PENGARUH CURRENT RATIO (CR), DEBT EQUITY RATIO (DER), TOTAL ASSETS TURN OVER (TATO) DAN RETURN ON EQUITY (ROE) TERHADAP PERTUMBUHAN LABA PADA PERUSAHAAN MANUFAKTUR SEKTOR INDUSTRI DASAR DAN KIMIA - POLSRI REPOSITORY
Lampiran 5
Tabel Hasil Perhitungan Current Ratio (CR)
Sektor Indutrsi Dasar dan Kimia Tahun 2008-2012
Indocement Tunggal Prakarsa Tbk
Holcim Indonesia Tbk
Semen Indonesia (Persero) Tbk
Asahimas Flat Glass Tbk
30 2008 617.384 441.308 1,40
23 2010 298.437 307.161 0,97
24 2009 205.033 258.756 0,79
25 2008 199.226 263.278 0,76
26 TOTO
2012 966.806 448.768 2,15
27 2011 837.114 444.637 1,88
28 2010 716.491 353.324 2,03
29 2009 611.488 296.388 2,06
32 2011 246.209 195.541 1,26
31 ALKA
2012 133.817 81.821 1,64
(Dalam Jutaan Rupiah) No Kode Nama Perusahaan Tahun Aktiva Lancar Utang Lancar CR
33 2010 147.030 98.010 1,50
34 2009 121.899 74.642 1,63
35 2008 143.222 94.091 1,52
36 ALMI
Alumindo Light Metal Industry Tbk
2012 1.196.172 925.799 1,29
22 2011 261.066 257.011 1,02
2012 323.837 277.678 1,17
21 ARNA
20 2008 1.103.041 319.553 3,45
1 INTP
2012 14.579.400 2.418.762 6,03
2 2011 10.309.717 1.476.597 6,98
3 2010 7.484.807 1.347.706 5,55
4 2009 5.322.916 1.771.031 3,01
5 2008 3.471.276 1.943.885 1,79
6 SMCB
2012 2.186.797 1.556.875 1,40
7 2011 2.468.172 1.683.799 1,47
8 2010 2.253.237 1.355.830 1,66
9 2009 1.476.338 1.162.542 1,27
10 2008 2.097.090 1.269.636 1,65
11 SMGR
2012 8.231.297 4.825.205 1,71
12 2011 7.646.145 2.889.137 2,65
13 2010 7.345.868 2.517.519 2,92
14 2009 8.207.041 2.294.842 3,58
15 2008 7.083.422 2.090.585 3,39
16 AMFG
2012 1.658.468 426.669 3,89
17 2011 1.473.425 333.132 4,42
18 2010 1.283.712 325.854 3,94
19 2009 786.499 235.167 3,34
Arwana Citra Mulia Tbk
Surya Toto Indonesia Tbk
Alakasa Industrindo Tbk
37 2011 1.214.525 1.010.835 1,20
Betonjaya Manunggal Tbk
Jaya Pari Steel Tbk
70 2008 351.766 356.828 0,99
62 2011 74.304 31.870 2,33
63 2010 52.938 23.256 2,28
64 2009 46.699 21.976 2,13
65 2008 51.258 18.606 2,75
66 PICO
2012 420.816 338.979 1,24
67 2011 371.050 319.184 1,16
68 2010 354.570 345.396 1,03
69 2009 308.862 338.623 0,91
2012 1.026.460 907.065 1,13
71 BUDI
61 LMSH
72 2011 907.011 725.374 1,25
73 2010 835.607 811.791 1,03
74 2009 536.438 514.068 1,04
75 2008 713.029 680.717 1,05
76 EKAD
2012 180.371 74.814 2,41
77 2011 155.734 81.809 1,90
78 2010 122.498 69.499 1,76
38 2010 821.065 974.085 0,84
2012 101.833 25.036 4,07
60 2008 219.551 38.607 5,69
48 2010 1.655.044 1.198.525 1,38
39 2009 918.752 947.470 0,97
40 2008 852.572 1.150.413 0,74
41 BTON
2012 98.050 29.749 3,30
42 2011 77.479 24.694 3,14
43 2010 53.402 14.845 3,60
44 2009 35.082 3.708 9,46
45 2008 60.424 13.982 4,32
46 CTBN Citra Turbindo Tbk 2012 1.905.911 728.977 2,61
59 2009 236.951 29.755 7,96
47 2011 1.595.266 728.978 2,19
49 2009 1.113.590 668.804 1,67
50 2008 1.402.475 939.562 1,49
51 JPRS
2012 264.396 39.437 6,70
52 2011 305.037 90.142 3,38
53 2010 285.524 103.141 2,77
54 2009 217.576 75.724 2,87
55 2008 373.882 123.117 3,04
56 LION Lion Metal Works Tbk 2012 394.803 42.249 9,34
57 2011 327.815 46.611 7,03
58 2010 271.268 31.104 8,72
Lion Mesh Prima Tbk
Pelangi Indah Canindo Tbk
Budi Acid Jaya Tbk
Ekadharma International Tbk
80 2008 121.982 47.030 2,59
Eterindo Wahanatama Tbk
Indo Acitama Tbk
Unggul Indah Cahaya Tbk
Argha Karya Prima Industry Tbk
Berlina Tbk
2010 84.314 46.444 1,82 114
IGAR
2012 265.070 60.747 4,36 107
2011 322.889 55.928 5,77 108
2010 308.787 43.851 7,04 109
2009 265.702 46.731 5,69 110
2008 243.194 59.714 4,07 111 SIAP
2012 86.626 65.709 1,32 112
2011 90.916 43.715 2,08 113
2012 838.465 643.330 1,30 117
2009 77.481 49.689 1,56 115
2008 68.360 44.610 1,53 116 TRST
81 ETWA
2011 824.544 588.895 1,40 118
2010 719.326 583.992 1,23 119
2009 565.405 508.853 1,11 120
2008 723.785 714.076 1,01 121 YPAS
Yanaprima Hastapersada Tbk
2012 169.843 126.422 1,34
2008 222.591 95.402 2,33 106
2009 283.629 187.580 1,51 105
2010 294.286 221.002 1,33 104
2011 297.952 295.220 1,01 103
2012 295.904 383.479 0,77
82 2011 234.485 232.930 1,01
83 2010 256.196 223.776 1,14
84 2009 420.649 267.910 1,57
85 2008 369.068 132.819 2,78
86 SRSN
2012 306.887 111.511 2,75
87 2011 259.288 81.670 3,17
88 2010 248.343 102.457 2,42
89 2009 250.869 146.996 1,71
90 2008 217.871 158.942 1,37
91 UNIC
2012 1.514.799 907.230 1,67
92 2011 1.585.721 993.286 1,60
93 2010 1.248.257 667.885 1,87
94 2009 1.124.986 541.583 2,08
95 2008 1.786.530 1.053.006 1,70
96 AKPI
2012 792.098 563.999 1,40
97 2011 673.911 483.167 1,39
98 2010 497.379 280.154 1,78
99 2009 781.674 521.006 1,50
100 2008 746.667 544.712 1,37 101 BRNA
2012 333.162 342.186 0,97 102
Champion Pasific Indonesia Tbk
Sekawan Intipratama Tbk
Trias Sentosa Tbk
122 2011 104.594 70.566 1,48
Charoen Pokphand Indonesia Tbk
Japfa Comfeed Indonesia Tbk
Malindo Feedmill Tbk
Siearad Produce Tbk
2009 1.066.314 462.063 2,31 150
2009 859.538 425.313 2,02 145
2008 752.241 329.378 2,28 146 FASW
2012 1.680.952 2.879.319 0,58 147
2011 1.137.863 861.199 1,32 148
2010 1.210.727 1.440.959 0,84 149
2011 10.437.168 5.425.294 1,92 153
2008 1.094.003 524.873 2,08 151 TKIM
2012 12.208.868 5.071.364 2,41 152
123 2010 94.078 64.127 1,47
2010 8.251.032 3.761.807 2,19 154
2009 8.655.531 3.656.705 2,37 155
2008 8.491.108 3.284.911 2,58
2010 1.066.698 564.056 1,89 144
2011 1.229.329 882.650 1,39 143
2012 1.660.346 1.435.663 1,16 142
2008 538.230 461.457 1,17 141 SIPD
124 2009 89.883 61.788 1,45
125 2008 84.883 59.741 1,42 126 CPIN
2012 7.180.890 2.167.652 3,31 127
2011 5.225.833 1.357.912 3,85 128
2010 4.262.146 1.384.180 3,08 129
2009 3.281.275 1.805.400 1,82 130
2008 3.109.597 2.380.193 1,31 131 JPFA
2012 6.429.500 3.523.891 1,82 132
2011 4.932.300 3.099.991 1,59 133
2010 4.435.214 1.686.714 2,63 134
2009 3.968.640 1.798.979 2,21 135
2008 3.668.649 2.095.942 1,75 136 MAIN
2012 894.204 852.741 1,05 137
2011 720.454 515.044 1,40 138
2010 507.412 356.573 1,42 139
2009 549.324 415.555 1,32 140
Fajar Surya Wisesa Tbk
Pabrik Kertas Tjiwi Kimia Tbk
Lampiran 6
Tabel Hasil Perhitungan Debt Equity Ratio (DER)
Sektor Indutrsi Dasar dan Kimia Tahun 2008-2012
Indocement Tunggal Prakarsa Tbk
Holcim Indonesia Tbk
Semen Indonesia (Persero) Tbk
Asahimas Flat Glass Tbk
30 2008 667.941 363.190 1,84
23 2010 458.094 415.060 1,10
24 2009 474.362 342.521 1,38
25 2008 448.217 283.221 1,58
26 TOTO
2012 624.499 898.165 0,70
27 2011 579.029 760.541 0,76
28 2010 460.601 630.982 0,73
29 2009 482.219 528.673 0,91
32 2011 209.923 48.560 4,32
31 ALKA
2012 93.056 54.826 1,70
(Dalam Jutaan Rupiah) No Kode Nama Perusahaan Tahun Total Utang Ekuitas DER
33 2010 120.189 39.008 3,08
34 2009 99.757 34.929 2,86
35 2008 128.598 30.027 4,28
36 ALMI
Alumindo Light Metal Industry Tbk
2012 1.293.685 587.883 2,20
22 2011 348.334 483.173 0,72
2012 332.552 604.808 0,55
21 ARNA
20 2008 519.607 1.479.379 0,35
1 INTP
2012 3.336.422 19.418.738 0,17
2 2011 2.417.380 15.733.951 0,15
3 2010 2.245.548 13.100.958 0,17
4 2009 2.572.076 10.680.725 0,24
5 2008 2.764.976 8.500.194 0,33
6 SMCB
2012 3.750.461 8.418.056 0,45
7 2011 3.423.241 7.527.260 0,45
8 2010 3.611.246 6.826.003 0,53
9 2009 3.949.183 3.314.890 1,19
10 2008 5.403.056 2.804.264 1,93
11 SMGR
2012 8.414.229 18.164.855 0,46
12 2011 5.046.506 14.615.097 0,35
13 2010 3.423.246 12.139.753 0,28
14 2009 2.633.214 10.197.679 0,26
15 2008 2.429.249 8.069.586 0,30
16 AMFG
2012 658.332 2.457.089 0,27
17 2011 545.395 2.145.200 0,25
18 2010 529.732 1.842.925 0,29
19 2009 443.085 1.529.312 0,29
Arwana Citra Mulia Tbk
Surya Toto Indonesia Tbk
Alakasa Industrindo Tbk
37 2011 1.274.907 588.059 2,17
Betonjaya Manunggal Tbk
Jaya Pari Steel Tbk
70 2008 437.668 150.896 2,90
62 2011 40.816 57.203 0,71
63 2010 31.415 46.785 0,67
64 2009 33.108 39.723 0,83
65 2008 24.090 37.898 0,64
66 PICO
2012 395.503 199.113 1,99
67 2011 373.926 187.914 1,99
68 2010 395.129 175.591 2,25
69 2009 379.107 163.553 2,32
2012 1.445.537 854.135 1,69
71 BUDI
61 LMSH
72 2011 1.312.254 811.031 1,62
73 2010 1.165.623 802.010 1,45
74 2009 816.201 744.040 1,10
75 2008 1.050.659 618.850 1,70
76 EKAD
2012 81.916 191.978 0,43
77 2011 89.947 147.646 0,61
78 2010 79.271 125.199 0,63
38 2010 998.363 560.787 1,78
2012 31.023 97.525 0,32
60 2008 51.934 201.208 0,26
48 2010 1.443.302 1.001.773 1,44
39 2009 1.019.546 462.065 2,21
40 2008 1.200.831 435.837 2,76
41 BTON
2012 31.922 113.179 0,28
42 2011 26.591 92.125 0,29
43 2010 16.630 73.150 0,23
44 2009 5.157 64.626 0,08
45 2008 15.271 55.238 0,28
46 CTBN Citra Turbindo Tbk 2012 880.533 1.379.023 0,64
59 2009 43.567 227.799 0,19
47 2011 915.358 1.306.519 0,70
49 2009 851.375 1.000.982 0,85
50 2008 1.066.385 1.009.346 1,06
51 JPRS
2012 51.097 347.509 0,15
52 2011 100.029 337.819 0,30
53 2010 111.147 300.134 0,37
54 2009 82.262 271.689 0,30
55 2008 129.572 269.771 0,48
56 LION Lion Metal Works Tbk 2012 61.668 371.829 0,17
57 2011 63.755 302.060 0,21
58 2010 43.971 259.929 0,17
Lion Mesh Prima Tbk
Pelangi Indah Canindo Tbk
Budi Acid Jaya Tbk
Ekadharma International Tbk
80 2008 60.865 59.020 1,03
Eterindo Wahanatama Tbk
Indo Acitama Tbk
Unggul Indah Cahaya Tbk
Argha Karya Prima Industry Tbk
Berlina Tbk
2010 51.769 99.143 0,52 114
IGAR
2012 70.314 242.029 0,29 107
2011 64.994 290.586 0,22 108
2010 54.229 293.244 0,18 109
2009 60.746 207.281 0,29 110
2008 72.771 191.508 0,38 111 SIAP
2012 78.574 105.793 0,74 112
2011 60.830 102.403 0,59 113
2012 835.137 1.352.992 0,62 117
2009 53.662 73.840 0,73 115
2008 52.968 70.717 0,75 116 TRST
81 ETWA
2011 781.692 1.296.951 0,60 118
2010 764.774 1.201.117 0,64 119
2009 776.931 1.144.729 0,68 120
2008 1.121.478 1.037.387 1,08 121 YPAS
Yanaprima Hastapersada Tbk
2012 184.849 164.590 1,12
2008 231.752 179.742 1,29 106
2009 305.973 179.730 1,70 105
2010 326.943 223.964 1,46 104
2011 389.457 254.507 1,53 103
2012 523.208 437.749 1,20
82 2011 244.754 375.955 0,65
83 2010 230.386 302.994 0,76
84 2009 270.972 264.144 1,03
85 2008 168.086 248.823 0,68
86 SRSN
2012 132.905 269.204 0,49
87 2011 108.942 252.240 0,43
88 2010 135.752 228.252 0,59
89 2009 195.354 218.423 0,89
90 2008 199.896 193.041 1,04
91 UNIC
2012 1.049.539 1.351.239 0,78
92 2011 1.263.536 1.281.436 0,99
93 2010 1.052.330 1.228.010 0,86
94 2009 996.452 1.227.769 0,81
95 2008 1.723.269 1.340.893 1,29
96 AKPI
2012 871.568 843.267 1,03
97 2011 792.044 764.557 1,04
98 2010 618.352 702.065 0,88
99 2009 756.476 775.589 0,98
100 2008 859.150 732.228 1,17 101 BRNA
2012 468.554 301.830 1,55 102
Champion Pasific Indonesia Tbk
Sekawan Intipratama Tbk
Trias Sentosa Tbk
122 2011 75.392 148.117 0,51
Charoen Pokphand Indonesia Tbk
Japfa Comfeed Indonesia Tbk
Malindo Feedmill Tbk
Siearad Produce Tbk
2009 2.086.647 1.584.588 1,32 150
2009 462.451 1.178.661 0,39 145
2008 351.703 1.033.064 0,34 146 FASW
2012 3.771.344 1.806.990 2,09 147
2011 3.134.396 1.801.697 1,74 148
2010 2.684.424 1.810.598 1,48 149
2011 16.565.150 6.729.608 2,46 153
2008 2.410.689 1.307.859 1,84 151 TKIM
2012 18.447.981 7.487.365 2,46 152
123 2010 69.360 131.496 0,53
2010 14.874.504 6.072.315 2,45 154
2009 16.055.058 6.108.051 2,63 155
2008 17.991.144 6.792.734 2,65
2010 804.447 1.233.011 0,65 144
2011 1.370.531 1.271.072 1,08 143
2012 2.021.381 1.276.743 1,58 142
2008 815.384 46.180 17,66 141 SIPD
124 2009 67.466 123.670 0,55
125 2008 62.061 118.489 0,52 126 CPIN
2012 4.172.163 8.176.464 0,51 127
2011 2.658.734 6.189.470 0,43 128
2010 2.036.240 4.482.036 0,45 129
2009 2.397.701 2.933.018 0,82 130
2008 3.844.198 1.320.308 2,91 131 JPFA
2012 6.198.137 4.763.327 1,30 132
2011 4.481.070 3.785.347 1,18 133
2010 3.494.240 3.486.867 1,00 134
2009 3.700.159 2.101.540 1,76 135
2008 4.295.237 1.309.134 3,28 136 MAIN
2012 1.118.011 681.871 1,64 137
2011 905.977 421.825 2,15 138
2010 710.475 255.843 2,78 139
2009 766.696 120.794 6,35 140
Fajar Surya Wisesa Tbk
Pabrik Kertas Tjiwi Kimia Tbk
Lampiran 7
Tabel Hasil Perhitungan Total Assets Turn Over (TAT)
Sektor Indutrsi Dasar dan Kimia Tahun 2008-2012
Indocement Tunggal Prakarsa Tbk
Holcim Indonesia Tbk
Semen Indonesia (Persero) Tbk
Asahimas Flat Glass Tbk
30 2008 1.124.347 1.031.131 1,09
23 2010 830.184 873.154 0,95
24 2009 714.062 822.687 0,87
25 2008 647.126 736.092 0,88
26 TOTO
2012 1.576.763 1.522.664 1,04
27 2011 1.341.927 1.339.570 1,00
28 2010 1.121.499 1.091.583 1,03
29 2009 980.327 1.010.892 0,97
32 2011 873.024 258.484 3,38
31 ALKA
2012 836.887 147.882 5,66
(Dalam Jutaan Rupiah) No Kode Nama Perusahaan Tahun Penjualan Total Aktiva TAT
33 2010 845.070 159.196 5,31
34 2009 760.609 134.686 5,65
35 2008 1.287.962 158.624 8,12
36 ALMI
Alumindo Light Metal Industry Tbk
2012 3.221.635 1.881.569 1,71
22 2011 922.685 831.508 1,11
2012 1.113.664 937.360 1,19
21 ARNA
20 2008 2.235.021 1.998.986 1,12
1 INTP
2012 17.290.337 22.755.160 0,76
2 2011 13.887.892 18.151.331 0,77
3 2010 11.137.805 15.346.146 0,73
4 2009 10.576.456 13.276.270 0,80
5 2008 9.780.498 11.286.707 0,87
6 SMCB
2012 9.011.076 12.168.517 0,74
7 2011 7.523.964 10.950.501 0,69
8 2010 5.960.589 10.437.249 0,57
9 2009 5.943.881 7.265.366 0,82
10 2008 5.341.054 8.208.985 0,65
11 SMGR
2012 19.598.548 26.579.084 0,74
12 2011 16.378.794 19.661.603 0,83
13 2010 14.344.189 15.562.999 0,92
14 2009 14.387.850 12.951.308 1,11
15 2008 12.209.846 10.602.964 1,15
16 AMFG
2012 2.857.310 3.115.421 0,92
17 2011 2.596.271 2.690.595 0,96
18 2010 2.426.138 2.372.657 1,02
19 2009 1.912.966 1.972.397 0,97
Arwana Citra Mulia Tbk
Surya Toto Indonesia Tbk
Alakasa Industrindo Tbk
37 2011 3.605.496 1.862.966 1,94
Betonjaya Manunggal Tbk
Jaya Pari Steel Tbk
70 2008 600.191 588.564 1,02
62 2011 207.523 98.019 2,12
63 2010 161.012 78.200 2,06
64 2009 124.811 72.831 1,71
65 2008 163.317 61.988 2,63
66 PICO
2012 593.267 594.616 1,00
67 2011 621.234 561.840 1,11
68 2010 586.318 570.360 1,03
69 2009 607.171 542.660 1,12
2012 2.295.369 2.299.672 1,00
71 BUDI
61 LMSH
72 2011 2.503.984 2.123.285 1,18
73 2010 2.124.381 1.967.633 1,08
74 2009 1.782.132 1.598.824 1,11
75 2008 1.551.987 1.698.750 0,91
76 EKAD
2012 385.037 273.893 1,41
77 2011 328.460 237.592 1,38
78 2010 254.276 204.470 1,24
38 2010 3.019.070 1.559.150 1,94
2012 223.079 128.548 1,74
60 2008 229.607 253.142 0,91
48 2010 1.924.954 2.445.075 0,79
39 2009 1.754.202 1.481.611 1,18
40 2008 2.376.798 1.636.668 1,45
41 BTON
2012 155.066 145.101 1,07
42 2011 153.646 118.716 1,29
43 2010 127.919 89.824 1,42
44 2009 133.111 69.784 1,91
45 2008 172.391 70.509 2,44
46 CTBN Citra Turbindo Tbk 2012 1.942.295 2.595.800 0,75
59 2009 197.508 271.366 0,73
47 2011 1.850.316 2.221.876 0,83
49 2009 2.229.170 1.863.990 1,20
50 2008 3.321.493 2.088.892 1,59
51 JPRS
2012 461.125 398.607 1,16
52 2011 641.375 437.849 1,46
53 2010 427.793 411.282 1,04
54 2009 302.868 353.951 0,86
55 2008 732.703 399.344 1,83
56 LION Lion Metal Works Tbk 2012 333.922 433.497 0,77
57 2011 268.414 365.816 0,73
58 2010 207.833 303.900 0,68
Lion Mesh Prima Tbk
Pelangi Indah Canindo Tbk
Budi Acid Jaya Tbk
Ekadharma International Tbk
80 2008 182.650 140.764 1,30
Eterindo Wahanatama Tbk
Indo Acitama Tbk
Unggul Indah Cahaya Tbk
Argha Karya Prima Industry Tbk
Berlina Tbk
2010 171.108 150.913 1,13 114
IGAR
2012 556.446 312.343 1,78 107
2011 512.774 355.580 1,44 108
2010 536.166 347.473 1,54 109
2009 501.127 317.809 1,58 110
2008 469.501 305.783 1,54 111 SIAP
2012 216.731 184.367 1,18 112
2011 208.052 163.233 1,27 113
2012 1.949.153 2.188.129 0,89 117
2009 160.143 147.435 1,09 115
2008 137.021 142.216 0,96 116 TRST
81 ETWA
2011 2.025.867 2.078.643 0,97 118
2010 1.745.511 1.965.891 0,89 119
2009 1.571.511 1.921.660 0,82 120
2008 1.810.920 2.158.866 0,84 121 YPAS
Yanaprima Hastapersada Tbk
2012 413.822 349.438 1,18
2008 479.934 432.192 1,11 106
2009 537.142 507.226 1,06 105
2010 568.328 550.907 1,03 104
2011 679.335 643.964 1,05 103
2012 601.772 960.957 0,63
82 2011 904.236 620.709 1,46
83 2010 810.859 533.380 1,52
84 2009 765.431 535.797 1,43
85 2008 714.819 417.549 1,71
86 SRSN
2012 384.145 402.109 0,96
87 2011 387.354 361.182 1,07
88 2010 342.870 364.005 0,94
89 2009 352.543 413.777 0,85
90 2008 313.919 392.937 0,80
91 UNIC
2012 4.450.511 2.400.778 1,85
92 2011 4.185.813 2.544.972 1,64
93 2010 3.230.928 2.280.341 1,42
94 2009 2.648.519 2.243.478 1,18
95 2008 3.761.796 3.107.278 1,21
96 AKPI
2012 1.509.185 1.714.834 0,88
97 2011 1.505.559 1.556.601 0,97
98 2010 1.099.386 1.320.417 0,83
99 2009 1.386.209 1.587.636 0,87
100 2008 1.590.795 1.644.230 0,97 101 BRNA
2012 836.987 770.384 1,09 102
Champion Pasific Indonesia Tbk
Sekawan Intipratama Tbk
Trias Sentosa Tbk
122 2011 373.048 223.509 1,67
Charoen Pokphand Indonesia Tbk
Japfa Comfeed Indonesia Tbk
Malindo Feedmill Tbk
Siearad Produce Tbk
2009 2.733.300 3.671.235 0,74 150
2009 3.242.551 1.641.295 1,98 145
2008 2.331.686 1.384.992 1,68 146 FASW
2012 3.987.783 5.578.334 0,71 147
2011 4.123.728 4.936.094 0,84 148
2010 3.385.973 4.495.022 0,75 149
2011 12.502.414 23.294.758 0,54 153
2008 3.027.012 3.718.548 0,81 151 TKIM
2012 12.780.268 25.935.346 0,49 152
123 2010 348.359 200.856 1,73
2010 12.036.845 20.946.818 0,57 154
2009 11.036.599 22.163.109 0,50 155
2008 14.878.798 24.783.879 0,60
2010 3.642.501 2.037.459 1,79 144
2011 4.029.131 2.641.603 1,53 143
2012 4.354.470 3.298.124 1,32 142
2008 1.729.647 859.935 2,01 141 SIPD
124 2009 278.875 191.136 1,46
125 2008 277.757 180.550 1,54 126 CPIN
2012 21.310.925 12.348.627 1,73 127
2011 17.957.972 8.848.204 2,03 128
2010 15.077.822 6.518.276 2,31 129
2009 14.559.005 5.349.375 2,72 130
2008 13.311.141 5.178.540 2,57 131 JPFA
2012 17.832.702 10.961.464 1,63 132
2011 15.633.068 8.266.417 1,89 133
2010 13.955.792 6.981.107 2,00 134
2009 14.340.277 6.070.137 2,36 135
2008 12.665.681 5.774.844 2,19 136 MAIN
2012 3.349.567 1.799.882 1,86 137
2011 2.634.461 1.327.801 1,98 138
2010 2.036.519 966.319 2,11 139
2009 1.868.616 885.348 2,11 140
Fajar Surya Wisesa Tbk
Pabrik Kertas Tjiwi Kimia Tbk
Lampiran 8
Tabel Hasil Perhitungan Return On Equity (ROE)
Sektor Indutrsi Dasar dan Kimia Tahun 2008-2012
Indocement Tunggal Prakarsa Tbk
Holcim Indonesia Tbk
Semen Indonesia (Persero) Tbk
Asahimas Flat Glass Tbk
30 2008 63.270 363.190 0,17
23 2010 80.114 415.060 0,19
24 2009 63.888 342.521 0,19
25 2008 54.290 283.221 0,19
26 TOTO
2012 236.696 898.165 0,26
27 2011 218.724 760.541 0,29
28 2010 194.398 630.982 0,31
29 2009 182.821 528.673 0,35
32 2011 10.125 48.560 0,21
31 ALKA
2012 6.266 54.826 0,11
(Dalam Jutaan Rupiah)
No Kode Nama Perusahaan Tahun Laba Bersih Ekuitas ROE
33 2010 3.506 39.008 0,09
34 2009 7.318 34.929 0,21
35 2008 4.524 30.027 0,15
36 ALMI
Alumindo Light Metal Industry Tbk
2012 13.949 587.883 0,02
22 2011 95.949 483.173 0,20
2012 158.684 604.808 0,26
21 ARNA
20 2008 227.294 1.479.379 0,15
1 INTP
2012 4.763.388 19.418.738 0,25
2 2011 3.601.516 15.733.951 0,23
3 2010 3.224.681 13.100.598 0,25
4 2009 2.746.654 10.680.725 0,26
5 2008 1.745.501 8.500.194 0,21
6 SMCB
2012 1.381.404 8.418.056 0,16
7 2011 1.054.987 7.527.260 0,14
8 2010 848.015 6.826.003 0,12
9 2009 895.751 3.314.890 0,27
10 2008 282.220 2.804.264 0,10
11 SMGR
2012 4.926.640 18.164.855 0,27
12 2011 3.955.273 14.615.097 0,27
13 2010 3.659.114 12.139.753 0,30
14 2009 3.326.488 10.197.679 0,33
15 2008 2.523.544 8.069.586 0,31
16 AMFG
2012 346.609 2.457.089 0,14
17 2011 336.995 2.145.200 0,16
18 2010 330.973 1.842.925 0,18
19 2009 67.293 1.529.312 0,04
Arwana Citra Mulia Tbk
Surya Toto Indonesia Tbk
Alakasa Industrindo Tbk
38 2010 43.723 560.787 0,08
Betonjaya Manunggal Tbk
Jaya Pari Steel Tbk
Lion Mesh Prima Tbk
71 BUDI
64 2009 2.401 39.723 0,06
65 2008 9.237 37.898 0,24
66 PICO
2012 11.199 199.113 0,06
67 2011 12.323 187.914 0,07
68 2010 12.063 175.591 0,07
69 2009 12.657 163.553 0,08
70 2008 12.986 150.896 0,09
73 2010 46.130 802.010 0,06
2012 3.650 854.135 0,00
72 2011 65.643 811.031 0,08
39 2009 26.221 462.065 0,06
74 2009 146.415 744.040 0,20
75 2008 32.981 618.850 0,05
76 EKAD
2012 49.224 191.978 0,26
77 2011 27.748 147.646 0,19
78 2010 41.232 125.199 0,33
79 2009 16.443 69.525 0,24
63 2010 7.351 46.785 0,16
62 2011 10.897 57.203 0,19
2012 41.283 97.525 0,42
61 LMSH
40 2008 4.567 435.837 0,01
41 BTON
2012 24.654 113.179 0,22
42 2011 19.105 92.125 0,21
43 2010 8.393 73.150 0,11
44 2009 9.388 64.626 0,15
45 2008 20.823 55.238 0,38
46 CTBN Citra Turbindo Tbk 2012 333.888 1.379.023 0,24
47 2011 456.164 1.306.519 0,35
48 2010 165.149 1.001.773 0,16
49 2009 132.777 1.000.982 0,13
50 2008 214.954 1.009.346 0,21
51 JPRS
2012 9.690 347.509 0,03
52 2011 37.685 337.819 0,11
53 2010 28.446 300.134 0,09
54 2009 1.917 271.689 0,01
55 2008 49.158 269.771 0,18
56 LION Lion Metal Works Tbk 2012 85.374 371.829 0,23
57 2011 52.535 302.060 0,17
58 2010 38.631 259.929 0,15
59 2009 33.613 227.799 0,15
60 2008 37.840 201.208 0,19
Pelangi Indah Canindo Tbk
Budi Acid Jaya Tbk
Ekadharma International Tbk
81 ETWA
Eterindo Wahanatama Tbk
Indo Acitama Tbk
Unggul Indah Cahaya Tbk
Argha Karya Prima Industry Tbk
Berlina Tbk
2010 5.371 99.143 0,05 114
IGAR
2012 44.508 242.029 0,18 107
2011 55.322 290.586 0,19 108
2010 53.270 293.244 0,18 109
2009 24.741 207.281 0,12 110
2008 7.348 191.508 0,04 111 SIAP
2012 3.390 105.793 0,03 112
2011 3.260 102.403 0,03 113
2012 112.201 1.352.992 0,08 117
2009 3.123 73.840 0,04 115
2008 3.694 70.717 0,05 116 TRST
2009 20.260 179.730 0,11 105
2011 151.994 1.296.951 0,12 118
2010 136.727 1.201.117 0,11 119
2009 143.882 1.144.729 0,13 120
2008 58.025 1.037.387 0,06 121 YPAS
2012 16.473 164.590 0,10 122
2011 16.621 148.117 0,11
2012 29.663 437.749 0,07
2008 19.410 179.742 0,11 106
2010 36.817 223.964 0,16 104
2011 47.463 254.507 0,19 103
82 2011 72.961 375.955 0,19
83 2010 38.160 302.994 0,13
84 2009 10.417 264.144 0,04
85 2008 617.212 248.823 2,48
86 SRSN
2012 16.964 269.204 0,06
87 2011 23.988 252.240 0,10
88 2010 9.830 228.252 0,04
89 2009 25.380 218.423 0,12
90 2008 6.797 193.041 0,04
91 UNIC
2012 20.212 1.351.239 0,01
92 2011 56.800 1.281.436 0,04
93 2010 53.774 1.228.010 0,04
94 2009 39.156 1.227.769 0,03
95 2008 40.401 1.340.893 0,03
96 AKPI
2012 78.710 843.267 0,09
97 2011 62.492 764.557 0,08
98 2010 68.000 702.065 0,10
99 2009 94.593 775.589 0,12
100 2008 68.112 732.228 0,09 101 BRNA
2012 60.643 301.830 0,20 102
Champion Pasific Indonesia Tbk
Sekawan Intipratama Tbk
Trias Sentosa Tbk
Yanaprima Hastapersada Tbk
123 2010 21.186 131.496 0,16
Charoen Pokphand Indonesia Tbk
Japfa Comfeed Indonesia Tbk
Malindo Feedmill Tbk
Siearad Produce Tbk
2009 276.729 1.584.588 0,17 150
2008 27.254 1.033.064 0,03 146 FASW
2012 5.292 1.806.990 0,00 147
2011 132.339 1.801.697 0,07 148
2010 283.002 1.810.598 0,16 149
2011 642.268 6.729.608 0,10 153
2008 36.554 1.307.859 0,03 151 TKIM
2012 344.755 7.487.365 0,05 152
2010 61.160 1.233.011 0,05 144
2010 418.729 6.072.315 0,07 154
2009 297.546 6.108.051 0,05 155
2008 565.965 6.792.734 0,08
2009 37.215 1.178.661 0,03 145
2011 23.452 1.271.072 0,02 143
124 2009 18.541 123.670 0,15
2012 15.061 1.276.743 0,01 142
125 2008 18.693 118.489 0,16 126 CPIN
2012 2.680.872 8.176.464 0,33 127
2011 2.362.497 6.189.470 0,38 128
2010 2.219.861 4.482.036 0,50 129
2009 1.612.710 2.933.018 0,55 130
2008 253.977 1.320.308 0,19 131 JPFA
2012 1.077.433 4.763.327 0,23 132
2011 650.169 3.785.347 0,17 133
2010 1.080.470 3.486.867 0,31 134
2009 814.451 2.101.540 0,39 135
2008 305.164 1.309.134 0,23 136 MAIN
2012 302.421 681.871 0,44 137
2011 204.966 421.825 0,49 138
2010 179.966 255.843 0,70 139
2009 75.970 120.794 0,63 140
2008 4.210 46.180 0,09 141 SIPD
Fajar Surya Wisesa Tbk
Pabrik Kertas Tjiwi Kimia Tbk
Lampiran 9
Tabel Hasil Perhitungan Perubahan Laba
Sektor Indutrsi Dasar dan Kimia Tahun 2008-2012
Indocement Tunggal Prakarsa Tbk
Holcim Indonesia Tbk
Semen Indonesia (Persero) Tbk
Asahimas Flat Glass Tbk
27 2011 218.724 194.398 0,13
2012 158.684 95.949 0,65
22 2011 95.949 80.114 0,20
23 2010 80.114 63.888 0,25
24 2009 63.888 54.290 0,18
25 2008 54.290 43.433 0,25
26 TOTO
2012 236.696 218.724 0,08
30 2008 63.270 56.377 0,12
28 2010 194.398 182.821 0,06
29 2009 182.821 63.270 1,89
(Dalam Jutaan Rupiah) No Kode Nama Perusahaan Tahun Laba Bersih Tahun Ini Laba Bersih Tahun Lalu Pertumbuhan Laba
31 ALKA
2012 6.266 10.125 -0,38
32 2011 10.125 3.506 1,89
33 2010 3.506 7.318 -0,52
34 2009 7.318 4.524 0,62
21 ARNA
20 2008 227.294 155.010 0,47
19 2009 67.293 227.294 -0,70
18 2010 330.973 67.293 3,92
1 INTP
2012 4.763.388 3.601.516 0,32
2 2011 3.601.516 3.224.681 0,12
3 2010 3.224.681 2.746.654 0,17
4 2009 2.746.654 1.745.501 0,57
5 2008 1.745.501 980.103 0,78
6 SMCB
2012 1.381.404 1.054.987 0,31
7 2011 1.054.987 848.015 0,24
8 2010 848.015 895.751 -0,05
9 2009 895.751 282.220 2,17
10 2008 282.220 169.410 0,67
11 SMGR
2012 4.926.640 3.955.273 0,25
12 2011 3.955.273 3.659.114 0,08
13 2010 3.659.114 3.326.488 0,10
14 2009 3.326.488 2.523.544 0,32
15 2008 2.523.544 1.775.408 0,42
16 AMFG
2012 346.609 336.995 0,03
17 2011 336.995 330.973 0,02
Arwana Citra Mulia Tbk
Surya Toto Indonesia Tbk
Alakasa Industrindo Tbk
35 2008 4.524 7.285 -0,38
Alumindo Light Metal Industry Tbk 2012 13.949 48.832 -0,71
Betonjaya Manunggal Tbk
Jaya Pari Steel Tbk
69 2009 12.657 12.986 -0,03
2012 41.283 10.897 2,79
62 2011 10.897 7.351 0,48
63 2010 7.351 2.401 2,06
64 2009 2.401 9.237 -0,74
65 2008 9.237 5.942 0,55
66 PICO
2012 11.199 12.323 -0,09
67 2011 12.323 12.063 0,02
68 2010 12.063 12.657 -0,05
71 BUDI
70 2008 12.986 8.525 0,52
36 ALMI
2012 3.650 65.643 -0,94
72 2011 65.643 46.130 0,42
73 2010 46.130 146.415 -0,68
74 2009 146.415 32.981 3,44
75 2008 32.981 46.177 -0,29
76 EKAD
Ekadharma International Tbk
2012 49.224 27.748 0,77
61 LMSH
60 2008 37.840 25.298 0,50
59 2009 33.613 37.840 -0,11
58 2010 38.631 33.613 0,15
37 2011 48.832 43.723 0,12
38 2010 43.723 26.221 0,67
39 2009 26.221 4.567 4,74
40 2008 4.567 31.726 -0,86
41 BTON
2012 24.654 19.105 0,29
42 2011 19.105 8.393 1,28
43 2010 8.393 9.388 -0,11
44 2009 9.388 20.823 -0,55
45 2008 20.823 8.784 1,37
46 CTBN Citra Turbindo Tbk 2012 333.888 456.164 -0,27
47 2011 456.164 165.149 1,76
48 2010 165.149 132.777 0,24
49 2009 132.777 214.954 -0,38
50 2008 214.954 219.513 -0,02
51 JPRS
2012 9.690 37.685 -0,74
52 2011 37.685 28.446 0,32
53 2010 28.446 1.917 13,84
54 2009 1.917 49.158 -0,96
55 2008 49.158 41.566 0,18
56 LION Lion Metal Works Tbk 2012 85.374 52.535 0,63
57 2011 52.535 38.631 0,36
Lion Mesh Prima Tbk
Pelangi Indah Canindo Tbk
Budi Acid Jaya Tbk
77 2011 27.748 41.232 -0,33
Eterindo Wahanatama Tbk
Indo Acitama Tbk
Unggul Indah Cahaya Tbk
Argha Karya Prima Industry Tbk
2009 24.741 7.348 2,37 110
2011 47.463 36.817 0,29 103
2010 36.817 20.260 0,82 104
2009 20.260 19.410 0,04 105
2008 19.410 10.380 0,87 106
IGAR
2012 44.508 55.322 -0,20 107
2011 55.322 53.270 0,04 108
2010 53.270 24.741 1,15 109
2011 3.260 5.371 -0,39 113
2008 7.348 15.426 -0,52 111 SIAP
2012 3.390 3.260 0,04 112
78 2010 41.232 16.443 1,51
2010 5.371 3.123 0,72 114
2009 3.123 3.694 -0,15 115
2008 3.694 321 10,51 116 TRST
2012 112.201 151.994 -0,26 117
2011 151.994 136.727 0,11 118
2010 136.727 143.882 -0,05
2012 60.643 47.463 0,28 102
100 2008 68.112 22.934 1,97 101 BRNA
99 2009 94.593 68.112 0,39
98 2010 68.000 94.593 -0,28
79 2009 16.443 4.606 2,57
80 2008 4.606 4.233 0,09
81 ETWA
2012 29.663 72.961 -0,59
82 2011 72.961 38.160 0,91
83 2010 38.160 10.417 2,66
84 2009 10.417 617.212 -0,98
85 2008 617.212 6.694 91,20
86 SRSN
2012 16.964 23.988 -0,29
87 2011 23.988 9.830 1,44
88 2010 9.830 25.380 -0,61
89 2009 25.380 6.797 2,73
90 2008 6.797 25.695 -0,74
91 UNIC
2012 20.212 56.800 -0,64
92 2011 56.800 53.774 0,06
93 2010 53.774 39.156 0,37
94 2009 39.156 40.401 -0,03
95 2008 40.401 33.204 0,22
96 AKPI
2012 78.710 62.492 0,26
97 2011 62.492 68.000 -0,08
Berlina Tbk
Champion Pasific Indonesia Tbk
Sekawan Intipratama Tbk
Trias Sentosa Tbk
119 2009 143.882 58.025 1,48
Yanaprima Hastapersada Tbk
Charoen Pokphand Indonesia Tbk
Japfa Comfeed Indonesia Tbk
Malindo Feedmill Tbk
2010 283.002 276.729 0,02 149
2010 61.160 37.215 0,64 144
2009 37.215 27.254 0,37 145
2008 27.254 21.196 0,29 146 FASW
2012 5.292 132.339 -0,96 147
2011 132.339 283.002 -0,53 148
2012 344.755 642.268 -0,46 152
2009 276.729 36.554 6,57 150
2008 36.554 121.970 -0,70 151 TKIM
120 2008 58.025 17.747 2,27 121 YPAS
2011 642.268 418.729 0,53 153
2010 418.729 297.546 0,41 154
2009 297.546 565.965 -0,47 155
2008 565.965 94.742 4,97
2011 23.452 61.160 -0,62 143
2012 15.061 23.452 -0,36 142
2008 4.210 28.151 -0,85 141 SIPD
2009 75.970 4.210 17,05 140
2012 16.473 16.621 -0,01 122
2011 16.621 21.186 -0,22 123
2010 21.186 18.541 0,14 124
2009 18.541 18.693 -0,01 125
2008 18.693 13.459 0,39 126 CPIN
2012 2.680.872 2.362.497 0,13 127
2011 2.362.497 2.219.861 0,06 128
2010 2.219.861 1.612.710 0,38 129
2009 1.612.710 253.977 5,35 130
2008 253.977 185.448 0,37 131 JPFA
2012 1.077.433 650.169 0,66 132
2011 650.169 1.080.470 -0,40 133
2010 1.080.470 814.451 0,33 134
2009 814.451 305.164 1,67 135
2008 305.164 180.864 0,69 136 MAIN
2012 302.421 204.966 0,48 137
2011 204.966 179.966 0,14 138
2010 179.966 75.970 1,37 139
Siearad Produce Tbk
Fajar Surya Wisesa Tbk
Pabrik Kertas Tjiwi Kimia Tbk
NO CR (X1) DER (X2) TATO (X3) ROE (X4) Pertumbuhan Laba (Y) LN CR LN DER LN TATO LN ROE LN Pertumbuhan Laba 1 6,03 0,17 0,76 0,25 0,32 1,80 -1,77 -0,27 -1,39 -1,14 2 6,98 0,15 0,77 0,23 0,12 1,94 -1,90 -0,26 -1,47 -2,12 3 5,55 0,17 0,73 0,25 0,17 1,71 -1,77 -0,31 -1,39 -1,77 4 3,01 0,24 0,8 0,26 0,57 1,10 -1,43 -0,22 -1,35 -0,56 5 1,79 0,33 0,87 0,21 0,78 0,58 -1,11 -0,14 -1,56 -0,25 6 1,4 0,45 0,74 0,16 0,31 0,34 -0,80 -0,30 -1,83 -1,17 7 1,47 0,45 0,69 0,14 0,24 0,39 -0,80 -0,37 -1,97 -1,43 8 1,66 0,53 0,57 0,12 -0,05 0,51 -0,63 -0,56 -2,12 9 1,27 1,19 0,82 0,27 2,17 0,24 0,17 -0,20 -1,31 0,77 10 1,65 1,93 0,65 0,1 0,67 0,50 0,66 -0,43 -2,30 -0,40
Lampiran 10
Rasio CR, DER, TATO, ROE dan Pertumbuhan Laba Rasio Keuangan Setelah Transformasi LN
Sektor Indutrsi Dasar dan Kimia Tahun 2008-201211 1,71 0,46 0,74 0,27 0,25 0,54 -0,78 -0,30 -1,31 -1,39 12 2,65 0,35 0,83 0,27 0,08 0,97 -1,05 -0,19 -1,31 -2,53 13 2,92 0,28 0,92 0,3 0,1 1,07 -1,27 -0,08 -1,20 -2,30 14 3,58 0,26 1,11 0,33 0,32 1,28 -1,35 0,10 -1,11 -1,14 15 3,39 0,3 1,15 0,31 0,42 1,22 -1,20 0,14 -1,17 -0,87 16 3,89 0,27 0,92 0,14 0,03 1,36 -1,31 -0,08 -1,97 -3,51 17 4,42 0,25 0,96 0,16 0,02 1,49 -1,39 -0,04 -1,83 -3,91 18 3,94 0,29 1,02 0,18 3,92 1,37 -1,24 0,02 -1,71 1,37 19 3,34 0,29 0,97 0,04 -0,7 1,21 -1,24 -0,03 -3,22 20 3,45 0,35 1,12 0,15 0,47 1,24 -1,05 0,11 -1,90 -0,76 21 1,17 0,55 1,19 0,26 0,65 0,16 -0,60 0,17 -1,35 -0,43 22 1,02 0,72 1,11 0,2 0,2 0,02 -0,33 0,10 -1,61 -1,61 23 0,97 1,1 0,95 0,19 0,25
- 0,03 0,10 -0,05 -1,66 -1,39 24 0,79 1,38 0,87 0,19 0,18
- 0,24 0,32 -0,14 -1,66 -1,71 25 0,76 1,58 0,88 0,19 0,25
- 0,27 0,46 -0,13 -1,66 -1,39 26 2,15 0,7 1,04 0,26 0,08 0,77 -0,36 0,04 -1,35 -2,53 27 1,88 0,76
1 0,29 0,13 0,63 -0,27 -1,24 -2,04 28 2,03 0,73 1,03 0,31 0,06 0,71 -0,31 0,03 -1,17 -2,81 29 2,06 0,91 0,97 0,35 1,89 0,72 -0,09 -0,03 -1,05 0,64 30 1,4 1,84 1,09 0,17 0,12 0,34 0,61 0,09 -1,77 -2,12 31 1,64 1,7 5,66 0,11 -0,38 0,49 0,53 1,73 -2,21 32 1,26 4,32 3,38 0,21 1,89 0,23 1,46 1,22 -1,56 0,64 33 1,5 3,08 5,31 0,09 -0,52 0,41 1,12 1,67 -2,41 34 1,63 2,86 5,65 0,21 0,62 0,49 1,05 1,73 -1,56 -0,48
35 1,52 4,28 8,12 0,15 -0,38 0,42 1,45 2,09 -1,90 36 1,29 2,2 1,71 0,02 -0,71 0,25 0,79 0,54 -3,91
37 1,2 2,17 1,94 0,08 0,12 0,18 0,77 0,66 -2,53 -2,12
38 0,84 1,78 1,94 0,08 0,67- 0,17 0,58 0,66 -2,53 -0,40 39 0,97 2,21 1,18 0,06 4,74
- 0,03 0,79 0,17 -2,81 1,56 40 0,74 2,76 1,45 0,01 -0,86
- 0,30 1,02 0,37 -4,61
41 3,3 0,28 1,07 0,22 0,29 1,19 -1,27 0,07 -1,51 -1,24
42 3,14 0,29 1,29 0,21 1,28 1,14 -1,24 0,25 -1,56 0,25