Harga Penutupan 13

BBCA Rp 31,950.00 November 2020

tidak ditambah biaya beli
dari broker (0.15%)
Tanggal Pembelian (lot) Harga Investasi
11-2015 1 Rp 12,375.00 Rp 100,000.00
12-2015 1 Rp 13,300.00 Rp 100,000.00
01-2016 1 Rp 13,100.00 Rp 100,000.00
02-2016 1 Rp 13,475.00 Rp 100,000.00
03-2016 1 Rp 13,300.00 Rp 100,000.00
04-2016 1 Rp 13,050.00 Rp 100,000.00
05-2016 1 Rp 13,000.00 Rp 100,000.00
06-2016 1 Rp 13,325.00 Rp 100,000.00
07-2016 1 Rp 14,450.00 Rp 100,000.00
08-2016 1 Rp 15,050.00 Rp 100,000.00
09-2016 1 Rp 15,700.00 Rp 100,000.00
10-2016 1 Rp 15,525.00 Rp 100,000.00
11-2016 1 Rp 14,300.00 Rp 100,000.00
12-2016 1 Rp 15,500.00 Rp 100,000.00
01-2017 1 Rp 15,300.00 Rp 100,000.00
02-2017 1 Rp 15,450.00 Rp 100,000.00
03-2017 1 Rp 16,550.00 Rp 100,000.00
04-2017 1 Rp 17,750.00 Rp 100,000.00
05-2017 1 Rp 17,150.00 Rp 100,000.00
06-2017 1 Rp 18,150.00 Rp 100,000.00
07-2017 1 Rp 18,700.00 Rp 100,000.00
08-2017 1 Rp 18,950.00 Rp 100,000.00
09-2017 1 Rp 20,300.00 Rp 100,000.00
10-2017 1 Rp 20,900.00 Rp 100,000.00
11-2017 1 Rp 20,350.00 Rp 100,000.00
12-2017 1 Rp 21,900.00 Rp 100,000.00
01-2018 1 Rp 22,725.00 Rp 100,000.00
02-2018 1 Rp 23,175.00 Rp 100,000.00
03-2018 1 Rp 23,300.00 Rp 100,000.00
04-2018 1 Rp 22,100.00 Rp 100,000.00
05-2018 1 Rp 22,700.00 Rp 100,000.00
06-2018 1 Rp 21,475.00 Rp 100,000.00
07-2018 1 Rp 23,275.00 Rp 100,000.00
08-2018 1 Rp 24,800.00 Rp 100,000.00
09-2018 1 Rp 24,150.00 Rp 100,000.00
10-2018 1 Rp 23,650.00 Rp 100,000.00
11-2018 1 Rp 26,050.00 Rp 100,000.00
12-2018 1 Rp 26,000.00 Rp 100,000.00
01-2019 1 Rp 28,175.00 Rp 100,000.00
02-2019 1 Rp 27,575.00 Rp 100,000.00
03-2019 1 Rp 27,550.00 Rp 100,000.00
04-2019 1 Rp 28,750.00 Rp 100,000.00
05-2019 1 Rp 29,100.00 Rp 100,000.00
06-2019 1 Rp 29,975.00 Rp 100,000.00
07-2019 1 Rp 30,950.00 Rp 100,000.00
08-2019 1 Rp 30,500.00 Rp 100,000.00
09-2019 1 Rp 30,350.00 Rp 100,000.00
10-2019 1 Rp 31,450.00 Rp 100,000.00
11-2019 1 Rp 31,400.00 Rp 100,000.00
12-2019 1 Rp 33,425.00 Rp 100,000.00
01-2020 1 Rp 32,400.00 Rp 100,000.00
02-2020 1 Rp 31,450.00 Rp 100,000.00
03-2020 1 Rp 27,625.00 Rp 100,000.00
04-2020 1 Rp 25,850.00 Rp 100,000.00
05-2020 1 Rp 25,950.00 Rp 100,000.00
06-2020 1 Rp 28,475.00 Rp 100,000.00
07-2020 1 Rp 31,200.00 Rp 100,000.00
08-2020 1 Rp 31,375.00 Rp 100,000.00
09-2020 1 Rp 27,100.00 Rp 100,000.00
10-2020 1 Rp 28,950.00 Rp 100,000.00
11-2020
12-2020
01-2021
Untuk Edit
Dibuat bisaCinta
Dengan klik Oleh
FILE > MAKE
Nubie ASubscribe
Investor, COPY. &Nanti
Shareakan tersalin ke Google
ke bit.ly/YT_NubieInvestor
Drive kamu silahkan diedit di sana
tidak ditambah biaya
beli broker (0.15%) Rp 4,909,950.00
Total Lot Total Investasi Harga Rata - Rata Dividend
1 Rp 100,000.00 Rp 1,000.00
2 Rp 200,000.00 Rp 1,000.00
3 Rp 300,000.00 Rp 1,000.00
4 Rp 400,000.00 Rp 1,000.00
5 Rp 500,000.00 Rp 1,000.00
6 Rp 600,000.00 Rp 1,000.00 Rp 56,700.00
7 Rp 700,000.00 Rp 1,000.00
8 Rp 800,000.00 Rp 1,000.00
9 Rp 900,000.00 Rp 1,000.00
10 Rp 1,000,000.00 Rp 1,000.00
11 Rp 1,100,000.00 Rp 1,000.00
12 Rp 1,200,000.00 Rp 1,000.00
13 Rp 1,300,000.00 Rp 1,000.00 Rp 81,900.00
14 Rp 1,400,000.00 Rp 1,000.00
15 Rp 1,500,000.00 Rp 1,000.00
16 Rp 1,600,000.00 Rp 1,000.00
17 Rp 1,700,000.00 Rp 1,000.00
18 Rp 1,800,000.00 Rp 1,000.00 Rp 210,600.00
19 Rp 1,900,000.00 Rp 1,000.00
20 Rp 2,000,000.00 Rp 1,000.00
21 Rp 2,100,000.00 Rp 1,000.00
22 Rp 2,200,000.00 Rp 1,000.00
23 Rp 2,300,000.00 Rp 1,000.00
24 Rp 2,400,000.00 Rp 1,000.00
25 Rp 2,500,000.00 Rp 1,000.00 Rp 180,000.00
26 Rp 2,600,000.00 Rp 1,000.00
27 Rp 2,700,000.00 Rp 1,000.00
28 Rp 2,800,000.00 Rp 1,000.00
29 Rp 2,900,000.00 Rp 1,000.00
30 Rp 3,000,000.00 Rp 1,000.00 Rp 472,500.00
31 Rp 3,100,000.00 Rp 1,000.00
32 Rp 3,200,000.00 Rp 1,000.00
33 Rp 3,300,000.00 Rp 1,000.00
34 Rp 3,400,000.00 Rp 1,000.00
35 Rp 3,500,000.00 Rp 1,000.00
36 Rp 3,600,000.00 Rp 1,000.00
37 Rp 3,700,000.00 Rp 1,000.00 Rp 283,050.00
38 Rp 3,800,000.00 Rp 1,000.00
39 Rp 3,900,000.00 Rp 1,000.00
40 Rp 4,000,000.00 Rp 1,000.00
41 Rp 4,100,000.00 Rp 1,000.00
42 Rp 4,200,000.00 Rp 1,000.00 Rp 963,900.00
43 Rp 4,300,000.00 Rp 1,000.00
44 Rp 4,400,000.00 Rp 1,000.00
45 Rp 4,500,000.00 Rp 1,000.00
46 Rp 4,600,000.00 Rp 1,000.00
47 Rp 4,700,000.00 Rp 1,000.00
48 Rp 4,800,000.00 Rp 1,000.00
49 Rp 4,900,000.00 Rp 1,000.00
50 Rp 5,000,000.00 Rp 1,000.00 Rp 450,000.00
51 Rp 5,100,000.00 Rp 1,000.00
52 Rp 5,200,000.00 Rp 1,000.00
53 Rp 5,300,000.00 Rp 1,000.00
54 Rp 5,400,000.00 Rp 1,000.00 Rp 2,211,300.00
55 Rp 5,500,000.00 Rp 1,000.00
56 Rp 5,600,000.00 Rp 1,000.00
57 Rp 5,700,000.00 Rp 1,000.00
58 Rp 5,800,000.00 Rp 1,000.00
59 Rp 5,900,000.00 Rp 1,000.00
60 Rp 6,000,000.00 Rp 1,000.00
Dividen / share Dividen Yield

Kesimpulan BBCA
Total Investasi Rp 6,000,000.00
Total Lot 60
Harga Rata - rata Rp 1,000.00
105 9.45% Total Dividend Rp 4,909,950.00
Market Value Rp 191,700,000.00
Gain / Loss Rp 190,609,950.00 3176.83%
CAGR (tanpa dividend) 99.94%

70 6.30%

130 11.70%

80 7.20%

175 15.75%

85 7.65%

255 22.95%
100 9.00%

455 40.95%
 Harga Penutupan 13
BBRI Rp 4,000.00 November 2020
tidak ditambah biaya beli
dari broker (0.15%)
Tanggal Pembelian (lot) Harga Investasi
11-2015 5 Rp 2,155.00 Rp 1,077,500.00
12-2015 5 Rp 2,285.00 Rp 1,142,500.00
01-2016 5 Rp 2,245.00 Rp 1,122,500.00
02-2016 5 Rp 2,215.00 Rp 1,107,500.00
03-2016 5 Rp 2,285.00 Rp 1,142,500.00
04-2016 5 Rp 2,070.00 Rp 1,035,000.00
05-2016 5 Rp 2,070.00 Rp 1,035,000.00
06-2016 5 Rp 2,160.00 Rp 1,080,000.00
07-2016 5 Rp 2,305.00 Rp 1,152,500.00
08-2016 5 Rp 2,330.00 Rp 1,165,000.00
09-2016 5 Rp 2,440.00 Rp 1,220,000.00
10-2016 5 Rp 2,440.00 Rp 1,220,000.00
11-2016 5 Rp 2,180.00 Rp 1,090,000.00
12-2016 5 Rp 2,335.00 Rp 1,167,500.00
01-2017 5 Rp 2,345.00 Rp 1,172,500.00
02-2017 5 Rp 2,390.00 Rp 1,195,000.00
03-2017 5 Rp 2,595.00 Rp 1,297,500.00
04-2017 5 Rp 2,580.00 Rp 1,290,000.00
05-2017 5 Rp 2,895.00 Rp 1,447,500.00
06-2017 5 Rp 3,050.00 Rp 1,525,000.00
07-2017 5 Rp 2,955.00 Rp 1,477,500.00
08-2017 5 Rp 3,025.00 Rp 1,512,500.00
09-2017 5 Rp 3,055.00 Rp 1,527,500.00
10-2017 5 Rp 3,120.00 Rp 1,560,000.00
11-2017 5 Rp 3,210.00 Rp 1,605,000.00
12-2017 5 Rp 3,640.00 Rp 1,820,000.00
01-2018 5 Rp 3,700.00 Rp 1,850,000.00
02-2018 5 Rp 3,780.00 Rp 1,890,000.00
03-2018 5 Rp 3,600.00 Rp 1,800,000.00
04-2018 5 Rp 3,220.00 Rp 1,610,000.00
05-2018 5 Rp 3,080.00 Rp 1,540,000.00
06-2018 5 Rp 2,840.00 Rp 1,420,000.00
07-2018 5 Rp 3,070.00 Rp 1,535,000.00
08-2018 5 Rp 3,180.00 Rp 1,590,000.00
09-2018 5 Rp 3,150.00 Rp 1,575,000.00
10-2018 5 Rp 3,150.00 Rp 1,575,000.00
11-2018 5 Rp 3,620.00 Rp 1,810,000.00
12-2018 5 Rp 3,660.00 Rp 1,830,000.00
01-2019 5 Rp 3,850.00 Rp 1,925,000.00
02-2019 5 Rp 3,850.00 Rp 1,925,000.00
03-2019 5 Rp 4,110.00 Rp 2,055,000.00
04-2019 5 Rp 4,370.00 Rp 2,185,000.00
05-2019 5 Rp 4,100.00 Rp 2,050,000.00
06-2019 5 Rp 4,360.00 Rp 2,180,000.00
07-2019 5 Rp 4,480.00 Rp 2,240,000.00
08-2019 5 Rp 4,270.00 Rp 2,135,000.00
09-2019 5 Rp 4,120.00 Rp 2,060,000.00
10-2019 5 Rp 4,210.00 Rp 2,105,000.00
11-2019 5 Rp 4,090.00 Rp 2,045,000.00
12-2019 5 Rp 4,400.00 Rp 2,200,000.00
01-2020 5 Rp 4,460.00 Rp 2,230,000.00
02-2020 5 Rp 4,190.00 Rp 2,095,000.00
03-2020 5 Rp 3,020.00 Rp 1,510,000.00
04-2020 5 Rp 2,730.00 Rp 1,365,000.00
05-2020 5 Rp 2,950.00 Rp 1,475,000.00
06-2020 5 Rp 3,030.00 Rp 1,515,000.00
07-2020 5 Rp 3,160.00 Rp 1,580,000.00
08-2020 5 Rp 3,510.00 Rp 1,755,000.00
09-2020 5 Rp 3,040.00 Rp 1,520,000.00
10-2020 5 Rp 3,360.00 Rp 1,680,000.00
 tidak ditambah biaya
beli broker (0.15%) Rp 8,662,207.50
Total Lot Total Investasi Harga Rata - Rata Dividend Dividen / share
5 Rp 1,077,500.00 Rp 2,155.00
10 Rp 2,220,000.00 Rp 2,220.00
15 Rp 3,342,500.00 Rp 2,228.33
20 Rp 4,450,000.00 Rp 2,225.00
25 Rp 5,592,500.00 Rp 2,237.00 Rp 140,247.00 62.332
30 Rp 6,627,500.00 Rp 2,209.17
35 Rp 7,662,500.00 Rp 2,189.29
40 Rp 8,742,500.00 Rp 2,185.63
45 Rp 9,895,000.00 Rp 2,198.89
50 Rp 11,060,000.00 Rp 2,212.00
55 Rp 12,280,000.00 Rp 2,232.73
60 Rp 13,500,000.00 Rp 2,250.00
65 Rp 14,590,000.00 Rp 2,244.62
70 Rp 15,757,500.00 Rp 2,251.07
75 Rp 16,930,000.00 Rp 2,257.33
80 Rp 18,125,000.00 Rp 2,265.63
85 Rp 19,422,500.00 Rp 2,285.00 Rp 655,758.00 85.72
90 Rp 20,712,500.00 Rp 2,301.39
95 Rp 22,160,000.00 Rp 2,332.63
100 Rp 23,685,000.00 Rp 2,368.50
105 Rp 25,162,500.00 Rp 2,396.43
110 Rp 26,675,000.00 Rp 2,425.00
115 Rp 28,202,500.00 Rp 2,452.39
120 Rp 29,762,500.00 Rp 2,480.21
125 Rp 31,367,500.00 Rp 2,509.40
130 Rp 33,187,500.00 Rp 2,552.88
135 Rp 35,037,500.00 Rp 2,595.37
140 Rp 36,927,500.00 Rp 2,637.68
145 Rp 38,727,500.00 Rp 2,670.86 Rp 1,392,957.00 106.74
150 Rp 40,337,500.00 Rp 2,689.17
155 Rp 41,877,500.00 Rp 2,701.77
160 Rp 43,297,500.00 Rp 2,706.09
165 Rp 44,832,500.00 Rp 2,717.12
170 Rp 46,422,500.00 Rp 2,730.74
175 Rp 47,997,500.00 Rp 2,742.71
180 Rp 49,572,500.00 Rp 2,754.03
185 Rp 51,382,500.00 Rp 2,777.43
190 Rp 53,212,500.00 Rp 2,800.66
195 Rp 55,137,500.00 Rp 2,827.56
200 Rp 57,062,500.00 Rp 2,853.13
205 Rp 59,117,500.00 Rp 2,883.78
210 Rp 61,302,500.00 Rp 2,919.17
215 Rp 63,352,500.00 Rp 2,946.63 Rp 2,537,365.50 131.13
220 Rp 65,532,500.00 Rp 2,978.75
225 Rp 67,772,500.00 Rp 3,012.11
230 Rp 69,907,500.00 Rp 3,039.46
235 Rp 71,967,500.00 Rp 3,062.45
240 Rp 74,072,500.00 Rp 3,086.35
245 Rp 76,117,500.00 Rp 3,106.84
250 Rp 78,317,500.00 Rp 3,132.70
255 Rp 80,547,500.00 Rp 3,158.73
260 Rp 82,642,500.00 Rp 3,178.56 Rp 3,935,880.00 168.2
265 Rp 84,152,500.00 Rp 3,175.57
270 Rp 85,517,500.00 Rp 3,167.31
275 Rp 86,992,500.00 Rp 3,163.36
280 Rp 88,507,500.00 Rp 3,160.98
285 Rp 90,087,500.00 Rp 3,160.96
290 Rp 91,842,500.00 Rp 3,166.98
295 Rp 93,362,500.00 Rp 3,164.83
300 Rp 95,042,500.00 Rp 3,168.08
Dividen Yield

Kesimpulan BBRI
Total Investasi Rp 95,042,500.00
Total Lot 300
2.51% Harga Rata - rata Rp 3,168.08
Total Dividend Rp 8,662,207.50
Market Value Rp 120,000,000.00
Gain / Loss Rp 33,619,707.50 35.37%
CAGR (Tanpa Dividend) 4.77%

3.38%

3.60%

4.01%
4.76%
 Harga Penutupan 13
PTBA Rp 2,040.00 November 2020
tidak ditambah biaya beli
dari broker (0.15%)
Tanggal Pembelian (lot) Harga Investasi
11-2015 5 Rp 1,120.00 Rp 560,000.00
12-2015 5 Rp 905.00 Rp 452,500.00
01-2016 5 Rp 890.00 Rp 445,000.00
02-2016 5 Rp 1,015.00 Rp 507,500.00
03-2016 5 Rp 1,255.00 Rp 627,500.00
04-2016 5 Rp 1,410.00 Rp 705,000.00
05-2016 5 Rp 1,275.00 Rp 637,500.00
06-2016 5 Rp 1,540.00 Rp 770,000.00
07-2016 5 Rp 1,970.00 Rp 985,000.00
08-2016 5 Rp 1,985.00 Rp 992,500.00
09-2016 5 Rp 1,925.00 Rp 962,500.00
10-2016 5 Rp 2,380.00 Rp 1,190,000.00
11-2016 5 Rp 2,360.00 Rp 1,180,000.00
12-2016 5 Rp 2,500.00 Rp 1,250,000.00
01-2017 5 Rp 2,320.00 Rp 1,160,000.00
02-2017 5 Rp 2,235.00 Rp 1,117,500.00
03-2017 5 Rp 2,640.00 Rp 1,320,000.00
04-2017 5 Rp 2,535.00 Rp 1,267,500.00
05-2017 5 Rp 2,180.00 Rp 1,090,000.00
06-2017 5 Rp 2,390.00 Rp 1,195,000.00
07-2017 5 Rp 2,620.00 Rp 1,310,000.00
08-2017 5 Rp 2,475.00 Rp 1,237,500.00
09-2017 5 Rp 2,090.00 Rp 1,045,000.00
10-2017 5 Rp 2,295.00 Rp 1,147,500.00
11-2017 5 Rp 2,250.00 Rp 1,125,000.00
12-2017 5 Rp 2,460.00 Rp 1,230,000.00
01-2018 5 Rp 3,400.00 Rp 1,700,000.00
02-2018 5 Rp 3,170.00 Rp 1,585,000.00
03-2018 5 Rp 2,940.00 Rp 1,470,000.00
04-2018 5 Rp 3,240.00 Rp 1,620,000.00
05-2018 5 Rp 3,800.00 Rp 1,900,000.00
06-2018 5 Rp 3,970.00 Rp 1,985,000.00
07-2018 5 Rp 4,480.00 Rp 2,240,000.00
08-2018 5 Rp 4,050.00 Rp 2,025,000.00
09-2018 5 Rp 4,320.00 Rp 2,160,000.00
10-2018 5 Rp 4,250.00 Rp 2,125,000.00
11-2018 5 Rp 4,020.00 Rp 2,010,000.00
12-2018 5 Rp 4,300.00 Rp 2,150,000.00
01-2019 5 Rp 4,310.00 Rp 2,155,000.00
02-2019 5 Rp 3,980.00 Rp 1,990,000.00
03-2019 5 Rp 4,210.00 Rp 2,105,000.00
04-2019 5 Rp 3,960.00 Rp 1,980,000.00
05-2019 5 Rp 3,060.00 Rp 1,530,000.00
06-2019 5 Rp 2,960.00 Rp 1,480,000.00
07-2019 5 Rp 2,740.00 Rp 1,370,000.00
08-2019 5 Rp 2,470.00 Rp 1,235,000.00
09-2019 5 Rp 2,260.00 Rp 1,130,000.00
10-2019 5 Rp 2,250.00 Rp 1,125,000.00
11-2019 5 Rp 2,420.00 Rp 1,210,000.00
12-2019 5 Rp 2,660.00 Rp 1,330,000.00
01-2020 5 Rp 2,210.00 Rp 1,105,000.00
02-2020 5 Rp 2,240.00 Rp 1,120,000.00
03-2020 5 Rp 2,180.00 Rp 1,090,000.00
04-2020 5 Rp 1,875.00 Rp 937,500.00
05-2020 5 Rp 1,945.00 Rp 972,500.00
06-2020 5 Rp 2,020.00 Rp 1,010,000.00
07-2020 5 Rp 2,030.00 Rp 1,015,000.00
08-2020 5 Rp 2,040.00 Rp 1,020,000.00
09-2020 5 Rp 1,970.00 Rp 985,000.00
10-2020 5 Rp 1,960.00 Rp 980,000.00
 tidak ditambah biaya
beli broker (0.15%) Rp 19,716,412.50
Total Lot Total Investasi Harga Rata - Rata Dividend Dividen / share
5 Rp 560,000.00 Rp 1,120.00
10 Rp 1,012,500.00 Rp 1,012.50
15 Rp 1,457,500.00 Rp 971.67
20 Rp 1,965,000.00 Rp 982.50
25 Rp 2,592,500.00 Rp 1,037.00
30 Rp 3,297,500.00 Rp 1,099.17 Rp 156,060.00 57.8
35 Rp 3,935,000.00 Rp 1,124.29
40 Rp 4,705,000.00 Rp 1,176.25
45 Rp 5,690,000.00 Rp 1,264.44
50 Rp 6,682,500.00 Rp 1,336.50
55 Rp 7,645,000.00 Rp 1,390.00
60 Rp 8,835,000.00 Rp 1,472.50
65 Rp 10,015,000.00 Rp 1,540.77
70 Rp 11,265,000.00 Rp 1,609.29
75 Rp 12,425,000.00 Rp 1,656.67
80 Rp 13,542,500.00 Rp 1,692.81
85 Rp 14,862,500.00 Rp 1,748.53
90 Rp 16,130,000.00 Rp 1,792.22 Rp 461,700.00 57
95 Rp 17,220,000.00 Rp 1,812.63
100 Rp 18,415,000.00 Rp 1,841.50
105 Rp 19,725,000.00 Rp 1,878.57
110 Rp 20,962,500.00 Rp 1,905.68
115 Rp 22,007,500.00 Rp 1,913.70
120 Rp 23,155,000.00 Rp 1,929.58
125 Rp 24,280,000.00 Rp 1,942.40
130 Rp 25,510,000.00 Rp 1,962.31
135 Rp 27,210,000.00 Rp 2,015.56
140 Rp 28,795,000.00 Rp 2,056.79
145 Rp 30,265,000.00 Rp 2,087.24
150 Rp 31,885,000.00 Rp 2,125.67 Rp 4,300,020.00 318.52
155 Rp 33,785,000.00 Rp 2,179.68
160 Rp 35,770,000.00 Rp 2,235.63
165 Rp 38,010,000.00 Rp 2,303.64
170 Rp 40,035,000.00 Rp 2,355.00
175 Rp 42,195,000.00 Rp 2,411.14
180 Rp 44,320,000.00 Rp 2,462.22
185 Rp 46,330,000.00 Rp 2,504.32
190 Rp 48,480,000.00 Rp 2,551.58
195 Rp 50,635,000.00 Rp 2,596.67
200 Rp 52,625,000.00 Rp 2,631.25
205 Rp 54,730,000.00 Rp 2,669.76
210 Rp 56,710,000.00 Rp 2,700.48
215 Rp 58,240,000.00 Rp 2,708.84 Rp 6,571,840.50 339.63
220 Rp 59,720,000.00 Rp 2,714.55
225 Rp 61,090,000.00 Rp 2,715.11
230 Rp 62,325,000.00 Rp 2,709.78
235 Rp 63,455,000.00 Rp 2,700.21
240 Rp 64,580,000.00 Rp 2,690.83
245 Rp 65,790,000.00 Rp 2,685.31
250 Rp 67,120,000.00 Rp 2,684.80
255 Rp 68,225,000.00 Rp 2,675.49
260 Rp 69,345,000.00 Rp 2,667.12
265 Rp 70,435,000.00 Rp 2,657.92
270 Rp 71,372,500.00 Rp 2,643.43
275 Rp 72,345,000.00 Rp 2,630.73
280 Rp 73,355,000.00 Rp 2,619.82 Rp 8,226,792.00 326.46
285 Rp 74,370,000.00 Rp 2,609.47
290 Rp 75,390,000.00 Rp 2,599.66
295 Rp 76,375,000.00 Rp 2,588.98
300 Rp 77,355,000.00 Rp 2,578.50
Dividen Yield

Kesimpulan PTBA
Total Investasi Rp 77,355,000.00
Total Lot 300
Harga Rata - rata Rp 2,578.50
4.73% Total Dividend Rp 19,716,412.50 25.49%
Market Value Rp 61,200,000.00
Gain / Loss Rp 3,561,412.50 4.60%
CAGR (Tanpa Dividen) -4.58%

2.86%

13.49%

11.28%
11.22%
 Harga Penutupan 13
EKAD Rp 1,265.00 November 2020
tidak ditambah biaya beli
dari broker (0.15%)
Tanggal Pembelian (lot) Harga Investasi
11-2015 20 Rp 417.00 Rp 834,000.00
12-2015 20 Rp 400.00 Rp 800,000.00
01-2016 20 Rp 399.00 Rp 798,000.00
02-2016 20 Rp 414.00 Rp 828,000.00
03-2016 20 Rp 421.00 Rp 842,000.00
04-2016 20 Rp 464.00 Rp 928,000.00
05-2016 20 Rp 505.00 Rp 1,010,000.00
06-2016 20 Rp 510.00 Rp 1,020,000.00
07-2016 20 Rp 650.00 Rp 1,300,000.00
08-2016 20 Rp 615.00 Rp 1,230,000.00
09-2016 20 Rp 600.00 Rp 1,200,000.00
10-2016 20 Rp 665.00 Rp 1,330,000.00
11-2016 20 Rp 565.00 Rp 1,130,000.00
12-2016 20 Rp 590.00 Rp 1,180,000.00
01-2017 20 Rp 595.00 Rp 1,190,000.00
02-2017 20 Rp 620.00 Rp 1,240,000.00
03-2017 20 Rp 730.00 Rp 1,460,000.00
04-2017 20 Rp 710.00 Rp 1,420,000.00
05-2017 20 Rp 690.00 Rp 1,380,000.00
06-2017 20 Rp 735.00 Rp 1,470,000.00
07-2017 20 Rp 680.00 Rp 1,360,000.00
08-2017 20 Rp 660.00 Rp 1,320,000.00
09-2017 20 Rp 635.00 Rp 1,270,000.00
10-2017 20 Rp 670.00 Rp 1,340,000.00
11-2017 20 Rp 680.00 Rp 1,360,000.00
12-2017 20 Rp 695.00 Rp 1,390,000.00
01-2018 20 Rp 715.00 Rp 1,430,000.00
02-2018 20 Rp 695.00 Rp 1,390,000.00
03-2018 20 Rp 685.00 Rp 1,370,000.00
04-2018 20 Rp 675.00 Rp 1,350,000.00
05-2018 20 Rp 690.00 Rp 1,380,000.00
06-2018 20 Rp 680.00 Rp 1,360,000.00
07-2018 20 Rp 710.00 Rp 1,420,000.00
08-2018 20 Rp 735.00 Rp 1,470,000.00
09-2018 20 Rp 755.00 Rp 1,510,000.00
10-2018 20 Rp 760.00 Rp 1,520,000.00
11-2018 20 Rp 810.00 Rp 1,620,000.00
12-2018 20 Rp 855.00 Rp 1,710,000.00
01-2019 20 Rp 870.00 Rp 1,740,000.00
02-2019 20 Rp 850.00 Rp 1,700,000.00
03-2019 20 Rp 840.00 Rp 1,680,000.00
04-2019 20 Rp 810.00 Rp 1,620,000.00
05-2019 20 Rp 840.00 Rp 1,680,000.00
06-2019 20 Rp 845.00 Rp 1,690,000.00
07-2019 20 Rp 910.00 Rp 1,820,000.00
08-2019 20 Rp 860.00 Rp 1,720,000.00
09-2019 20 Rp 865.00 Rp 1,730,000.00
10-2019 20 Rp 900.00 Rp 1,800,000.00
11-2019 20 Rp 935.00 Rp 1,870,000.00
12-2019 20 Rp 1,070.00 Rp 2,140,000.00
01-2020 20 Rp 1,060.00 Rp 2,120,000.00
02-2020 20 Rp 895.00 Rp 1,790,000.00
03-2020 20 Rp 840.00 Rp 1,680,000.00
04-2020 20 Rp 875.00 Rp 1,750,000.00
05-2020 20 Rp 925.00 Rp 1,850,000.00
06-2020 20 Rp 1,035.00 Rp 2,070,000.00
07-2020 20 Rp 1,235.00 Rp 2,470,000.00
08-2020 20 Rp 1,280.00 Rp 2,560,000.00
09-2020 20 Rp 1,200.00 Rp 2,400,000.00
10-2020 20 Rp 1,265.00 Rp 2,530,000.00
 tidak ditambah biaya
beli broker (0.15%) Rp 7,682,400.00
Total Lot Total Investasi Harga Rata - Rata Dividend Dividen / share
20 Rp 834,000.00 Rp 417.00
40 Rp 1,634,000.00 Rp 408.50
60 Rp 2,432,000.00 Rp 405.33
80 Rp 3,260,000.00 Rp 407.50
100 Rp 4,102,000.00 Rp 410.20
120 Rp 5,030,000.00 Rp 419.17
140 Rp 6,040,000.00 Rp 431.43 Rp 126,000.00 10
160 Rp 7,060,000.00 Rp 441.25
180 Rp 8,360,000.00 Rp 464.44
200 Rp 9,590,000.00 Rp 479.50
220 Rp 10,790,000.00 Rp 490.45
240 Rp 12,120,000.00 Rp 505.00
260 Rp 13,250,000.00 Rp 509.62
280 Rp 14,430,000.00 Rp 515.36
300 Rp 15,620,000.00 Rp 520.67
320 Rp 16,860,000.00 Rp 526.88
340 Rp 18,320,000.00 Rp 538.82
360 Rp 19,740,000.00 Rp 548.33
380 Rp 21,120,000.00 Rp 555.79
400 Rp 22,590,000.00 Rp 564.75 Rp 576,000.00 16
420 Rp 23,950,000.00 Rp 570.24
440 Rp 25,270,000.00 Rp 574.32
460 Rp 26,540,000.00 Rp 576.96
480 Rp 27,880,000.00 Rp 580.83
500 Rp 29,240,000.00 Rp 584.80
520 Rp 30,630,000.00 Rp 589.04
540 Rp 32,060,000.00 Rp 593.70
560 Rp 33,450,000.00 Rp 597.32
580 Rp 34,820,000.00 Rp 600.34
600 Rp 36,170,000.00 Rp 602.83
620 Rp 37,550,000.00 Rp 605.65 Rp 1,004,400.00 18
640 Rp 38,910,000.00 Rp 607.97
660 Rp 40,330,000.00 Rp 611.06
680 Rp 41,800,000.00 Rp 614.71
700 Rp 43,310,000.00 Rp 618.71
720 Rp 44,830,000.00 Rp 622.64
740 Rp 46,450,000.00 Rp 627.70
760 Rp 48,160,000.00 Rp 633.68
780 Rp 49,900,000.00 Rp 639.74
800 Rp 51,600,000.00 Rp 645.00
820 Rp 53,280,000.00 Rp 649.76
840 Rp 54,900,000.00 Rp 653.57
860 Rp 56,580,000.00 Rp 657.91 Rp 2,322,000.00 30
880 Rp 58,270,000.00 Rp 662.16
900 Rp 60,090,000.00 Rp 667.67
920 Rp 61,810,000.00 Rp 671.85
 940 Rp 63,540,000.00 Rp 675.96
960 Rp 65,340,000.00 Rp 680.63
980 Rp 67,210,000.00 Rp 685.82
1000 Rp 69,350,000.00 Rp 693.50
1020 Rp 71,470,000.00 Rp 700.69
1040 Rp 73,260,000.00 Rp 704.42
1060 Rp 74,940,000.00 Rp 706.98
1080 Rp 76,690,000.00 Rp 710.09
1100 Rp 78,540,000.00 Rp 714.00
1120 Rp 80,610,000.00 Rp 719.73
1140 Rp 83,080,000.00 Rp 728.77
1160 Rp 85,640,000.00 Rp 738.28 Rp 3,654,000.00 35
1180 Rp 88,040,000.00 Rp 746.10
1200 Rp 90,570,000.00 Rp 754.75
Dividen Yield

Kesimpulan EKAD
Total Investasi Rp 90,570,000.00
Total Lot 1200
Harga Rata - rata Rp 754.75
Total Dividend Rp 7,682,400.00 0.084822789003
2.09% Market Value Rp 151,800,000.00
Gain / Loss Rp 68,912,400.00 76.09%
CAGR (Tanpa Dividen) 10.88%

2.55%

2.67%

4.10%
4.27%