JRPT

PT. Jaya Real Property Tbk.

Ditandai hijau berarti harus diisi

Ditandai kuning berarti hal penting yang harus diperhatikan ketika menganalisa saham (termasuk grafiknya)

Perusahaan properti. Memiliki beberapa properti di kawasan Jabodetabek.

Triwulan III 2020

Harga Saham Rp 520 07/01/2022

Ekuitas Rp 7,320,935,575,000 (Dari laporan triwulan terakhir)

Lembar Saham 13,750,000,000 (Dari laporan triwulan terakhir)
Nilai Buku per Lembar Rp 532
PBV 0.98

Rasio Kepemilikan Publik 21.69% Minimal 7,5%

Pernah Right Issue? Tidak (Tidak/Pernah/Sering, sebutkan kapan saja)

Laba Bersih Tahun Terkini Rp 1,016,858,196,000 (Dari laporan tahunan terakhir)

Laba Bersih Triwulan Terkini Rp 701,861,834,000 (Dari laporan triwulan terakhir)
Laba Bersih Triwulan Tahun
Lalu Rp 740,848,900,000 (Dari laporan triwulan yang sama di tahun sebelumnya)

EPS 74
P/E Ratio 7.03
P/E Ratio x PBV 6.87 (Undervalue apabila dibawah 22,5

Harga wajar Rp 941.24

Kapitalisasi Pasar Rp 7,150,000,000,000

Histori Pendapatan
Tahun Pendapatan %Change
2007 Rp 527,358,558,000
2008 Rp 648,573,117,000 23%
2009 Rp 662,062,576,000 2%
2010 Rp 773,529,000,000 17%
2011 Rp 893,170,000,000 15%
2012 Rp 1,101,821,000,000 23%
2013 Rp 1,315,680,000,000 19%
2014 Rp 1,936,340,000,000 47%
2015 Rp 2,150,207,000,000 11%
2016 Rp 2,381,023,000,000 11%
2017 Rp 2,405,242,000,000 1%
2018 Rp 2,330,551,000,000 -3%
2019 Rp 2,423,269,696,000 4%
 Histori Laba Bersih
Tahun Laba Bersih %Change
2007 Rp 110,127,635,000
2008 Rp 147,817,898,000 34%
2009 Rp 191,705,460,000 30%
2010 Rp 264,923,000,000 38%
2011 Rp 346,222,000,000 31%
2012 Rp 427,193,000,000 23%
2013 Rp 547,010,000,000 28%
2014 Rp 735,624,000,000 34%
2015 Rp 872,946,000,000 19%
2016 Rp 1,010,520,000,000 16%
2017 Rp 1,113,845,000,000 10%
2018 Rp 1,033,205,000,000 -7%
2019 Rp 1,016,858,196,000 -2%

Histori P/E Ratio dan PBV

Tahun Harga Saham Nilai Buku per Lembar

2007 Rp 306 Rp 83
2008 Rp 100 Rp 90
2009 Rp 160 Rp 98
2010 Rp 260 Rp 118
2011 Rp 440 Rp 138
2012 Rp 580 Rp 162
2013 Rp 800 Rp 195
2014 Rp 1,040 Rp 233
2015 Rp 745 Rp 301
2016 Rp 875 Rp 357
2017 Rp 900 Rp 435
2018 Rp 740 Rp 487
2019 Rp 600 Rp 538
1/7/2022 Rp 520 Rp 532

Harga Saham
Rp1,200

Rp1,000

Rp800

Rp600

Rp400
 Rp1,200

Rp1,000

Rp800

Rp600

Rp400

Rp200

Rp-
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 201

PBV
5.00
4.50
4.00
3.50
3.00
2.50
2.00
1.50
1.00
0.50
0.00
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 44568

Neraca
Tahun Aset Liabilitas
2007 Rp 1,907,357,328,000 Rp 717,503,759,000
2008 Rp 2,211,213,226,000 Rp 922,774,488,000
2009 Rp 2,585,475,177,000 Rp 1,171,406,154,000
2010 Rp 3,295,717,000,000 Rp 1,670,598,000,000
2011 Rp 4,084,415,000,000 Rp 2,184,097,000,000
2012 Rp 4,998,261,000,000 Rp 2,776,832,000,000
2013 Rp 6,163,178,000,000 Rp 3,479,530,000,000
2014 Rp 6,684,614,000,000 Rp 3,476,271,000,000
2015 Rp 7,578,101,000,000 Rp 3,437,170,000,000
2016 Rp 8,484,437,000,000 Rp 3,578,038,000,000
2017 Rp 9,472,683,000,000 Rp 3,496,187,000,000
2018 Rp 10,541,248,000,000 Rp 3,847,900,000,000
2019 Rp 11,164,935,100,000 Rp 3,762,437,184,000

Arus Kas
Tahun Operasi Investasi
2007 Rp 90,140,963,000.00 -Rp 9,460,367,000.00
2008 Rp 35,123,185,000.00 -Rp 59,738,196,000.00
2009 Rp 377,493,848,000.00 -Rp 93,424,176,000.00
2010 Rp 658,108,015,000.00 -Rp 23,644,863,000.00
2011 Rp 311,723,404,000.00 -Rp 102,528,975,000.00
2012 Rp 283,290,266,000.00 -Rp 213,374,253,000.00
2013 Rp 352,184,687,000.00 -Rp 487,077,918,000.00
 2014 Rp 113,990,308,000.00 -Rp 338,512,161,000.00
2015 Rp 101,804,634,000.00 -Rp 169,740,479,000.00
2016 Rp 474,994,595,000.00 -Rp 165,067,909,000.00
2017 Rp 587,559,175,000.00 -Rp 180,674,925,000.00
2018 Rp 1,021,941,321,000.00 -Rp 332,638,288,000.00
2019 Rp 437,029,964,000.00 -Rp 257,842,765,000.00
2020 Rp 629,710,812,000.00 Rp 17,091,041,000.00

Dividen

Per lembar (setahun) Rp24.00 Dividend setahun terakhir

Yield 4.62% (Ideal diatas 3%)
Estimasi dividend yield
4.37% (Ideal diatas 3%)
berikutnya
Dividend Payout Ratio 32.45% (Ideal antara 20-60%)
Net Profit Margin 41.96%
ROE 13.74%
ROA 9.11%

Dividen
Tahun Dividen EPS
2008 Rp 2.80 Rp 8
2009 Rp 3.40 Rp 11
2010 Rp 4.80 Rp 14
2011 Rp 6.60 Rp 19
2012 Rp 8.60 Rp 25
2013 Rp 10.60 Rp 31
2014 Rp 13.50 Rp 40
2015 Rp 17.50 Rp 53
2016 Rp 21.00 Rp 63
2017 Rp 24.00 Rp 73
2018 Rp 26.00 Rp 81
2019 Rp 24.00 Rp 75
2020 Rp 24.00 Rp 74

Utang Perusahaan

Debt Equity Ratio 57.49% Ideal dibawah 100%

Aset Kas Rp938,088,189,000
Persediaan Rp2,872,143,380,000
Aset Lancar Rp3,980,528,546,000
(Data lapkeu triwulan terkini)
liabilitas jangka pendek Rp3,348,841,993,000
Liabilitas jangka panjang Rp352,867,463,000
Ekuitas Rp7,320,935,575,000
Cash Ratio 28.01% Ideal minimal sekitar 20-30%
Quick Ratio 33.10% Ideal diatas 100%

Current Ratio 118.86% Ideal diatas 100%

Liabilitas jangka 4.82% Ideal dibawah 50%

panjang/ekuitas

ROE
Tahun ROE
2007 9.70% ROE
2008 11.98% 25.00%
2009 14.19%
2010 16.30% 20.00%
2011 18.22%
2012 19.23% 15.00%
2013 20.38%
2014 22.93% 10.00%
2015 21.08%
5.00%
2016 20.60%
2017 18.64%
0.00%
2018 15.44% 2007 2008 2009 2010 2011 2012 2013 2014 2
2019 13.74%
nalisa saham (termasuk grafiknya)

k.

riwulan terakhir)
riwulan terakhir)

/Sering, sebutkan kapan saja)

ahunan terakhir)
riwulan terakhir)
riwulan yang sama di tahun sebelumnya)

pabila dibawah 22,5

Pendapatan
Rp3,000,000,000,000

Rp2,500,000,000,000

Rp2,000,000,000,000

Rp1,500,000,000,000

Rp1,000,000,000,000

Rp500,000,000,000

Rp-
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
 Rp500,000,000,000

Rp-
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018

Laba Bersih
Rp1,200,000,000,000

Rp1,000,000,000,000

Rp800,000,000,000

Rp600,000,000,000

Rp400,000,000,000

Rp200,000,000,000

Rp-
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 20

atio dan PBV

Aksi Korporasi (Stock
P/E Ratio
PBV EPS P/E Ratio Lembar Saham Split, Right Issue,
x PBV
Bonus, dll)
3.71 Rp 8 38.21 141.56 13,750,000,000
1.11 Rp 11 9.30 10.36 13,750,000,000
1.63 Rp 14 11.48 18.69 13,750,000,000
2.20 Rp 19 13.49 29.69 13,750,000,000
3.18 Rp 25 17.47 55.63 13,750,000,000
3.59 Rp 31 18.67 67.02 13,750,000,000
4.10 Rp 40 20.11 82.43 13,750,000,000 Stock Split
4.46 Rp 53 19.44 86.64 13,750,000,000
2.47 Rp 63 11.73 29.03 13,750,000,000
2.45 Rp 73 11.91 29.20 13,750,000,000
2.07 Rp 81 11.11 23.00 13,750,000,000
1.52 Rp 75 9.85 14.97 13,750,000,000
1.11 Rp 74 8.11 9.04 13,750,000,000
0.98 74 7.03 6.87

Harga Saham
010 2011 2012 2013 2014 2015 2016 2017 2018 2019 44568

P/E Ratio
45.00
40.00
35.00
30.00
25.00
20.00
15.00
10.00
5.00
0.00
2018 2019 44568 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 44568

Ekuitas
Rp 1,135,570,287,000 Neraca
Rp 1,234,250,685,000 Rp12,000,000,000,000
Rp 1,350,942,839,000
Rp 1,625,119,000,000 Rp10,000,000,000,000
Rp 1,900,318,000,000
Rp 2,221,429,000,000 Rp8,000,000,000,000
Rp 2,683,648,000,000
Rp 3,208,343,000,000 Rp6,000,000,000,000

Rp 4,140,931,000,000
Rp4,000,000,000,000
Rp 4,906,399,000,000
Rp 5,976,496,000,000
Rp2,000,000,000,000
Rp 6,693,348,000,000
Rp 7,402,497,916,000
Rp-
2007 2008 2009 2010 2011 2012 2013 2014 2015

Aset Liabilitas Ekuitas

Pendanaan Arus Kas

-Rp 62,141,490,000.00 Rp1,200,000,000,000.00
Rp 42,784,872,000.00
-Rp 98,472,550,000.00 Rp1,000,000,000,000.00
-Rp 134,469,282,000.00 Rp800,000,000,000.00
-Rp 99,961,488,000.00
Rp600,000,000,000.00
-Rp 62,868,908,000.00
-Rp 151,614,461,000.00 Rp400,000,000,000.00

Rp200,000,000,000.00

Rp-
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 201
 Rp800,000,000,000.00

Rp600,000,000,000.00

Rp400,000,000,000.00
-Rp 163,204,091,000.00
Rp200,000,000,000.00
Rp 85,194,914,000.00
-Rp 188,191,200,000.00 Rp-
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 201
-Rp 25,433,111,000.00 Rp(200,000,000,000.00)
-Rp 447,363,270,000.00
-Rp 331,246,906,000.00 Rp(400,000,000,000.00)
-Rp 454,233,623,000.00 Rp(600,000,000,000.00)

Operasi Investasi Pendanaan

hun terakhir

20-60%)

Div. Yield DPR Dividen

0.92% 35% Rp90.00
3.40% 32%
Rp80.00
3.00% 34%
2.54% 34% Rp70.00
1.95% 34% Rp60.00
1.83% 34%
Rp50.00
1.69% 34%
1.68% 33% Rp40.00
2.82% 33% Rp30.00
2.74% 33%
Rp20.00
2.89% 32%
3.24% 32% Rp10.00
4.00% 32% Rp-
2008 2009 2010 2011 2012 2013 2014 2015 2016 20

Dividen EPS

riwulan terkini)

sekitar 20-30%
00%

50%

ROE
%

%
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
2015 2016 2017 2018 2019
2015 2016 2017 2018 2019

2015 2016 2017 2018 2019

Neraca

11 2012 2013 2014 2015 2016 2017 2018 2019

Liabilitas Ekuitas

us Kas

11 2012 2013 2014 2015 2016 2017 2018 2019 2020

11 2012 2013 2014 2015 2016 2017 2018 2019 2020

Investasi Pendanaan

Dividen

2013 2014 2015 2016 2017 2018 2019 2020

Dividen EPS