LAMPIRAN
88
Pertumbuhan Penjualan
Kode
No Tahun Penjualan periode
Perusahaan
Penjualan saat ini sebelumnya
FOOD 2017 100.274.647.532 92.885.642.672 7,9549483
2018 122.056.432.243 100.274.647.532 21,722125
1.
2019 148.577.235.890 122.056.432.243 21,728313
2020 121.650.158.607 148.539.235.890 -18,102339
2017 7.480.628.488.726 6.600.989.000.000 13,325874
2018 8.048.946.664.266 7.480.628.488.726 7,5971982
2. GOOD
2019 8.438.630.000.000 8.048.950.000.000 4,8413768
2020 7.711.334.590.144 8.438.630.000.000 -8,6186431
2017 99.091.000.000.000 95.467.000.000.000 3,7960761
2018 106.742.000.000.000 99.091.000.000.000 7,7211855
3. HMSP
2019 107.429.000.000.000 106.742.000.000.000 0,64360795
2020 104.365.210.000.000 107.429.000.000.000 -2,85192080
2017 6.127.479.000.000 5.811.503.000.000 5,437078842
2018 7.454.115.000.000 6.127.479.000.000 21,65060052
4. KAEF
2019 9.400.535.000.000 7.454.115.000.000 26,11202001
2020 10.006.503.023.000 9.400.835.000.000 6,442704536
2017 3.160.637.000.000 3.493.029.000.000 -9,51586717
2018 3.611.694.000.000 3.160.637.000.000 14,2710789
5. KINO
2019 4.678.869.000.000 3.611.694.000.000 29,547769
2020 5.329.891.042.139 4.678.869.000.000 13,91408997
2017 20.182.120.000.000 19.374.231.000.000 4,169915183
2018 21.074.306.000.000 20.182.120.000.000 4,42067533
6. KLBF
2019 22.633.476.000.000 21.074.306.000.000 7,398440547
2020 25.136.195.866.684 22.633.476.000.000 11,05760276
2017 1.175.062.155 1.058.068.890 11,05724458
2018 1.165.914.463 1.175.062.155 -0,77848579
7. MERK
2019 1.307.255.560 1.165.914.463 12,12276728
2020 1.165.200.679 1.307.255.560 -10,8666495
2017 1.002.126.037.000 816.132.595.000 22,7896108
8. PEHA
2018 1.022.969.624.000 1.002.126.037.000 2,079936678
97
PERIODE 2017-2020
Kode Nilai
No Tahun Collas % RnD PP %
Perusahaan Perusahaan
2017 61,8443 0,0068 7,9549 4,7239
2018 60,6770 0,0057 21,7221 4,6316
1. FOOD
2019 42,1270 0,0015 21,1434 0,8178
2020 70,2780 0,0217 -18,1025 5,9456
2017 51,8837 0,0006 13,3091 3,4383
2018 54,1433 0,0009 7,5972 0,3537
2. GOOD
2019 53,6309 0,0020 4,8414 2,2650
2020 35,2204 0,0009 -8,6186 1,6381
2017 15,9726 0,0005 3,7961 0,1995
2018 15,6396 0,0005 7,7212 0,708
3. HMSP
2019 14,3370 0,0004 0,6436 0,3256
2020 13,2520 0,0006 -2,8516 0,239
2017 28,9677 0,0014 5,4371 2,4469
2018 28,4731 0,0024 21,6506 1,6100
4. KAEF
2019 50,5633 0,0016 26,112 0,5769
2020 53,5359 0,0016 6,4426 1,5951
2017 38,5250 0,0007 -9,5159 0,7500
2018 39,6341 0,0005 14,2711 0,9681
5. KINO
2019 45,9940 0,0006 29,5478 0,9783
2020 44,5414 0,0009 -5,9756 0,7636
2017 32,1532 0,0119 4,1699 0,5296
2018 34,4579 0,0116 4,4207 3,5072
6. KLBF
2019 37,8308 0,0127 7,3984 3,3803
2020 50,5742 0,0019 11,0572 0,3701
2017 20,9832 0,0064 11,7743 4,1056
2018 14,7844 0,0030 -0,7784 1,7229
7. MERK
2019 21,1179 0,0002 12,1228 1,0371
2020 23,3961 0,0003 -10,8656 1,2431
8. PEHA 2017 31,2156 0,0151 22,7896 1,6937
101
Q, dengan rumus :
Keterangan
Q = Nilai Perusahaan
102
MVS
Jumlah Saham Beredar Harga Saham MVS
200.000.000 100 Rp 20.000.000.000
AVCL
Hutang Jangka Pendek Hutang Pajak AVCL
Rp 597.940.861.290 Rp 1.979.257.240 Rp 599.920.118.530
Debt
AVCL (Rp) AVCA (Rp) AVLTD (Rp) Debt (Rp)
599.920.118.530 44.999.589.910 23.343.334.332 578.263.862.952
Total Aset
Total Aset
Rp 126.644.526.250
Tobin’s Q
MVS Debt Total Aset Tobin’s Q
20.000.000.000 578.263.862.952 126.644.526.250 4,7239614
103
Coefficientsa
Standar
dized
Unstandardized Coefficie
Coefficients nts Collinearity Statistics
Std.
Model B Error Beta t Sig. Tolerance VIF
1 (Constant) ,039 ,520 ,076 ,940
Correlations
Researc Pertumb
Collaterali h and uhan Unstandar
zable Develop Penjuaa dized
Assets ment n Residual
Spea Collateralizable Correlation Coefficient 1,000 ,165 ,188 -,163
rman' Assets Sig. (2-tailed) . ,223 ,166 ,229
s rho N 56 56 56 56
Research and Correlation Coefficient ,165 1,000 -,117 ,003
Development Sig. (2-tailed) ,223 . ,390 ,984
N 56 56 56 56
Pertumbuhan Correlation Coefficient ,188 -,117 1,000 ,071
Penjuaan Sig. (2-tailed) ,166 ,390 . ,601
N 56 56 56 56
Unstandardized Correlation Coefficient -,163 ,003 ,071 1,000
Residual Sig. (2-tailed) ,229 ,984 ,601 .
N 56 56 56 56
106
Model Summaryb
Adjusted R Std. Error of the
Model R R Square Square Estimate Durbin-Watson
a
1 ,494 ,245 ,201 1,3036066 1,759
a. Predictors: (Constant), Pertumbuhan Penjualan, Collateralizable Assets, Research and
Development
b. Dependent Variable: Nilai Perusaahaan
LINEAR BERGANDA
Variables Entered/Removeda
Model Variables Entered Variables Removed Method
1 Pertumbuhan Penjuaan, Collateralizable . Enter
b
Assets, Research and Development
a. Dependent Variable: Nilai Perusaahaan
b. All requested variables entered.
Coefficientsa
Standar
dized
Unstandardized Coefficie Collinearity
Coefficients nts Correlations Statistics
Std. Zero- Parti Tolera
Model B Error Beta t Sig. order al Part nce VIF
1 (Constant) ,039 ,520 ,076 ,940
Collateralizable ,041 ,013 ,386 3,197 ,002 ,376 ,405 ,385 ,994 1,00
Assets 6
Research and 37,606 16,622 ,278 2,262 ,028 ,298 ,299 ,273 ,964 1,03
Development 7
Pertumbuhan -,013 ,013 -,118 -,955 ,344 -,141 -,131 -,115 ,959 1,04
Penjuaan 3
a. Dependent Variable: Nilai Perusaahaan
DETERMINASI (R2)
Model Summaryb
Adjusted R Std. Error of the
Model R R Square Square Estimate
a
1 ,494 ,245 ,201 1,3036066
a. Predictors: (Constant), Pertumbuhan Penjualan, Collateralizable
Assets, Research and Development
b. Dependent Variable: Nilai Perusaahaan
RIWAYAT HIDUP