TAHUN LABA

2012 120,000,000
2013 50,000,000
2014 150,000,000
2015 250,000,000
2016 300,000,000
2017 325,000,000
2018 350,000,000
2019 275,000,000

jumlah saham beredar 40,000

TAHUN LABA EPS
2012 120,000,000 3,000
2013 50,000,000 1,250
2014 150,000,000 3,750
2015 250,000,000 6,250
2016 300,000,000 7,500
2017 325,000,000 8,125
2018 350,000,000 8,750
2019 275,000,000 6,875
TAHUN DIVIDEN
2012 1,600
2013 1,600
2014 1,600
2015 1,600
2016 2,400
2017 2,400
2018 2,400
2019 2,400
DIVIDEN 1,500 Perlembar
kenaikan 0.10 persentase

TAHUN PERHITUNGAN EPS

2012 1,500
2013 1,650
2014 1,815
2015 1,997
2016 2,196
2017 2,416
2018 2,657
2019 2,923
DIVIDEN PAYOUT RATIO = 0.6

TAHUN LABA EPS DPR

2012 120,000,000 3,000 1,800
2013 50,000,000 1,250 750
2014 150,000,000 3,750 2,250
2015 250,000,000 6,250 3,750
2016 300,000,000 7,500 4,500
2017 325,000,000 8,125 4,875
2018 350,000,000 8,750 5,250
2019 275,000,000 6,875 4,125
 TAHUN REGULER EPS DIVIDEN EKSTRA DIVIDENPERSHARE
2012 1,600 3,000 1,600
2013 1,600 1,250 1,600
2014 1,600 3,750 1,600
2015 1,600 6,250 500 2,100
2016 1,600 7,500 1,000 2,600
2017 1,600 8,125 1,250 2,850
2018 1,600 8,750 1,500 3,100
2019 1,600 6,875 750 2,350

EKSTRA = 0.40
> EPS = 5,000