Anda di halaman 1dari 22

Opening Price

Lembar Dividen/Share Dividen


Saham BBCA Investasi Dividend (Rp)
Saham (adj) Yield
Jan-15 2,655 1,000,000,000 376,648
Feb-15 2,670
Mar-15 2,830
Apr-15 2,975 19.6 7,382,298 0.7%
May-15 2,695
Jun-15 2,800
Jul-15 2,720
Aug-15 2,585
Sep-15 2,570
Oct-15 2,460
Nov-15 2,560 11 4,143,126 0.4%
Dec-15 2,540
Jan-16 2,635
Feb-16 2,620
Mar-16 2,695
Apr-16 2,660 21 7,909,605 0.8%
May-16 2,620
Jun-16 2,620
Jul-16 2,675
Aug-16 2,875
Sep-16 2,970
Oct-16 3,190
Nov-16 3,100
Dec-16 2,860 14 5,273,070 0.5%
Jan-17 3,100
Feb-17 3,100
Mar-17 3,080
Apr-17 3,315 26 9,792,844 0.8%
May-17 3,550
Jun-17 3,485
Jul-17 3,680
Aug-17 3,775
Sep-17 3,795
Oct-17 4,110
Nov-17 4,200 16 6,026,365 0.4%
Dec-17 4,165
Jan-18 4,380
Feb-18 4,570
Mar-18 4,620
Apr-18 4,690 35 13,182,674 0.7%
May-18 4,420
Jun-18 4,590
Jul-18 4,330
Aug-18 4,680
Sep-18 5,010
Oct-18 4,800
Nov-18 4,770
Dec-18 5,215 17 6,403,013 0.3%
Jan-19 5,200
Feb-19 5,680
Mar-19 5,565
Apr-19 5,550 51 19,209,040 0.9%
May-19 5,800
Jun-19 6,000
Jul-19 5,995
Aug-19 6,190
Sep-19 6,100
Oct-19 6,010
Nov-19 6,300
Dec-19 6,280 20 7,532,957 0.3%
Jan-20 6,695
Feb-20 6,480
Mar-20 6,290
Apr-20 5,560 91 34,274,953 1.6%
May-20 5,150
Jun-20 5,260
Jul-20 5,700
Aug-20 6,220
Sep-20 6,280
Oct-20 5,485
Nov-20 5,760
Dec-20 6,220 19.6 7,382,298 0.3%
Jan-21 6,800
Feb-21 6,760
Mar-21 6,830
Apr-21 6,215 86.4 32,542,373 1.4%
May-21 6,480
Jun-21 6,500
Jul-21 6,060
Aug-21 6,060
Sep-21 6,550
Oct-21 6,900
Nov-21 7,550
Dec-21 7,275 25 9,416,196 0.3%
Jan-22 7,325
Feb-22 7,775
Mar-22 8,000
Apr-22 8,075 120 45,197,740 1.5%
May-22 7,875
Jun-22 7,625
Jul-22 7,300
Aug-22 7,350
Sep-22 8,150
Oct-22 8,450
Nov-22 9,000
Dec-22 9,275 35 13,182,674 0.4%
Total Dividend 228,851,224
Capital Gain 2,493,408,663
Gain + Dividend 2,722,259,887
Gain + Dividend + Modal 3,722,259,887

Total Return (8 thn) 272%


Average Yearly Return 34%
Average Yearly Div Return 3%
Lembar Deviden
BMRI Investasi Total Dividen Yield
Saham (adj)
5,388 1,000,000,000.00 185,615
5,500
5,950
6,238 106.456 19,759,814 1.7%
5,388
5,400
5,063
4,700
4,500
4,000
4,338
4,375
4,600
4,800
4,738
5,113 130.725 24,264,501 2.6%
4,813
4,500
4,750
5,113
5,550
5,663
5,738
5,250
5,788
5,488
5,700
5,900 133.135 24,711,833 2.3%
5,850
6,425
6,388
6,838
6,525
6,725
7,100
7,500
7,975
8,200
8,400
7,575 199.026 36,942,181 2.6%
7,125
7,100
6,975
6,700
6,900
6,600
6,900
7,550
7,400
7,500
7,150
7,500 241.216 44,773,271 3.2%
7,700
7,850
8,050
7,875
7,225
6,900
7,025
6,975
7,675
7,400
7,150 353.342 65,585,522 4.9%
4,650
4,460
4,550
5,000
5,850
5,975
5,000
5,675
6,325
6,350
6,650
6,225
6,250 220.272 40,885,754 3.5%
6,100
6,150
5,950
5,775
6,100
6,150
7,250
7,000
7,100
7,525
7,675
7,900 360.636 66,939,397 4.6%
8,625
8,325
7,875
8,200
8,850
9,325
10,600
10,525
Total Dividend 323,862,274
Capital Gain 953,596,288
Gain + Dividend 1,277,458,561
Gain + Dividend + Modal 2,277,458,561

Total Return (8 thn) 128%


Average Yearly Return 16%
Average Yearly Div Return 4%
Lembar Deviden Dividen
BBRI Investasi Total
Saham (adj) Yield
2,249 1,000,000,000.00 444,691
2,278
2,512
2,590 57.521 25,579,061 2.2%
2,224
2,288
2,019
1,976
2,029
1,702
2,019
2,151
2,224
2,215
2,146
2,205 60.811 27,042,094 2.8%
2,039
2,019
2,127
2,263
2,254
2,380
2,390
2,127
2,293
2,302
2,312
2,532 83.629 37,189,049 3.3%
2,561
2,839
2,927
2,907
2,922
2,980
3,039
3,249
3,600
3,639
3,707
3,415 104.142 46,310,992 3.0%
3,151
3,073
2,819
2,995
3,102
3,073
3,112
3,629
3,522
3,785
3,776
4,039
4,312
4,117 128.949 57,342,437 3.1%
4,293
4,380
4,166
4,019
4,117
4,049
4,293
4,351
4,088 164.098 72,972,875 4.0%
2,937
2,605
2,878
2,966
3,093
3,463
3,015
3,278
4,029
4,049
4,078
4,683
4,244 96.492 42,909,107 2.3%
3,961
4,244
3,844
3,678
3,834
3,850
4,330 - 0.0%
4,090
4,120
4,120
4,850
4,690 174.251 77,487,821 3.7%
4,750
4,540
4,150
4,390
4,320
4,500
4,690 -
5,000
Total Dividend 386,833,436
Capital Gain 1,223,454,125
Gain + Dividend 1,610,287,560
Gain + Dividend + Modal 2,610,287,560

Total Return (8 thn) 161%


Average Yearly Return 20%
Average Yearly Div Return 5%
Opening Price
Lembar Kumulatif Dividen/Share
Saham BBCA Investasi Dividend (Rp)
Saham Saham (adj)
Jan-15 2,655 7,500,000 2,825 2,825
Feb-15 2,670 7,500,000 2,809 5,634
Mar-15 2,830 7,500,000 2,650 8,284
Apr-15 2,975 7,500,000 2,521 10,805 19.6 211,779
May-15 2,695 7,500,000 2,783 13,588
Jun-15 2,800 7,500,000 2,679 16,267
Jul-15 2,720 7,500,000 2,757 19,024
Aug-15 2,585 7,500,000 2,901 21,925
Sep-15 2,570 7,500,000 2,918 24,844
Oct-15 2,460 7,500,000 3,049 27,892
Nov-15 2,560 7,500,000 2,930 30,822 11 339,042
Dec-15 2,540 7,500,000 2,953 33,775
Jan-16 2,635 8,250,000 3,131 36,906
Feb-16 2,620 8,250,000 3,149 40,055
Mar-16 2,695 8,250,000 3,061 43,116
Apr-16 2,660 8,250,000 3,102 46,217 21 970,563
May-16 2,620 8,250,000 3,149 49,366
Jun-16 2,620 8,250,000 3,149 52,515
Jul-16 2,675 8,250,000 3,084 55,599
Aug-16 2,875 8,250,000 2,870 58,469
Sep-16 2,970 8,250,000 2,778 61,246
Oct-16 3,190 8,250,000 2,586 63,833
Nov-16 3,100 8,250,000 2,661 66,494
Dec-16 2,860 8,250,000 2,885 69,379 14 971,300
Jan-17 3,100 9,075,000 2,927 72,306
Feb-17 3,100 9,075,000 2,927 75,233
Mar-17 3,080 9,075,000 2,946 78,180
Apr-17 3,315 9,075,000 2,738 80,917 26 2,103,852
May-17 3,550 9,075,000 2,556 83,474
Jun-17 3,485 9,075,000 2,604 86,078
Jul-17 3,680 9,075,000 2,466 88,544
Aug-17 3,775 9,075,000 2,404 90,948
Sep-17 3,795 9,075,000 2,391 93,339
Oct-17 4,110 9,075,000 2,208 95,547
Nov-17 4,200 9,075,000 2,161 97,708 16 1,563,324
Dec-17 4,165 9,075,000 2,179 99,887
Jan-18 4,380 9,982,500 2,279 102,166
Feb-18 4,570 9,982,500 2,184 104,350
Mar-18 4,620 9,982,500 2,161 106,511
Apr-18 4,690 9,982,500 2,128 108,639 35 3,802,375
May-18 4,420 9,982,500 2,258 110,898
Jun-18 4,590 9,982,500 2,175 113,073
Jul-18 4,330 9,982,500 2,305 115,378
Aug-18 4,680 9,982,500 2,133 117,511
Sep-18 5,010 9,982,500 1,993 119,504
Oct-18 4,800 9,982,500 2,080 121,583
Nov-18 4,770 9,982,500 2,093 123,676
Dec-18 5,215 9,982,500 1,914 125,590 17 2,135,034
Jan-19 5,200 10,980,750 2,112 127,702
Feb-19 5,680 10,980,750 1,933 129,635
Mar-19 5,565 10,980,750 1,973 131,608
Apr-19 5,550 10,980,750 1,979 133,587 51 6,812,928
May-19 5,800 10,980,750 1,893 135,480
Jun-19 6,000 10,980,750 1,830 137,310
Jul-19 5,995 10,980,750 1,832 139,142
Aug-19 6,190 10,980,750 1,774 140,916
Sep-19 6,100 10,980,750 1,800 142,716
Oct-19 6,010 10,980,750 1,827 144,543
Nov-19 6,300 10,980,750 1,743 146,286
Dec-19 6,280 10,980,750 1,749 148,034 20 2,960,690
Jan-20 6,695 12,078,825 1,804 149,839
Feb-20 6,480 12,078,825 1,864 151,703
Mar-20 6,290 12,078,825 1,920 153,623
Apr-20 5,560 12,078,825 2,172 155,795 91 14,177,384
May-20 5,150 12,078,825 2,345 158,141
Jun-20 5,260 12,078,825 2,296 160,437
Jul-20 5,700 12,078,825 2,119 162,556
Aug-20 6,220 12,078,825 1,942 164,498
Sep-20 6,280 12,078,825 1,923 166,422
Oct-20 5,485 12,078,825 2,202 168,624
Nov-20 5,760 12,078,825 2,097 170,721
Dec-20 6,220 12,078,825 1,942 172,663 19.6 3,384,189
Jan-21 6,800 13,286,708 1,954 174,617
Feb-21 6,760 13,286,708 1,965 176,582
Mar-21 6,830 13,286,708 1,945 178,527
Apr-21 6,215 13,286,708 2,138 180,665 86.4 15,609,483
May-21 6,480 13,286,708 2,050 182,716
Jun-21 6,500 13,286,708 2,044 184,760
Jul-21 6,060 13,286,708 2,193 186,952
Aug-21 6,060 13,286,708 2,193 189,145
Sep-21 6,550 13,286,708 2,029 191,173
Oct-21 6,900 13,286,708 1,926 193,099
Nov-21 7,550 13,286,708 1,760 194,859
Dec-21 7,275 13,286,708 1,826 196,685 25 4,917,130
Jan-22 7,325 14,615,378 1,995 198,680
Feb-22 7,775 14,615,378 1,880 200,560
Mar-22 8,000 14,615,378 1,827 202,387
Apr-22 8,075 14,615,378 1,810 204,197 120 24,503,655
May-22 7,875 14,615,378 1,856 206,053
Jun-22 7,625 14,615,378 1,917 207,970
Jul-22 7,300 14,615,378 2,002 209,972
Aug-22 7,350 14,615,378 1,988 211,960
Sep-22 8,150 14,615,378 1,793 213,754
Oct-22 8,450 14,615,378 1,730 215,483
Nov-22 9,000 14,615,378 1,624 217,107
Dec-22 9,275 14,615,378 1,576 218,683 35 7,653,907
TOTAL 1,029,229,929 Total Dividend 92,116,632
Capital Gain 999,055,353
Gain + Dividend 1,091,171,985
Gain + Dividend + Modal 2,120,401,914

Total Return (8 thn) 106%


Average Yearly Return 13%
Average Yearly Div Return 1%
Dividen Lembar Kumulatif Dividen/Share
BMRI Investasi Dividend (Rp)
Yield Saham Saham (adj)
5,388 7,500,000 1,392 1,392
5,500 7,500,000 1,364 2,756
5,950 7,500,000 1,261 4,016
0.7% 6,238 7,500,000 1,202 5,219 106.456 555,557
5,388 7,500,000 1,392 6,611
5,400 7,500,000 1,389 8,000
5,063 7,500,000 1,481 9,481
4,700 7,500,000 1,596 11,077
4,500 7,500,000 1,667 12,744
4,000 7,500,000 1,875 14,619
0.4% 4,338 7,500,000 1,729 16,348
4,375 7,500,000 1,714 18,062
4,600 8,250,000 1,793 19,855
4,800 8,250,000 1,719 21,574
4,738 8,250,000 1,741 23,316
0.8% 5,113 8,250,000 1,614 24,929 130.725 3,258,881
4,813 8,250,000 1,714 26,644
4,500 8,250,000 1,833 28,477
4,750 8,250,000 1,737 30,214
5,113 8,250,000 1,614 31,827
5,550 8,250,000 1,486 33,314
5,663 8,250,000 1,457 34,771
5,738 8,250,000 1,438 36,209
0.5% 5,250 8,250,000 1,571 37,780
5,788 9,075,000 1,568 39,348
5,488 9,075,000 1,654 41,002
5,700 9,075,000 1,592 42,594
0.8% 5,900 9,075,000 1,538 44,132 133.135 5,875,547
5,850 9,075,000 1,551 45,684
6,425 9,075,000 1,412 47,096
6,388 9,075,000 1,421 48,517
6,838 9,075,000 1,327 49,844
6,525 9,075,000 1,391 51,235
6,725 9,075,000 1,349 52,584
0.4% 7,100 9,075,000 1,278 53,862
7,500 9,075,000 1,210 55,072
7,975 9,982,500 1,252 56,324
8,200 9,982,500 1,217 57,541
8,400 9,982,500 1,188 58,730
0.7% 7,575 9,982,500 1,318 60,048 199.026 11,951,054
7,125 9,982,500 1,401 61,449
7,100 9,982,500 1,406 62,855
6,975 9,982,500 1,431 64,286
6,700 9,982,500 1,490 65,776
6,900 9,982,500 1,447 67,223
6,600 9,982,500 1,513 68,735
6,900 9,982,500 1,447 70,182
0.3% 7,550 9,982,500 1,322 71,504
7,400 10,980,750 1,484 72,988
7,500 10,980,750 1,464 74,452
7,150 10,980,750 1,536 75,988
0.9% 7,500 10,980,750 1,464 77,452 241.216 18,682,629
7,700 10,980,750 1,426 78,878
7,850 10,980,750 1,399 80,277
8,050 10,980,750 1,364 81,641
7,875 10,980,750 1,394 83,035
7,225 10,980,750 1,520 84,555
6,900 10,980,750 1,591 86,146
7,025 10,980,750 1,563 87,710
0.3% 6,975 10,980,750 1,574 89,284
7,675 12,078,825 1,574 90,858
7,400 12,078,825 1,632 92,490
7,150 12,078,825 1,689 94,179 353.342 33,277,486
1.6% 4,650 12,078,825 2,598 96,777
4,460 12,078,825 2,708 99,485
4,550 12,078,825 2,655 102,140
5,000 12,078,825 2,416 104,556
5,850 12,078,825 2,065 106,620
5,975 12,078,825 2,022 108,642
5,000 12,078,825 2,416 111,058
5,675 12,078,825 2,128 113,186
0.3% 6,325 12,078,825 1,910 115,096
6,350 13,286,708 2,092 117,188
6,650 13,286,708 1,998 119,186
6,225 13,286,708 2,134 121,321
1.4% 6,250 13,286,708 2,126 123,446 220.272 27,191,795
6,100 13,286,708 2,178 125,625
6,150 13,286,708 2,160 127,785
5,950 13,286,708 2,233 130,018
5,775 13,286,708 2,301 132,319
6,100 13,286,708 2,178 134,497
6,150 13,286,708 2,160 136,657
7,250 13,286,708 1,833 138,490
0.3% 7,000 13,286,708 1,898 140,388
7,100 14,615,378 2,059 142,447
7,525 14,615,378 1,942 144,389
7,675 14,615,378 1,904 146,293
1.5% 7,900 14,615,378 1,850 148,143 360.636 53,425,785
8,625 14,615,378 1,695 149,838
8,325 14,615,378 1,756 151,593
7,875 14,615,378 1,856 153,449
8,200 14,615,378 1,782 155,232
8,850 14,615,378 1,651 156,883
9,325 14,615,378 1,567 158,450
10,600 14,615,378 1,379 159,829
0.4% 10,525 14,615,378 1,389 161,218
TOTAL 1,029,229,929 Total Dividend 154,218,734
Capital Gain 667,588,393
Gain + Dividend 821,807,128
Gain + Dividend + Modal 1,851,037,057

Total Return (8 thn) 80%


Average Yearly Return 10%
Average Yearly Div Return 2%
Dividen Lembar Dividen/Share
BBRI Investasi Kumulatif Saham Dividend (Rp)
Yield Saham (adj)
2,249 7,500,000 3,335 3,335
2,278 7,500,000 3,292 6,628
2,512 7,500,000 2,985 9,613
1.7% 2,590 7,500,000 2,896 12,509 57.521 719,501
2,224 7,500,000 3,372 15,880
2,288 7,500,000 3,278 19,159
2,019 7,500,000 3,714 22,872
1,976 7,500,000 3,796 26,669
2,029 7,500,000 3,696 30,365
1,702 7,500,000 4,405 34,770
2,019 7,500,000 3,714 38,484
2,151 7,500,000 3,486 41,970
2,224 8,250,000 3,709 45,679
2,215 8,250,000 3,725 49,405
2,146 8,250,000 3,844 53,248
2.6% 2,205 8,250,000 3,742 56,990 60.811 3,465,627
2,039 8,250,000 4,046 61,036
2,019 8,250,000 4,085 65,121
2,127 8,250,000 3,879 69,000
2,263 8,250,000 3,645 72,645
2,254 8,250,000 3,661 76,306
2,380 8,250,000 3,466 79,772
2,390 8,250,000 3,452 83,224
2,127 8,250,000 3,879 87,103
2,293 9,075,000 3,958 91,061
2,302 9,075,000 3,942 95,002
2,312 9,075,000 3,925 98,927
2.3% 2,532 9,075,000 3,585 102,512 83.629 8,572,965
2,561 9,075,000 3,544 106,055
2,839 9,075,000 3,197 109,252
2,927 9,075,000 3,101 112,353
2,907 9,075,000 3,121 115,474
2,922 9,075,000 3,106 118,580
2,980 9,075,000 3,045 121,625
3,039 9,075,000 2,986 124,611
3,249 9,075,000 2,793 127,404
3,600 9,982,500 2,773 130,177
3,639 9,982,500 2,743 132,921
3,707 9,982,500 2,693 135,613
2.6% 3,415 9,982,500 2,923 138,537 104.142 14,427,495
3,151 9,982,500 3,168 141,705
3,073 9,982,500 3,248 144,953
2,819 9,982,500 3,541 148,493
2,995 9,982,500 3,333 151,826
3,102 9,982,500 3,218 155,044
3,073 9,982,500 3,248 158,292
3,112 9,982,500 3,208 161,500
3,629 9,982,500 2,751 164,251
3,522 10,980,750 3,118 167,368
3,785 10,980,750 2,901 170,269
3,776 10,980,750 2,908 173,178
3.2% 4,039 10,980,750 2,719 175,896
4,312 10,980,750 2,546 178,443
4,117 10,980,750 2,667 181,110 128.949 23,353,954
4,293 10,980,750 2,558 183,668
4,380 10,980,750 2,507 186,175
4,166 10,980,750 2,636 188,811
4,019 10,980,750 2,732 191,543
4,117 10,980,750 2,667 194,210
4,049 10,980,750 2,712 196,922
4,293 12,078,825 2,814 199,736
4,351 12,078,825 2,776 202,512
4.9% 4,088 12,078,825 2,955 205,467 164.098 33,716,670
2,937 12,078,825 4,113 209,580
2,605 12,078,825 4,637 214,217
2,878 12,078,825 4,197 218,414
2,966 12,078,825 4,073 222,487
3,093 12,078,825 3,906 226,392
3,463 12,078,825 3,488 229,880
3,015 12,078,825 4,007 233,887
3,278 12,078,825 3,685 237,571
4,029 12,078,825 2,998 240,569
4,049 13,286,708 3,282 243,851
4,078 13,286,708 3,258 247,109
4,683 13,286,708 2,837 249,946
3.5% 4,244 13,286,708 3,131 253,077 96.492 24,419,926
3,961 13,286,708 3,354 256,432
4,244 13,286,708 3,131 259,562
3,844 13,286,708 3,457 263,019
3,678 13,286,708 3,612 266,632
3,834 13,286,708 3,465 270,097
3,850 13,286,708 3,451 273,548
4,330 13,286,708 3,069 276,617
4,090 13,286,708 3,249 279,865
4,120 14,615,378 3,547 283,413
4,120 14,615,378 3,547 286,960
4,850 14,615,378 3,013 289,973
4.6% 4,690 14,615,378 3,116 293,090 174.251 51,071,185
4,750 14,615,378 3,077 296,167
4,540 14,615,378 3,219 299,386
4,150 14,615,378 3,522 302,908
4,390 14,615,378 3,329 306,237
4,320 14,615,378 3,383 309,620
4,500 14,615,378 3,248 312,868
4,690 14,615,378 3,116 315,984
5,000 14,615,378 2,923 318,907
TOTAL 1,029,229,929 Total Dividend 159,747,324
Capital Gain 565,306,905
Gain + Dividend 725,054,229
Gain + Dividend + Modal 1,754,284,158

Total Return (8 thn) 70%


Average Yearly Return 9%
Average Yearly Div Return 2%
Dividen
Yield

2.2%

2.8%

3.3%

3.0%
3.1%

4.0%

2.3%

3.7%
LUMPSUM BBCA BMRI BBRI
Total Return (8 thn) 272% 128% 161%
Average Yearly Return 34% 16% 20%
Average Yearly Div Return 3% 4% 5%

CICILAN
Total Return (8 thn) 106% 80% 70%
Average Yearly Return 13% 10% 9%
Average Yearly Div Return 1% 2% 2%

Anda mungkin juga menyukai