PERUSAHAAN MANUFAKTUR YANG TERDAFTAR DI BURSA EFEK INDONESIA (BEI)

1 Sektor Industri Dasar Dan Kimia

LMSH
Lionmesh Prima Tbk
UNIC
Unggul Indah Cahaya Tbk
BRNA
Berlina Tbk
IGAR
Champion Pacific Indonesia Tbk
2 Sektor Industri Barang Konsumsi
INDF
Indofood Sukses Makmur Tbk
TSPC
Tempo Scan Pacific Tbk
TCID
Mandom Indonesia Tbk
GGRM
Gudang Garam Tbk
3 Sektor Aneka Industri
ASII
Astra International Tbk
AUTO
Astra Otoparts Tbk
BRAM
Indo Kordsa Tbk
GJTL
Gajah Tunggal Tbk
SMSM
Selamat Sempurna Tbk
BATA
Sepatu Bata Tbk
IKBI
Sumi Indo Kabel Tbk

No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14

Kode
Emiten
ASII
AUTO
BRAM
BRNA
GGRM
GJTL
IGAR
IKBI
INDF
LMSH
SMSM
TCID
TSPC
UNIC

Nama Emiten
Astra International Tbk
Astra Otoparts Tbk
Indo Kordsa Tbk
Berlina Tbk
Mandom Indonesia Tbk
Gajah Tunggal Tbk
Sumi Indo Kabel Tbk
Indofood Sukses Makmur Tbk
Lionmesh Prima Tbk
Selamat Sempurna Tbk
Mandom Indonesia Tbk
Tempo Scan Pacific Tbk
Unggul Indah Cahaya Tbk
Sumi Indo Kabel Tbk

Kepemilikan Manajerial
Total Saham Manajer Total Saham yg Beredar
871,500
4,048,355,314
595,000
771,157,280

Rumus :

2010
Hasil

Dividens

Number of Shares

0.021527
0.077157

DPR = Dividend per Share : Earning per Share

DPS = dividends : number of shares
EPS = net income : weighted average outstanding shares

DPS
#DIV/0!

DPR (Dividend Payout Ratio)

Net Income

vidend Payout Ratio)

WOOS

EPS
#DIV/0!

Hasil
#DIV/0!

DER (Debt to Equity)

Debt (Hutang) Equity (Modal)

Hasil
#DIV/0!

No.
1
2
3
4
5
6
7
8
9
10
11
12
13

Kode
Emiten
ASII
AUTO
BRAM
BRNA
GGRM
GJTL
IKBI
INDF
LMSH
SMSM
TCID
TSPC
UNIC
Kakklw
masi ada
yg kurang
kasi tau
ya,,,

Kepem
Nama Emiten
Astra International Tbk
Astra Otoparts Tbk
Indo Kordsa Tbk
Berlina Tbk
Mandom Indonesia Tbk
Gajah Tunggal Tbk
Sumi Indo Kabel Tbk
Indofood Sukses Makmur Tbk
Lionmesh Prima Tbk
Selamat Sempurna Tbk
Mandom Indonesia Tbk
Tempo Scan Pacific Tbk
Unggul Indah Cahaya Tbk

Total Saham Manajer

2010
2011
2012
1,481,500
1,459,000
1,464,000
2,975,000
2,950,000
2,717,000
114,291,351
126,434,471 124,934,471
32,202,800
30,183,300 69,574,000
15,462,200
16,425,610 17,702,200
2,912,500
2,912,500
2,912,500
291,000
291,000
291,000
4,595,700
4,581,250
1,380,020
2,459,500
2,459,500
2,459,500
87,003,806
87,003,806 87,003,806
298,225
285,225
285,225
3,652,000
3,949,500
4,598
148,945
148,945
148,945

Kepemilikan Manajerial
Total Saham Yang Beredar
2010
2011
2012
4,048,355,314 4,048,355,314 4,048,355,314
3,855,786,400 3,855,786,400 3,855,786,400
450,000,000
450,000,000
450,000,000
138,000,000 138,000,000
690,000,000
1,924,088,000 1,924,088,000 1,924,088,000
3,484,800,000 3,484,800,000 3,484,800,000
306,000,000
306,000,000
306,000,000
8,780,426,500 8,780,426,500 8,780,426,500
9,600,000
9,600,000
9,600,000
1,439,668,860 1,439,668,860 1,439,668,860
201,066,667
201,066,667
201,066,667
4,500,000,000 4,500,000,000 4,500,000,000
383,331,363
383,331,363
383,331,363

2010
0.036595
0.077157
25.39808
23.33536
0.803612
0.083577
0.095098
0.05234
25.61979
6.043321
0.148321
0.081156
0.038855

Hasil
2011
0.036039
0.076508
28.09655
21.87196
0.853683
0.083577
0.095098
0.052176
25.61979
6.043321
0.141856
0.087767
0.038855

2012
0.036163
0.070466
27.76322
10.08319
0.920031
0.083577
0.095098
0.015717
25.61979
6.043321
0.141856
0.000102
0.038855

No.
1
2
3
4
5
6
7
8
9
10
11
12
13

Kode
Emiten
ASII
AUTO
BRAM
BRNA
GGRM
GJTL
IKBI
INDF
LMSH
SMSM
TCID
TSPC
UNIC

Nama Emiten
Astra International Tbk
Astra Otoparts Tbk
Indo Kordsa Tbk
Berlina Tbk
Mandom Indonesia Tbk
Gajah Tunggal Tbk
Sumi Indo Kabel Tbk
Indofood Sukses Makmur Tbk
Lionmesh Prima Tbk
Selamat Sempurna Tbk
Mandom Indonesia Tbk
Tempo Scan Pacific Tbk
Unggul Indah Cahaya Tbk

Debt (Hutang/Kewajiban)
2010
2011
54,168,000,000,000
77,683,000,000,000
1,112,456,000,000
2,241,333,000,000
420,171,295
458,393,625
549,554,003,422
389,457,125,000
95,445,517,000,000
14,537,777,000,000
6,844,970
7,123,318
108,391,265,412
119,063,506,486
22,423,117,000,000
21,975,708,000,000
31,414,708,371
40,816,452,492
547,728,605,662
466,245,590,402
98,758,035,129
110,452,261,687
985,491,848,377
1,204,438,648,313
1,153,516,910,000
1,377,098,780,000

g/Kewajiban)
2012
92,460,000,000
3,396,543,000,000
60,310,051
468,553,998,000
14,903,612,000,000
7,391,409
185,337,620,000
25,181,533,000,000
40,816,452,492
620,875,870,082
164,751,576,547
1,279,828,890,909
1,085,355,650,000

Debt to Equity Ratio

Equity (Modal)
2010
2011
49,310,000,000,000
75,838,000,000,000
3,860,827,000,000
4,722,894,000,000
1,072,556,312
1,201,725,440
201,353,473,511
254,506,676,000
21,197,162,000,000
24,550,928,000,000
3,526,597
4,430,825
492,429,064,239
516,335,640,018
16,784,671,000,000
31,610,225,000,000
46,785,338,474
57,202,680,156
519,374,643,869
670,612,341,979
948,480,404,874
1,020,412,800,735
2,604,104,062,843
3,045,935,747,008
1,349,534,640,000
1,429,369,360,000

Hasil
2012
89,814,000,000,000
5,485,099,000,000
169,623,187
301,829,932,000
26,606,713,000,000
5,478,384
611,335,620,000
34,142,674,000,000
57,202,680,156
820,328,603,508
1,096,821,575,914
3,353,156,079,810
1,397,351,450,000

2010
1.098520
0.288139
0.391748
2.729300
4.502750
1.940956
0.220115
1.335928
0.671465
1.054593
0.104122
0.378438
0.854752

Hasil
2011
1.024328
0.474568
0.381446
1.530243
0.592148
1.607673
0.230593
0.695209
0.713541
0.695254
0.108243
0.395425
0.963431

2012
0.001029
0.619231
0.355553
1.552378
0.560145
1.349195
0.303168
0.737538
0.713541
0.756862
0.150208
0.381679
0.776723

No. Kode Emiten

Nama Emiten

1 ASII
2 AUTO
3 BRAM

Astra International Tbk

Astra Otoparts Tbk
Indo Kordsa Tbk

4
5
6
7
8

BRNA
GGRM
GJTL
IKBI
INDF

Berlina Tbk
Mandom Indonesia Tbk
Gajah Tunggal Tbk
Sumi Indo Kabel Tbk
Indofood Sukses Makmur Tbk

9
10
11
12
13

LMSH
SMSM
TCID
TSPC
UNIC

Lionmesh Prima Tbk

Selamat Sempurna Tbk
Mandom Indonesia Tbk
Tempo Scan Pacific Tbk
Unggul Indah Cahaya Tbk

2010
5,263,000,000,000
490,456,000,000

Dividens
2011
7,002,000,000,000
1,006,716,000,000

80,750,368,000
14,106,000,000
1,280,855,000,000
52,272,000,000
4,284,000,000
816,580,000,000

62,130,611,000
16,920,000,000
1,727,450,000,000
41,818,000,000
3,060,000,000
1,167,797,000,000

288,000,000
93,578,475,900
64,341,333,440
292,500,000,000
20,043,470,000

480,000,000
71,983,443,585
68,362,666,780
180,000,000,000
14,850,000,000

DPR (Dividen

dens
2012
8,259,000,000,000
289,184,000,000

Dividen Per Share

Number of Shares
2010
2011
4,048,355,314 4,048,355,314
771,157,280 3,855,786,400

2012
4,048,355,314
3,855,786,400

2010
1,300.0341
636.0000

Hasil DPS
2011
1,729.5913
261.0923

9,112,243,000
13,320,000,000
1,981,627,000,000
34,848,000,000
1,344,351,000
1,536,575,000,000

450,000,000
138,000,000
1,924,088,000
3,484,800,000
306,000,000
8,780,426,500

450,000,000
138,000,000
1,924,088,000
3,484,800,000
306,000,000
8,780,426,500

450,000,000
690,000,000
1,924,088,000
3,484,800,000
306,000,000
8,780,426,500

179.4453
102.2174
665.6946
15.0000
14.0000
93.0000

138.0680
122.6087
897.8020
12.0001
10.0000
133.0000

480,000,000
154,407,328,800
74,394,666,790
337,500,000,000
36,573,540,000

9,600,000
1,439,668,860
201,066,667
4,500,000,000
383,331,363

9,600,000
1,439,668,860
201,066,667
4,500,000,000
383,331,363

9,600,000
1,439,668,860
201,066,667
4,500,000,000
383,331,363

30.0000
65.0000
320.0000
65.0000
52.2876

50.0000
50.0000
340.0000
40.0000
38.7393

DPR (Dividend Payout Ratio)

Hasil DPS
2012
2,040.0877
75.0000

2010
14,366,000,000,000
1,141,179,000,000

Net Income
2011
17,785,000,000,000
1,006,716,000,000

2012
18,920,000,000,000
1,002,509,000,000

20.2494
19.3043
1,029.9046
10.0000
4.3933
175.0000

134,160,199,000
34,760,867,000
4,146,282,000,000
830,624,000,000
4,600,387,412
2,952,858,000,000

67,489,275,000
40,027,599,000
4,894,057,000,000
683,629,000,000
5,033,478,697
3,077,180,000,000

167,918,090,000
49,571,282,000
4,013,758,000,000
1,132,247,000,000
2,149,771,000
3,261,176,000,000

50.0000
107.2520
370.0000
75.0000
95.4097

7,350,536,344
150,420,111,988
131,445,098,783
488,889,258,921
37,619,350,000

10,897,341,682
200,865,266,626
140,038,819,641
566,048,397,448
72,646,840,000

10,897,341,682
233,209,607,910
150,373,851,969
627,950,145,504
30,548,380,000

Earning Per Share

Weighted average outstandi
2010
4,048,355,314
771,157,280
450,000,000
138,000,000
1,924,088,000
3,484,800,000
306,000,000
8,780,426,500
9,600,000
1,439,668,860
201,066,667
4,500,000,000
383,331,363

rning Per Share

Hasil EPS
Weighted average outstanding shares
2011
2012
2010
2011
2012
4,048,355,314 4,048,355,314 3,548.601564 4,393.142059 4,673.502826
3,855,786,400 3,855,786,400 1,479.826528 261.092264 260.001176

DPR Hasil
2010
0.366351
0.429780

2011
0.393703
1.000000

450,000,000
138,000,000
1,924,088,000
3,484,800,000
306,000,000
8,780,426,500

450,000,000
298.133776 149.976167 373.151311
690,000,000
251.890341 290.055065
71.842438
1,924,088,000 2,154.933662 2,543.572331 2,086.057394
3,484,800,000
238.356290 196.174529 324.910181
306,000,000
15.033946
16.449277
7.025395
8,780,426,500
336.300065 350.459058 371.414304

0.601895
0.405801
0.308917
0.062931
0.931226
0.276539

0.920600
0.422708
0.352969
0.061171
0.607929
0.379502

9,600,000
1,439,668,860
201,066,667
4,500,000,000
383,331,363

9,600,000
1,439,668,860
201,066,667
4,500,000,000
383,331,363

0.039181
0.622114
0.489492
0.598295
0.532797

0.044047
0.358367
0.488169
0.317994
0.204414

765.680869 1,135.139759 1,135.139759

104.482438 139.521853 161.988367
653.738885 696.479540 747.880562
108.642058 125.788533 139.544477
98.137939 189.514470
79.691836

DPR Hasil
2012
0.436522
0.288460
0.054266
0.268704
0.493709
0.030778
0.625346
0.471172
0.044047
0.662097
0.494731
0.537463
1.197233