,611,823
6,213,369
564,402,771,361
63,966,678
25,886,687
31,552,983
2,412,324,121
6,118,505
1,052,398,335
13,496,552
19,958,433
14,126,644
2,754,260
454,861,542,163
719,916
21.21
19.00
25.11
13.51
6.27
8.65
15.04
9.96
22.29
16.60
13.18
15.97
8.58
10.00
8.47
12.30
11.23
8.03
17.83
13.37
2,131,101
9,907,865
21.51
244,415,384
1,120,035
70,477
1,626,554,990
7,083,607
906,390
15.03
15.81
7.78
78,306
1,035,379
7.56
Universitas Sumatera Utara
ROE
LAMPIRAN 9
Return On Equity (ROE) Perusahaan Perbankan Tahun 2014
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and
Tax
Equity
20,654,783
10,829,379
24,253,845
1,115,592
62,001,106
110,585
726,808
51,827,836,329
16,551,670
2,343,840
2,682,662
435,561,942
599,238
96,532,495
1,332,182
2,582,627
1,586,971
154,932
106,167,729,998
119,173
104,844,562
61,021,308
97,737,429
12,206,406
904,021,593
2,719,276
6,821,480
602,139,607,690
77,920,617
28,447,694
33,017,524
2,852,233,795
6,956,675
1,138,101,488
14,907,176
23,228,703
17,094,536
3,160,482
560,587,547,047
636,146
19.70
17.75
24.82
9.14
6.86
4.07
10.65
8.61
21.24
8.24
8.12
15.27
8.61
8.48
8.94
11.12
9.28
4.90
18.94
18.73
1,869,031
12,060,534
15.50
105,699,344
1,120,035
74,530
1,759,828,875
7,083,607
974,193
6.01
15.81
7.65
52,876
1,220,139
4.33
Universitas Sumatera Utara
ROE
LAMPIRAN 10
Return On Equity (ROE) Perusahaan Perbankan Tahun 2015
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and Tax
Equity
21,152,398
9,140,532
25,410,788
1,850,907
80,491,880
71,294
964,307
56,950,417,920
18,035,768
427,885
2,469,157
652,324,636
1,052,771
66,866,856
1,500,835
1,567,845
247,112
185,153
44,668,043,495
331,159
119,491,841
78,438,222
113,127,179
13,860,107
1,352,412,425
2,765,770
7,535,179
1,233,868,290,690
89,624,940
28,679,387
34,214,849
4,587,072,652
11,517,195
1,195,492,670
16,411,347
30,806,209
18,812,844
3,669,611
1,114,888,052,692
310,670
17.70
11.65
22.46
13.35
5.95
2.58
12.80
4.62
20.12
1.49
7.22
14.22
9.14
5.59
9.15
5.09
1.31
5.05
4.01
106.60
1,752,609
13,923,859
12.59
94,073,216
1,380,964
90,823
2,113,690,246
7,757,218
1,053,416
4.45
17.80
8.62
67,378
1,413,732
4.77
Universitas Sumatera Utara
ROE
LAMPIRAN 11
Harga Saham Perusahaan Perbankan Tahun 2010-2015
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia , Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
2010
6,500
3,875
10,500
1,640
168
107
650
164
6,400
1,910
5,700
1,330
3,175
1,230
1,700
1,140
1,790
405
600
162
2011
6,750
3,800
6,750
1,210
118
96
580
139
8,000
1,220
4,100
1,430
3,500
1,300
1,080
780
1,360
270
600
116
Tahun
2012
2013
8,100
7,850
3,700
3,950
6,950
7,250
1,450
870
147
118
111
91
620
620
165
157
9,100
9,600
1,100
920
5,650
3,775
3,400
2,750
3,350
2,050
1,300
1,480
1,530
1,230
630
660
1,320
1,260
225
240
1,560
650
120
84
13,200
3,400
5,250
4,300
3,950
2,400
160
1,450
102
129
910
160
117
1,060
120
125
890
88
120
730
96
105
755
205
150
188
178
127
205
300
2014
10,775
6,100
11,650
1,205
103
79
750
158
13,125
835
4,525
1,880
2,000
2,310
1,360
1,165
1,505
339
1,100
80
2015
9,250
4,990
11,425
1,295
97
64
700
190
13,300
595
3,200
1,950
3,275
1,860
1,275
250
945
394
3,595
53
Universitas Sumatera Utara
LAMPIRAN 12
Capital Gain Perusahaan Perbankan Tahun 2011
No
Nama Bank
pt
p(t-1)
pt-p(t-1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
6,750
3,800
6,750
1,210
118
96
580
139
8,000
1,220
4,100
1,430
3,500
1,300
1,080
780
1,360
270
600
116
6,500
3,875
10,500
1,640
168
107
650
164
6,400
1,910
5,700
1,330
3,175
1,230
1,700
1,140
1,790
405
600
162
250
-75
-3,750
-430
-50
-11
-70
-25
1,600
-690
-1,600
100
325
70
-620
-360
-430
-135
0
-46
pt-p(t-1)
p(t-1)
0.04
-0.02
-0.36
-0.26
-0.30
-0.10
-0.11
-0.15
0.25
-0.36
-0.28
0.08
0.10
0.06
-0.36
-0.32
-0.24
-0.33
0.00
-0.28
3,400
13,200
-9,800
-0.74
129
910
160
160
1,450
102
-31
-540
58
-0.19
-0.37
0.57
188
150
38
0.25
21
22
23
24
25
Universitas Sumatera Utara
LAMPIRAN 13
Capital Gain Perusahaan Perbankan Tahun 2012
No
Nama Bank
pt
p(t-1)
pt-p(t-1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
8,100
3,700
6,950
1,450
147
111
620
165
9,100
1,100
5,650
3,400
3,350
1,300
1,530
630
1,320
225
1,560
120
6,750
3,800
6,750
1,210
118
96
580
139
8,000
1,220
4,100
1,430
3,500
1,300
1,080
780
1,360
270
600
116
1350
-100
200
240
29
15
40
26
1100
-120
1550
1970
-150
0
450
-150
-40
-45
960
4
pt-p(t-1)
p(t-1)
0.20
-0.03
0.03
0.20
0.25
0.16
0.07
0.19
0.14
-0.10
0.38
1.38
-0.04
0.00
0.42
-0.19
-0.03
-0.17
1.60
0.03
5,250
3,400
1850
0.54
117
1,060
120
129
910
160
-12
150
-40
-0.09
0.16
-0.25
178
188
-10
-0.05
21
22
23
24
25
Universitas Sumatera Utara
LAMPIRAN 14
Capital Gain Perusahaan Perbankan Tahun 2013
No
Nama Bank
pt
p(t-1)
pt-p(t-1)
pt-p(t-1)
p(t-1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
7,850
3,950
7,250
870
118
91
620
157
9,600
920
3,775
2,750
2,050
1,480
1,230
660
1,260
240
650
84
8,100
3,700
6,950
1,450
147
111
620
165
9,100
1,100
5,650
3,400
3,350
1,300
1,530
630
1,320
225
1,560
120
-250
250
300
-580
-29
-20
0
-8
500
-180
-1875
-650
-1300
180
-300
30
-60
15
-910
-36
-0.03
0.07
0.04
-0.40
-0.20
-0.18
0.00
-0.05
0.05
-0.16
-0.33
-0.19
-0.39
0.14
-0.20
0.05
-0.05
0.07
-0.58
-0.30
4,300
5,250
-950
-0.18
125
890
88
117
1,060
120
8
-170
-32
0.07
-0.16
-0.27
127
178
-51
-0.29
21
22
23
24
25
Universitas Sumatera Utara
LAMPIRAN 15
Capital Gain Perusahaan Perbankan Tahun 2014
No
Nama Bank
pt
p(t-1)
pt-p(t-1)
pt-p(t-1)
p(t-1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
10,775
6,100
11,650
1,205
103
79
750
158
13,125
835
4,525
1,880
2,000
2,310
1,360
1,165
1,505
339
1,100
80
7,850
3,950
7,250
870
118
91
620
157
9,600
920
3,775
2,750
2,050
1,480
1,230
660
1,260
240
650
84
2925
2150
4400
335
-15
-12
130
1
3525
-85
750
-870
-50
830
130
505
245
99
450
-4
0.37
0.54
0.61
0.39
-0.13
-0.13
0.21
0.01
0.37
-0.09
0.20
-0.32
-0.02
0.56
0.11
0.77
0.19
0.41
0.69
-0.05
3,950
4,300
-350
-0.08
120
730
96
125
890
88
-5
-160
8
-0.04
-0.18
0.09
205
127
78
0.61
21
22
23
24
25
Universitas Sumatera Utara
LAMPIRAN 16
Capital Gain Perusahaan Perbankan Tahun 2015
No
Nama Bank
pt
p(t-1)
pt-p(t-1)
pt-p(t-1)
p(t-1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
9,250
4,990
11,425
1,295
97
64
700
190
13,300
595
3,200
1,950
3,275
1,860
1,275
250
945
394
3,595
53
10,775
6,100
11,650
1,205
103
79
750
158
13,125
835
4,525
1,880
2,000
2,310
1,360
1,165
1,505
339
1,100
80
-1525
-1110
-225
90
-6
-15
-50
32
175
-240
-1325
70
1275
-450
-85
-915
-560
55
2495
-27
-0.14
-0.18
-0.02
0.07
-0.06
-0.19
-0.07
0.20
0.01
-0.29
-0.29
0.04
0.64
-0.19
-0.06
-0.79
-0.37
0.16
2.27
-0.34
2,400
3,950
-1550
-0.39
105
755
205
120
730
96
-15
25
109
-0.13
0.03
1.14
300
205
95
0.46
21
22
23
24
25
Universitas Sumatera Utara
TM
VAIC
LAMPIRAN 17
Perusahaan Perbankan Periode 2011
VA= OUT-IN
No
VACA = VA/CE
VAHU= VA/HC
STVA=SC/VA
VAICTM
Bank
OUT
IN
VA
CE
VACA
HC
VAHU
SC= VA-HC
STVA
1
Bank Mandiri (Persero), Tbk
35.359.306
9.545.550
25.813.756
100.511.954
0,26
6.766.471
3,81
19.047.285
0,74
4,81
2
Bank Negara Indonesia (Persero), Tbk
20.797.289
6.091.841
14.705.448
37.843.024
0,39
5.042.161
2,92
9.663.287
0,66
3,96
3
Bank Rakyat Indonesia (Persero), Tbk
40.203.051
8.384.780
31.818.271
49.820.329
0,64
8.700.847
3,66
23.117.424
0,73
5,02
4
Bank Tabungan Negara (Persero), Tbk
4.297.890
1.398.516
2.899.374
7.321.643
0,40
1.321.601
2,19
1.577.773
0,54
3,13
5
Bank Rakyat Indonesia Agroniaga, Tbk
166.742.063
69.999.285
96.742.778
347.616.163
0,28
70.578.374
1,37
26.164.404
0,27
1,92
6
Bank Artha Graha Internasional, Tbk
504.979
325.687
179.292
1.937.327
0,09
129.543
1,38
49.749
0,28
1,75
7
Bank Bukopin,Tbk
2.737.851
1.057.775
1.680.076
4.374.094
0,38
613.296
2,74
1.066.780
0,63
3,76
8
Bank Bumi Arta Tbk
159.011.769.845
47.924.831.017
111.086.938.828
476.131.107.583
0,23
59.747.773.873
1,86
51.339.164.955
0,46
2,55
9
Bank Central Asia , Tbk
24.050.073
5.709.610
18.340.463
42.742.947
0,43
5.204.359
3,52
13.136.104
0,72
4,67
10
Bank CIMB Niaga, Tbk
10.188.511
3.002.768
7.185.743
18.369.491
0,39
2.227.739
3,23
4.958.004
0,69
4,31
11
Bank Danamon Indonesia,Tbk
15.514.681
5.866.897
9.647.784
25.836.501
0,37
4.413.075
2,19
5.234.709
0,54
3,10
12
Bank Mayapada Internasional, Tbk
659.679.153
177.439.145
482.240.008
1.663.595.794
0,29
221.908.699
2,17
260.331.309
0,54
3,00
13
Bank Mega, Tbk
3.670.018
1.473.527
2.196.491
4.876.388
0,45
1.066.037
2,06
1.130.454
0,51
3,03
14
Bank Nusantara Parahyangan, Tbk
317.680.744
88.464.981
229.215.763
582.910.554
0,393
114.178.897
2,01
115.036.866
0,50
2,90
15
Bank OCBC NISP, Tbk
2.906.308
753.582
2.152.726
6.590.379
0,33
949.353
2,27
1.203.373
0,56
3,15
16
Pan Indonesia Bank, Tbk
12.055.941
1.459.843
10.596.098
15.888.131
0,67
874.835
12,11
9.721.263
0,92
13,70
17
Bank Permata Tbk
4.775.808
1.826.120
2.949.688
9.136.208
0,32
1.510.469
1,95
1.439.219
0,49
2,76
18
Bank Sinarmas, Tbk
604.413
54.517
549.896
1.294.968
0,42
394.819
1,39
155.077
0,28
2,10
19
Bank Of India Indonesia, Tbk
110.585.899.059
18.871.902.220
91.713.996.839
373.769.087.120
0,25
28.739.952.570
3,19
62.974.044.269
0,69
4,12
20
Bank Pundi Indonesia, Tbk
320.022
161.703
158.319
463.241
0,34
358.302
0,44
- 199.983
- 1,26
- 0,48
21
Bank Tabungan Pensiunan Nasional, Tbk
4.826.738
1.649.239
3.177.499
5.617.198
0,57
1.382.216
2,30
1.795.283
0,56
3,43
22
Bank Victoria Internasional, Tbk
267.142.971
28.615.057
238.527.914
1.212.113.645
0,20
6.843.447
34,85
231.684.467
0,97
36,02
23
BPD Jawa Barat dan Banten Tbk
3.301.377
1.263.831
2.037.546
7.358.703
0,28
762.652
2,67
1.274.894
0,63
3,57
24
Bank Capital Indonesia, Tbk
149.597
73.695
75.902
608.788
0,12
45.395
1,67
30.507
0,40
2,20
25
Bank Windu Kentjana Internasional, Tbk.
215.570
90.058
125.512
557.634
0,23
106.988
1,17
18.524
0,15
1,55
Universitas Sumatera Utara
TM
VAIC
LAMPIRAN 18
Perusahaan Perbankan Periode 2012
VA= OUT-IN
No
VACA = VA/CE
VAHU= VA/HC
STVA=SC/VA
Bank
OUT
IN
VA
CE
VACA
HC
VAHU
SC= VA-HC
STVA
VAICTM
1
Bank Mandiri (Persero), Tbk
41.591.486
10.867.312
30.724.174
116.912.939
0,26
8.045.716
3,82
22.678.458
0,74
4,82
2
Bank Negara Indonesia (Persero), Tbk
23.904.804
7.161.237
16.743.567
43.525.291
0,38
5.577.867
3,00
11.165.700
0,67
4,05
3
Bank Rakyat Indonesia (Persero), Tbk
44.873.498
9.885.485
34.988.013
64.881.779
0,54
9.605.547
3,64
25.382.466
0,73
4,91
4
Bank Tabungan Negara (Persero), Tbk
5.298.313
1.726.623
3.571.690
10.278.871
0,35
1.486.938
2,40
2.084.752
0,58
3,33
5
Bank Rakyat Indonesia Agroniaga, Tbk
230.358.354
68.892.454
161.465.900
371.924.556
0,43
72.325.131
2,23
89.140.769
0,55
3,22
6
Bank Artha Graha Internasional, Tbk
1.082.707
457.239
625.468
2.611.823
0,24
318.096
1,97
307.372
0,49
2,70
7
Bank Bukopin,Tbk
3.125.455
1.179.296
1.946.159
4.996.742
0,39
720.481
2,70
1.225.678
0,63
3,72
8
Bank Bumi Arta Tbk
206.100.112.419
62.311.903.754
143.788.208.665
996.499.242.927
0,14
73.524.245.224
1,96
70.263.963.441
0,49
2,59
9
Bank Central Asia , Tbk
27.613.956
7.203.422
20.410.534
52.926.953
0,39
6.154.966
3,32
14.255.568
0,70
4,40
10
Bank CIMB Niaga, Tbk
12.424.529
3.174.762
9.249.767
22.651.912
0,41
2.881.704
3,21
6.368.063
0,69
4,31
11
Bank Danamon Indonesia,Tbk
18.035.169
6.688.934
11.346.235
28.733.311
0,39
5.163.381
2,20
6.182.854
0,54
3,14
12
Bank Mayapada Internasional, Tbk
921.043.888
223.891.008
697.152.880
1.845.739.034
0,38
259.726.649
2,68
437.426.231
0,63
3,69
13
Bank Mega, Tbk
4.309.678
1.606.990
2.702.688
6.262.821
0,43
1.164.165
2,32
1.538.523
0,57
3,32
14
Bank Nusantara Parahyangan, Tbk
423.043.906
156.363.717
266.680.189
661.259.661
0,40
153.001.908
1,74
113.678.281
0,43
2,57
15
Bank OCBC NISP, Tbk
3.401.881
768.705
2.633.176
8.951.476
0,29
1.172.793
2,25
1.460.383
0,55
3,09
16
Pan Indonesia Bank, Tbk
7.302.477
1.408.051
5.894.426
176.477.765
0,03
1.099.771
5,36
4.794.655
0,81
6,21
17
Bank Permata Tbk
5.916.987
2.225.949
3.691.038
12.495.534
0,30
1.939.294
1,90
1.751.744
0,47
2,67
18
Bank Sinarmas, Tbk
951.342
438.802
512.540
1.825.608
0,28
227.061
2,26
285.479
0,56
3,10
19
Bank Of India Indonesia, Tbk
120.623.722.695
18.871.902.220
101.751.820.475
373.769.097.120
0,27
28.739.952.570
3,54
73.011.867.905
0,72
4,53
20
Bank Pundi Indonesia, Tbk
1.098.206
247.541
850.665
654.184
1,30
606.499
1,40
244.166
0,29
2,99
21
Bank Tabungan Pensiunan Nasional, Tbk
6.353.919
2.013.190
4.340.729
7.733.927
0,56
1.853.571
2,34
2.487.158
0,57
3,48
22
Bank Victoria Internasional, Tbk
423.804.263
75.411.168
348.393.095
1.469.192.278
0,24
112.406.003
3,10
235.987.092
0,68
4,01
23
BPD Jawa Barat dan Banten Tbk
3.985.737
1.599.156
2.386.581
9.076.264
0,26
967.340
2,47
1.419.241
0,59
3,32
24
Bank Capital Indonesia, Tbk
472.067
82.017
390.050
657.788
0,59
57.766
6,75
332.284
0,85
8,20
25
Bank Windu Kentjana Internasional, Tbk.
320.414
100.204
220.210
1.035.379
0,21
115.755
1,90
104.455
0,47
2,59
Universitas Sumatera Utara
TM
VAIC
No
Bank
LAMPIRAN 19
Perusahaan Perbankan Periode 2013
VA= OUT-IN
VACA = VA/CE
VAHU= VA/HC
STVA=SC/VA
OUT
IN
VA
CE
VACA
HC
VAHU
SC= VA-HC
STVA
VAICTM
1
Bank Mandiri (Persero), Tbk
50.089.269
12.069.650
38.019.619
136.364.274
0,28
9.431.337
4,03
28.588.282
0,75
5,06
2
Bank Negara Indonesia (Persero), Tbk
28.499.185
8.488.812
20.010.373
47.683.505
0,42
6.083.876
3,29
13.926.497
0,70
4,40
3
Bank Rakyat Indonesia (Persero), Tbk
52.454.730
9.895.583
42.559.147
79.327.422
0,54
12.231.994
3,48
30.327.153
0,71
4,73
4
Bank Tabungan Negara (Persero), Tbk
6.417.306
2.064.980
4.352.326
11.556.753
0,38
1.613.152
2,70
2.739.174
0,63
3,70
5
Bank Rakyat Indonesia Agroniaga, Tbk
275.833.025
94.788.857
181.044.168
836.906.513
0,22
85.284.052
2,12
95.760.116
0,53
2,87
6
Bank Artha Graha Internasional, Tbk
1.047.046
489.870
557.176
2.719.276
0,20
365.203
1,53
191.973
0,34
2,08
7
Bank Bukopin,Tbk
3.229.516
1.286.212
1.943.304
6.213.369
0,31
873.391
2,23
1.069.913
0,55
3,09
8
Bank Bumi Arta Tbk
229.703.019.677
76.714.917.338
152.988.102.339
564.402.771.361
0,27
87.553.172.862
1,75
65.434.929.477
0,43
2,45
9
Bank Central Asia , Tbk
33.725.807
9.800.526
23.925.281
65.410.580
0,37
6.864.614
3,49
17.060.667
0,71
4,56
10
Bank CIMB Niaga, Tbk
12.740.501
3.265.949
9.474.552
25.886.687
0,37
3.229.054
2,93
6.245.498
0,66
3,96
11
Bank Danamon Indonesia,Tbk
19.174.012
7.855.963
11.318.049
31.552.983
0,36
5.712.891
1,98
5.605.158
0,50
2,84
12
Bank Mayapada Internasional, Tbk
1.109.478.517
258.541.422
850.937.095
2.412.324.121
0,35
302.880.359
2,81
548.056.736
0,64
3,81
13
Bank Mega, Tbk
3.599.698
1.869.661
1.730.037
6.118.505
0,28
1.122.177
1,54
607.860
0,35
2,18
14
Bank Nusantara Parahyangan, Tbk
7.214.507
2.095.694
5.118.813
19.958.433
0,26
1.376.420
3,72
3.742.393
0,73
4,71
15
Bank OCBC NISP, Tbk
4.018.318
857.495
3.160.823
13.496.552
0,23
1.357.879
2,33
1.802.944
0,57
3,13
16
Pan Indonesia Bank, Tbk
1.352.376
2.095.694
19.958.433
- 0,04
1.376.420
- 0,54
- 2.119.738
2,85
2,27
17
Bank Permata Tbk
6.750.646
1.856.320
4.894.326
33.642.583
0,15
2.270.091
2,16
2.624.235
0,54
2,84
18
Bank Sinarmas, Tbk
1.927.950
533.538
1.394.412
2.754.260
0,51
281.952
4,95
1.112.460
0,80
6,25
19
Bank Of India Indonesia, Tbk
305.438.403.143
21.878.677.536
283.559.725.607
454.861.542.163
0,62
32.868.583.000
8,63
250.691.142.607
0,88
10,13
20
Bank Pundi Indonesia, Tbk
1.084.061
268.128
815.933
717.916
1,14
702.345
1,16
113.588
0,14
2,44
21
Bank Tabungan Pensiunan Nasional, Tbk
7.448.843
2.391.511
5.057.332
9.907.865
0,51
2.179.574
2,32
2.877.758
0,57
3,40
22
Bank Victoria Internasional, Tbk
495.419.565
44.861.123
450.558.442
1.626.554.990
0,28
154.569.827
2,91
295.988.615
0,66
3,85
23
BPD Jawa Barat dan Banten Tbk
5.239.401
2.221.527
3.017.874
10.061.408
0,30
1.265.943
2,38
1.751.931
0,58
3,26
24
Bank Capital Indonesia, Tbk
572.269
69.671
502.598
906.390
0,55
73.119
6,87
429.479
0,85
8,28
25
Bank Windu Kentjana Internasional, Tbk.
320.414
100.204
220.210
1.035.379
0,21
115.755
1,90
104.455
0,47
2,59
-
743.318
Universitas Sumatera Utara
TM
VAIC
LAMPIRAN 20
Perusahaan Perbankan Periode 2014
VA= OUT-IN
No
VACA = VA/CE
VAHU= VA/HC
STVA=SC/VA
VAICTM
Bank
OUT
IN
VA
CE
VACA
HC
VAHU
SC= VA-HC
STVA
1
Bank Mandiri (Persero), Tbk
56.500.809
14.526.320
41.974.489
158.020.049
0,27
10.848.031
3,87
31.126.458
0,74
4,88
2
Bank Negara Indonesia (Persero), Tbk
33.091.657
9.322.333
23.769.324
75.425.054
0,32
6.781.041
3,51
16.988.283
0,71
4,54
3
Bank Rakyat Indonesia (Persero), Tbk
60.741.550
12.548.853
48.192.697
97.737.429
0,49
14.111.461
3,42
34.081.236
0,71
4,62
4
Bank Tabungan Negara (Persero), Tbk
6.359.401
2.445.885
3.913.516
12.206.406
0,32
1.595.409
2,45
2.318.107
0,59
3,37
5
Bank Rakyat Indonesia Agroniaga, Tbk
299.082.089
72.695.523
226.386.566
904.021.593
0,25
14.111.461
16,04
212.275.105
0,94
17,23
6
Bank Artha Graha Internasional, Tbk
1.047.046
489.870
557.176
2.719.276
0,20
365.203
1,53
191.973
0,34
2,08
7
Bank Bukopin,Tbk
3.418.205
1.436.800
1.981.405
6.821.480
0,29
879.894
2,25
1.101.511
0,56
3,10
8
Bank Bumi Arta Tbk
246.595.806.026
60.399.225.324
186.196.580.702
602.139.607.690
0,31
95.710.443.855
1,95
90.486.136.847
0,49
2,74
9
Bank Central Asia , Tbk
41.050.670
11.874.991
29.175.679
79.873.115
0,37
8.670.906
3,36
20.504.773
0,70
4,43
10
Bank CIMB Niaga, Tbk
12.819.379
3.549.241
9.270.138
28.447.694
0,33
3.281.221
2,83
5.988.917
0,65
3,80
11
Bank Danamon Indonesia,Tbk
12
Bank Mayapada Internasional, Tbk
13
Bank Mega, Tbk
14
Bank Nusantara Parahyangan, Tbk
15
18.443.029
8.568.995
9.874.034
33.017.524
0,30
5.810.672
1,70
4.063.362
0,41
2,41
1.260.731.529
308.395.808
952.335.721
2.852.233.795
0,33
373.916.653
2,55
578.419.068
0,61
3,49
4.141.403
2.397.949
1.743.454
6.956.675
0,25
1.098.074
1,59
645.380
0,37
2,21
478.734.978
153.785.607
324.949.371
1.138.101.488
0,29
194.540.695
1,67
130.408.676
0,40
2,36
Bank OCBC NISP, Tbk
4.487.959
1.021.233
3.466.726
14.907.176
0,23
1.468.683
2,36
1.998.043
0,58
3,17
16
Pan Indonesia Bank, Tbk
8.085.063
2.691.149
5.393.914
23.228.703
0,23
1.597.772
3,38
3.796.142
0,70
4,31
17
Bank Permata Tbk
7.419.603
3.103.289
4.316.314
17.094.536
0,25
2.270.091
1,90
2.046.223
0,47
2,63
18
Bank Sinarmas, Tbk
2.226.356
701.017
1.525.339
3.160.482
0,48
336.819
4,53
1.188.520
0,78
5,79
19
Bank Of India Indonesia, Tbk
208.789.712.844
25.000.588.598
183.789.124.246
560.587.547.047
0,33
35.846.735.712
5,13
147.942.388.534
0,80
6,26
20
Bank Pundi Indonesia, Tbk
928.201
273.845
654.356
636.146
1,03
679.612
0,96
- 25.256
- 0,04
1,95
21
Bank Tabungan Pensiunan Nasional, Tbk
7.780.303
2.730.304
5.049.999
14.264.837
0,35
2.514.957
2,01
2.535.042
0,50
2,86
22
Bank Victoria Internasional, Tbk
469.574.168
183.988.147
285.586.021
2.930.259.189
0,10
182.101.184
1,57
103.484.837
0,36
2,03
23
BPD Jawa Barat dan Banten Tbk
5.027.502
2.291.538
2.735.964
11.951.812
0,23
1.320.129
2,07
1.415.835
0,52
2,82
24
Bank Capital Indonesia, Tbk
252.263
63.153
189.110
974.193
0,19
89.480
2,11
99.630
0,53
2,83
25
Bank Windu Kentjana Internasional, Tbk.
318.344
118.668
199.676
1.220.139
0,16
131.390
1,52
68.286
0,34
2,03
Universitas Sumatera Utara
TM
VAIC
LAMPIRAN 21
Perusahaan Perbankan Periode 2015
VA= OUT-IN
No
VACA = VA/CE
VAHU= VA/HC
STVA=SC/VA
VAICTM
Bank
OUT
IN
VA
CE
VACA
HC
VAHU
SC= VA-HC
STVA
1
Bank Mandiri (Persero), Tbk
66.878.851
16.377.888
50.500.963
173.864.704
0,29
12.376.655
4,08
38.124.308
0,75
5,13
2
Bank Negara Indonesia (Persero), Tbk
35.258.238
9.144.064
26.114.174
95.867.611
0,27
7.365.834
3,55
18.748.340
0,72
4,54
3
Bank Rakyat Indonesia (Persero), Tbk
70.688.808
14.676.538
56.012.270
113.127.179
0,50
16.599.158
3,37
39.413.112
0,70
4,57
4
Bank Tabungan Negara (Persero), Tbk
7.917.602
2.560.841
5.356.761
13.860.107
0,39
1.929.346
2,78
3.427.415
0,64
3,80
5
Bank Rakyat Indonesia Agroniaga, Tbk
411.002.818
88.829.630
322.173.188
1.352.412.425
0,24
122.368.410
2,63
199.804.778
0,62
3,49
6
Bank Artha Graha Internasional, Tbk
579.227
82.956
496.271
2.765.771
0,18
106.413
4,66
389.858
0,79
5,63
7
Bank Bukopin,Tbk
4.075.665
1.509.029
2.566.636
7.535.179
0,34
1.033.260
2,48
1.533.376
0,60
3,42
8
Bank Bumi Arta Tbk
296.310.191.354
91.139.716.133
205.170.475.221
1.233.868.290.690
0,17
82.062.787.841
2,50
123.107.687.380
0,60
3,27
9
Bank Central Asia , Tbk
47.876.172
15.490.549
32.385.623
92.427.346
0,35
9.728.509
3,33
22.657.114
0,70
4,38
10
Bank CIMB Niaga, Tbk
13.072.509
3.526.862
9.545.647
28.679.387
0,33
4.156.096
2,30
5.389.551
0,56
3,19
11
Bank Danamon Indonesia,Tbk
12
Bank Mayapada Internasional, Tbk
13
Bank Mega, Tbk
14
Bank Nusantara Parahyangan, Tbk
15
18.256.570
9.479.086
8.777.484
34.214.849
0,26
4.833.889
1,82
3.943.595
0,45
2,52
1.744.999.393
391.115.780
1.353.883.613
4.587.072.652
0,30
476.065.628
2,84
877.817.985
0,65
3,79
5.237.649
2.949.325
2.288.324
11.517.195
0,20
1.109.425
2,06
1.178.899
0,52
2,78
489.805.199
150.417.531
339.387.668
1.195.492.670
0,28
210.258.527
1,61
129.129.141
0,38
2,28
Bank OCBC NISP, Tbk
5.273.380
1.112.414
4.160.966
16.411.347
0,25
1.705.772
2,44
2.455.194
0,59
3,28
16
Pan Indonesia Bank, Tbk
8.219.214
2.695.017
5.524.197
30.806.209
0,18
1.736.244
3,18
3.787.953
0,69
4,05
17
Bank Permata Tbk
8.349.469
2.154.402
6.195.067
18.812.844
0,33
2.223.497
2,79
3.971.570
0,64
3,76
18
Bank Sinarmas, Tbk
1.931.268
805.304
1.125.964
3.682.280
0,31
423.959
2,66
702.005
0,62
3,59
19
Bank Of India Indonesia, Tbk
222.046
162.454
59.592
1.172.867
0,05
35.729
1,67
23.863
0,40
2,12
20
Bank Pundi Indonesia, Tbk
482.838
347.736
135.102
560.308
0,24
409.222
0,33
- 274.120
- 2,03
- 1,46
21
Bank Tabungan Pensiunan Nasional, Tbk
7.082.758
1.997.960
5.084.798
13.416.086
0,38
2.159.138
2,36
2.925.660
0,58
3,31
22
Bank Victoria Internasional, Tbk
559.793.834
300.934.107
258.859.727
3.219.095.826
0,08
166.032.115
1,56
92.827.612
0,36
2,00
23
BPD Jawa Barat dan Banten Tbk
5.542.031
1.960.725
3.581.306
12.628.959
0,28
1.770.009
2,02
1.811.297
0,51
2,81
24
Bank Capital Indonesia, Tbk
336.057
95.145
240.912
1.053.416
0,23
119.837
2,01
121.075
0,50
2,74
25
Bank Windu Kentjana Internasional, Tbk.
451.081
110.183
340.898
1.413.732
0,24
161.207
2,11
179.691
0,53
2,88
Universitas Sumatera Utara
Tahun
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
Perusahaan
Bank Mandiri
Bank Mandiri
Bank Mandiri
Bank Mandiri
Bank Mandiri
Bank Negara Indonesia
Bank Negara Indonesia
Bank Negara Indonesia
Bank Negara Indonesia
Bank Negara Indonesia
Bank Rakyat Indonesia
Bank Rakyat Indonesia
Bank Rakyat Indonesia
Bank Rakyat Indonesia
Bank Rakyat Indonesia
Bank Tabungan Negara
Bank Tabungan Negara
Bank Tabungan Negara
Bank Tabungan Negara
Bank Tabungan Negara
Bank Rakyat Indonesia Agroniaga
Bank Rakyat Indonesia Agroniaga
Bank Rakyat Indonesia Agroniaga
Bank Rakyat Indonesia Agroniaga
Bank Rakyat Indonesia Agroniaga
Bank Artha Graha Internasional
Bank Artha Graha Internasional
Bank Artha Graha Internasional
Bank Artha Graha Internasional
Bank Artha Graha Internasional
Bank Bukopin
Bank Bukopin
Bank Bukopin
Bank Bukopin
Bank Bukopin
Bank Bumi Arta
Bank Bumi Arta
ROA
ROE
CAPITALGAIN
VACA
VAHU
STVA
VAIC
2.30
20.26
0.04
0.26
3.81
0.74
4.81
2.52
20.96
0.20
0.26
3.00
0.67
4.05
2.57
21.21
-0.03
0.28
4.03
0.75
5.06
2.42
19.70
0.37
0.27
3.87
0.74
4.88
2.32
17.70
-0.14
0.29
4.08
0.75
5.13
1.94
15.35
-0.02
0.39
2.92
0.66
3.96
2.11
16.19
-0.03
0.38
3.00
0.67
4.05
2.34
19.00
0.07
0.42
3.29
0.70
4.40
2.60
17.75
0.54
0.32
3.51
0.71
4.54
1.80
11.65
-0.18
0.27
3.55
0.72
4.54
3.21
30.28
-0.36
0.64
3.66
0.73
5.02
3.39
28.80
0.03
0.54
3.64
0.73
4.91
3.18
25.11
0.04
0.54
3.48
0.71
4.73
3.02
24.82
0.61
0.49
3.42
0.71
4.62
2.89
22.46
-0.02
0.50
3.37
0.70
4.57
1.26
15.28
-0.26
0.40
2.19
0.54
3.13
1.22
13.27
0.20
0.35
2.40
0.58
3.33
1.19
13.51
-0.40
0.38
2.70
0.63
3.70
0.77
9.14
0.39
0.32
2.45
0.59
3.37
1.08
13.35
0.07
0.39
2.78
0.64
3.80
0.94
9.45
-0.30
0.28
1.37
0.27
1.92
0.82
8.88
0.25
0.43
2.23
0.55
3.22
1.02
6.27
-0.20
0.22
2.12
0.53
2.87
0.97
6.86
-0.13
0.25
16.04
0.94
17.23
0.96
5.95
-0.06
0.24
2.63
0.62
3.49
0.33
5.47
-0.10
0.09
1.38
0.28
1.75
1.07
8.65
0.16
0.24
1.97
0.49
2.70
1.07
8.65
-0.18
0.20
1.53
0.34
2.08
0.47
4.07
-0.13
0.20
1.53
0.34
2.08
0.28
2.58
-0.19
0.18
4.66
0.79
5.63
1.30
16.95
-0.11
0.38
2.74
0.63
3.76
1.27
16.71
0.07
0.39
2.70
0.63
3.72
1.35
15.04
0.00
0.31
2.23
0.55
3.09
0.92
10.65
0.21
0.29
2.25
0.56
3.10
1.02
12.80
-0.07
0.34
2.48
0.60
3.42
1.44
8.95
-0.15
0.23
1.86
0.46
2.55
1.64
10.93
0.19
0.14
1.96
0.49
2.59
Universitas Sumatera Utara
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
Bank Bumi Arta
Bank Bumi Arta
Bank Bumi Arta
Bank Central Asia
Bank Central Asia
Bank Central Asia
Bank Central Asia
Bank Central Asia
Bank CIMB Niaga
Bank CIMB Niaga
Bank CIMB Niaga
Bank CIMB Niaga
Bank CIMB Niaga
Bank Danamon Indonesia
Bank Danamon Indonesia
Bank Danamon Indonesia
Bank Danamon Indonesia
Bank Danamon Indonesia
Bank Mayapada Internasional
Bank Mayapada Internasional
Bank Mayapada Internasional
Bank Mayapada Internasional
Bank Mayapada Internasional
Bank Mega
Bank Mega
Bank Mega
Bank Mega
Bank Mega
Bank Nusantara Parahyangan
Bank Nusantara Parahyangan
Bank Nusantara Parahyangan
Bank Nusantara Parahyangan
Bank Nusantara Parahyangan
Bank OCBC NISP
Bank OCBC NISP
Bank OCBC NISP
Bank OCBC NISP
Bank OCBC NISP
1.39
9.96
-0.05
0.27
1.75
0.43
2.45
1.01
8.61
0.01
0.31
1.95
0.49
2.74
0.87
4.62
0.20
0.17
2.50
0.60
3.27
2.83
25.74
0.25
0.43
3.52
0.72
4.67
2.65
22.58
0.14
0.39
3.32
0.70
4.40
2.87
22.29
0.05
0.37
3.49
0.71
4.56
3.00
21.24
0.37
0.37
3.36
0.70
4.43
3.03
20.12
0.01
0.35
3.33
0.70
4.38
1.90
17.29
-0.36
0.39
3.23
0.69
4.31
2.15
18.76
-0.10
0.41
3.21
0.69
4.31
1.96
16.60
-0.16
0.37
2.93
0.66
3.96
1.01
8.24
-0.09
0.33
2.83
0.65
3.80
0.18
1.49
-0.29
0.33
2.30
0.56
3.19
2.43
13.35
-0.28
0.37
2.19
0.54
3.10
2.64
14.33
0.38
0.39
2.20
0.54
3.14
2.26
13.18
-0.33
0.36
1.98
0.50
2.84
1.37
8.12
0.20
0.30
1.70
0.41
2.41
1.31
7.22
-0.29
0.26
1.82
0.45
2.52
1.32
10.30
0.08
0.29
2.17
0.54
3.00
1.53
14.26
1.38
0.38
2.68
0.63
3.69
1.60
15.97
-0.19
0.35
2.81
0.64
3.81
1.20
15.27
-0.32
0.33
2.55
0.61
3.49
1.38
14.22
0.04
0.30
2.84
0.65
3.79
1.73
22.01
0.10
0.45
2.06
0.51
3.03
2.11
21.99
-0.04
0.43
2.32
0.57
3.32
0.79
8.58
-0.39
0.28
1.54
0.35
2.18
0.90
8.61
-0.02
0.25
1.59
0.37
2.21
1.54
9.14
0.64
0.20
2.06
0.52
2.78
1.04
11.69
0.06
0.39
2.01
0.50
2.90
1.04
13.12
0.00
0.40
1.74
0.43
2.57
1.05
10.00
0.14
0.26
3.72
0.73
4.71
1.02
8.48
0.56
0.29
1.67
0.40
2.36
0.78
5.59
-0.19
0.28
1.61
0.38
2.28
1.26
11.42
-0.36
0.33
2.27
0.56
3.15
1.16
10.23
0.42
0.29
2.25
0.55
3.09
1.17
8.47
-0.20
0.23
2.33
0.57
3.13
1.29
8.94
0.11
0.23
3.38
0.70
4.31
1.25
9.15
-0.06
0.25
2.44
0.59
3.28
Universitas Sumatera Utara
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
Bank Pan Indonesia
Bank Pan Indonesia
Bank Pan Indonesia
Bank Pan Indonesia
Bank Pan Indonesia
Bank Permata
Bank Permata
Bank Permata
Bank Permata
Bank Permata
Bank Sinarmas
Bank Sinarmas
Bank Sinarmas
Bank Sinarmas
Bank Sinarmas
Bank Of India Indonesia
Bank Of India Indonesia
Bank Of India Indonesia
Bank Of India Indonesia
Bank Of India Indonesia
Bank Pundi Indonesia
Bank Pundi Indonesia
Bank Pundi Indonesia
Bank Pundi Indonesia
Bank Pundi Indonesia
Bank Tabungan Pensiunan
Nasional
Bank Tabungan Pensiunan
Nasional
Bank Tabungan Pensiunan
Nasional
Bank Tabungan Pensiunan
Nasional
Bank Tabungan Pensiunan
Nasional
Bank Victoria Internasional
Bank Victoria Internasional
Bank Victoria Internasional
Bank Victoria Internasional
Bank Victoria Internasional
BPD Jawa Barat dan Banten
1.65
12.92
-0.32
0.67
12.11
0.92
13.70
1.53
12.91
-0.19
0.03
5.36
0.81
6.21
1.50
12.30
0.05
-0.04
-0.54
2.85
2.27
1.50
11.12
0.77
0.23
3.38
0.70
4.31
0.86
5.09
-0.79
0.18
3.18
0.69
4.05
1.14
12.66
-0.24
0.32
1.95
0.49
2.76
1.04
10.95
-0.03
0.30
1.90
0.47
2.67
0.96
11.23
-0.05
0.15
2.16
0.54
2.84
0.86
9.28
0.19
0.25
1.90
0.47
2.63
0.14
1.31
-0.37
0.33
2.79
0.64
3.76
0.68
8.70
-0.33
0.42
1.39
0.28
2.10
1.50
12.48
-0.17
0.28
2.26
0.56
3.10
1.27
8.03
0.07
0.51
4.95
0.80
6.25
0.73
4.90
0.41
0.48
4.53
0.78
5.79
0.66
5.05
0.16
0.31
2.66
0.62
3.59
2.16
14.71
0.00
0.25
3.19
0.69
4.12
2.26
17.92
1.60
0.27
3.54
0.72
4.53
2.25
17.83
-0.58
0.62
8.63
0.88
10.13
2.04
18.94
0.69
0.33
5.13
0.80
6.26
0.73
4.01
2.27
0.05
1.67
0.40
2.12
0.78
7.16
-0.28
0.34
0.44
-1.26
-0.48
0.61
7.16
0.03
1.30
1.40
0.29
2.99
1.07
13.37
-0.30
1.14
1.16
0.14
2.44
1.32
18.73
-0.05
1.03
0.96
-0.04
1.95
5.55
106.60
-0.34
0.24
0.33
-2.03
-1.46
3.00
24.92
-0.74
0.57
2.30
0.56
3.43
3.35
25.59
0.54
0.56
2.34
0.57
3.48
3.06
21.51
-0.18
0.51
2.32
0.57
3.40
2.49
15.50
-0.08
0.35
2.01
0.50
2.86
2.16
12.59
-0.39
0.38
2.36
0.58
3.31
1.59
15.46
-0.19
0.20
34.85
0.97
36.02
1.43
13.99
-0.09
0.24
3.10
0.68
4.01
1.28
15.03
0.07
0.28
2.91
0.66
3.85
0.49
6.01
-0.04
0.10
1.57
0.36
2.03
0.40
4.45
-0.13
0.08
1.56
0.36
2.00
1.77
17.87
-0.37
0.28
2.67
0.63
3.57
Universitas Sumatera Utara
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
BPD Jawa Barat dan Banten
BPD Jawa Barat dan Banten
BPD Jawa Barat dan Banten
BPD Jawa Barat dan Banten
Bank Capital Indonesia
Bank Capital Indonesia
Bank Capital Indonesia
Bank Capital Indonesia
Bank Capital Indonesia
Bank Windu Kentjana
Internasional
Bank W
Universitas Sumatera Utara
LAMPIRAN 1
Return On Asset (ROA) Perusahaan Perbankan Tahun 2011
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Nama Bank
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional, Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional, Tbk.
Earning After
Interest and
Tax
Total Asset
12,695,885
5,808,218
15,087,996
1,118,661
32,856,381
63,116
741,478
42,624,596,226
10,817,798
3,176,960
3,449,033
171,275,436
1,073,352
68,145,768
752,654
2,053,115
1,156,878
112,650
54,996,241,237
46,865
1,400,063
187,402,442
962,659
27,807
94,081
551,891,704
299,058,161
469,899,284
89,121,459
3,481,155,340
19,185,436
57,183,463
2,963,148,453,513
381,908,353
166,801,130
141,934,432
12,951,201,230
61,909,027
6,572,646,723
59,834,397
124,754,179
101,324,002
16,658,656
2,540,740,993,910
5,993,039
46,651,141
11,802,562,942
54,448,658
4,694,939
6,495,246
Universitas Sumatera Utara
ROA
2.30
1.94
3.21
1.26
0.94
0.33
1.30
1.44
2.83
1.90
2.43
1.32
1.73
1.04
1.26
1.65
1.14
0.68
2.16
0.78
3.00
1.59
1.77
0.59
1.45
LAMPIRAN 2
Return On Asset (ROA) Perusahaan Perbankan Tahun 2012
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and
Tax
Total Asset
ROA
16,043,618
635,618,708
7,048,362
333,303,505
18,687,380
551,336,790
1,363,962
111,748,593
33,026,578
4,040,140,235
225,937
21,188,582
834,719
65,689,830
57,115,739,320 3,483,516,588,857
11,718,460
442,994,197
4,249,861
197,412,481
4,117,148
155,791,308
263,289,326
17,166,551,873
1,377,412
65,219,108
85,429,831
8,212,208,486
915,456
79,141,737
2,278,335
148,792,615
1,368,132
131,798,595
227,906
15,151,892
81,495,346,240 3,601,335,866,618
46,865
7,682,938
2.52
2.11
3.39
1.22
0.82
1.07
1.27
1.64
2.65
2.15
2.64
1.53
2.11
1.04
1.16
1.53
1.04
1.50
2.26
0.61
1,978,986
59,090,132
3.35
205,571,047
1,376,387
47,714
14,352,840,454
70,958,233
5,666,177
1.43
1.94
0.84
78,306
7,917,214
0.99
Universitas Sumatera Utara
LAMPIRAN 3
Return On Asset (ROA) Perusahaan Perbankan Tahun 2013
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Nama Bank
Earning After
Interest and
Tax
Bank Mandiri (Persero), Tbk
18,829,934
Bank Negara Indonesia (Persero), Tbk
9,057,941
Bank Rakyat Indonesia (Persero), Tbk
19,916,654
Bank Tabungan Negara (Persero), Tbk
1,562,161
Bank Rakyat Indonesia Agroniaga, Tbk
52,439,708
Bank Artha Graha Internasional, Tbk
225,937
Bank Bukopin,Tbk
934,622
Bank Bumi Arta Tbk
56,197,424,458
Bank Central Asia , Tbk
14,256,239
Bank CIMB Niaga, Tbk
4,296,151
Bank Danamon Indonesia,Tbk
4,159,320
Bank Mayapada Internasional, Tbk
385,351,499
Bank Mega, Tbk
524,780
Bank Nusantara Parahyangan, Tbk
105,234,027
Bank OCBC NISP, Tbk
1,142,721
Bank Pan Indonesia, Tbk
2,454,475
Bank Permata Tbk
1,586,971
Bank Sinarmas, Tbk
221,100
Bank Of India Indonesia, Tbk
81,092,455,043
Bank Pundi Indonesia, Tbk
96,272
Bank Tabungan Pensiunan Nasional,
2,131,101
Tbk
Bank Victoria Internasional, Tbk
244,415,384
BPD Jawa Barat dan Banten Tbk
1,120,035
Bank Capital Indonesia, Tbk
70,477
Bank Windu Kentjana Internasional,
78,306
Tbk.
Total Asset
ROA
733,099,762
386,654,815
626,182,926
131,169,730
5,124,070,015
21,188,582
69,457,663
4,045,672,277,612
496,304,573
218,866,409
184,237,348
24,015,571,540
66,475,698
9,985,735,803
97,524,537
164,055,578
165,833,922
17,447,455
3,601,335,866,618
9,003,124
2.57
2.34
3.18
1.19
1.02
1.07
1.35
1.39
2.87
1.96
2.26
1.60
0.79
1.05
1.17
1.50
0.96
1.27
2.25
1.07
69,664,873
3.06
19,153,130,889
75,836,537
7,139,276
1.28
1.48
0.99
7,917,214
0.99
Universitas Sumatera Utara
LAMPIRAN 4
Return On Asset (ROA) Perusahaan Perbankan Tahun 2014
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and
Tax
Total Asset
20,654,783
10,829,379
24,253,845
1,115,592
62,001,106
110,585
726,808
51,827,836,329
16,551,670
2,343,840
2,682,662
435,561,942
599,238
96,532,495
1,332,182
2,582,627
1,586,971
154,932
106,167,729,998
119,173
855,039,673
416,573,708
801,955,021
144,575,961
6,385,191,484
23,453,347
79,051,268
5,155,422,644,599
552,423,892
233,162,423
195,708,593
36,173,590,792
66,647,891
9,468,873,488
103,123,179
172,581,667
185,349,861
21,259,549
5,199,184,618,629
9,044,046
2.42
2.60
3.02
0.77
0.97
0.47
0.92
1.01
3.00
1.01
1.37
1.20
0.90
1.02
1.29
1.50
0.86
0.73
2.04
1.32
1,869,031
75,014,737
2.49
105,699,344
1,120,035
74,530
21,364,882,284
75,836,537
9,251,776
0.49
1.48
0.81
52,876
9,769,591
0.54
Universitas Sumatera Utara
ROA
LAMPIRAN 5
Return On Asset (ROA) Perusahaan Perbankan Tahun 2015
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Nama Bank
Earning After
Interest and
Tax
Bank Mandiri (Persero), Tbk
21,152,398
Bank Negara Indonesia (Persero), Tbk
9,140,532
Bank Rakyat Indonesia (Persero), Tbk
25,410,788
Bank Tabungan Negara (Persero), Tbk
1,850,907
Bank Rakyat Indonesia Agroniaga, Tbk
80,491,880
Bank Artha Graha Internasional, Tbk
71,294
Bank Bukopin,Tbk
964,307
Bank Bumi Arta Tbk
56,950,417,920
Bank Central Asia , Tbk
18,035,768
Bank CIMB Niaga, Tbk
427,885
Bank Danamon Indonesia,Tbk
2,469,157
Bank Mayapada Internasional, Tbk
652,324,636
Bank Mega, Tbk
1,052,771
Bank Nusantara Parahyangan, Tbk
66,866,856
Bank OCBC NISP, Tbk
1,500,835
Bank Pan Indonesia, Tbk
1,567,845
Bank Permata Tbk
247,112
Bank Sinarmas, Tbk
185,153
Bank Of India Indonesia, Tbk
44,668,043,495
Bank Pundi Indonesia, Tbk
331,159
Bank Tabungan Pensiunan Nasional,
1,752,609
Tbk
Bank Victoria Internasional, Tbk
94,073,216
BPD Jawa Barat dan Banten Tbk
1,380,964
Bank Capital Indonesia, Tbk
90,823
Bank Windu Kentjana Internasional,
67,378
Tbk.
Total Asset
ROA
910,063,409
508,595,288
878,426,312
171,807,592
8,364,502,563
25,119,249
94,366,502
6,567,266,817,941
594,372,770
238,849,252
188,057,412
47,305,953,535
68,225,170
8,613,113,759
120,480,402
183,120,540
182,689,351
27,868,688
6,087,482,780,739
5,967,186
2.32
1.80
2.89
1.08
0.96
0.28
1.02
0.87
3.03
0.18
1.31
1.38
1.54
0.78
1.25
0.86
0.14
0.66
0.73
5.55
81,039,663
2.16
23,250,685,651
88,697,430
12,159,197
0.40
1.56
0.75
10,089,121
0.67
Universitas Sumatera Utara
LAMPIRAN 6
Return On Equity (ROE) Perusahaan Perbankan Tahun 2011
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and
Tax
Equity
12,695,885
5,808,218
15,087,996
1,118,661
32,856,381
63,116
741,478
42,624,596,226
10,817,798
3,176,960
3,449,033
171,275,436
1,073,352
68,145,768
752,654
2,053,115
1,156,878
112,650
54,996,241,237
46,865
62,654,408
37,843,024
49,820,329
7,321,643
347,616,163
1,154,341
4,374,094
476,131,107,583
42,027,340
18,369,491
25,836,501
1,663,595,794
4,876,388
582,910,554
6,590,379
15,888,131
9,136,208
1,294,968
373,769,087,120
654,184
20.26
15.35
30.28
15.28
9.45
5.47
16.95
8.95
25.74
17.29
13.35
10.30
22.01
11.69
11.42
12.92
12.66
8.70
14.71
7.16
1,400,063
5,617,198
24.92
187,402,442
962,659
27,807
1,212,113,645
5,387,099
608,788
15.46
17.87
4.57
94,081
755,665
12.45
Universitas Sumatera Utara
ROE
LAMPIRAN 7
Return On Equity (ROE) Perusahaan Perbankan Tahun 2012
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and
Tax
Equity
16,043,618
7,048,362
18,687,380
1,363,962
33,026,578
225,937
834,719
57,115,739,320
11,718,460
4,249,861
4,117,148
263,289,326
1,377,412
85,429,831
915,456
2,278,335
1,368,132
227,906
81,495,346,240
46,865
76,532,865
43,525,291
64,881,779
10,278,871
371,924,556
2,611,823
4,996,742
522,505,346,903
51,897,942
22,651,912
28,733,311
1,845,739,034
6,262,821
651,259,661
8,951,476
17,647,765
12,495,534
1,825,608
454,861,542,163
654,184
20.96
16.19
28.80
13.27
8.88
8.65
16.71
10.93
22.58
18.76
14.33
14.26
21.99
13.12
10.23
12.91
10.95
12.48
17.92
7.16
1,978,986
7,733,927
25.59
205,571,047
1,376,387
47,714
1,469,192,278
6,718,265
657,788
13.99
20.49
7.25
78,306
1,035,379
7.56
Universitas Sumatera Utara
ROE
LAMPIRAN 8
Return On Equity (ROE) Perusahaan Perbankan Tahun 2013
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and Tax
Equity
18,829,934
9,057,941
19,916,654
1,562,161
52,439,708
225,937
934,622
56,197,424,458
14,256,239
4,296,151
4,159,320
385,351,499
524,780
105,234,027
1,142,721
2,454,475
1,586,971
221,100
81,092,455,043
96,272
88,790,596
47,683,505
79,327,422
11,566,753
836,906,513
2,611,823
6,213,369
564,402,771,361
63,966,678
25,886,687
31,552,983
2,412,324,121
6,118,505
1,052,398,335
13,496,552
19,958,433
14,126,644
2,754,260
454,861,542,163
719,916
21.21
19.00
25.11
13.51
6.27
8.65
15.04
9.96
22.29
16.60
13.18
15.97
8.58
10.00
8.47
12.30
11.23
8.03
17.83
13.37
2,131,101
9,907,865
21.51
244,415,384
1,120,035
70,477
1,626,554,990
7,083,607
906,390
15.03
15.81
7.78
78,306
1,035,379
7.56
Universitas Sumatera Utara
ROE
LAMPIRAN 9
Return On Equity (ROE) Perusahaan Perbankan Tahun 2014
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and
Tax
Equity
20,654,783
10,829,379
24,253,845
1,115,592
62,001,106
110,585
726,808
51,827,836,329
16,551,670
2,343,840
2,682,662
435,561,942
599,238
96,532,495
1,332,182
2,582,627
1,586,971
154,932
106,167,729,998
119,173
104,844,562
61,021,308
97,737,429
12,206,406
904,021,593
2,719,276
6,821,480
602,139,607,690
77,920,617
28,447,694
33,017,524
2,852,233,795
6,956,675
1,138,101,488
14,907,176
23,228,703
17,094,536
3,160,482
560,587,547,047
636,146
19.70
17.75
24.82
9.14
6.86
4.07
10.65
8.61
21.24
8.24
8.12
15.27
8.61
8.48
8.94
11.12
9.28
4.90
18.94
18.73
1,869,031
12,060,534
15.50
105,699,344
1,120,035
74,530
1,759,828,875
7,083,607
974,193
6.01
15.81
7.65
52,876
1,220,139
4.33
Universitas Sumatera Utara
ROE
LAMPIRAN 10
Return On Equity (ROE) Perusahaan Perbankan Tahun 2015
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
Earning After
Interest and Tax
Equity
21,152,398
9,140,532
25,410,788
1,850,907
80,491,880
71,294
964,307
56,950,417,920
18,035,768
427,885
2,469,157
652,324,636
1,052,771
66,866,856
1,500,835
1,567,845
247,112
185,153
44,668,043,495
331,159
119,491,841
78,438,222
113,127,179
13,860,107
1,352,412,425
2,765,770
7,535,179
1,233,868,290,690
89,624,940
28,679,387
34,214,849
4,587,072,652
11,517,195
1,195,492,670
16,411,347
30,806,209
18,812,844
3,669,611
1,114,888,052,692
310,670
17.70
11.65
22.46
13.35
5.95
2.58
12.80
4.62
20.12
1.49
7.22
14.22
9.14
5.59
9.15
5.09
1.31
5.05
4.01
106.60
1,752,609
13,923,859
12.59
94,073,216
1,380,964
90,823
2,113,690,246
7,757,218
1,053,416
4.45
17.80
8.62
67,378
1,413,732
4.77
Universitas Sumatera Utara
ROE
LAMPIRAN 11
Harga Saham Perusahaan Perbankan Tahun 2010-2015
No
Nama Bank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia , Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
21
22
23
24
25
2010
6,500
3,875
10,500
1,640
168
107
650
164
6,400
1,910
5,700
1,330
3,175
1,230
1,700
1,140
1,790
405
600
162
2011
6,750
3,800
6,750
1,210
118
96
580
139
8,000
1,220
4,100
1,430
3,500
1,300
1,080
780
1,360
270
600
116
Tahun
2012
2013
8,100
7,850
3,700
3,950
6,950
7,250
1,450
870
147
118
111
91
620
620
165
157
9,100
9,600
1,100
920
5,650
3,775
3,400
2,750
3,350
2,050
1,300
1,480
1,530
1,230
630
660
1,320
1,260
225
240
1,560
650
120
84
13,200
3,400
5,250
4,300
3,950
2,400
160
1,450
102
129
910
160
117
1,060
120
125
890
88
120
730
96
105
755
205
150
188
178
127
205
300
2014
10,775
6,100
11,650
1,205
103
79
750
158
13,125
835
4,525
1,880
2,000
2,310
1,360
1,165
1,505
339
1,100
80
2015
9,250
4,990
11,425
1,295
97
64
700
190
13,300
595
3,200
1,950
3,275
1,860
1,275
250
945
394
3,595
53
Universitas Sumatera Utara
LAMPIRAN 12
Capital Gain Perusahaan Perbankan Tahun 2011
No
Nama Bank
pt
p(t-1)
pt-p(t-1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
6,750
3,800
6,750
1,210
118
96
580
139
8,000
1,220
4,100
1,430
3,500
1,300
1,080
780
1,360
270
600
116
6,500
3,875
10,500
1,640
168
107
650
164
6,400
1,910
5,700
1,330
3,175
1,230
1,700
1,140
1,790
405
600
162
250
-75
-3,750
-430
-50
-11
-70
-25
1,600
-690
-1,600
100
325
70
-620
-360
-430
-135
0
-46
pt-p(t-1)
p(t-1)
0.04
-0.02
-0.36
-0.26
-0.30
-0.10
-0.11
-0.15
0.25
-0.36
-0.28
0.08
0.10
0.06
-0.36
-0.32
-0.24
-0.33
0.00
-0.28
3,400
13,200
-9,800
-0.74
129
910
160
160
1,450
102
-31
-540
58
-0.19
-0.37
0.57
188
150
38
0.25
21
22
23
24
25
Universitas Sumatera Utara
LAMPIRAN 13
Capital Gain Perusahaan Perbankan Tahun 2012
No
Nama Bank
pt
p(t-1)
pt-p(t-1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
8,100
3,700
6,950
1,450
147
111
620
165
9,100
1,100
5,650
3,400
3,350
1,300
1,530
630
1,320
225
1,560
120
6,750
3,800
6,750
1,210
118
96
580
139
8,000
1,220
4,100
1,430
3,500
1,300
1,080
780
1,360
270
600
116
1350
-100
200
240
29
15
40
26
1100
-120
1550
1970
-150
0
450
-150
-40
-45
960
4
pt-p(t-1)
p(t-1)
0.20
-0.03
0.03
0.20
0.25
0.16
0.07
0.19
0.14
-0.10
0.38
1.38
-0.04
0.00
0.42
-0.19
-0.03
-0.17
1.60
0.03
5,250
3,400
1850
0.54
117
1,060
120
129
910
160
-12
150
-40
-0.09
0.16
-0.25
178
188
-10
-0.05
21
22
23
24
25
Universitas Sumatera Utara
LAMPIRAN 14
Capital Gain Perusahaan Perbankan Tahun 2013
No
Nama Bank
pt
p(t-1)
pt-p(t-1)
pt-p(t-1)
p(t-1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
7,850
3,950
7,250
870
118
91
620
157
9,600
920
3,775
2,750
2,050
1,480
1,230
660
1,260
240
650
84
8,100
3,700
6,950
1,450
147
111
620
165
9,100
1,100
5,650
3,400
3,350
1,300
1,530
630
1,320
225
1,560
120
-250
250
300
-580
-29
-20
0
-8
500
-180
-1875
-650
-1300
180
-300
30
-60
15
-910
-36
-0.03
0.07
0.04
-0.40
-0.20
-0.18
0.00
-0.05
0.05
-0.16
-0.33
-0.19
-0.39
0.14
-0.20
0.05
-0.05
0.07
-0.58
-0.30
4,300
5,250
-950
-0.18
125
890
88
117
1,060
120
8
-170
-32
0.07
-0.16
-0.27
127
178
-51
-0.29
21
22
23
24
25
Universitas Sumatera Utara
LAMPIRAN 15
Capital Gain Perusahaan Perbankan Tahun 2014
No
Nama Bank
pt
p(t-1)
pt-p(t-1)
pt-p(t-1)
p(t-1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
10,775
6,100
11,650
1,205
103
79
750
158
13,125
835
4,525
1,880
2,000
2,310
1,360
1,165
1,505
339
1,100
80
7,850
3,950
7,250
870
118
91
620
157
9,600
920
3,775
2,750
2,050
1,480
1,230
660
1,260
240
650
84
2925
2150
4400
335
-15
-12
130
1
3525
-85
750
-870
-50
830
130
505
245
99
450
-4
0.37
0.54
0.61
0.39
-0.13
-0.13
0.21
0.01
0.37
-0.09
0.20
-0.32
-0.02
0.56
0.11
0.77
0.19
0.41
0.69
-0.05
3,950
4,300
-350
-0.08
120
730
96
125
890
88
-5
-160
8
-0.04
-0.18
0.09
205
127
78
0.61
21
22
23
24
25
Universitas Sumatera Utara
LAMPIRAN 16
Capital Gain Perusahaan Perbankan Tahun 2015
No
Nama Bank
pt
p(t-1)
pt-p(t-1)
pt-p(t-1)
p(t-1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bank Mandiri (Persero), Tbk
Bank Negara Indonesia (Persero), Tbk
Bank Rakyat Indonesia (Persero), Tbk
Bank Tabungan Negara (Persero), Tbk
Bank Rakyat Indonesia Agroniaga, Tbk
Bank Artha Graha Internasional, Tbk
Bank Bukopin,Tbk
Bank Bumi Arta Tbk
Bank Central Asia , Tbk
Bank CIMB Niaga, Tbk
Bank Danamon Indonesia,Tbk
Bank Mayapada Internasional, Tbk
Bank Mega, Tbk
Bank Nusantara Parahyangan, Tbk
Bank OCBC NISP, Tbk
Bank Pan Indonesia, Tbk
Bank Permata Tbk
Bank Sinarmas, Tbk
Bank Of India Indonesia, Tbk
Bank Pundi Indonesia, Tbk
Bank Tabungan Pensiunan Nasional,
Tbk
Bank Victoria Internasional, Tbk
BPD Jawa Barat dan Banten Tbk
Bank Capital Indonesia, Tbk
Bank Windu Kentjana Internasional,
Tbk.
9,250
4,990
11,425
1,295
97
64
700
190
13,300
595
3,200
1,950
3,275
1,860
1,275
250
945
394
3,595
53
10,775
6,100
11,650
1,205
103
79
750
158
13,125
835
4,525
1,880
2,000
2,310
1,360
1,165
1,505
339
1,100
80
-1525
-1110
-225
90
-6
-15
-50
32
175
-240
-1325
70
1275
-450
-85
-915
-560
55
2495
-27
-0.14
-0.18
-0.02
0.07
-0.06
-0.19
-0.07
0.20
0.01
-0.29
-0.29
0.04
0.64
-0.19
-0.06
-0.79
-0.37
0.16
2.27
-0.34
2,400
3,950
-1550
-0.39
105
755
205
120
730
96
-15
25
109
-0.13
0.03
1.14
300
205
95
0.46
21
22
23
24
25
Universitas Sumatera Utara
TM
VAIC
LAMPIRAN 17
Perusahaan Perbankan Periode 2011
VA= OUT-IN
No
VACA = VA/CE
VAHU= VA/HC
STVA=SC/VA
VAICTM
Bank
OUT
IN
VA
CE
VACA
HC
VAHU
SC= VA-HC
STVA
1
Bank Mandiri (Persero), Tbk
35.359.306
9.545.550
25.813.756
100.511.954
0,26
6.766.471
3,81
19.047.285
0,74
4,81
2
Bank Negara Indonesia (Persero), Tbk
20.797.289
6.091.841
14.705.448
37.843.024
0,39
5.042.161
2,92
9.663.287
0,66
3,96
3
Bank Rakyat Indonesia (Persero), Tbk
40.203.051
8.384.780
31.818.271
49.820.329
0,64
8.700.847
3,66
23.117.424
0,73
5,02
4
Bank Tabungan Negara (Persero), Tbk
4.297.890
1.398.516
2.899.374
7.321.643
0,40
1.321.601
2,19
1.577.773
0,54
3,13
5
Bank Rakyat Indonesia Agroniaga, Tbk
166.742.063
69.999.285
96.742.778
347.616.163
0,28
70.578.374
1,37
26.164.404
0,27
1,92
6
Bank Artha Graha Internasional, Tbk
504.979
325.687
179.292
1.937.327
0,09
129.543
1,38
49.749
0,28
1,75
7
Bank Bukopin,Tbk
2.737.851
1.057.775
1.680.076
4.374.094
0,38
613.296
2,74
1.066.780
0,63
3,76
8
Bank Bumi Arta Tbk
159.011.769.845
47.924.831.017
111.086.938.828
476.131.107.583
0,23
59.747.773.873
1,86
51.339.164.955
0,46
2,55
9
Bank Central Asia , Tbk
24.050.073
5.709.610
18.340.463
42.742.947
0,43
5.204.359
3,52
13.136.104
0,72
4,67
10
Bank CIMB Niaga, Tbk
10.188.511
3.002.768
7.185.743
18.369.491
0,39
2.227.739
3,23
4.958.004
0,69
4,31
11
Bank Danamon Indonesia,Tbk
15.514.681
5.866.897
9.647.784
25.836.501
0,37
4.413.075
2,19
5.234.709
0,54
3,10
12
Bank Mayapada Internasional, Tbk
659.679.153
177.439.145
482.240.008
1.663.595.794
0,29
221.908.699
2,17
260.331.309
0,54
3,00
13
Bank Mega, Tbk
3.670.018
1.473.527
2.196.491
4.876.388
0,45
1.066.037
2,06
1.130.454
0,51
3,03
14
Bank Nusantara Parahyangan, Tbk
317.680.744
88.464.981
229.215.763
582.910.554
0,393
114.178.897
2,01
115.036.866
0,50
2,90
15
Bank OCBC NISP, Tbk
2.906.308
753.582
2.152.726
6.590.379
0,33
949.353
2,27
1.203.373
0,56
3,15
16
Pan Indonesia Bank, Tbk
12.055.941
1.459.843
10.596.098
15.888.131
0,67
874.835
12,11
9.721.263
0,92
13,70
17
Bank Permata Tbk
4.775.808
1.826.120
2.949.688
9.136.208
0,32
1.510.469
1,95
1.439.219
0,49
2,76
18
Bank Sinarmas, Tbk
604.413
54.517
549.896
1.294.968
0,42
394.819
1,39
155.077
0,28
2,10
19
Bank Of India Indonesia, Tbk
110.585.899.059
18.871.902.220
91.713.996.839
373.769.087.120
0,25
28.739.952.570
3,19
62.974.044.269
0,69
4,12
20
Bank Pundi Indonesia, Tbk
320.022
161.703
158.319
463.241
0,34
358.302
0,44
- 199.983
- 1,26
- 0,48
21
Bank Tabungan Pensiunan Nasional, Tbk
4.826.738
1.649.239
3.177.499
5.617.198
0,57
1.382.216
2,30
1.795.283
0,56
3,43
22
Bank Victoria Internasional, Tbk
267.142.971
28.615.057
238.527.914
1.212.113.645
0,20
6.843.447
34,85
231.684.467
0,97
36,02
23
BPD Jawa Barat dan Banten Tbk
3.301.377
1.263.831
2.037.546
7.358.703
0,28
762.652
2,67
1.274.894
0,63
3,57
24
Bank Capital Indonesia, Tbk
149.597
73.695
75.902
608.788
0,12
45.395
1,67
30.507
0,40
2,20
25
Bank Windu Kentjana Internasional, Tbk.
215.570
90.058
125.512
557.634
0,23
106.988
1,17
18.524
0,15
1,55
Universitas Sumatera Utara
TM
VAIC
LAMPIRAN 18
Perusahaan Perbankan Periode 2012
VA= OUT-IN
No
VACA = VA/CE
VAHU= VA/HC
STVA=SC/VA
Bank
OUT
IN
VA
CE
VACA
HC
VAHU
SC= VA-HC
STVA
VAICTM
1
Bank Mandiri (Persero), Tbk
41.591.486
10.867.312
30.724.174
116.912.939
0,26
8.045.716
3,82
22.678.458
0,74
4,82
2
Bank Negara Indonesia (Persero), Tbk
23.904.804
7.161.237
16.743.567
43.525.291
0,38
5.577.867
3,00
11.165.700
0,67
4,05
3
Bank Rakyat Indonesia (Persero), Tbk
44.873.498
9.885.485
34.988.013
64.881.779
0,54
9.605.547
3,64
25.382.466
0,73
4,91
4
Bank Tabungan Negara (Persero), Tbk
5.298.313
1.726.623
3.571.690
10.278.871
0,35
1.486.938
2,40
2.084.752
0,58
3,33
5
Bank Rakyat Indonesia Agroniaga, Tbk
230.358.354
68.892.454
161.465.900
371.924.556
0,43
72.325.131
2,23
89.140.769
0,55
3,22
6
Bank Artha Graha Internasional, Tbk
1.082.707
457.239
625.468
2.611.823
0,24
318.096
1,97
307.372
0,49
2,70
7
Bank Bukopin,Tbk
3.125.455
1.179.296
1.946.159
4.996.742
0,39
720.481
2,70
1.225.678
0,63
3,72
8
Bank Bumi Arta Tbk
206.100.112.419
62.311.903.754
143.788.208.665
996.499.242.927
0,14
73.524.245.224
1,96
70.263.963.441
0,49
2,59
9
Bank Central Asia , Tbk
27.613.956
7.203.422
20.410.534
52.926.953
0,39
6.154.966
3,32
14.255.568
0,70
4,40
10
Bank CIMB Niaga, Tbk
12.424.529
3.174.762
9.249.767
22.651.912
0,41
2.881.704
3,21
6.368.063
0,69
4,31
11
Bank Danamon Indonesia,Tbk
18.035.169
6.688.934
11.346.235
28.733.311
0,39
5.163.381
2,20
6.182.854
0,54
3,14
12
Bank Mayapada Internasional, Tbk
921.043.888
223.891.008
697.152.880
1.845.739.034
0,38
259.726.649
2,68
437.426.231
0,63
3,69
13
Bank Mega, Tbk
4.309.678
1.606.990
2.702.688
6.262.821
0,43
1.164.165
2,32
1.538.523
0,57
3,32
14
Bank Nusantara Parahyangan, Tbk
423.043.906
156.363.717
266.680.189
661.259.661
0,40
153.001.908
1,74
113.678.281
0,43
2,57
15
Bank OCBC NISP, Tbk
3.401.881
768.705
2.633.176
8.951.476
0,29
1.172.793
2,25
1.460.383
0,55
3,09
16
Pan Indonesia Bank, Tbk
7.302.477
1.408.051
5.894.426
176.477.765
0,03
1.099.771
5,36
4.794.655
0,81
6,21
17
Bank Permata Tbk
5.916.987
2.225.949
3.691.038
12.495.534
0,30
1.939.294
1,90
1.751.744
0,47
2,67
18
Bank Sinarmas, Tbk
951.342
438.802
512.540
1.825.608
0,28
227.061
2,26
285.479
0,56
3,10
19
Bank Of India Indonesia, Tbk
120.623.722.695
18.871.902.220
101.751.820.475
373.769.097.120
0,27
28.739.952.570
3,54
73.011.867.905
0,72
4,53
20
Bank Pundi Indonesia, Tbk
1.098.206
247.541
850.665
654.184
1,30
606.499
1,40
244.166
0,29
2,99
21
Bank Tabungan Pensiunan Nasional, Tbk
6.353.919
2.013.190
4.340.729
7.733.927
0,56
1.853.571
2,34
2.487.158
0,57
3,48
22
Bank Victoria Internasional, Tbk
423.804.263
75.411.168
348.393.095
1.469.192.278
0,24
112.406.003
3,10
235.987.092
0,68
4,01
23
BPD Jawa Barat dan Banten Tbk
3.985.737
1.599.156
2.386.581
9.076.264
0,26
967.340
2,47
1.419.241
0,59
3,32
24
Bank Capital Indonesia, Tbk
472.067
82.017
390.050
657.788
0,59
57.766
6,75
332.284
0,85
8,20
25
Bank Windu Kentjana Internasional, Tbk.
320.414
100.204
220.210
1.035.379
0,21
115.755
1,90
104.455
0,47
2,59
Universitas Sumatera Utara
TM
VAIC
No
Bank
LAMPIRAN 19
Perusahaan Perbankan Periode 2013
VA= OUT-IN
VACA = VA/CE
VAHU= VA/HC
STVA=SC/VA
OUT
IN
VA
CE
VACA
HC
VAHU
SC= VA-HC
STVA
VAICTM
1
Bank Mandiri (Persero), Tbk
50.089.269
12.069.650
38.019.619
136.364.274
0,28
9.431.337
4,03
28.588.282
0,75
5,06
2
Bank Negara Indonesia (Persero), Tbk
28.499.185
8.488.812
20.010.373
47.683.505
0,42
6.083.876
3,29
13.926.497
0,70
4,40
3
Bank Rakyat Indonesia (Persero), Tbk
52.454.730
9.895.583
42.559.147
79.327.422
0,54
12.231.994
3,48
30.327.153
0,71
4,73
4
Bank Tabungan Negara (Persero), Tbk
6.417.306
2.064.980
4.352.326
11.556.753
0,38
1.613.152
2,70
2.739.174
0,63
3,70
5
Bank Rakyat Indonesia Agroniaga, Tbk
275.833.025
94.788.857
181.044.168
836.906.513
0,22
85.284.052
2,12
95.760.116
0,53
2,87
6
Bank Artha Graha Internasional, Tbk
1.047.046
489.870
557.176
2.719.276
0,20
365.203
1,53
191.973
0,34
2,08
7
Bank Bukopin,Tbk
3.229.516
1.286.212
1.943.304
6.213.369
0,31
873.391
2,23
1.069.913
0,55
3,09
8
Bank Bumi Arta Tbk
229.703.019.677
76.714.917.338
152.988.102.339
564.402.771.361
0,27
87.553.172.862
1,75
65.434.929.477
0,43
2,45
9
Bank Central Asia , Tbk
33.725.807
9.800.526
23.925.281
65.410.580
0,37
6.864.614
3,49
17.060.667
0,71
4,56
10
Bank CIMB Niaga, Tbk
12.740.501
3.265.949
9.474.552
25.886.687
0,37
3.229.054
2,93
6.245.498
0,66
3,96
11
Bank Danamon Indonesia,Tbk
19.174.012
7.855.963
11.318.049
31.552.983
0,36
5.712.891
1,98
5.605.158
0,50
2,84
12
Bank Mayapada Internasional, Tbk
1.109.478.517
258.541.422
850.937.095
2.412.324.121
0,35
302.880.359
2,81
548.056.736
0,64
3,81
13
Bank Mega, Tbk
3.599.698
1.869.661
1.730.037
6.118.505
0,28
1.122.177
1,54
607.860
0,35
2,18
14
Bank Nusantara Parahyangan, Tbk
7.214.507
2.095.694
5.118.813
19.958.433
0,26
1.376.420
3,72
3.742.393
0,73
4,71
15
Bank OCBC NISP, Tbk
4.018.318
857.495
3.160.823
13.496.552
0,23
1.357.879
2,33
1.802.944
0,57
3,13
16
Pan Indonesia Bank, Tbk
1.352.376
2.095.694
19.958.433
- 0,04
1.376.420
- 0,54
- 2.119.738
2,85
2,27
17
Bank Permata Tbk
6.750.646
1.856.320
4.894.326
33.642.583
0,15
2.270.091
2,16
2.624.235
0,54
2,84
18
Bank Sinarmas, Tbk
1.927.950
533.538
1.394.412
2.754.260
0,51
281.952
4,95
1.112.460
0,80
6,25
19
Bank Of India Indonesia, Tbk
305.438.403.143
21.878.677.536
283.559.725.607
454.861.542.163
0,62
32.868.583.000
8,63
250.691.142.607
0,88
10,13
20
Bank Pundi Indonesia, Tbk
1.084.061
268.128
815.933
717.916
1,14
702.345
1,16
113.588
0,14
2,44
21
Bank Tabungan Pensiunan Nasional, Tbk
7.448.843
2.391.511
5.057.332
9.907.865
0,51
2.179.574
2,32
2.877.758
0,57
3,40
22
Bank Victoria Internasional, Tbk
495.419.565
44.861.123
450.558.442
1.626.554.990
0,28
154.569.827
2,91
295.988.615
0,66
3,85
23
BPD Jawa Barat dan Banten Tbk
5.239.401
2.221.527
3.017.874
10.061.408
0,30
1.265.943
2,38
1.751.931
0,58
3,26
24
Bank Capital Indonesia, Tbk
572.269
69.671
502.598
906.390
0,55
73.119
6,87
429.479
0,85
8,28
25
Bank Windu Kentjana Internasional, Tbk.
320.414
100.204
220.210
1.035.379
0,21
115.755
1,90
104.455
0,47
2,59
-
743.318
Universitas Sumatera Utara
TM
VAIC
LAMPIRAN 20
Perusahaan Perbankan Periode 2014
VA= OUT-IN
No
VACA = VA/CE
VAHU= VA/HC
STVA=SC/VA
VAICTM
Bank
OUT
IN
VA
CE
VACA
HC
VAHU
SC= VA-HC
STVA
1
Bank Mandiri (Persero), Tbk
56.500.809
14.526.320
41.974.489
158.020.049
0,27
10.848.031
3,87
31.126.458
0,74
4,88
2
Bank Negara Indonesia (Persero), Tbk
33.091.657
9.322.333
23.769.324
75.425.054
0,32
6.781.041
3,51
16.988.283
0,71
4,54
3
Bank Rakyat Indonesia (Persero), Tbk
60.741.550
12.548.853
48.192.697
97.737.429
0,49
14.111.461
3,42
34.081.236
0,71
4,62
4
Bank Tabungan Negara (Persero), Tbk
6.359.401
2.445.885
3.913.516
12.206.406
0,32
1.595.409
2,45
2.318.107
0,59
3,37
5
Bank Rakyat Indonesia Agroniaga, Tbk
299.082.089
72.695.523
226.386.566
904.021.593
0,25
14.111.461
16,04
212.275.105
0,94
17,23
6
Bank Artha Graha Internasional, Tbk
1.047.046
489.870
557.176
2.719.276
0,20
365.203
1,53
191.973
0,34
2,08
7
Bank Bukopin,Tbk
3.418.205
1.436.800
1.981.405
6.821.480
0,29
879.894
2,25
1.101.511
0,56
3,10
8
Bank Bumi Arta Tbk
246.595.806.026
60.399.225.324
186.196.580.702
602.139.607.690
0,31
95.710.443.855
1,95
90.486.136.847
0,49
2,74
9
Bank Central Asia , Tbk
41.050.670
11.874.991
29.175.679
79.873.115
0,37
8.670.906
3,36
20.504.773
0,70
4,43
10
Bank CIMB Niaga, Tbk
12.819.379
3.549.241
9.270.138
28.447.694
0,33
3.281.221
2,83
5.988.917
0,65
3,80
11
Bank Danamon Indonesia,Tbk
12
Bank Mayapada Internasional, Tbk
13
Bank Mega, Tbk
14
Bank Nusantara Parahyangan, Tbk
15
18.443.029
8.568.995
9.874.034
33.017.524
0,30
5.810.672
1,70
4.063.362
0,41
2,41
1.260.731.529
308.395.808
952.335.721
2.852.233.795
0,33
373.916.653
2,55
578.419.068
0,61
3,49
4.141.403
2.397.949
1.743.454
6.956.675
0,25
1.098.074
1,59
645.380
0,37
2,21
478.734.978
153.785.607
324.949.371
1.138.101.488
0,29
194.540.695
1,67
130.408.676
0,40
2,36
Bank OCBC NISP, Tbk
4.487.959
1.021.233
3.466.726
14.907.176
0,23
1.468.683
2,36
1.998.043
0,58
3,17
16
Pan Indonesia Bank, Tbk
8.085.063
2.691.149
5.393.914
23.228.703
0,23
1.597.772
3,38
3.796.142
0,70
4,31
17
Bank Permata Tbk
7.419.603
3.103.289
4.316.314
17.094.536
0,25
2.270.091
1,90
2.046.223
0,47
2,63
18
Bank Sinarmas, Tbk
2.226.356
701.017
1.525.339
3.160.482
0,48
336.819
4,53
1.188.520
0,78
5,79
19
Bank Of India Indonesia, Tbk
208.789.712.844
25.000.588.598
183.789.124.246
560.587.547.047
0,33
35.846.735.712
5,13
147.942.388.534
0,80
6,26
20
Bank Pundi Indonesia, Tbk
928.201
273.845
654.356
636.146
1,03
679.612
0,96
- 25.256
- 0,04
1,95
21
Bank Tabungan Pensiunan Nasional, Tbk
7.780.303
2.730.304
5.049.999
14.264.837
0,35
2.514.957
2,01
2.535.042
0,50
2,86
22
Bank Victoria Internasional, Tbk
469.574.168
183.988.147
285.586.021
2.930.259.189
0,10
182.101.184
1,57
103.484.837
0,36
2,03
23
BPD Jawa Barat dan Banten Tbk
5.027.502
2.291.538
2.735.964
11.951.812
0,23
1.320.129
2,07
1.415.835
0,52
2,82
24
Bank Capital Indonesia, Tbk
252.263
63.153
189.110
974.193
0,19
89.480
2,11
99.630
0,53
2,83
25
Bank Windu Kentjana Internasional, Tbk.
318.344
118.668
199.676
1.220.139
0,16
131.390
1,52
68.286
0,34
2,03
Universitas Sumatera Utara
TM
VAIC
LAMPIRAN 21
Perusahaan Perbankan Periode 2015
VA= OUT-IN
No
VACA = VA/CE
VAHU= VA/HC
STVA=SC/VA
VAICTM
Bank
OUT
IN
VA
CE
VACA
HC
VAHU
SC= VA-HC
STVA
1
Bank Mandiri (Persero), Tbk
66.878.851
16.377.888
50.500.963
173.864.704
0,29
12.376.655
4,08
38.124.308
0,75
5,13
2
Bank Negara Indonesia (Persero), Tbk
35.258.238
9.144.064
26.114.174
95.867.611
0,27
7.365.834
3,55
18.748.340
0,72
4,54
3
Bank Rakyat Indonesia (Persero), Tbk
70.688.808
14.676.538
56.012.270
113.127.179
0,50
16.599.158
3,37
39.413.112
0,70
4,57
4
Bank Tabungan Negara (Persero), Tbk
7.917.602
2.560.841
5.356.761
13.860.107
0,39
1.929.346
2,78
3.427.415
0,64
3,80
5
Bank Rakyat Indonesia Agroniaga, Tbk
411.002.818
88.829.630
322.173.188
1.352.412.425
0,24
122.368.410
2,63
199.804.778
0,62
3,49
6
Bank Artha Graha Internasional, Tbk
579.227
82.956
496.271
2.765.771
0,18
106.413
4,66
389.858
0,79
5,63
7
Bank Bukopin,Tbk
4.075.665
1.509.029
2.566.636
7.535.179
0,34
1.033.260
2,48
1.533.376
0,60
3,42
8
Bank Bumi Arta Tbk
296.310.191.354
91.139.716.133
205.170.475.221
1.233.868.290.690
0,17
82.062.787.841
2,50
123.107.687.380
0,60
3,27
9
Bank Central Asia , Tbk
47.876.172
15.490.549
32.385.623
92.427.346
0,35
9.728.509
3,33
22.657.114
0,70
4,38
10
Bank CIMB Niaga, Tbk
13.072.509
3.526.862
9.545.647
28.679.387
0,33
4.156.096
2,30
5.389.551
0,56
3,19
11
Bank Danamon Indonesia,Tbk
12
Bank Mayapada Internasional, Tbk
13
Bank Mega, Tbk
14
Bank Nusantara Parahyangan, Tbk
15
18.256.570
9.479.086
8.777.484
34.214.849
0,26
4.833.889
1,82
3.943.595
0,45
2,52
1.744.999.393
391.115.780
1.353.883.613
4.587.072.652
0,30
476.065.628
2,84
877.817.985
0,65
3,79
5.237.649
2.949.325
2.288.324
11.517.195
0,20
1.109.425
2,06
1.178.899
0,52
2,78
489.805.199
150.417.531
339.387.668
1.195.492.670
0,28
210.258.527
1,61
129.129.141
0,38
2,28
Bank OCBC NISP, Tbk
5.273.380
1.112.414
4.160.966
16.411.347
0,25
1.705.772
2,44
2.455.194
0,59
3,28
16
Pan Indonesia Bank, Tbk
8.219.214
2.695.017
5.524.197
30.806.209
0,18
1.736.244
3,18
3.787.953
0,69
4,05
17
Bank Permata Tbk
8.349.469
2.154.402
6.195.067
18.812.844
0,33
2.223.497
2,79
3.971.570
0,64
3,76
18
Bank Sinarmas, Tbk
1.931.268
805.304
1.125.964
3.682.280
0,31
423.959
2,66
702.005
0,62
3,59
19
Bank Of India Indonesia, Tbk
222.046
162.454
59.592
1.172.867
0,05
35.729
1,67
23.863
0,40
2,12
20
Bank Pundi Indonesia, Tbk
482.838
347.736
135.102
560.308
0,24
409.222
0,33
- 274.120
- 2,03
- 1,46
21
Bank Tabungan Pensiunan Nasional, Tbk
7.082.758
1.997.960
5.084.798
13.416.086
0,38
2.159.138
2,36
2.925.660
0,58
3,31
22
Bank Victoria Internasional, Tbk
559.793.834
300.934.107
258.859.727
3.219.095.826
0,08
166.032.115
1,56
92.827.612
0,36
2,00
23
BPD Jawa Barat dan Banten Tbk
5.542.031
1.960.725
3.581.306
12.628.959
0,28
1.770.009
2,02
1.811.297
0,51
2,81
24
Bank Capital Indonesia, Tbk
336.057
95.145
240.912
1.053.416
0,23
119.837
2,01
121.075
0,50
2,74
25
Bank Windu Kentjana Internasional, Tbk.
451.081
110.183
340.898
1.413.732
0,24
161.207
2,11
179.691
0,53
2,88
Universitas Sumatera Utara
Tahun
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
Perusahaan
Bank Mandiri
Bank Mandiri
Bank Mandiri
Bank Mandiri
Bank Mandiri
Bank Negara Indonesia
Bank Negara Indonesia
Bank Negara Indonesia
Bank Negara Indonesia
Bank Negara Indonesia
Bank Rakyat Indonesia
Bank Rakyat Indonesia
Bank Rakyat Indonesia
Bank Rakyat Indonesia
Bank Rakyat Indonesia
Bank Tabungan Negara
Bank Tabungan Negara
Bank Tabungan Negara
Bank Tabungan Negara
Bank Tabungan Negara
Bank Rakyat Indonesia Agroniaga
Bank Rakyat Indonesia Agroniaga
Bank Rakyat Indonesia Agroniaga
Bank Rakyat Indonesia Agroniaga
Bank Rakyat Indonesia Agroniaga
Bank Artha Graha Internasional
Bank Artha Graha Internasional
Bank Artha Graha Internasional
Bank Artha Graha Internasional
Bank Artha Graha Internasional
Bank Bukopin
Bank Bukopin
Bank Bukopin
Bank Bukopin
Bank Bukopin
Bank Bumi Arta
Bank Bumi Arta
ROA
ROE
CAPITALGAIN
VACA
VAHU
STVA
VAIC
2.30
20.26
0.04
0.26
3.81
0.74
4.81
2.52
20.96
0.20
0.26
3.00
0.67
4.05
2.57
21.21
-0.03
0.28
4.03
0.75
5.06
2.42
19.70
0.37
0.27
3.87
0.74
4.88
2.32
17.70
-0.14
0.29
4.08
0.75
5.13
1.94
15.35
-0.02
0.39
2.92
0.66
3.96
2.11
16.19
-0.03
0.38
3.00
0.67
4.05
2.34
19.00
0.07
0.42
3.29
0.70
4.40
2.60
17.75
0.54
0.32
3.51
0.71
4.54
1.80
11.65
-0.18
0.27
3.55
0.72
4.54
3.21
30.28
-0.36
0.64
3.66
0.73
5.02
3.39
28.80
0.03
0.54
3.64
0.73
4.91
3.18
25.11
0.04
0.54
3.48
0.71
4.73
3.02
24.82
0.61
0.49
3.42
0.71
4.62
2.89
22.46
-0.02
0.50
3.37
0.70
4.57
1.26
15.28
-0.26
0.40
2.19
0.54
3.13
1.22
13.27
0.20
0.35
2.40
0.58
3.33
1.19
13.51
-0.40
0.38
2.70
0.63
3.70
0.77
9.14
0.39
0.32
2.45
0.59
3.37
1.08
13.35
0.07
0.39
2.78
0.64
3.80
0.94
9.45
-0.30
0.28
1.37
0.27
1.92
0.82
8.88
0.25
0.43
2.23
0.55
3.22
1.02
6.27
-0.20
0.22
2.12
0.53
2.87
0.97
6.86
-0.13
0.25
16.04
0.94
17.23
0.96
5.95
-0.06
0.24
2.63
0.62
3.49
0.33
5.47
-0.10
0.09
1.38
0.28
1.75
1.07
8.65
0.16
0.24
1.97
0.49
2.70
1.07
8.65
-0.18
0.20
1.53
0.34
2.08
0.47
4.07
-0.13
0.20
1.53
0.34
2.08
0.28
2.58
-0.19
0.18
4.66
0.79
5.63
1.30
16.95
-0.11
0.38
2.74
0.63
3.76
1.27
16.71
0.07
0.39
2.70
0.63
3.72
1.35
15.04
0.00
0.31
2.23
0.55
3.09
0.92
10.65
0.21
0.29
2.25
0.56
3.10
1.02
12.80
-0.07
0.34
2.48
0.60
3.42
1.44
8.95
-0.15
0.23
1.86
0.46
2.55
1.64
10.93
0.19
0.14
1.96
0.49
2.59
Universitas Sumatera Utara
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
Bank Bumi Arta
Bank Bumi Arta
Bank Bumi Arta
Bank Central Asia
Bank Central Asia
Bank Central Asia
Bank Central Asia
Bank Central Asia
Bank CIMB Niaga
Bank CIMB Niaga
Bank CIMB Niaga
Bank CIMB Niaga
Bank CIMB Niaga
Bank Danamon Indonesia
Bank Danamon Indonesia
Bank Danamon Indonesia
Bank Danamon Indonesia
Bank Danamon Indonesia
Bank Mayapada Internasional
Bank Mayapada Internasional
Bank Mayapada Internasional
Bank Mayapada Internasional
Bank Mayapada Internasional
Bank Mega
Bank Mega
Bank Mega
Bank Mega
Bank Mega
Bank Nusantara Parahyangan
Bank Nusantara Parahyangan
Bank Nusantara Parahyangan
Bank Nusantara Parahyangan
Bank Nusantara Parahyangan
Bank OCBC NISP
Bank OCBC NISP
Bank OCBC NISP
Bank OCBC NISP
Bank OCBC NISP
1.39
9.96
-0.05
0.27
1.75
0.43
2.45
1.01
8.61
0.01
0.31
1.95
0.49
2.74
0.87
4.62
0.20
0.17
2.50
0.60
3.27
2.83
25.74
0.25
0.43
3.52
0.72
4.67
2.65
22.58
0.14
0.39
3.32
0.70
4.40
2.87
22.29
0.05
0.37
3.49
0.71
4.56
3.00
21.24
0.37
0.37
3.36
0.70
4.43
3.03
20.12
0.01
0.35
3.33
0.70
4.38
1.90
17.29
-0.36
0.39
3.23
0.69
4.31
2.15
18.76
-0.10
0.41
3.21
0.69
4.31
1.96
16.60
-0.16
0.37
2.93
0.66
3.96
1.01
8.24
-0.09
0.33
2.83
0.65
3.80
0.18
1.49
-0.29
0.33
2.30
0.56
3.19
2.43
13.35
-0.28
0.37
2.19
0.54
3.10
2.64
14.33
0.38
0.39
2.20
0.54
3.14
2.26
13.18
-0.33
0.36
1.98
0.50
2.84
1.37
8.12
0.20
0.30
1.70
0.41
2.41
1.31
7.22
-0.29
0.26
1.82
0.45
2.52
1.32
10.30
0.08
0.29
2.17
0.54
3.00
1.53
14.26
1.38
0.38
2.68
0.63
3.69
1.60
15.97
-0.19
0.35
2.81
0.64
3.81
1.20
15.27
-0.32
0.33
2.55
0.61
3.49
1.38
14.22
0.04
0.30
2.84
0.65
3.79
1.73
22.01
0.10
0.45
2.06
0.51
3.03
2.11
21.99
-0.04
0.43
2.32
0.57
3.32
0.79
8.58
-0.39
0.28
1.54
0.35
2.18
0.90
8.61
-0.02
0.25
1.59
0.37
2.21
1.54
9.14
0.64
0.20
2.06
0.52
2.78
1.04
11.69
0.06
0.39
2.01
0.50
2.90
1.04
13.12
0.00
0.40
1.74
0.43
2.57
1.05
10.00
0.14
0.26
3.72
0.73
4.71
1.02
8.48
0.56
0.29
1.67
0.40
2.36
0.78
5.59
-0.19
0.28
1.61
0.38
2.28
1.26
11.42
-0.36
0.33
2.27
0.56
3.15
1.16
10.23
0.42
0.29
2.25
0.55
3.09
1.17
8.47
-0.20
0.23
2.33
0.57
3.13
1.29
8.94
0.11
0.23
3.38
0.70
4.31
1.25
9.15
-0.06
0.25
2.44
0.59
3.28
Universitas Sumatera Utara
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
Bank Pan Indonesia
Bank Pan Indonesia
Bank Pan Indonesia
Bank Pan Indonesia
Bank Pan Indonesia
Bank Permata
Bank Permata
Bank Permata
Bank Permata
Bank Permata
Bank Sinarmas
Bank Sinarmas
Bank Sinarmas
Bank Sinarmas
Bank Sinarmas
Bank Of India Indonesia
Bank Of India Indonesia
Bank Of India Indonesia
Bank Of India Indonesia
Bank Of India Indonesia
Bank Pundi Indonesia
Bank Pundi Indonesia
Bank Pundi Indonesia
Bank Pundi Indonesia
Bank Pundi Indonesia
Bank Tabungan Pensiunan
Nasional
Bank Tabungan Pensiunan
Nasional
Bank Tabungan Pensiunan
Nasional
Bank Tabungan Pensiunan
Nasional
Bank Tabungan Pensiunan
Nasional
Bank Victoria Internasional
Bank Victoria Internasional
Bank Victoria Internasional
Bank Victoria Internasional
Bank Victoria Internasional
BPD Jawa Barat dan Banten
1.65
12.92
-0.32
0.67
12.11
0.92
13.70
1.53
12.91
-0.19
0.03
5.36
0.81
6.21
1.50
12.30
0.05
-0.04
-0.54
2.85
2.27
1.50
11.12
0.77
0.23
3.38
0.70
4.31
0.86
5.09
-0.79
0.18
3.18
0.69
4.05
1.14
12.66
-0.24
0.32
1.95
0.49
2.76
1.04
10.95
-0.03
0.30
1.90
0.47
2.67
0.96
11.23
-0.05
0.15
2.16
0.54
2.84
0.86
9.28
0.19
0.25
1.90
0.47
2.63
0.14
1.31
-0.37
0.33
2.79
0.64
3.76
0.68
8.70
-0.33
0.42
1.39
0.28
2.10
1.50
12.48
-0.17
0.28
2.26
0.56
3.10
1.27
8.03
0.07
0.51
4.95
0.80
6.25
0.73
4.90
0.41
0.48
4.53
0.78
5.79
0.66
5.05
0.16
0.31
2.66
0.62
3.59
2.16
14.71
0.00
0.25
3.19
0.69
4.12
2.26
17.92
1.60
0.27
3.54
0.72
4.53
2.25
17.83
-0.58
0.62
8.63
0.88
10.13
2.04
18.94
0.69
0.33
5.13
0.80
6.26
0.73
4.01
2.27
0.05
1.67
0.40
2.12
0.78
7.16
-0.28
0.34
0.44
-1.26
-0.48
0.61
7.16
0.03
1.30
1.40
0.29
2.99
1.07
13.37
-0.30
1.14
1.16
0.14
2.44
1.32
18.73
-0.05
1.03
0.96
-0.04
1.95
5.55
106.60
-0.34
0.24
0.33
-2.03
-1.46
3.00
24.92
-0.74
0.57
2.30
0.56
3.43
3.35
25.59
0.54
0.56
2.34
0.57
3.48
3.06
21.51
-0.18
0.51
2.32
0.57
3.40
2.49
15.50
-0.08
0.35
2.01
0.50
2.86
2.16
12.59
-0.39
0.38
2.36
0.58
3.31
1.59
15.46
-0.19
0.20
34.85
0.97
36.02
1.43
13.99
-0.09
0.24
3.10
0.68
4.01
1.28
15.03
0.07
0.28
2.91
0.66
3.85
0.49
6.01
-0.04
0.10
1.57
0.36
2.03
0.40
4.45
-0.13
0.08
1.56
0.36
2.00
1.77
17.87
-0.37
0.28
2.67
0.63
3.57
Universitas Sumatera Utara
2012
2013
2014
2015
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
BPD Jawa Barat dan Banten
BPD Jawa Barat dan Banten
BPD Jawa Barat dan Banten
BPD Jawa Barat dan Banten
Bank Capital Indonesia
Bank Capital Indonesia
Bank Capital Indonesia
Bank Capital Indonesia
Bank Capital Indonesia
Bank Windu Kentjana
Internasional
Bank W