19.D1.0031
1. M 600.000
n 8 tahun
Nd 580.000
Kupon 12 %
T 30 %
Kd = I + ( M – Nd ) / n
Nd + M / 2
Kd = 72.000 + 2.500
590.000
Kd = 12,2%
Ki = kd ( I – t )
Ki = 12,2 % ( I – 30 % )
Ki = 8,5 %
Dp = 5.000 D1 = 2.000
Np = 20.000 Po = 15.000
g =6%
Kp = Dp
Np
= 5.000
20.000
= 25 %
Ks = D1 + g
Po
= 2.000 + 6 %
15.000
= 19,33 %
Proporsi
Kenaikan harga
Harga saham setelah stock split Rp 600
2 for 1 stock split x2
Harga saham sebelum stock split Rp 72.000
Kenaikan deviden
Dividen setelah stock split Rp 600
2 for 1 stock split x2
Dividen sebelum stock split ( ekv ) Rp 1.200
P / EPS Ratio = 12
EPS = Rp 36.000 / 12
EPS = Rp 3.000
4. Alternatif 1 : Leasing
A = 43.500.686
3.890
A = 11.183.698
PVIFA 4.212 6% 5
PVIFA 9 % 5 Tahim
A = 50.000.000
3.890
A = 12.854.623
Tahun 1 2 9%