isi hasil 2
July 17, 2019 | Author: hemranin | Category: N/A
Short Description
analisis rasio pada perusahaan makanan dan minuman tahun 2012 - 2016...
Description
Tabel 1 Perhitungan Current Current Rao Tahun 2012 sampai 2016 201 6 Kode
P#
%$&&KP
ALT'
$LTA
(T)K
#KLT
#K(*
(+$&
A$)#
Tahun
Akva Lanar
!utang Lanar
CR
2012 2012
380,2 380,247, 47,694 694,6 ,632 32
236,667 236,667,6 ,625, 25,895 895
160.66 160.667% 7%
2013 2013
381,0 381,085, 85,626 626,7 ,721 21
227,421 227,421,7 ,742, 42,800 800
167.56 167.568% 8%
2014 2014
289,7 289,764, 64,924 924,6 ,676 76
197,877 197,877,9 ,917, 17,620 620
146.43 146.436% 6%
2015 2015
286,8 286,838, 38,275 275,1 ,165 65
236,911 236,911,0 ,023, 23,417 417
121.07 121.074% 4%
2016 2016
349,4 349,455, 55,819 819,9 ,960 60
329,735 329,735,9 ,955, 55,102 102
105.98 105.981% 1%
2012 2012
13,403 13,403,3 ,319, 19,792 792
20,9 20,953, 53,15 151, 1,745 745
63.96 63.968% 8%
2013 2013
14,485 14,485,3 ,339, 39,082 082
3,881 3,881,9 ,958, 58,053 053
373.14 373.145% 5%
2014 2014
11,752 11,752,4 ,489, 89,916 916
3,515 3,515,5 ,568, 68,979 979
334.29 334.298% 8%
2015 2015
11,356 11,356,0 ,020, 20,071 071
11,254 11,254,8 ,838, 38,214 214
100.899 100.899% %
2016 2016
47,792 47,792,1 ,130, 30,767 767
70,4 70,485, 85,59 599, 9,419 419
67.80 67.804% 4%
2012 2012
201,2 201,292, 92,911 911,9 ,935 35
93,929 93,929,2 ,237, 37,540 540
214.30 214.303% 3%
2013 2013
1,056 1,056,5 ,508, 08,696 696,9 ,939 39
575,4 575,436 36,4 ,437, 37,982 982
183.60 183.601% 1%
2014 2014
733,4 733,468, 68,016 016,9 ,986 86
238,474 238,474,7 ,789, 89,272 272
307.56 307.566% 6%
2015 2015
555,7 555,759, 59,090 090,5 ,584 84
351,136 351,136,3 ,317, 17,401 401
158.27 158.274% 4%
2016 2016
249,8 249,820, 20,943 943,2 ,200 00
331,5 331,532 32,6 ,658, 58,228 228
75.35 75.353% 3%
2012 2012
631,3 631,333, 33,221 221,0 ,000 00
119,919 119,919,5 ,552, 52,000 000
526.46 526.464% 4%
2013 2013
748,1 748,111, 11,003 003,0 ,000 00
158,990 158,990,7 ,741, 41,000 000
470.53 470.537% 7%
2014 2014
854,1 854,176, 76,144 144,0 ,000 00
190,952 190,952,6 ,635, 35,000 000
447.32 447.324% 4%
2015 2015
902,0 902,006, 06,833 833,0 ,000 00
140,419 140,419,4 ,495, 95,000 000
642.36 642.366% 6%
2016 2016
1,048 1,048,1 ,133, 33,697 697,0 ,000 00
137,8 137,842 42,0 ,096, 96,000 000
760.38 760.387% 7%
2012 2012
57,269 57,269,1 ,150, 50,929 929
848,8 848,841 41,6 ,685 85
6746. 6746.741 741% %
2013 2013
19,324 19,324,9 ,932, 32,961 961
134,8 134,838 38,4 ,428, 28,349 349
14.33 14.332% 2%
2014 2014
43,802 43,802,8 ,850, 50,153 153
127,8 127,871 71,9 ,928, 28,142 142
34.25 34.255% 5%
2015 2015
90,851 90,851,6 ,677, 77,094 094
185,4 185,468 68,4 ,483, 83,866 866
48.98 48.985% 5%
2016 2016
660,1 660,182, 82,030 030,3 ,386 86
1,101 1,101,4 ,430, 30,689 689,9 ,948 48
59.93 59.939% 9%
2012 2012
125,6 125,666, 66,621 621,7 ,792 92
88,824 88,824,7 ,705, 05,832 832
141.47 141.477% 7%
2013 2013
155,1 155,108, 08,112 112,0 ,066 66
125,712 125,712,1 ,112, 12,019 019
123.38 123.384% 4%
2014 2014
167,4 167,419, 19,411 411,7 ,740 40
141,425 141,425,3 ,302, 02,223 223
118.38 118.380% 0%
2015 2015
189,7 189,758, 58,915 915,4 ,421 21
159,132 159,132,8 ,842, 42,277 277
119.24 119.246% 6%
2016 2016
222,6 222,686, 86,872 872,6 ,602 02
169,302 169,302,5 ,583, 83,936 936
131.53 131.532% 2%
2012 2012
166,4 166,483, 83,464 464,7 ,715 15
133,675 133,675,9 ,980, 80,125 125
124.54 124.543% 3%
2013 2013
338,4 338,468, 68,880 880,2 ,290 90
271,139 271,139,7 ,784, 84,806 806
124.83 124.832% 2%
2014 2014
379,4 379,496, 96,707 707,5 ,512 12
256,924 256,924,1 ,179, 79,534 534
147.70 147.708% 8%
2015 2015
341,7 341,723, 23,784 784,8 ,839 39
298,417 298,417,3 ,379, 79,502 502
114.51 114.512% 2%
2016 2016
519,2 519,269, 69,756 756,8 ,899 99
468,979 468,979,8 ,800, 00,633 633
110.72 110.723% 3%
2012 2012
1,026 1,026,4 ,460, 60,000 000,0 ,000 00
907,0 907,065 65,0 ,000, 00,000 000
113.16 113.163% 3%
2013 2013
1,094 1,094,0 ,079, 79,000 000,0 ,000 00
1,016 1,016,5 ,562, 62,000 000,0 ,000 00
107.62 107.625% 5%
2014 2014
988,5 988,526, 26,000 000,0 ,000 00
988,526 988,526,0 ,000, 00,000 000
100.00 100.000% 0%
2015 2015
1,492 1,492,3 ,365, 65,000 000,0 ,000 00
1,492 1,492,3 ,365, 65,000 000,0 ,000 00
100.00 100.000% 0%
2016 2016
1,092 1,092,3 ,360, 60,000 000,0 ,000 00
1,092 1,092,3 ,360, 60,000 000,0 ,000 00
100.00 100.000% 0%
2012 2012
191,4 191,489, 89,000 000,0 ,000 00
98,624 98,624,0 ,000, 00,000 000
194.16 194.161% 1%
2013 2013
196,7 196,755, 55,000 000,0 ,000 00
108,730 108,730,0 ,000, 00,000 000
180.95 180.957% 7%
2014 2014
240,8 240,896, 96,000 000,0 ,000 00
156,900 156,900,0 ,000, 00,000 000
153.53 153.535% 5%
2015 2015
276,3 276,323, 23,000 000,0 ,000 00
276,323 276,323,0 ,000, 00,000 000
100.00 100.000% 0%
Rata"Rata
140.345%
188.023%
187.820%
569.416%
1380.850%
126.804%
124.463%
104.158%
145.731%
#TTP
C)KA
R'T&
+LT,
A&#A
*L(&
*-'R
&C(P
&%$.
2012 2012
569,8 569,839, 39,536 536,1 ,195 95
571,2 571,296 96,0 ,021, 21,580 580
99.74 99.745% 5%
2013 2013
684,2 684,263, 63,795 795,1 ,106 06
598,988 598,988,8 ,885, 85,897 897
114.23 114.236% 6%
2014 2014
799,4 799,430, 30,399 399,4 ,430 30
538,631 538,631,4 ,479, 79,995 995
148.41 148.419% 9%
2015 2015
875,4 875,469, 69,433 433,7 ,776 76
554,491 554,491,0 ,047, 47,968 968
157.88 157.887% 7%
2016 2016
921,1 921,133, 33,961 961,4 ,428 28
556,752 556,752,3 ,312, 12,634 634
165.44 165.448% 8%
2012 2012
560,2 560,259, 59,611 611,4 ,424 24
545,466 545,466,7 ,774, 74,883 883
102.71 102.712% 2%
2013 2013
847,0 847,045, 45,774 774,6 ,616 16
518,961 518,961,6 ,631, 31,842 842
163.21 163.219% 9%
2014 2014
1,053 1,053,3 ,321, 21,371 371,1 ,198 98
718,6 718,681 81,0 ,070, 70,349 349
146.56 146.563% 3%
2015 2015
1,253 1,253,0 ,019, 19,074 074,3 ,345 45
816,4 816,471 71,3 ,301, 01,252 252
153.46 153.468% 8%
2016 2016
1,103 1,103,8 ,865, 65,252 252,0 ,070 70
504,2 504,208 08,7 ,767, 67,076 076
218.93 218.930% 0%
2012 2012
219,8 219,818, 18,034 034,1 ,145 45
195,455 195,455,5 ,567, 67,772 772
112.46 112.464% 4%
2013 2013
363,8 363,881, 81,019 019,9 ,917 17
320,197 320,197,4 ,405, 05,822 822
113.64 113.643% 3%
2014 2014
420,3 420,316, 16,388 388,5 ,535 35
307,608 307,608,6 ,669, 69,233 233
136.64 136.640% 0%
2015 2015
812,9 812,990, 90,646 646,0 ,097 97
395,920 395,920,0 ,006, 06,814 814
205.34 205.342% 2%
2016 2016
949,4 949,414, 14,338 338,0 ,057 57
320,501 320,501,8 ,824, 24,382 382
296.22 296.227% 7%
2012 2012
1,196 1,196,4 ,426, 26,603 603,8 ,843 43
592,8 592,822 22,5 ,529, 29,143 143
201.81 201.819% 9%
2013 2013
1,565 1,565,5 ,510, 10,655 655,1 ,138 38
633,7 633,794 94,0 ,053, 53,008 008
247.00 247.006% 6%
2014 2014
1,642 1,642,1 ,101, 01,746 746,8 ,819 19
490,9 490,967 67,0 ,089, 89,226 226
334.46 334.463% 3%
2015 2015
2,103 2,103,5 ,565, 65,054 054,6 ,627 27
561,6 561,628 28,1 ,179, 79,393 393
374.54 374.548% 8%
2016 2016
2,874 2,874,8 ,821, 21,874 874,0 ,013 13
593,5 593,525 25,5 ,591, 91,694 694
484.36 484.364% 4%
2012 2012
1,544 1,544,9 ,940, 40,000 000,0 ,000 00
1,216 1,216,9 ,997, 97,000 000,0 ,000 00
126.94 126.947% 7%
2013 2013
2,445 2,445,5 ,504, 04,000 000,0 ,000 00
1,397 1,397,2 ,224, 24,000 000,0 ,000 00
175.02 175.026% 6%
2014 2014
3,977 3,977,0 ,086, 86,000 000,0 ,000 00
1,493 1,493,3 ,308, 08,000 000,0 ,000 00
266.32 266.327% 7%
2015 2015
4,463 4,463,6 ,635, 35,000 000,0 ,000 00
2,750 2,750,4 ,456, 56,000 000,0 ,000 00
162.28 162.287% 7%
2016 2016
5,949 5,949,1 ,164, 64,000 000,0 ,000 00
2,504 2,504,3 ,330, 30,000 000,0 ,000 00
237.55 237.555% 5%
2012 2012
462,4 462,471, 71,000 000,0 ,000 00
796,6 796,679 79,0 ,000, 00,000 000
58.05 58.050% 0%
2013 2013
706,2 706,252, 52,000 000,0 ,000 00
722,5 722,542 42,0 ,000, 00,000 000
97.74 97.745% 5%
2014 2014
816,4 816,494, 94,000 000,0 ,000 00
1,588 1,588,8 ,801, 01,000 000,0 ,000 00
51.39 51.391% 1%
2015 2015
709,9 709,955, 55,000 000,0 ,000 00
1,215 1,215,2 ,227, 27,000 000,0 ,000 00
58.42 58.422% 2%
2016 2016
901,2 901,258, 58,000 000,0 ,000 00
1,326 1,326,2 ,261, 61,000 000,0 ,000 00
67.95 67.955% 5%
2012 2012
5,313 5,313,5 ,599, 99,558 558,5 ,516 16
1,924 1,924,4 ,434, 34,119 119,1 ,144 44
276.11 276.112% 2%
2013 2013
6,430 6,430,0 ,065, 65,428 428,8 ,871 71
2,631 2,631,6 ,646, 46,469 469,6 ,682 82
244.33 244.336% 6%
2014 2014
6,508 6,508,7 ,768, 68,623 623,4 ,440 40
3,114 3,114,3 ,337, 37,601 601,3 ,362 62
208.99 208.994% 4%
2015 2015
7,454 7,454,3 ,347, 47,029 029,0 ,087 87
3,151 3,151,4 ,495, 95,162 162,6 ,694 94
236.53 236.534% 4%
2016 2016
8,739 8,739,7 ,782, 82,750 750,1 ,141 41
3,884 3,884,0 ,051, 51,319 319,0 ,005 05
225.01 225.017% 7%
2012 2012
9,888 9,888,4 ,440, 40,000 000,0 ,000 00
3,579 3,579,4 ,487, 87,000 000,0 ,000 00
276.25 276.253% 3%
2013 2013
11,3 11,321, 21,715 715,0 ,000, 00,000 000
4,696 4,696,5 ,583, 83,000 000,0 ,000 00
241.06 241.063% 3%
2014 2014
13,6 13,603, 03,527 527,0 ,000, 00,000 000
6,230 6,230,9 ,997, 97,000 000,0 ,000 00
218.32 218.320% 0%
2015 2015
13,9 13,961, 61,500 500,0 ,000, 00,000 000
6,002 6,002,3 ,344, 44,000 000,0 ,000 00
232.60 232.601% 1%
2016 2016
15,5 15,571, 71,362 362,0 ,000, 00,000 000
6,469 6,469,7 ,785, 85,000 000,0 ,000 00
240.67 240.678% 8%
2012 2012
26,2 26,202, 02,972 972,0 ,000, 00,000 000
13,080 13,080,5 ,544, 44,000 000,0 ,000 00
200.32 200.320% 0%
2013 2013
32,4 32,464, 64,497 497,0 ,000, 00,000 000
19,471 19,471,3 ,309, 09,000 000,0 ,000 00
166.73 166.730% 0%
2014 2014
40,9 40,995, 95,736 736,0 ,000, 00,000 000
22,681 22,681,6 ,686, 86,000 000,0 ,000 00
180.74 180.744% 4%
2015 2015
42,8 42,816, 16,745 745,0 ,000, 00,000 000
25,107 25,107,5 ,538, 38,000 000,0 ,000 00
170.53 170.533% 3%
2016 2016
15,5 15,571, 71,362 362,0 ,000, 00,000 000
6,469 6,469,7 ,785, 85,000 000,0 ,000 00
240.67 240.678% 8%
137.147%
156.978%
172.863%
328.440%
193.628%
66.712%
238.199%
241.783%
191.801%
Tabel 2 Perhitungan /uik Rao Tahun 2012 sampai 2016 Kode
P#
%$&&KP
ALT'
$LTA
(T)K
#KLT
#K(*
(+$&
Tahun
Akva Lanar
Persediaan
!utang Lanar
/R
2012
380,24 380,247,6 7,694,6 94,632 32
225,987 225,987,46 ,469,47 9,477 7
236,667 236,667,62 ,625,89 5,895 5
65.180% 65.180%
2013
381,08 381,085,6 5,626,7 26,721 21
217,607 217,607,44 ,447,08 7,083 3
227,421 227,421,74 ,742,80 2,800 0
71.883% 71.883%
2014
289,76 289,764,9 4,924,6 24,676 76
159,934 159,934,59 ,594,27 4,274 4
197,877 197,877,91 ,917,62 7,620 0
65.611% 65.611%
2015
286,83 286,838,2 8,275,1 75,165 65
206,470 206,470,79 ,791,70 1,700 0
236,911 236,911,02 ,023,41 3,417 7
33.923% 33.923%
2016
349,45 349,455,8 5,819,9 19,960 60
181,147 181,147,80 ,803,29 3,292 2
329,735 329,735,95 ,955,10 5,102 2
51.043% 51.043%
2012
13,403 13,403,319 ,319,79 ,792 2
8,789,5 8,789,573, 73,622 622
20,953, 20,953,151 151,745 ,745
22.019% 22.019%
2013
14,485 14,485,339 ,339,08 ,082 2
10,637, 10,637,878, 878,584 584
3,881,9 3,881,958, 58,053 053
99.111% 99.111%
2014
11,752 11,752,489 ,489,91 ,916 6
9,970,3 9,970,375, 75,338 338
3,515,5 3,515,568, 68,979 979
50.692% 50.692%
2015
11,356 11,356,020 ,020,07 ,071 1
9,555,0 9,555,038, 38,042 042
11,254, 11,254,838 838,214 ,214
16.002% 16.002%
2016
47,792 47,792,130 ,130,76 ,767 7
13,625, 13,625,863, 863,904 904
70,48 70,485,5 5,599, 99,419 419
48.473% 48.473%
2012
201,29 201,292,9 2,911,9 11,935 35
70,699, 70,699,845, 845,687 687
93,929, 93,929,237 237,540 ,540
139.03 139.033% 3%
2013
1,056, 1,056,508, 508,696 696,93 ,939 9
82,438, 82,438,634, 634,333 333
575,436, 575,436,437, 437,982 982
169.27 169.275% 5%
2014
733,46 733,468,0 8,016,9 16,986 86
110,303 110,303,98 ,981,85 1,853 3
238,474 238,474,78 ,789,27 9,272 2
261.31 261.312% 2%
2015
555,75 555,759,0 9,090,5 90,584 84
117,443 117,443,47 ,478,38 8,389 9
351,136 351,136,31 ,317,40 7,401 1
124.82 124.828% 8%
2016
249,82 249,820,9 0,943,2 43,200 00
117,649 117,649,17 ,171,14 1,147 7
331,532 331,532,65 ,658,22 8,228 8
39.867% 39.867%
2012
631,33 631,333,2 3,221,0 21,000 00
106,065 106,065,07 ,078,00 8,000 0
119,919 119,919,55 ,552,00 2,000 0
438.01 438.017% 7%
2013
748,11 748,111,0 1,003,0 03,000 00
171,744 171,744,93 ,931,00 1,000 0
158,990 158,990,74 ,741,00 1,000 0
362.51 362.515% 5%
2014
854,17 854,176,1 6,144,0 44,000 00
193,300 193,300,07 ,072,00 2,000 0
190,952 190,952,63 ,635,00 5,000 0
346.09 346.094% 4%
2015
902,00 902,006,8 6,833,0 33,000 00
181,162 181,162,74 ,743,00 3,000 0
140,419 140,419,49 ,495,00 5,000 0
513.35 513.350% 0%
2016
1,048,133, 1,048,133,697 697,00 ,000 0
183,868 183,868,49 ,498,00 8,000 0
137,842 137,842,09 ,096,00 6,000 0
626.99 626.997% 7%
2012
57,269 57,269,150 ,150,92 ,929 9
31,007, 31,007,471, 471,028 028
848,841, 848,841,685 685
3093.8 3093.825% 25%
2013
19,324 19,324,932 ,932,96 ,961 1
799,893 799,893,29 ,299 9
134,838 134,838,42 ,428,34 8,349 9
13.739% 13.739%
2014
43,802 43,802,850 ,850,15 ,153 3
28,676 28,676,24 ,249,98 9,987 7
127,871 127,871,92 ,928,14 8,142 2
11.829% 11.829%
2015
90,851 90,851,677 ,677,09 ,094 4
54,988 54,988,14 ,143,99 3,994 4
185,468 185,468,48 ,483,86 3,866 6
19.337% 19.337%
2016
660,18 660,182,0 2,030,3 30,386 86
180,317 180,317,53 ,531,03 1,036 6
1,101,4 1,101,430, 30,689, 689,948 948
43.567% 43.567%
2012
125,66 125,666,6 6,621,7 21,792 92
60,79 60,792,0 2,067, 67,626 626
88,824, 88,824,705 705,832 ,832
73.037% 73.037%
2013
155,10 155,108,1 8,112,0 12,066 66
70,556, 70,556,604, 604,227 227
125,712 125,712,11 ,112,01 2,019 9
67.258% 67.258%
2014
167,41 167,419,4 9,411,7 11,740 40
73,181, 73,181,753, 753,579 579
141,425 141,425,30 ,302,22 2,223 3
66.634% 66.634%
2015
189,75 189,758,9 8,915,4 15,421 21
80,328, 80,328,938, 938,283 283
159,132 159,132,84 ,842,27 2,277 7
68.766% 68.766%
2016
222,68 222,686,8 6,872,6 72,602 02
90,312, 90,312,510, 510,404 404
169,302 169,302,58 ,583,93 3,936 6
78.188% 78.188%
2012
166,48 166,483,4 3,464,7 64,715 15
54,917, 54,917,730, 730,968 968
133,675 133,675,98 ,980,12 0,125 5
83.460% 83.460%
2013
338,46 338,468,8 8,880,2 80,290 90
88,932, 88,932,449, 449,912 912
271,139 271,139,78 ,784,80 4,806 6
92.032% 92.032%
2014
379,49 379,496,7 6,707,5 07,512 12
111,766 111,766,91 ,911,29 1,295 5
256,924 256,924,17 ,179,53 9,534 4
104.20 104.206% 6%
2015
341,72 341,723,7 3,784,8 84,839 39
108,659 108,659,59 ,590,96 0,967 7
298,417 298,417,37 ,379,50 9,502 2
78.100% 78.100%
2016
519,26 519,269,7 9,756,8 56,899 99
238,247 238,247,34 ,341,31 1,317 7
468,979 468,979,80 ,800,63 0,633 3
59.922% 59.922%
2012
1,026, 1,026,460, 460,000 000,00 ,000 0
300, 300,744 744,00 ,000,00 0,000 0
907,065 907,065,00 ,000,00 0,000 0
80.007% 80.007%
2013
1,094, 1,094,079, 079,000 000,00 ,000 0
232,695 232,695,00 ,000,00 0,000 0
1,016,5 1,016,562, 62,000, 000,000 000
84.735% 84.735%
2014
988,52 988,526,0 6,000,0 00,000 00
269,981 269,981,00 ,000,00 0,000 0
988,526 988,526,00 ,000,00 0,000 0
72.689% 72.689%
2015
1,492, 1,492,365, 365,000 000,00 ,000 0
370,284 370,284,00 ,000,00 0,000 0
1,492,3 1,492,365, 65,000, 000,000 000
75.188% 75.188%
2016
1,092, 1,092,360, 360,000 000,00 ,000 0
452,315 452,315,00 ,000,00 0,000 0
1,092,3 1,092,360, 60,000, 000,000 000
58.593% 58.593%
A$)#
#TTP
C)KA
R'T&
+LT,
A&#A
*L(&
*-'R
&C(P
2012
191,48 191,489,0 9,000,0 00,000 00
74,592, 74,592,000, 000,000 000
98,624, 98,624,000 000,000 ,000
118.52 118.528% 8%
2013
196,75 196,755,0 5,000,0 00,000 00
84,788, 84,788,000, 000,000 000
108,730 108,730,00 ,000,00 0,000 0
102.97 102.977% 7%
2014
240,89 240,896,0 6,000,0 00,000 00
92,474, 92,474,000, 000,000 000
156,900 156,900,00 ,000,00 0,000 0
94.597% 94.597%
2015
276,32 276,323,0 3,000,0 00,000 00
99,210, 99,210,000, 000,000 000
276,323 276,323,00 ,000,00 0,000 0
64.096% 64.096%
2016
319,61 319,614,0 4,000,0 00,000 00
95,474, 95,474,000, 000,000 000
319,614 319,614,00 ,000,00 0,000 0
70.128% 70.128%
2012
569,83 569,839,5 9,536,1 36,195 95
242,653 242,653,60 ,601,06 1,069 9
571,296 571,296,02 ,021,58 1,580 0
57.271% 57.271%
2013
684,26 684,263,7 3,795,1 95,106 06
285,793 285,793,39 ,392,77 2,774 4
598,988 598,988,88 ,885,89 5,897 7
66.524% 66.524%
2014
799,43 799,430,3 0,399,4 99,430 30
309,595 309,595,18 ,185,55 5,554 4
538,631 538,631,47 ,479,99 9,995 5
90.941% 90.941%
2015
875,46 875,469,4 9,433,7 33,776 76
298,729 298,729,61 ,619,63 9,637 7
554,491 554,491,04 ,047,96 7,968 8
104.01 104.012% 2%
2016
921,13 921,133,9 3,961,4 61,428 28
279,955 279,955,45 ,459,84 9,843 3
556,752 556,752,31 ,312,63 2,634 4
115.16 115.164% 4%
2012
560,25 560,259,6 9,611,4 11,424 24
311,261 311,261,45 ,459,33 9,337 7
545,466 545,466,77 ,774,88 4,883 3
45.649% 45.649%
2013
847,04 847,045,7 5,774,6 74,616 16
365,614 365,614,09 ,090,06 0,062 2
518,961 518,961,63 ,631,84 1,842 2
92.768% 92.768%
2014
1,053, 1,053,321, 321,371 371,19 ,198 8
475, 475,991 991,15 ,159,22 9,222 2
718,681 718,681,07 ,070,34 0,349 9
80.332% 80.332%
2015
1,253,019, 1,253,019,074 074,34 ,345 5
424,593 424,593,16 ,167,95 7,957 7
816,471 816,471,30 ,301,25 1,252 2
101.46 101.464% 4%
2016
1,103,865, 1,103,865,252 252,07 ,070 0
556,574 556,574,98 ,980,73 0,730 0
504,208 504,208,76 ,767,07 7,076 6
108.54 108.544% 4%
2012
219,81 219,818,0 8,034,1 34,145 45
22,598, 22,598,712, 712,855 855
195,455 195,455,56 ,567,77 7,772 2
100.90 100.902% 2%
2013
363,88 363,881,0 1,019,9 19,917 17
36,523, 36,523,703, 703,417 417
320,197 320,197,40 ,405,82 5,822 2
102.23 102.236% 6%
2014
420,31 420,316,3 6,388,5 88,535 35
40,795, 40,795,755, 755,774 774
307,608 307,608,66 ,669,23 9,233 3
123.37 123.378% 8%
2015
812,99 812,990,6 0,646,0 46,097 97
43,169, 43,169,425, 425,832 832
395,920 395,920,00 ,006,81 6,814 4
194.43 194.439% 9%
2016
949,41 949,414,3 4,338,0 38,057 57
50,746, 50,746,886, 886,585 585
320,501 320,501,82 ,824,38 4,382 2
280.39 280.394% 4%
2012
1,196,426, 1,196,426,603 603,84 ,843 3
334,169 334,169,03 ,035,93 5,934 4
592,822 592,822,52 ,529,14 9,143 3
145.45 145.450% 0%
2013
1,565,510, 1,565,510,655 655,13 ,138 8
534,977 534,977,21 ,217,23 7,239 9
633,794 633,794,05 ,053,00 3,008 8
162.59 162.598% 8%
2014
1,642,101, 1,642,101,746 746,81 ,819 9
714,411 714,411,45 ,455,06 5,060 0
490,967 490,967,08 ,089,22 9,226 6
188.95 188.952% 2%
2015
2,103,565, 2,103,565,054 054,62 ,627 7
738,803 738,803,69 ,692,77 2,770 0
561,628 561,628,17 ,179,39 9,393 3
243.00 243.001% 1%
2016
2,874,821, 2,874,821,874 874,01 ,013 3
760,534 760,534,17 ,170,29 0,292 2
593,525 593,525,59 ,591,69 1,694 4
356.22 356.225% 5%
2012
1,544, 1,544,940, 940,000 000,00 ,000 0
602,660 602,660,00 ,000,00 0,000 0
1,216,9 1,216,997, 97,000, 000,000 000
77.427% 77.427%
2013
2,445, 2,445,504, 504,000 000,00 ,000 0
1,023, 1,023,728, 728,000, 000,000 000
1,397,2 1,397,224, 24,000, 000,000 000
101.75 101.757% 7%
2014
3,977, 3,977,086, 086,000 000,00 ,000 0
1,240, 1,240,358, 358,000, 000,000 000
1,493,3 1,493,308, 08,000, 000,000 000
183.26 183.266% 6%
2015
4,463, 4,463,635, 635,000 000,00 ,000 0
1,569, 1,569,104, 104,000, 000,000 000
2,750,4 2,750,456, 56,000, 000,000 000
105.23 105.238% 8%
2016
5,949, 5,949,164, 164,000 000,00 ,000 0
2,069, 2,069,726, 726,000, 000,000 000
2,504,3 2,504,330, 30,000, 000,000 000
154.90 154.909% 9%
2012
462,47 462,471,0 1,000,0 00,000 00
123,434 123,434,00 ,000,00 0,000 0
796,679 796,679,00 ,000,00 0,000 0
42.556% 42.556%
2013
706,25 706,252,0 2,000,0 00,000 00
161,867 161,867,00 ,000,00 0,000 0
722,542 722,542,00 ,000,00 0,000 0
75.343% 75.343%
2014
816,49 816,494,0 4,000,0 00,000 00
226,717 226,717,00 ,000,00 0,000 0
1,588,8 1,588,801, 01,000, 000,000 000
37.121% 37.121%
2015
709,95 709,955,0 5,000,0 00,000 00
131,360 131,360,00 ,000,00 0,000 0
1,215,2 1,215,227, 27,000, 000,000 000
47.612% 47.612%
2016
901,25 901,258,0 8,000,0 00,000 00
138,137 138,137,00 ,000,00 0,000 0
1,326,2 1,326,261, 61,000, 000,000 000
57.539% 57.539%
2012
5,313, 5,313,599, 599,558 558,51 ,516 6
1,498, 1,498,989, 989,460, 460,205 205
1,924,4 1,924,434, 34,119, 119,144 144
198.22 198.220% 0%
2013
6,430, 6,430,065, 065,428 428,87 ,871 1
1,456, 1,456,454, 454,215, 215,049 049
2,631,6 2,631,646, 46,469, 469,682 682
188.99 188.992% 2%
2014
6,508, 6,508,768, 768,623 623,44 ,440 0
1,966, 1,966,800, 800,644, 644,217 217
3,114,3 3,114,337, 37,601, 601,362 362
145.84 145.841% 1%
2015
7,454, 7,454,347, 347,029 029,08 ,087 7
1,763, 1,763,233, 233,048, 048,130 130
3,151,4 3,151,495, 95,162, 162,694 694
180.58 180.585% 5%
2016
8,739, 8,739,782, 782,750 750,14 ,141 1
2,123, 2,123,676, 676,041, 041,546 546
3,884,0 3,884,051, 51,319, 319,005 005
170.34 170.340% 0%
2012
9,888, 9,888,440, 440,000 000,00 ,000 0
1,812, 1,812,887, 887,000, 000,000 000
3,579,4 3,579,487, 87,000, 000,000 000
225.60 225.606% 6%
2013
11,321, 11,321,715 715,00 ,000,00 0,000 0
2,868, 2,868,722, 722,000, 000,000 000
4,69 4,696,5 6,583, 83,000, 000,000 000
179.98 179.982% 2%
2014
13,603, 13,603,527 527,00 ,000,00 0,000 0
2,821, 2,821,618, 618,000, 000,000 000
6,23 6,230,9 0,997, 97,000, 000,000 000
173.03 173.037% 7%
&%$.
2015
13,961,500,000,000
2,546,835,000,000
6,002,344,000,000
190.170%
2016
15,571,362,000,000
3,109,916,000,000
6,469,785,000,000
192.610%
2012
26,202,972,000,000
7,782,594,000,000
13,080,544,000,000
140.823%
2013
32,464,497,000,000
8,160,539,000,000
19,471,309,000,000
124.819%
2014
40,995,736,000,000
8,454,845,000,000
22,681,686,000,000
143.468%
2015
42,816,745,000,000
7,627,360,000,000
25,107,538,000,000
140.155%
2016
15,571,362,000,000
3,109,916,000,000
6,469,785,000,000
192.610%
Rata"Rata
57.528%
47.259%
146.863%
457.395%
636.460%
70.777%
83.544%
74.242%
AKTIVA
PIUTANG USAHA
LIABILITAS
90.065%
86.782%
85.751%
160.270%
219.245%
124.519%
52.034%
984,573,000,000
2,736,633,000,000 3,721,206,000,000
5,234,655,914,665 5,771,077,430,823
176.796%
6,190,553,036,545 6,148,255,759,034
192.281%
15,222,857,000,000
2,228,423,000,000
6,657,165,872,077
17,753,480,000,000
2,260,329,000,000
5,766,682,000,000
21,267,470,000,000
2,454,553,000,000
8,001,739,000,000
24,910,211,000,000
2,695,540,000,000
9,870,264,000,000
148.375%
26,560,624,000,000
3,197,834,000,000
10,173,713,000,000
28,901,948,000,000
3,721,206,000,000
10,401,125,000,000
53,585,933,000,000
3,013,159,000,000
59,324,207,000,000
2,911,803,000,000
25,181,533,000,000
78,092,789,000,000
4,429,033,000,000
39,719,660,000,000
85,938,885,000,000
3,540,639,000,000
44,710,509,000,000
91,831,526,000,000
4,255,814,000,000
48,709,933,000,000
28,901,948,000,000
3,721,206,000,000
10,401,125,000,000
984,573 2,736,633 3,721,206
EKUITAS
3,067,850,327,238 3,938,760,819,650 4,100,554,992,789 5,194,459,927,187 6,265,255,987,065
11,986,798,000,000 13,265,731,000,000 15,039,947,000,000
16,386,911,000,000 18,500,823,000,000
34,142,674,000,000 38,373,129,000,000 41,228,376,000,000 43,121,593,000,000 18,500,823,000,000
Tabel Perhitungan Total Asset Turn 'ver Tahun 2012 sampai 2016 Kode
Tahun
Penualan
2011
P#
%$551,988,764,654
2.364
2013
1,279,553,071,584
681,832,333,141
682,221,729,565
1.876
2014
975,081,057,089
620,928,440,332
651,380,386,737
1.497
2015
920,352,848,084
620,398,854,182
620,663,647,257
1.483
2016
932,905,806,441
653,796,725,408
637,097,789,795
1.464
19,134,899,028
387,240,518,836
384,809,270,726
0.050
2013
24,844,115,495
365,956,197,714
376,598,358,275
0.066
2014
21,629,335,477
350,911,263,281
358,433,730,498
0.060
2015
19,953,305,489
332,003,087,466
341,457,175,374
0.058
2016
84,354,679,726
364,933,257,765
348,468,172,616
0.242
233,675,793,803
324,619,953,340
268,910,235,587
0.869
2013
487,200,477,334
1,502,519,389,759
913,569,671,550
0.533
2014
332,402,373,397
1,239,053,626,858
1,370,786,508,309
0.242
2015
301,781,831,914
1,180,228,072,164
1,209,640,849,511
0.249
2016
296,471,502,365
1,165,093,632,823
1,172,660,852,494
0.253
696,166,676,000
2012
719,951,793,000
745,306,835,000
720,736,755,500
0.999
2013
867,066,542,000
867,040,802,000
806,173,818,500
1.076
2014
879,253,383,000
991,947,134,000
929,493,968,000
0.946
2015
699,506,819,000
1,038,321,916,000
1,015,134,525,000
0.689
2016
774,968,268,000
1,197,796,650,000
1,118,059,283,000
0.693
85,707,908,412
2012
62,970,103,133
108,744,875,199
97,226,391,806
0.648
2013
46,980,927,036
369,827,799,728
239,286,337,464
0.196
2014
43,386,541,235
442,407,417,148
406,117,608,438
0.107
2015
49,116,023,376
495,390,442,927
468,898,930,038
0.105
2016
748,088,902,523
4,879,715,095,300
2,687,552,769,114
0.278
214,237,879,424
2012
401,724,215,506
249,749,467,756
231,993,673,590
1.732
2013
567,048,547,543
301,989,488,699
275,869,478,228
2.055
2014
681,419,524,161
331,574,891,637
316,782,190,168
2.151
2015
745,107,731,208
377,110,748,359
354,342,819,998
2.103
2016
833,850,372,883
568,239,939,951
472,675,344,155
1.764
2011
#K(*
213,200,517,834
2012
2011
#KLT
382,378,022,616
2012
2011
(T)K
421,366,403,319 682,611,125,989
2011
$LTA
TAT'
1,305,116,747,447
2011
ALT'
Rata"rata Akva
2012
2011
&&KP
Akva
191,336,088,495
2012
753,709,821,608
288,961,557,631
240,148,823,063
3.139
2013
1,296,618,257,503
497,652,557,672
393,307,057,652
3.297
2014
1,480,764,903,724
649,534,031,113
573,593,294,393
2.582
2015
1,362,245,580,664
764,484,248,710
707,009,139,912
1.927
2016
1,501,115,928,446
1,001,657,012,004
883,070,630,357
1.700
(+$&
2012
2,295,369,000,000
2,299,672,000,000
2,211,478,500,000
1.038
2013
2,588,954,000,000
2,382,875,000,000
2,341,273,500,000
1.106
2014
2,284,211,000,000
2,476,982,000,000
2,429,928,500,000
0.940
2015
2,378,805,000,000
3,265,953,000,000
2,871,467,500,000
0.828
2016
2,467,553,000,000
2,931,807,000,000
3,098,880,000,000
0.796
2011
A$)#
2012
476,638,000,000
389,094,000,000
352,571,000,000
1.352
2013
502,524,000,000
441,064,000,000
415,079,000,000
1.211
2014
578,784,000,000
504,865,000,000
472,964,500,000
1.224
2015
669,725,000,000
653,224,000,000
579,044,500,000
1.157
2016
887,663,000,000
767,479,000,000
710,351,500,000
1.250
2011
#TTP
1,283,736,251,902
1,249,840,835,890
1,092,303,381,877
1.175
2013
1,694,935,468,814
1,470,059,394,892
1,359,950,115,391
1.246
2014
2,170,464,194,350
1,700,204,093,895
1,585,131,744,394
1.369
2015
2,544,277,844,656
1,919,568,037,170
1,809,886,065,533
1.406
2016
2,629,107,367,897
2,336,411,494,941
2,127,989,766,056
1.235
1,123,519,657,631
1,027,692,718,504
925,526,818,436
1.214
2013
2,531,881,182,546
1,069,627,299,747
1,048,660,009,126
2.414
2014
3,701,868,790,192
1,284,150,037,341
1,176,888,668,544
3.145
2015
3,485,733,830,354
1,485,826,210,015
1,384,988,123,678
2.517
2016
4,115,541,761,173
1,425,964,152,418
1,455,895,181,217
2.827
1,190,825,893,340
1,204,944,681,223
982,040,799,862
1.213
2013
1,505,519,937,691
1,822,689,047,108
1,513,816,864,166
0.995
2014
1,880,262,901,697
2,142,894,276,216
1,982,791,661,662
0.948
2015
2,174,501,712,899
2,706,323,637,034
2,424,608,956,625
0.897
2016
2,521,920,968,213
2,919,640,858,718
2,812,982,247,876
0.897
2,809,851,307,439
2,420,793,382,029
2,300,654,950,543
1.221
2013
3,460,231,249,075
2,811,620,982,142
2,616,207,182,086
1.323
2014
3,916,789,366,423
2,917,083,567,355
2,864,352,274,749
1.367
2015
4,393,932,684,171
3,539,995,910,248
3,228,539,738,802
1.361
2016
4,685,987,917,355
4,239,199,641,365
3,889,597,775,807
1.205
3,590,309,000,000
2012
2,747,623,000,000
3,867,576,000,000
3,728,942,500,000
0.737
2013
4,056,735,000,000
5,020,824,000,000
4,444,200,000,000
0.913
2014
5,139,974,000,000
7,373,868,000,000
6,197,346,000,000
0.829
2015
6,010,895,000,000
9,060,979,000,000
8,217,423,500,000
0.731
2016
6,545,680,000,000
9,254,539,000,000
9,157,759,000,000
0.715
2011
*L(&
2,180,516,519,057
2012
2011
A&#A
759,136,918,500
2012
2011
+LT,
823,360,918,368
2012
2011
R'T&
934,765,927,864
2012
2011
C)KA
316,048,000,000
1,220,813,000,000
2012
1,566,984,000,000
1,152,048,000,000
1,186,430,500,000
1.321
2013
3,561,989,000,000
1,782,148,000,000
1,467,098,000,000
2.428
2014
2,988,501,000,000
2,231,051,000,000
2,006,599,500,000
1.489
2016
3,263,311,000,000
2011
*-'R
1.491
6,599,845,533,328
10,510,625,669,832
8,302,506,241,903
7,451,175,887,616
1.411
2013
12,017,837,133,337
9,709,838,250,473
9,006,172,246,188
1.334
2014
14,169,088,278,238
10,291,108,029,334
10,000,473,139,904
1.417
2015
14,818,730,635,847
11,342,715,686,221
10,816,911,857,778
1.370
2016
18,349,959,898,358
12,922,421,859,142
12,132,568,772,682
1.512
15,222,857,000,000
2012
21,574,792,000,000
17,753,480,000,000
16,488,168,500,000
1.309
2013
25,094,681,000,000
21,267,470,000,000
19,510,475,000,000
1.286
2014
30,022,463,000,000
24,910,211,000,000
23,088,840,500,000
1.300
2015
31,374,109,400,000
26,560,624,000,000
25,735,417,500,000
1.219
2016
34,466,069,000,000
28,901,948,000,000
27,731,286,000,000
1.243
53,585,933,000,000
2011
&%$.
2,187,945,500,000
2012
2011
&C(P
2,275,038,000,000
2012
50,059,427,000,000
59,324,207,000,000
56,455,070,000,000
0.887
2013
57,731,998,000,000
78,092,789,000,000
68,708,498,000,000
0.840
2014
63,594,452,000,000
85,938,885,000,000
82,015,837,000,000
0.775
2015
64,061,947,000,000
91,831,526,000,000
88,885,205,500,000
0.721
2016
34,466,069,000,000
28,901,948,000,000
60,366,737,000,000
0.571
Rata"Rata
1.737
0.095
0.429
0.881
0.267
1.961
2.529
0.942
1.239
1.286
2.423
0.990
1.295
0.785
1.595
1.409
laba b!"#$ 2,282,371,000,000 2,235,040,000,000
1.271
2,531,681,000,000 2,923,148,000,000 3,631,301,000,000 4,779,446,000,000 3,416,635,000,000
0.759
5,146,323,000,000 3,709,501,000,000 3,631,301,000,000
Tabel Perhitungan Reeivable Turn 'ver Tahun 2012 sampai 2016 Kode
Tahun
Penualan
2011
P#
%$1,305,116,747,447
65,212,886,316
64,058,538,631
20.374
2013
1,279,553,071,584
70,797,524,184
68,005,205,250
18.816
2014
975,081,057,089
88,127,207,810
79,462,365,997
12.271
2015
920,352,848,084
45,024,629,144
66,575,918,477
13.824
2016
932,905,806,441
64,745,242,474
54,884,935,809
16.997
82,651,511
2012
19,134,899,028
40,277,500
61,464,506
311.316
2013
24,844,115,495
430,866,315
235,571,908
105.463
2014
21,629,335,477
57,856,218
244,361,267
88.514
2015
19,953,305,489
232,348,415
145,102,317
137.512
2016
84,354,679,726
15,110,803,258
7,671,575,837
10.996
22,499,125,907
2012
233,675,793,803
81,700,032,737
52,099,579,322
4.485
2013
487,200,477,334
147,918,894,410
114,809,463,574
4.244
2014
332,402,373,397
73,441,619,292
110,680,256,851
3.003
2015
301,781,831,914
60,403,987,121
66,922,803,207
4.509
2016
296,471,502,365
55,614,107,682
58,009,047,402
5.111
2011
$LTA
175,236,816,000
2012
719,951,793,000
149,495,617,000
162,366,216,500
4.434
2013
867,066,542,000
117,544,602,000
133,520,109,500
6.494
2014
879,253,383,000
214,319,994,000
165,932,298,000
5.299
2015
699,506,819,000
148,289,344,000
181,304,669,000
3.858
2016
774,968,268,000
148,407,346,000
148,348,345,000
5.224
2011
(T)K
3,489,135,360
2012
62,970,103,133
1,454,350,000
2,471,742,680
25.476
2013
46,980,927,036
1,728,164,024
1,591,257,012
29.524
2014
43,386,541,235
2,036,807,743
1,882,485,884
23.047
2015
49,116,023,376
1,171,314,297
1,604,061,020
30.620
2016
748,088,902,523
316,321,369,828
158,746,342,063
4.712
2011
#KLT
45,517,517,541
2012
401,724,215,506
50,759,040,452
48,138,278,997
8.345
2013
567,048,547,543
73,310,895,950
62,034,968,201
9.141
2014
681,419,524,161
80,739,523,896
77,025,209,923
8.847
2015
745,107,731,208
88,088,524,441
84,414,024,169
8.827
2016
833,850,372,883
109,858,436,107
98,973,480,274
8.425
2011
#K(*
RT'
2012
2011
ALT'
Rata"Rata Piutang
62,904,190,946
2011
&&KP
Piutang
44,976,043,774
2012
753,709,821,608
61,419,259,195
53,197,651,485
14.168
2013
1,296,618,257,503
138,194,772,290
99,807,015,743
12.991
2014
1,480,764,903,724
109,126,959,276
123,660,865,783
11.974
2015
1,362,245,580,664
94,300,351,510
101,713,655,393
13.393
2016
1,501,115,928,446
158,097,017,422
126,198,684,466
11.895
(+$&
2012
2,295,369,000,000
502,424,000,000
410,878,500,000
5.586
2013
2,588,954,000,000
663,754,000,000
583,089,000,000
4.440
2014
2,284,211,000,000
523,316,000,000
593,535,000,000
3.848
2015
2,378,805,000,000
919,096,000,000
721,206,000,000
3.298
2016
2,467,553,000,000
338,623,000,000
628,859,500,000
3.924
2011
A$)#
67,700,000,000
2012
476,638,000,000
71,475,000,000
69,587,500,000
6.849
2013
502,524,000,000
78,952,000,000
75,213,500,000
6.681
2014
578,784,000,000
103,914,000,000
91,433,000,000
6.330
2015
669,725,000,000
125,381,000,000
114,647,500,000
5.842
2016
887,663,000,000
152,608,000,000
138,994,500,000
6.386
2011
#TTP
113,929,853,227
2012
1,283,736,251,902
184,127,594,068
149,028,723,648
8.614
2013
1,694,935,468,814
217,472,413,620
200,800,003,844
8.441
2014
2,170,464,194,350
259,526,887,337
238,499,650,479
9.100
2015
2,544,277,844,656
289,000,051,239
274,263,469,288
9.277
2016
2,629,107,367,897
361,142,451,690
325,071,251,465
8.088
2011
C)KA
153,391,388,291
2012
1,123,519,657,631
158,554,496,664
155,972,942,478
7.203
2013
2,531,881,182,546
283,864,064,723
221,209,280,694
11.446
2014
3,701,868,790,192
315,050,325,217
299,457,194,970
12.362
2015
3,485,733,830,354
260,193,339,065
287,621,832,141
12.119
2016
4,115,541,761,173
282,360,634,308
271,276,986,687
15.171
2011
R'T&
103,387,896,337
2012
1,190,825,893,340
136,203,406,473
119,795,651,405
9.940
2013
1,505,519,937,691
182,707,148,115
159,455,277,294
9.442
2014
1,880,262,901,697
213,306,120,787
198,006,634,451
9.496
2015
2,174,501,712,899
248,671,775,050
230,988,947,919
9.414
2016
2,521,920,968,213
280,381,386,519
264,526,580,785
9.534
2011
+LT,
255,494,585,569
2012
2,809,851,307,439
297,400,522,080
276,447,553,825
10.164
2013
3,460,231,249,075
368,549,136,075
332,974,829,078
10.392
2014
3,916,789,366,423
395,101,722,940
381,825,429,508
10.258
2015
4,393,932,684,171
448,129,204,430
421,615,463,685
10.422
2016
4,685,987,917,355
462,422,864,328
455,276,034,379
10.293
2011
A&#A
473,758,000,000
2012
2,747,623,000,000
560,046,000,000
516,902,000,000
5.316
2013
4,056,735,000,000
904,695,000,000
732,370,500,000
5.539
2014
5,139,974,000,000
1,344,109,000,000
1,124,402,000,000
4.571
2015
6,010,895,000,000
1,978,613,000,000
1,661,361,000,000
3.618
2016
6,545,680,000,000
2,393,724,000,000
2,186,168,500,000
2.994
2011
*L(&
261,690,000,000
2012
1,566,984,000,000
166,805,000,000
214,247,500,000
7.314
2013
3,561,989,000,000
325,807,000,000
246,306,000,000
14.462
2014
2,988,501,000,000
382,051,000,000
353,929,000,000
8.444
2016
3,263,311,000,000
2011
*-'R
13.070
2012
10,510,625,669,832
2,035,329,264,394
1,854,278,554,370
5.668
2013
12,017,837,133,337
2,796,178,546,173
2,415,753,905,284
4.975
2014
14,169,088,278,238
3,046,371,390,443
2,921,274,968,308
4.850
2015
14,818,730,635,847
3,368,430,940,065
3,207,401,165,254
4.620
2016
18,349,959,898,358
4,364,284,552,253
3,866,357,746,159
4.746
2,228,423,000,000
2012
21,574,792,000,000
2,260,329,000,000
2,244,376,000,000
9.613
2013
25,094,681,000,000
2,454,553,000,000
2,357,441,000,000
10.645
2014
30,022,463,000,000
2,695,540,000,000
2,575,046,500,000
11.659
2015
31,374,109,400,000
3,197,834,000,000
2,946,687,000,000
10.647
2016
34,466,069,000,000
3,721,206,000,000
3,459,520,000,000
9.963
2011
&%$.
249,675,500,000
1,673,227,844,346
2011
&C(P
289,580,000,000
3,013,159,000,000
2012
50,059,427,000,000
2,911,803,000,000
2,962,481,000,000
16.898
2013
57,731,998,000,000
4,429,033,000,000
3,670,418,000,000
15.729
2014
63,594,452,000,000
3,540,639,000,000
3,984,836,000,000
15.959
2015
64,061,947,000,000
4,255,814,000,000
3,898,226,500,000
16.434
2016
34,466,069,000,000
3,721,206,000,000
3,988,510,000,000
8.641
Rata"Rata
16.456
130.760
4.270
5.062
22.676
8.717
12.884
4.219
6.418
8.704
11.660
9.565
10.306
4.408
2,831,124,973,353 1,533,159,578,900 10.480
laba b!"#$ 744,428,404,309 1,058,418,939,252
4.972
409,824,768,594 1,250,233,128,560 1,388,676,127,665
10.505
14.732
Tabel 3 Perhitungan $ebt To Total Assets Rao Tahun 2012 sampai 2016 Kode
P#
%$&&KP
ALT'
$LTA
(T)K
#KLT
#K(*
(+$&
Tahun
Total !utang
Total Akva
$TAR
2012
273,033,834,160
682,611,125,989
39.998%
2013
264,232,599,978
681,832,333,141
38.753%
2014
242,353,749,501
620,928,440,332
39.031%
2015
296,079,753,266
620,398,854,182
47.724%
2016
373,511,385,025
653,796,725,408
57.130%
2012
21,617,575,215
387,240,518,836
5.582%
2013
18,760,151,262
365,956,197,714
5.126%
2014
15,571,448,141
350,911,263,281
4.437%
2015
12,858,662,155
332,003,087,466
3.873%
2016
84,698,564,317
364,933,257,765
23.209%
2012
135,698,070,544
324,619,953,340
41.802%
2013
960,189,991,593
1,502,519,389,759
63.905%
2014
706,402,717,818
1,239,053,626,858
57.011%
2015
673,255,888,637
1,180,228,072,164
57.045%
2016
684,252,214,422
1,165,093,632,823
58.729%
2012
147,095,322,000
745,306,835,000
19.736%
2013
190,482,809,000
867,040,802,000
21.969%
2014
227,473,881,000
991,947,134,000
22.932%
2015
188,700,435,000
1,038,321,916,000
18.174%
2016
185,422,642,000
1,197,796,650,000
15.480%
2012
36,543,089,173
108,744,875,199
33.604%
2013
286,682,760,282
369,827,799,728
77.518%
2014
363,873,533,610
442,407,417,148
82.249%
2015
415,507,865,695
495,390,442,927
83.875%
2016
3,368,860,413,064
4,879,715,095,300
69.038%
2012
120,263,906,808
249,749,467,756
48.154%
2013
162,339,135,063
301,989,488,699
53.757%
2014
178,206,785,017
331,574,891,637
53.746%
2015
225,066,080,248
377,110,748,359
59.682%
2016
272,088,644,079
568,239,939,951
47.883%
2012
161,281,794,388
288,961,557,631
55.814%
2013
296,528,343,161
497,652,557,672
59.585%
2014
331,624,254,750
649,534,031,113
51.056%
2015
420,396,809,051
764,484,248,710
54.991%
2016
633,267,725,358
1,001,657,012,004
63.222%
2012
1,445,537,000,000
2,299,672,000,000
62.858%
2013
1,497,754,000,000
2,382,875,000,000
62.855%
2014
1,563,631,000,000
2,476,982,000,000
63.126%
2015
2,160,702,000,000
3,265,953,000,000
66.158%
2016
1,766,825,000,000
2,931,807,000,000
60.264%
Rata"Rata
44.527%
8.446%
55.699%
19.658%
69.257%
52.644%
56.934%
63.052%
A$)#
#TTP
C)KA
R'T&
+LT,
A&#A
*L(&
*-'R
&C(P
2012
179,972,000,000
389,094,000,000
46.254%
2013
176,286,000,000
441,064,000,000
39.968%
2014
209,066,000,000
504,865,000,000
41.410%
2015
324,855,000,000
653,224,000,000
49.731%
2016
383,091,000,000
767,479,000,000
49.916%
2012
670,149,495,580
1,249,840,835,890
53.619%
2013
775,930,985,779
1,470,059,394,892
52.782%
2014
882,610,280,834
1,700,204,093,895
51.912%
2015
910,758,598,913
1,919,568,037,170
47.446%
2016
1,167,899,357,271
2,336,411,494,941
49.987%
2012
564,289,732,196
1,027,692,718,504
54.908%
2013
541,352,365,829
1,069,627,299,747
50.611%
2014
746,598,865,219
1,284,150,037,341
58.140%
2015
845,932,695,663
1,485,826,210,015
56.933%
2016
538,044,038,690
1,425,964,152,418
37.732%
2012
538,337,083,673
1,204,944,681,223
44.677%
2013
1,035,351,397,437
1,822,689,047,108
56.804%
2014
1,182,771,921,472
2,142,894,276,216
55.195%
2015
1,517,788,685,162
2,706,323,637,034
56.083%
2016
1,476,889,086,692
2,919,640,858,718
50.585%
2012
744,274,268,607
2,420,793,382,029
30.745%
2013
796,474,448,056
2,811,620,982,142
28.328%
2014
651,985,807,625
2,917,083,567,355
22.351%
2015
742,490,216,326
3,539,995,910,248
20.974%
2016
749,966,146,582
4,239,199,641,365
17.691%
2012
1,834,123,000,000
3,867,576,000,000
47.423%
2013
2,664,051,000,000
5,020,824,000,000
53.060%
2014
3,787,932,000,000
7,373,868,000,000
51.370%
2015
5,094,072,000,000
9,060,979,000,000
56.220%
2016
4,990,139,000,000
9,254,539,000,000
53.921%
2012
822,195,000,000
1,152,048,000,000
71.368%
2013
794,615,000,000
1,782,148,000,000
44.587%
2014
1,677,254,000,000
2,231,051,000,000
75.178%
2015
1,334,373,000,000
2,100,853,000,000
63.516%
2016
1,454,398,000,000
2,275,038,000,000
63.929%
2012
5,234,655,914,665
8,302,506,241,903
63.049%
2013
5,771,077,430,823
9,709,838,250,473
59.435%
2014
6,190,553,036,545
10,291,108,029,334
60.154%
2015
6,148,255,759,034
11,342,715,686,221
54.204%
2016
6,657,165,872,077
12,922,421,859,142
51.516%
2012
5,766,682,000,000
17,753,480,000,000
32.482%
2013
8,001,739,000,000
21,267,470,000,000
37.624%
2014
9,870,264,000,000
24,910,211,000,000
39.623%
45.456%
51.149%
51.665%
52.669%
24.018%
52.399%
63.716%
57.672%
36.804%
&%$.
2015
10,173,713,000,000
26,560,624,000,000
38.304%
2016
10,401,125,000,000
28,901,948,000,000
35.988%
2012
25,181,533,000,000
59,324,207,000,000
42.447%
2013
39,719,660,000,000
78,092,789,000,000
50.862%
2014
44,710,509,000,000
85,938,885,000,000
52.026%
2015
48,709,933,000,000
91,831,526,000,000
53.043%
2016
10,401,125,000,000
28,901,948,000,000
35.988%
46.873%
158,990,741 31,492,068 190,482,809
1,588,801 88,453 1,677,254
Tabel 6 Perhitungan $ebt To )4uit5 Rao Tahun 2012 sampai 2016 Kode
P#
%$&&KP
ALT'
$LTA
(T)K
#KLT
#K(*
(+$&
Tahun
Total !utang
Total *odal
$)R
2012
273,033,834,160
409,577,291,829
66.662%
2013
264,232,599,978
417,599,733,163
63.274%
2014
242,353,749,501
378,574,690,831
64.017%
2015
296,079,753,266
324,319,100,916
91.293%
2016
373,511,385,025
280,285,340,383
133.261%
2012
21,617,575,215
365,622,943,621
5.913%
2013
18,760,151,262
347,196,046,452
5.403%
2014
15,571,448,141
335,339,815,140
4.643%
2015
12,858,662,155
319,144,425,311
4.029%
2016
84,698,564,317
280,234,693,448
30.224%
2012
135,698,070,544
188,921,883,796
71.828%
2013
960,189,991,593
542,329,398,166
177.049%
2014
706,402,717,818
532,650,909,040
132.620%
2015
673,255,888,637
506,972,183,527
132.799%
2016
684,252,214,422
480,841,418,401
142.303%
2012
147,095,322,000
598,211,513,000
24.589%
2013
190,482,809,000
676,557,993,000
28.155%
2014
227,473,881,000
764,473,253,000
29.756%
2015
188,700,435,000
849,621,481,000
22.210%
2016
185,422,642,000
1,012,374,008,000
18.316%
2012
36,543,089,173
72,201,786,026
50.612%
2013
286,682,760,282
83,145,039,446
344.798%
2014
363,873,533,610
78,533,883,538
463.333%
2015
415,507,865,695
79,882,577,232
520.148%
2016
3,368,860,413,064
1,510,854,682,236
222.977%
2012
120,263,906,808
129,482,560,948
92.880%
2013
162,339,135,063
139,650,353,636
116.247%
2014
178,206,785,017
153,368,106,620
116.195%
2015
225,066,080,248
152,044,668,111
148.026%
2016
272,088,644,079
296,151,295,872
91.875%
2012
161,281,794,388
127,679,763,243
126.317%
2013
296,528,343,161
201,124,214,511
147.435%
2014
331,624,254,750
317,909,776,363
104.314%
2015
420,396,809,051
344,087,439,659
122.177%
2016
633,267,725,358
368,389,286,646
171.902%
2012
1,445,537,000,000
854,135,000,000
169.240%
2013
1,497,754,000,000
885,121,000,000
169.215%
2014
1,563,631,000,000
913,351,000,000
171.197%
2015
2,160,702,000,000
1,105,251,000,000
195.494%
2016
1,766,825,000,000
1,164,982,000,000
151.661%
Rata"Rata
83.702%
10.043%
131.320%
24.605%
320.374%
113.045%
134.429%
171.361%
A$)#
#TTP
C)KA
R'T&
+LT,
A&#A
*L(&
*-'R
&C(P
2012
179,972,000,000
209,122,000,000
86.061%
2013
176,286,000,000
264,778,000,000
66.579%
2014
209,066,000,000
295,799,000,000
70.678%
2015
324,855,000,000
328,369,000,000
98.930%
2016
383,091,000,000
384,388,000,000
99.663%
2012
670,149,495,580
579,691,340,310
115.605%
2013
775,930,985,779
694,128,409,113
111.785%
2014
882,610,280,834
817,593,813,061
107.952%
2015
910,758,598,913
1,008,809,438,257
90.281%
2016
1,167,899,357,271
1,168,512,137,670
99.948%
2012
564,289,732,196
463,402,986,308
121.771%
2013
541,352,365,829
528,274,933,918
102.475%
2014
746,598,865,219
537,551,172,122
138.889%
2015
845,932,695,663
639,893,514,352
132.199%
2016
538,044,038,690
887,920,113,728
60.596%
2012
538,337,083,673
666,607,597,550
80.758%
2013
1,035,351,397,437
787,337,649,671
131.500%
2014
1,182,771,921,472
960,122,354,744
123.190%
2015
1,517,788,685,162
1,188,534,951,872
127.702%
2016
1,476,889,086,692
1,442,751,772,026
102.366%
2012
744,274,268,607
1,676,519,113,422
44.394%
2013
796,474,448,056
2,015,146,534,086
39.524%
2014
651,985,807,625
2,265,097,759,730
28.784%
2015
742,490,216,326
2,797,505,693,922
26.541%
2016
749,966,146,582
3,489,233,494,783
21.494%
2012
1,834,123,000,000
2,033,453,000,000
90.197%
2013
2,664,051,000,000
2,356,773,000,000
113.038%
2014
3,787,932,000,000
3,585,936,000,000
105.633%
2015
5,094,072,000,000
3,966,907,000,000
128.414%
2016
4,990,139,000,000
4,264,400,000,000
117.019%
2012
822,195,000,000
329,853,000,000
249.261%
2013
794,615,000,000
987,533,000,000
80.465%
2014
1,677,254,000,000
553,797,000,000
302.864%
2015
1,334,373,000,000
766,480,000,000
174.091%
2016
1,454,398,000,000
820,640,000,000
177.227%
2012
5,234,655,914,665
3,067,850,327,238
170.629%
2013
5,771,077,430,823
3,938,760,819,650
146.520%
2014
6,190,553,036,545
4,100,554,992,789
150.969%
2015
6,148,255,759,034
5,194,459,927,187
118.362%
2016
6,657,165,872,077
6,265,255,987,065
106.255%
2012
5,766,682,000,000
11,986,798,000,000
48.109%
2013
8,001,739,000,000
13,265,731,000,000
60.319%
2014
9,870,264,000,000
15,039,947,000,000
65.627%
84.382%
105.114%
111.186%
113.103%
32.147%
110.860%
196.782%
138.547%
58.472%
&%$.
2015
10,173,713,000,000
16,386,911,000,000
62.084%
2016
10,401,125,000,000
18,500,823,000,000
56.220%
2012
25,181,533,000,000
34,142,674,000,000
73.754%
2013
39,719,660,000,000
38,373,129,000,000
103.509%
2014
44,710,509,000,000
41,228,376,000,000
108.446%
2015
48,709,933,000,000
43,121,593,000,000
112.959%
2016
10,401,125,000,000
18,500,823,000,000
56.220%
90.978%
Tabel Perhitungan Pro7t *argin Tahun 2012 sampai 2016 Kode
P#
%$&&KP
ALT'
$LTA
(T)K
#KLT
#K(*
(+$&
Tahun
Laba (ersih
Penualan
P*
2012
25,623,404,271
1,305,116,747,447
1.963%
2013
21,322,248,834
1,279,553,071,584
1.666%
2014
&28,175,252,332'
975,081,057,089
2.890%
2015
&42,619,829,577'
920,352,848,084
4.631%
2016
&36,662,178,272'
932,905,806,441
3.930%
2012
&15,275,938,915'
19,134,899,028
79.833%
2013
&18,426,897,169'
24,844,115,495
74.170%
2014
&11,856,231,312'
21,629,335,477
54.816%
2015
&16,149,693,042'
19,953,305,489
80.937%
2016
&27,568,902,932'
84,354,679,726
32.682%
2012
16,167,317,055
233,675,793,803
6.919%
2013
12,058,794,054
487,200,477,334
2.475%
2014
&10,135,298,976'
332,402,373,397
3.049%
2015
&24,345,726,797'
301,781,831,914
8.067%
2016
&26,500,565,763'
296,471,502,365
8.939%
2012
213,421,077,000
719,951,793,000
29.644%
2013
270,498,062,000
867,066,542,000
31.197%
2014
288,073,432,000
879,253,383,000
32.763%
2015
192,045,199,000
699,506,819,000
27.454%
2016
254,509,268,000
774,968,268,000
32.841%
2012
4,135,473,267
62,970,103,133
6.567%
2013
2,301,480,385
46,980,927,036
4.899%
2014
&3,222,997,481'
43,386,541,235
7.429%
2015
271,896,802
49,116,023,376
0.554%
2016
2,246,189,813
748,088,902,523
0.300%
2012
7,962,693,771
401,724,215,506
1.982%
2013
11,440,014,188
567,048,547,543
2.017%
2014
16,480,714,984
681,419,524,161
2.419%
2015
20,066,791,849
745,107,731,208
2.693%
2016
20,646,121,074
833,850,372,883
2.476%
2012
12,703,059,881
753,709,821,608
1.685%
2013
58,266,986,268
1,296,618,257,503
4.494%
2014
89,115,994,107
1,480,764,903,724
6.018%
2015
40,150,568,621
1,362,245,580,664
2.947%
2016
22,545,456,050
1,501,115,928,446
1.502%
2012
5,084,000,000
2,295,369,000,000
0.221%
2013
42,886,000,000
2,588,954,000,000
1.656%
2014
28,499,000,000
2,284,211,000,000
1.248%
2015
21,072,000,000
2,378,805,000,000
0.886%
2016
38,624,000,000
2,467,553,000,000
1.565%
Rata"Rata
1.564%
64.488%
2.132%
30.780%
0.978%
2.317%
3.329%
1.115%
A$)#
#TTP
C)KA
R'T&
+LT,
A&#A
*L(&
*-'R
&C(P
2012
83,376,000,000
476,638,000,000
17.493%
2013
55,656,000,000
502,524,000,000
11.075%
2014
31,021,000,000
578,784,000,000
5.360%
2015
32,839,000,000
669,725,000,000
4.903%
2016
55,951,000,000
887,663,000,000
6.303%
2012
74,626,183,474
1,283,736,251,902
5.813%
2013
114,437,068,803
1,694,935,468,814
6.752%
2014
123,465,403,948
2,170,464,194,350
5.688%
2015
185,705,201,171
2,544,277,844,656
7.299%
2016
174,176,717,866
2,629,107,367,897
6.625%
2012
58,334,237,476
1,123,519,657,631
5.192%
2013
65,068,958,558
2,531,881,182,546
2.570%
2014
41,001,414,954
3,701,868,790,192
1.108%
2015
106,549,446,980
3,485,733,830,354
3.057%
2016
249,697,013,626
4,115,541,761,173
6.067%
2012
149,149,548,025
1,190,825,893,340
12.525%
2013
158,015,270,921
1,505,519,937,691
10.496%
2014
188,577,521,074
1,880,262,901,697
10.029%
2015
270,538,700,440
2,174,501,712,899
12.441%
2016
279,777,368,831
2,521,920,968,213
11.094%
2012
353,431,619,485
2,809,851,307,439
12.578%
2013
325,127,420,664
3,460,231,249,075
9.396%
2014
283,360,914,211
3,916,789,366,423
7.235%
2015
523,100,215,029
4,393,932,684,171
11.905%
2016
709,825,635,742
4,685,987,917,355
15.148%
2012
253,664,000,000
2,747,623,000,000
9.232%
2013
346,728,000,000
4,056,735,000,000
8.547%
2014
377,911,000,000
5,139,974,000,000
7.352%
2015
373,750,000,000
6,010,895,000,000
6.218%
2016
719,228,000,000
6,545,680,000,000
10.988%
2012
453,405,000,000
1,566,984,000,000
28.935%
2013
1,171,229,000,000
3,561,989,000,000
32.881%
2014
794,883,000,000
2,988,501,000,000
26.598%
2015
496,909,000,000
2,696,318,000,000
18.429%
2016
982,129,000,000
3,263,311,000,000
30.096%
2012
744,428,404,309
10,510,625,669,832
7.083%
2013
1,058,418,939,252
12,017,837,133,337
8.807%
2014
409,824,768,594
14,169,088,278,238
2.892%
2015
1,250,233,128,560
14,818,730,635,847
8.437%
2016
1,388,676,127,665
18,349,959,898,358
7.568%
2012
2,282,371,000,000
21,574,792,000,000
10.579%
2013
2,235,040,000,000
25,094,681,000,000
8.906%
2014
2,531,681,000,000
30,022,463,000,000
8.433%
9.027%
6.435%
3.599%
11.317%
11.252%
8.467%
27.388%
6.957%
9.554%
&%$.
2015
2,923,148,000,000
31,374,109,400,000
9.317%
2016
3,631,301,000,000
34,466,069,000,000
10.536%
2012
4,779,446,000,000
50,059,427,000,000
9.548%
2013
3,416,635,000,000
57,731,998,000,000
5.918%
2014
5,146,323,000,000
63,594,452,000,000
8.092%
2015
3,709,501,000,000
64,061,947,000,000
5.790%
2016
3,631,301,000,000
34,466,069,000,000
10.536%
7.977%
Tabel 8 Perhitungan Return 'n Assets Tahun 2012 sampai 2016 Kode
P#
%$&&KP
ALT'
$LTA
(T)K
#KLT
#K(*
(+$&
Tahun
Laba (ersih
Total Akva
R'A
2012
25,623,404,271
682,611,125,989
3.754%
2013
21,322,248,834
681,832,333,141
3.127%
2014
&28,175,252,332'
620,928,440,332
4.538%
2015
&42,619,829,577'
620,398,854,182
6.870%
2016
&36,662,178,272'
653,796,725,408
5.608%
2012
&15,275,938,915'
387,240,518,836
3.945%
2013
&18,426,897,169'
365,956,197,714
5.035%
2014
&11,856,231,312'
350,911,263,281
3.379%
2015
&16,149,693,042'
332,003,087,466
4.864%
2016
&27,568,902,932'
364,933,257,765
7.555%
2012
16,167,317,055
324,619,953,340
4.980%
2013
12,058,794,054
1,502,519,389,759
0.803%
2014
&10,135,298,976'
1,239,053,626,858
0.818%
2015
&24,345,726,797'
1,180,228,072,164
2.063%
2016
&26,500,565,763'
1,165,093,632,823
2.275%
2012
213,421,077,000
745,306,835,000
28.635%
2013
270,498,062,000
867,040,802,000
31.198%
2014
288,073,432,000
991,947,134,000
29.041%
2015
192,045,199,000
1,038,321,916,000
18.496%
2016
254,509,268,000
1,197,796,650,000
21.248%
2012
4,135,473,267
108,744,875,199
3.803%
2013
2,301,480,385
369,827,799,728
0.622%
2014
&3,222,997,481'
442,407,417,148
0.729%
2015
271,896,802
495,390,442,927
0.055%
2016
2,246,189,813
4,879,715,095,300
0.046%
2012
7,962,693,771
249,749,467,756
3.188%
2013
11,440,014,188
301,989,488,699
3.788%
2014
16,480,714,984
331,574,891,637
4.970%
2015
20,066,791,849
377,110,748,359
5.321%
2016
20,646,121,074
568,239,939,951
3.633%
2012
12,703,059,881
288,961,557,631
4.396%
2013
58,266,986,268
497,652,557,672
11.708%
2014
89,115,994,107
649,534,031,113
13.720%
2015
40,150,568,621
764,484,248,710
5.252%
2016
22,545,456,050
1,001,657,012,004
2.251%
2012
5,084,000,000
2,299,672,000,000
0.221%
2013
42,886,000,000
2,382,875,000,000
1.800%
2014
28,499,000,000
2,476,982,000,000
1.151%
2015
21,072,000,000
3,265,953,000,000
0.645%
2016
38,624,000,000
2,931,807,000,000
1.317%
Rata"Rata
2.027%
4.956%
0.126%
25.724%
0.760%
4.180%
7.465%
1.027%
A$)#
#TTP
C)KA
R'T&
+LT,
A&#A
*L(&
*-'R
&C(P
2012
83,376,000,000
389,094,000,000
21.428%
2013
55,656,000,000
441,064,000,000
12.619%
2014
31,021,000,000
504,865,000,000
6.144%
2015
32,839,000,000
653,224,000,000
5.027%
2016
55,951,000,000
767,479,000,000
7.290%
2012
74,626,183,474
1,249,840,835,890
5.971%
2013
114,437,068,803
1,470,059,394,892
7.785%
2014
123,465,403,948
1,700,204,093,895
7.262%
2015
185,705,201,171
1,919,568,037,170
9.674%
2016
174,176,717,866
2,336,411,494,941
7.455%
2012
58,334,237,476
1,027,692,718,504
5.676%
2013
65,068,958,558
1,069,627,299,747
6.083%
2014
41,001,414,954
1,284,150,037,341
3.193%
2015
106,549,446,980
1,485,826,210,015
7.171%
2016
249,697,013,626
1,425,964,152,418
17.511%
2012
149,149,548,025
1,204,944,681,223
12.378%
2013
158,015,270,921
1,822,689,047,108
8.669%
2014
188,577,521,074
2,142,894,276,216
8.800%
2015
270,538,700,440
2,706,323,637,034
9.997%
2016
279,777,368,831
2,919,640,858,718
9.583%
2012
353,431,619,485
2,420,793,382,029
14.600%
2013
325,127,420,664
2,811,620,982,142
11.564%
2014
283,360,914,211
2,917,083,567,355
9.714%
2015
523,100,215,029
3,539,995,910,248
14.777%
2016
709,825,635,742
4,239,199,641,365
16.744%
2012
253,664,000,000
3,867,576,000,000
6.559%
2013
346,728,000,000
5,020,824,000,000
6.906%
2014
377,911,000,000
7,373,868,000,000
5.125%
2015
373,750,000,000
9,060,979,000,000
4.125%
2016
719,228,000,000
9,254,539,000,000
7.772%
2012
453,405,000,000
1,152,048,000,000
39.356%
2013
1,171,229,000,000
1,782,148,000,000
65.720%
2014
794,883,000,000
2,231,051,000,000
35.628%
2015
496,909,000,000
2,100,853,000,000
23.653%
2016
982,129,000,000
2,275,038,000,000
43.170%
2012
744,428,404,309
8,302,506,241,903
8.966%
2013
1,058,418,939,252
9,709,838,250,473
10.900%
2014
409,824,768,594
10,291,108,029,334
3.982%
2015
1,250,233,128,560
11,342,715,686,221
11.022%
2016
1,388,676,127,665
12,922,421,859,142
10.746%
2012
2,282,371,000,000
17,753,480,000,000
12.856%
2013
2,235,040,000,000
21,267,470,000,000
10.509%
2014
2,531,681,000,000
24,910,211,000,000
10.163%
10.502%
7.629%
7.927%
9.885%
13.480%
6.097%
41.505%
9.124%
11.420%
&%$.
2015
2,923,148,000,000
26,560,624,000,000
11.006%
2016
3,631,301,000,000
28,901,948,000,000
12.564%
2012
4,779,446,000,000
59,324,207,000,000
8.056%
2013
3,416,635,000,000
78,092,789,000,000
4.375%
2014
5,146,323,000,000
85,938,885,000,000
5.988%
2015
3,709,501,000,000
91,831,526,000,000
4.039%
2016
3,631,301,000,000
28,901,948,000,000
12.564%
7.005%
Tabel 9 Perhitungan Return 'n )4uit5 Tahun 2012 sampai 2016 Kode
P#
%$&&KP
ALT'
$LTA
(T)K
#KLT
#K(*
(+$&
Tahun
Laba (ersih
*odal #endiri
R')
2012
25,623,404,271
409,577,291,829
6.256%
2013
21,322,248,834
417,599,733,163
5.106%
2014
&28,175,252,332'
378,574,690,831
7.442%
2015
&42,619,829,577'
324,319,100,916
13.141%
2016
&36,662,178,272'
280,285,340,383
13.080%
2012
&15,275,938,915'
365,622,943,621
4.178%
2013
&18,426,897,169'
347,196,046,452
5.307%
2014
&11,856,231,312'
335,339,815,140
3.536%
2015
&16,149,693,042'
319,144,425,311
5.060%
2016
&27,568,902,932'
280,234,693,448
9.838%
2012
16,167,317,055
188,921,883,796
8.558%
2013
12,058,794,054
542,329,398,166
2.224%
2014
&10,135,298,976'
532,650,909,040
1.903%
2015
&24,345,726,797'
506,972,183,527
4.802%
2016
&26,500,565,763'
480,841,418,401
5.511%
2012
213,421,077,000
598,211,513,000
35.677%
2013
270,498,062,000
676,557,993,000
39.982%
2014
288,073,432,000
764,473,253,000
37.683%
2015
192,045,199,000
849,621,481,000
22.604%
2016
254,509,268,000
1,012,374,008,000
25.140%
2012
4,135,473,267
72,201,786,026
5.728%
2013
2,301,480,385
83,145,039,446
2.768%
2014
&3,222,997,481'
78,533,883,538
4.104%
2015
271,896,802
79,882,577,232
0.340%
2016
2,246,189,813
1,510,854,682,236
0.149%
2012
7,962,693,771
129,482,560,948
6.150%
2013
11,440,014,188
139,650,353,636
8.192%
2014
16,480,714,984
153,368,106,620
10.746%
2015
20,066,791,849
152,044,668,111
13.198%
2016
20,646,121,074
296,151,295,872
6.971%
2012
12,703,059,881
127,679,763,243
9.949%
2013
58,266,986,268
201,124,214,511
28.971%
2014
89,115,994,107
317,909,776,363
28.032%
2015
40,150,568,621
344,087,439,659
11.669%
2016
22,545,456,050
368,389,286,646
6.120%
2012
5,084,000,000
854,135,000,000
0.595%
2013
42,886,000,000
885,121,000,000
4.845%
2014
28,499,000,000
913,351,000,000
3.120%
2015
21,072,000,000
1,105,251,000,000
1.907%
2016
38,624,000,000
1,164,982,000,000
3.315%
Rata"Rata
4.460%
5.584%
0.287%
32.217%
0.976%
9.051%
16.948%
2.757%
A$)#
#TTP
C)KA
R'T&
+LT,
A&#A
*L(&
*-'R
&C(P
2012
83,376,000,000
209,122,000,000
39.870%
2013
55,656,000,000
264,778,000,000
21.020%
2014
31,021,000,000
295,799,000,000
10.487%
2015
32,839,000,000
328,369,000,000
10.001%
2016
55,951,000,000
384,388,000,000
14.556%
2012
74,626,183,474
579,691,340,310
12.873%
2013
114,437,068,803
694,128,409,113
16.486%
2014
123,465,403,948
817,593,813,061
15.101%
2015
185,705,201,171
1,008,809,438,257
18.408%
2016
174,176,717,866
1,168,512,137,670
14.906%
2012
58,334,237,476
463,402,986,308
12.588%
2013
65,068,958,558
528,274,933,918
12.317%
2014
41,001,414,954
537,551,172,122
7.627%
2015
106,549,446,980
639,893,514,352
16.651%
2016
249,697,013,626
887,920,113,728
28.122%
2012
149,149,548,025
666,607,597,550
22.374%
2013
158,015,270,921
787,337,649,671
20.070%
2014
188,577,521,074
960,122,354,744
19.641%
2015
270,538,700,440
1,188,534,951,872
22.762%
2016
279,777,368,831
1,442,751,772,026
19.392%
2012
353,431,619,485
1,676,519,113,422
21.081%
2013
325,127,420,664
2,015,146,534,086
16.134%
2014
283,360,914,211
2,265,097,759,730
12.510%
2015
523,100,215,029
2,797,505,693,922
18.699%
2016
709,825,635,742
3,489,233,494,783
20.343%
2012
253,664,000,000
2,033,453,000,000
12.475%
2013
346,728,000,000
2,356,773,000,000
14.712%
2014
377,911,000,000
3,585,936,000,000
10.539%
2015
373,750,000,000
3,966,907,000,000
9.422%
2016
719,228,000,000
4,264,400,000,000
16.866%
2012
453,405,000,000
329,853,000,000
137.457%
2013
1,171,229,000,000
987,533,000,000
118.602%
2014
794,883,000,000
553,797,000,000
143.533%
2015
496,909,000,000
766,480,000,000
64.830%
2016
982,129,000,000
820,640,000,000
119.678%
2012
744,428,404,309
3,067,850,327,238
24.265%
2013
1,058,418,939,252
3,938,760,819,650
26.872%
2014
409,824,768,594
4,100,554,992,789
9.994%
2015
1,250,233,128,560
5,194,459,927,187
24.069%
2016
1,388,676,127,665
6,265,255,987,065
22.165%
2012
2,282,371,000,000
11,986,798,000,000
19.041%
2013
2,235,040,000,000
13,265,731,000,000
16.848%
2014
2,531,681,000,000
15,039,947,000,000
16.833%
19.187%
15.555%
15.461%
20.848%
17.753%
12.803%
116.820%
21.473%
18.038%
View more...
Comments
