EKUITAS
EKUITAS YANG DAPAT
DIATRIBUSIKAN KEPADA
PEMILIK ENTITAS INDUK
Modal saham - nilai nominal
Rp500 (angka penuh) per saham
Modal dasar -
7.800.000.000 saham
Modal ditempatkan dan disetor penuh -
3.190.000.000 saham pada
tanggal 31 Desember 2018
dan 2.900.000.000 saham
pada tanggal
31 Desember 2017 1.450.000.000 1.595.000.000 1.595.000.000
Tambahan modal disetor - neto 433.716.207 594.376.207 594.376.207
Selisih transaksi dengan pihak nonpengendali 502.291 601.560 84.626
Saldo laba
Telah ditentukan penggunaannya 7.000.000 8.000.000 9.000.000
Belum ditentukan penggunaannya 1.737.437.809 2.476.327.506 2.610.893.958
Penghasilan (rugi) komprehensif lain (1.345.351) 18.485.361 12.449.153
TOTAL 3.627.310.956 4.692.790.634 4.821.803.944
KEPENTINGAN NONPENGENDALI 79.343.563 132.827.603 156.912.608
TOTAL EKUITAS 3.706.654.519 4.825.618.237 4.978.716.552
TOTAL LIABILITAS DAN EKUITAS 8.873.955.770 12.682.902.626 9.747.703.198
INCRESING (DECRESING)
2019-2018 2018-2017
109.95% -25.74%
3.54% #VALUE!
269.79% #VALUE!
93.371.081 #VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
30.15% 7.74%
10.99% 13.97%
-0.56% 1.54%
27.17% 92.77%
22.44% -6.84%
71.96% 213.29%
0.26% 40.16%
32.19% 46.14%
107.94% -23.45%
6.62% 20.09%
-23.14% 42.92%
-0.36895842627154 1.4518587913465
-0.49406448887973 0.072593370091133
0.96288317654225 -0.163967840400895
-0.33709083821755 -0.131330723236441
9.19198230725163 -0.957611550142432
0.13474039725943 -0.103480349414454
-0.55157274986403 0.936353793143209
0.68105733115821 2.06160078121442
-0.24298251382261 0.79116319303652
-0.31629656990102 0.073681910987506
-1
-0.40372374842879 0.533154702421713
-1
-0.55887223340598 -0.358715018830885
-0.68777035275784
0.336091240395094
0.34771404397223 0.013784162322963
0.31504211295761 -0.015261337309763
-0.39304899633308 0.52057795884833
#VALUE! #VALUE!
#VALUE! #VALUE!
-0.85932242835295 0.197632448122702
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
21.803.944 #VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
2017 2018 2019
PENJUALAN NETO 24,229,915,014 34,744,177,481 32,944,902,671
BEBAN POKOK PENJUALAN 22,071,008,279 31,574,695,864 30,095,879,138
LABA BRUTO 2,158,906,735 3,169,481,617 2,849,023,533
Beban penjualan dan distribusi (955,374,833) (1,080,320,007) (1,363,502,575)
TOTAL PENGHASILAN
KOMPREHENSIF TAHUN BERJALAN 348,546,020 911,458,318 316,969,705
Laba tahun berjalan yang dapat diatribusikan
kepada:
Pemilik entitas induk 339,458,190 850,089,697 295,066,452
Kepentingan nonpengendali 7,691,391 39,251,086 30,516,739
TOTAL 347,149,581 889,340,783 325,583,191
Total penghasilan komprehensif
tahun berjalan yang
dapat diatribusikan kepada: Pemilik entitas 336,171,105 869,920,409 289,030,244
induk
Kepentingan nonpengendali 12,374,915 41,537,909 27,939,461
TOTAL 348,546,020 911,458,318 316,969,705
Laba per saham dasar yang dapat
diatribusikan kepada pemilik entitas induk
(angka penuh) 117 274 92
2017 2018 2019
ARUS KAS DARI AKTIVITAS OPERASI
Penerimaan kas dari pelanggan 24,166,871,512 34,886,444,916 33,398,709,513
Pembayaran kas kepada pemasok dan karyawan (36,424,791,541) (30,439,324,267)
Kas yang dihasilkan dari (digunakan untuk)
aktivitas operasi (665,397,798) (1,538,346,625) 2,959,385,246
Penerimaan dari (pembayaran untuk):
Pendapatan bunga 3,411,978 4,529,345 5,058,592
Beban bunga 134,659,842 (326,124,943) (316,842,407)
Pajak penghasilan 22,922,664 (567,445,788) (216,810,666)
Kas Neto yang Diperoleh dari (Digunakan untuk)
Aktivitas Operasi (763,722,998) (2,427,388,011) 2,430,790,765
ARUS KAS DARI AKTIVITAS INVESTASI
Penerimaan dividen dari entitas asosiasi 7,706,533 19,202,970 14,526,209
Hasil penjualan aset tetap 6,362,757 4,502,682 5,689,457
Akuisisi entitas anak, setelah dikurangi kas yang
diperoleh (8,074,413) 100 -
Pelepasan sebagai kepemilikan pasa entitas anak
yang tidak mengakibatkan hilangnya pengendalian - - 2,676,025
Asset Management
Total assets turnover Sales/total assets
Fixed assets turnover Sales/net fixed assets
Days sales outstanding (DSO) Receivables/annual sales/365
Inventory turnover COGS/inventories
Debt Management
Debt to assets ratio Total debt/total assets
Debt to equity Ratio Total debt/total common equity
Times-interest-earned (TIE) Earnings before interest and taxes (EBIT)/interest charges
Profitability
Net profit margin Net income available/sales
Operating profit margin EBIT/sales
Gross profit margin (Sales-COGS)/sales
Basic earning power (BEP) Earnings before interest and taxes (EBIT)/total assets
Return on total assets (ROA) Net income available/total assets
Return on common equity (ROE) Net income available/common equity
Market Value
Price/earnings (P/E) Price per share/earnings per share
Ratio
2017 2018 2019
1.32 1.30 1.50
0.65 0.42 0.70
Payment=pmt ($100.00)
FVAn = PMT x ((1+1)^n/I-1/I
Interest Rate = I 5%
N = Number of Period 3
PV 0
Time Line Periode 0 1 2
Cash Flow ($100.00) ($100.00)
Payment=pmt ($100.00)
PVAn = PMT (1/I - 1/1(1+I)^N)
Interest = I 5%
N = Number of Period 3
PV 0
Time Line Periode 0 1 2
Cash Flow ($100.00) ($100.00)
Payment=pmt ($100.00)
PVAdue = PVAordinary (1+1)
Interest = I 5%
N = Number of Period 3
PV 0
Time Line Periode 0 1 2
Cash Flow ($100.00) ($100.00)
PV Annuity Due $285.94
INPUT
IN PERIOD CASH FLOW INTEREST TABEL PV
0 $ - 12%
1 $ 100 12% $ 89.29
2 $ 300 12% $ 239.16
3 $ 300 12% $ 213.53
4 $ 300 12% $ 190.66
5 $ 500 12% $ 283.71
NPV $1,016.35
NFV $1,791.15
PMT = ($281.94)
INTEREST = 12%
3
Rp115.76
Halaman 140
3
$ 115.76
Halaman 145
3
($100.00)
Halaman 151
Halaman 154
3
($100.00)
Halaman 155
3
($100.00)
Halaman 157
INPUTS :
Scenario Probability of Scenario Market Rate of Return
P3
A B C D E
19 INPUTS :
20 Years to maturity = N = 15
21 Coupon payment = INT = $90
22 Par value = M = $1,000
23 Required return = rd = 9%
24
25 1. Step-by-Step : Divide each cash flow by (1 + r d)t
Coupon PV of Coupon PV of Par
26 Year (t) Payment Payment Par Value Value
27 1 $90 $82.57
28 2 $90 $75.75
29 3 $90 $69.50
30 4 $90 $63.76
31 5 $90 $58.49
32 6 $90 $53.66
33 7 $90 $49.23
34 8 $90 $45.17
35 9 $90 $41.44
36 10 $90 $38.02
37 11 $90 $34.88
38 12 $90 $32.00
39 13 $90 $29.36
40 14 $90 $26.93
41 15 $90 $24.71 $1,000 $274.54
42 Total = $725.46
43
44 VB = PV of all coupon payments + PV of par value = $1,000.00
45
46 Inputs : 15 0
47 2. Financial Calculator : N I/YR PV
48 Output : -$1,000.00
49
50 3. Exel : PV function : PVN = PV(9%,15,90,1000)
51 Fixed inputs : PVN = PV(9%,15,90,1000)=
52 Cell references : PVN = PV(C23,C20,C21,C22)=
F G
90 1,O00
PMT FV
V(9%,15,90,1000)
V(9%,15,90,1000)= -$1,000.00
V(C23,C20,C21,C22)= -$1,000.00