Вы находитесь на странице: 1из 33

Sampel Perusahaan

No Kode Nama Perusahaan


1
2
3
4
5
6
7
8
9
10
Tabel 1.1

KODE Tahun Aset Lancar Hutang Lancar Total Aktiva X1


2012 254.151.911 118.002.853 598.838.346 0,2274
2013 242.818.736 92.136.958 560.736.233 0,2687
AMDG 2014 171.561.893 67.254.242 466.066.555 0,2238
2015 151.004.588 59.097.702 420.010.232 0,2188
2016 132.444.530 71.253.970 380.847.522 0,1607
2012 398.992.440 431.235.462 1.362.546.557 -0,0237
2013 450.028.533 1.002.119.789 2.381.070.075 -0,2319
HDTX 2014 497.447.948 510.983.514 4.224.585.356 -0,0032
2015 598.254.870 831.964.891 4.878.367.904 -0,0479
2016 582.043.492 773.443.042 4.743.579.758 -0,0403
2012 113.635.526 70.794.396 70.794.396 0,6051
2013 104.132.484 64.572.902 64.572.902 0,6126
TFCO 2014 87.715.665 47.564.966 47.564.966 0,8441
2015 70.935.722 23.380.573 23.380.573 2,0340
2016 85.721.387 26.501.119 322.283.946 0,1838
2012 18.776.532 18.080.780 44.820.570 0,0155
2013 18.105.441 17.972.500 45.560.734 0,0029
ERTX 2014 19.764.834 19.707.005 46.600.202 0,0012
2015 26.716.146 21.234.332 52.990.761 0,1034
2016 21.464.176 16.919.686 52.658.997 0,0863
2012 284.398.922 253.473.592 686.913.159 0,0450
2013 319.487.983 285.974.050 734.920.885 0,0456
INDR 2014 308.525.436 281.571.764 779.850.123 0,0346
2015 294.276.372 257.397.793 804.851.296 0,0458
2016 294.232.976 254.363.102 846.568.485 0,0471
2012 147.579.894 115.394.402 208.301.474 0,1545
2013 169.651.078 50.826.015 233.842.506 0,5081
PBRX 2014 284.235.425 74.373.175 367.277.907 0,5714
2015 310.551.201 86.301.441 442.841.222 0,5064
2016 386.571.023 102.772.612 519.506.767 0,5463
2012 601.056.426 266.783.974 842.498.674 0,3968
2013 627.793.686 298.985.392 869.226.313 0,3783
RICY 2014 845.372.465 636.410.615 1.172.012.468 0,1783
2015 851.477.572 718.198.051 1.198.193.867 0,1112
2016 943.936.823 821.755.111 1.288.683.925 0,0948
2012 1.623.224.519 1.808.248.602 4.278.512.545 -0,0432
2013 2.342.148.256 2.232.337.497 5.590.981.794 0,0196
SRIL 2014 326.243.695 66.484.971 698.865.904 0,3717
2015 323.137.765 67.155.332 783.346.730 0,3268
2016 378.025.198 123.527.900 947.169.710 0,2687
2012 286.526.762 114.554.270 366.248.271 0,4696
2013 344.826.483 149.727.675 449.008.821 0,4345
TRIS 2014 387.852.596 191.709.343 521.920.090 0,3758
2015 428.277.334 226.897.001 574.346.433 0,3506
2016 462.578.104 281.765.921 639.701.164 0,2827
2012 79.421.010 135.917.282 379.900.742 -0,1487
2013 86.216.186 213.861.401 459.118.935 -0,2780
UNIT 2014 87.589.595 194.344.206 440.522.832 -0,2423
2015 127.287.422 213.482.744 460.539.382 -0,1872
2016 119.703.443 184.553.791 432.913.180 -0,1498
KODE Tahun Laba Ditahan Total Aktiva X2
2012 10.863.493 598.838.346 0,0181
2013 -611.983 560.736.233 -0,0011
AMDG 2014 -24.505.918 466.066.555 -0,0526
2015 -22.886.611 420.010.232 -0,0545
2016 -20.569.761 380.847.522 -0,0540
2012 3.102.049.511 1.362.546.557 2,2767
2013 -218.654.504 2.381.070.075 -0,0918
HDTX 2014 -107.123.756 4.224.585.356 -0,0254
2015 -356.310.795 4.878.367.904 -0,0730
2016 -393.567.637 4.743.579.758 -0,0830
2012 8.085.619 70.794.396 0,1142
2013 -9.402.083 64.572.902 -0,1456
TFCO 2014 -3.983.934 47.564.966 -0,0838
2015 -269.825 23.380.573 -0,0115
2016 6.239.138 322.283.946 0,0194
2012 645.259 44.820.570 0,0144
2013 697.612 45.560.734 0,0153
ERTX 2014 1.938.486 46.600.202 0,0416
2015 5.344.465 52.990.761 0,1009
2016 2.865.261 52.658.997 0,0544
2012 4.761.869 686.913.159 0,0069
2013 4.088.059 734.920.885 0,0056
INDR 2014 325.463 779.850.123 0,0004
2015 13.326.426 804.851.296 0,0166
2016 2.457.905 846.568.485 0,0029
2012 6.914.340 208.301.474 0,0332
2013 10.488.760 233.842.506 0,0449
PBRX 2014 7.734.290 367.277.907 0,0211
2015 10.530.764 442.841.222 0,0238
2016 12.725.088 519.506.767 0,0245
2012 5.256.556 842.498.674 0,0062
2013 4.840.205 869.226.313 0,0056
RICY 2014 10.428.390 1.172.012.468 0,0089
2015 12.382.694 1.198.193.867 0,0103
2016 13.280.003 1.288.683.925 0,0103
2012 229.309.011 4.278.512.545 0,0536
2013 309.602.613 5.590.981.794 0,0554
SRIL 2014 50.098.482 698.865.904 0,0717
2015 55.286.125 783.346.730 0,0706
2016 58.387.620 947.169.710 0,0616
2012 37.887.200 366.248.271 0,1034
2013 48.195.237 449.008.821 0,1073
TRIS 2014 36.522.815 521.920.090 0,0700
2015 37.448.445 574.346.433 0,0652
2016 21.860.573 639.701.164 0,0342
2012 352.726 379.900.742 0,0009
2013 831.855 459.118.935 0,0018
UNIT 2014 352.883 440.522.832 0,0008
2015 385.953 460.539.382 0,0008
2016 812.506 432.913.180 0,0019
Laba Sebelum Bunga dan
KODE Tahun Total Aktiva X3
Pajak
2012 10.892.072 598.838.346 0,0182
2013 14.718.267 560.736.233 0,0262
AMDG 2014 -34.229.828 466.066.555 -0,0734
2015 -24.161.214 420.010.232 -0,0575
2016 -28.114.407 380.847.522 -0,0738
2012 14.279.007 1.362.546.557 0,0105
2013 -283.989.192 2.381.070.075 -0,1193
HDTX 2014 -98.580.179 4.224.585.356 -0,0233
2015 -332.544.044 4.878.367.904 -0,0682
2016 -221.500.546 4.743.579.758 -0,0467
2012 7.967.403 70.794.396 0,1125
2013 -9.023.109 64.572.902 -0,1397
TFCO 2014 -4.887.394 47.564.966 -0,1028
2015 -1.288.345 23.380.573 -0,0551
2016 4.696.964 322.283.946 0,0146
2012 -896.614 44.820.570 -0,0200
2013 1.581.918 45.560.734 0,0347
ERTX 2014 2.223.041 46.600.202 0,0477
2015 5.267.289 52.990.761 0,0994
2016 3.175.793 52.658.997 0,0603
2012 3.114.897 686.913.159 0,0045
2013 4.121.542 734.920.885 0,0056
INDR 2014 3.242.178 779.850.123 0,0042
2015 -11.014.487 804.851.296 -0,0137
2016 6.362.848 846.568.485 0,0075
2012 13.963.113 208.301.474 0,0670
2013 18.776.793 233.842.506 0,0803
PBRX 2014 13.440.995 367.277.907 0,0366
2015 17.140.227 442.841.222 0,0387
2016 22.002.358 519.506.767 0,0424
2012 13.757.102 842.498.674 0,0163
2013 13.961.370 869.226.313 0,0161
RICY 2014 62.617.083 1.172.012.468 0,0534
2015 100.075.117 1.198.193.867 0,0835
2016 67.199.557 1.288.683.925 0,0521
2012 495.828.107 4.278.512.545 0,1159
2013 667.895.662 5.590.981.794 0,1195
SRIL
2014 122.418.909 698.865.904 0,1752
2015 133.415.448 783.346.730 0,1703
2016 115.452.490 947.169.710 0,1219
2012 62.625.798 366.248.271 0,1710
2013 67.003.520 449.008.821 0,1492
TRIS 2014 53.521.363 521.920.090 0,1025
2015 60.428.931 574.346.433 0,1052
2016 46.830.132 639.701.164 0,0732
2012 14.588.056 379.900.742 0,0384
2013 26.489.083 459.118.935 0,0577
UNIT 2014 30.968.413 440.522.832 0,0703
2015 31.359.702 460.539.382 0,0681
2016 26.199.071 432.913.180 0,0605
Harga Jumlah Saham Nilai Pasar
KODE Tahun Total Hutang X4
Saham Biasa Beredar Saham Biasa
2012 500 8.500.000 4.250.000.000 295.057.805 14,4040
2013 500 8.500.000 4.250.000.000 278.808.485 15,2434
AMDG 2014 500 8.500.000 4.250.000.000 241.318.355 17,6116
2015 500 8.500.000 4.250.000.000 171.154.595 24,8314
2016 500 8.500.000 4.250.000.000 135.389.017 31,3910
2012 500 4.000.000 2.000.000.000 448.340.225 4,4609
2013 500 4.000.000 2.000.000.000 726.954.645 2,7512
HDTX 2014 500 4.000.000 2.000.000.000 1.669.081 1198,2642
2015 500 4.000.000 2.000.000.000 3.619.720 552,5289
2016 500 4.000.000 2.000.000.000 3.565.112.660 0,5610
2012 500 4.823.076 2.411.538.000 93.426.601 25,8121
2013 500 4.823.076 2.411.538.000 81.792.338 29,4837
TFCO 2014 500 4.823.076 2.411.538.000 69.342.477 34,7772
2015 500 4.823.076 2.411.538.000 53.649.427 44,9499
2016 500 4.823.076 2.411.538.000 30.667.954 78,6338
2012 500 392.944 196.472.000 35.831.330 5,4832
2013 500 392.944 196.472.000 35.123.882 5,5937
ERTX 2014 500 392.944 196.472.000 34.808.645 5,6443
2015 500 392.944 196.472.000 35.854.739 5,4797
2016 62,5 3.143.552 196.472.000 32.657.714 6,0161
2012 500 1.000.000 500.000.000 393.210.082 1,2716
2013 500 1.000.000 500.000.000 437.129.590 1,1438
INDR 2014 500 1.000.000 500.000.000 468.077.935 1,0682
2015 500 1.000.000 500.000.000 508.012.008 0,9842
2016 500 1.000.000 500.000.000 527.271.292 0,9483
2012 25 300.000.000 7.500.000.000 120.530.547 62,2249
2013 25 300.000.000 7.500.000.000 134.785.198 55,6441
PBRX 2014 25 300.000.000 7.500.000.000 165.851.644 45,2211
2015 25 300.000.000 7.500.000.000 226.984.420 33,0419
2016 25 300.000.000 7.500.000.000 291.866.255 25,6967
2012 500 1.152.000 576.000.000 475.541.284 1,2113
2013 500 1.152.000 576.000.000 497.223.323 1,1584
RICY 2014 500 1.152.000 576.000.000 781.749.249 0,7368
2015 500 1.152.000 576.000.000 798.114.824 0,7217
2016 500 1.152.000 576.000.000 876.184.855 0,6574
2012 100 10.000.000 1.000.000.000 2.853.003.145 0,3505
2013 100 50.000.000 5.000.000.000 3.271.382.382 1,5284
SRIL
2014 100 50.000.000 5.000.000.000 467.433.129 10,6967
2015 100 50.000.000 5.000.000.000 506.605.558 9,8696
2016 100 50.000.000 5.000.000.000 616.060.202 8,1161
2012 100 2.800.000 280.000.000 123.691.800 2,2637
2013 100 2.800.000 280.000.000 166.702.353 1,6796
TRIS 2014 100 2.800.000 280.000.000 245.138.356 1,1422
2015 100 2.800.000 280.000.000 213.369.013 1,3123
2016 100 2.800.000 280.000.000 293.073.984 0,9554
2012 5100 103.669 528.711.900 139.475.335 3,7907
2013 5100 103.669 528.711.900 217.861.673 2,4268
UNIT 2014 5100 103.669 528.711.900 198.280.335 2,6665
2015 5100 103.669 528.711.900 217.565.067 2,4301
2016 5100 103.669 528.711.900 188.891.359 2,7990
KODE Tahun Penjualan Total Aktiva X5
2012 487.866.446 598.838.346 0,8147
2013 505.319.535 560.736.233 0,9012
AMDG 2014 449.082.197 466.066.555 0,9636
2015 310.873.522 420.010.232 0,7402
2016 279.954.690 380.847.522 0,7351
2012 861.164.216 1.362.546.557 0,6320
2013 1.057.343.006 2.381.070.075 0,4441
HDTX 2014 1.175.464 4.224.585.356 0,0003
2015 1.401.541 4.878.367.904 0,0003
2016 1.647.106.581 4.743.579.758 0,3472
2012 359.522.757 70.794.396 5,0784
2013 304.797.227 64.572.902 4,7202
TFCO 2014 281.414.730 47.564.966 5,9164
2015 184.645.789 23.380.573 7,8974
2016 186.376.830 322.283.946 0,5783
2012 49.637.662 44.820.570 1,1075
2013 56.984.140 45.560.734 1,2507
ERTX 2014 54.432.884 46.600.202 1,1681
2015 69.181.934 52.990.761 1,3055
2016 70.555.051 52.658.997 1,3398
2012 745.017.744 686.913.159 1,0846
2013 750.439.121 734.920.885 1,0211
INDR 2014 769.992.311 779.850.123 0,9874
2015 682.041.230 804.851.296 0,8474
2016 691.758.965 846.568.485 0,8171
2012 286.613.923 208.301.474 1,3760
2013 339.723.836 233.842.506 1,4528
PBRX 2014 338.529.242 367.277.907 0,9217
2015 418.575.192 442.841.222 0,9452
2016 482.204.159 519.506.767 0,9282
2012 166.164.356 842.498.674 0,1972
2013 256.726.418 869.226.313 0,2954
RICY 2014 1.185.443.580 1.172.012.468 1,0115
2015 1.111.051.293 1.198.193.867 0,9273
2016 1.221.519.096 1.288.683.925 0,9479
2012 4.601.810.148 4.278.512.545 1,0756
2013 5.721.758.543 5.590.981.794 1,0234
SRIL 2014 589.059.425 698.865.904 0,8429
2015 631.342.874 783.346.730 0,8060
2016 679.939.490 947.169.710 0,7179
2012 558.886.515 366.248.271 1,5260
2013 670.290.947 449.008.821 1,4928
TRIS 2014 746.828.922 521.920.090 1,4309
2015 859.743.472 574.346.433 1,4969
2016 901.909.489 639.701.164 1,4099
2012 88.465.983 379.900.742 0,2329
2013 101.886.214 459.118.935 0,2219
UNIT 2014 102.448.044 440.522.832 0,2326
2015 118.260.140 460.539.382 0,2568
2016 104.109.821 432.913.180 0,2405
KODE Tahun X1 X2 X3 X4 X5 Z
2012 0,2274 0,0181 0,0182 14,4040 0,8147 0,8965
2013 0,2687 -0,0011 0,0262 15,2434 0,9012 0,9877
AMDG 2014 0,2238 -0,0526 -0,0734 17,6116 0,9636 1,0591
2015 0,2188 -0,0545 -0,0575 24,8314 0,7402 0,8817
2016 0,16067 -0,05401 -0,07382 31,39102 0,735083 0,9148
2012 -0,0237 2,2767 0,0105 4,4609 0,6320 0,6844
2013 -0,2319 -0,0918 -0,1193 2,7512 0,4441 0,4481
HDTX 2014 -0,0032 -0,0254 -0,0233 1198,2642 0,0003 7,1887
2015 -0,0479 -0,0730 -0,0682 552,5289 0,0003 3,3116
2016 -0,04035 -0,08297 -0,04669 0,560992 0,347229 0,3439
2012 0,6051 0,1142 0,1125 25,8121 5,0784 5,1951
2013 0,6126 -0,1456 -0,1397 29,4837 4,7202 4,8506
TFCO 2014 0,8441 -0,0838 -0,1028 34,7772 5,9164 6,0715
2015 2,0340 -0,0115 -0,0551 44,9499 7,8974 8,1106
2016 0,18375 0,01936 0,01457 78,63381 0,5783 1,0473
2012 0,01552 0,0144 -0,02 5,483246 1,107475 1,1290
2013 0,00292 0,01531 0,03472 5,593687 1,250729 1,2732
ERTX 2014 0,00124 0,0416 0,0477 5,644345 1,168083 1,1924
2015 0,10345 0,10086 0,0994 5,479666 1,305547 1,3313
2016 0,0863 0,05441 0,06031 6,016098 1,339848 1,3663
2012 0,04502 0,00693 0,00453 1,271585 1,084588 1,0822
2013 0,0456 0,00556 0,00561 1,143826 1,021116 1,0186
INDR 2014 0,03456 0,00042 0,00416 1,068198 0,987359 0,9845
2015 0,04582 0,01656 -0,01369 0,984229 0,847413 0,8452
2016 0,0471 0,0029 0,00752 0,948278 0,817133 0,8155
2012 0,15451 0,03319 0,06703 62,22489 1,375957 1,7401
2013 0,50814 0,04485 0,0803 55,64409 1,452789 1,7815
PBRX 2014 0,5714 0,02106 0,0366 45,22114 0,921725 1,1922
2015 0,50639 0,02378 0,03871 33,04192 0,945204 1,1417
2016 0,54628 0,02449 0,04235 25,6967 0,928196 1,0814
2012 0,39676 0,00624 0,01633 1,211251 0,197228 0,2079
2013 0,37828 0,00557 0,01606 1,158433 0,29535 0,3045
RICY 2014 0,17829 0,0089 0,05343 0,736809 1,01146 1,0098
2015 0,11123 0,01033 0,08352 0,721701 0,927272 0,9266
2016 0,09481 0,01031 0,05215 0,657396 0,947881 0,9453
2012 -0,04324 0,0536 0,11589 0,350508 1,075563 1,0710
2013 0,01964 0,05538 0,11946 1,528406 1,023391 1,0273
SRIL 2014 0,37169 0,07169 0,17517 10,69672 0,842879 0,9099
2015 0,32678 0,07058 0,17031 9,869611 0,805956 0,8676
2016 0,26869 0,06164 0,12189 8,11609 0,717864 0,7675
2012 0,46955 0,10345 0,17099 2,263691 1,525977 1,5370
2013 0,43451 0,10734 0,14923 1,67964 1,492824 1,4996
TRIS 2014 0,37581 0,06998 0,10255 1,142212 1,430926 1,4323
2015 0,35063 0,0652 0,10521 1,312281 1,496907 1,4984
2016 0,28265 0,03417 0,07321 0,95539 1,409892 1,4078
2012 -0,14871 0,00093 0,0384 3,79072 0,232866 0,2528
2013 -0,27802 0,00181 0,0577 2,426824 0,221917 0,2329
UNIT 2014 -0,24234 0,0008 0,0703 2,666487 0,23256 0,2457
2015 -0,18716 0,00084 0,06809 2,430132 0,256786 0,2688
2016 -0,1498 0,00188 0,06052 2,799026 0,240487 0,2551
Hutang Current
KODE Tahun Aktiva Lancar
Lancar Ratio
2012 254.151.911 118.002.853 2,1538
2013 242.818.736 92.136.958 2,6354
AMDG 2014 171.561.893 67.254.242 2,5509
2015 151.004.588 59.097.702 2,5552
2016 132.444.530 71.253.970 1,8588
2012 398.992.440 431.235.462 0,9252
2013 450.028.533 1.002.119.789 0,4491
HDTX 2014 497.447.948 510.983.514 0,9735
2015 598.254.870 831.964.891 0,7191
2016 582.043.492 773.443.042 0,7525
2012 113.635.526 70.794.396 1,6051
2013 104.132.484 64.572.902 1,6126
TFCO 2014 87.715.665 47.564.966 1,8441
2015 70.935.722 23.380.573 3,0340
2016 85.721.387 26.501.119 3,2346
2012 18.776.532 18.080.780 1,0385
2013 18.105.441 17.972.500 1,0074
ERTX 2014 19.764.834 19.707.005 1,0029
2015 26.716.146 21.234.332 1,2582
2016 21.464.176 16.919.686 1,2686
2012 284.398.922 253.473.592 1,1220
2013 319.487.983 285.974.050 1,1172
INDR 2014 308.525.436 281.571.764 1,0957
2015 294.276.372 257.397.793 1,1433
2016 294.232.976 254.363.102 1,1567
2012 147.579.894 115.394.402 1,2789
2013 169.651.078 50.826.015 3,3379
PBRX 2014 284.235.425 74.373.175 3,8217
2015 310.551.201 86.301.441 3,5984
2016 386.571.023 102.772.612 3,7614
2012 601.056.426 266.783.974 2,2530
2013 627.793.686 298.985.392 2,0997
RICY 2014 845.372.465 636.410.615 1,3283
2015 851.477.572 718.198.051 1,1856
2016 943.936.823 821.755.111 1,1487
2012 1.623.224.519 1.808.248.602 0,8977
2013 2.342.148.256 2.232.337.497 1,0492
SRIL
2014 326.243.695 66.484.971 4,9070
2015 323.137.765 67.155.332 4,8118
2016 378.025.198 123.527.900 3,0602
2012 286.526.762 114.554.270 2,5012
2013 344.826.483 149.727.675 2,3030
TRIS 2014 387.852.596 191.709.343 2,0231
2015 428.277.334 226.897.001 1,8875
2016 462.578.104 281.765.921 1,6417
2012 79.421.010 135.917.282 0,5843
2013 86.216.186 213.861.401 0,4031
UNIT 2014 87.589.595 194.344.206 0,4507
2015 127.287.422 213.482.744 0,5962
2016 119.703.443 184.553.791 0,6486
Financial
KODE Tahun Total Hutang Total Aktiva
Leverage
2012 295.057.805 598.838.346 0,4927
2013 278.808.485 560.736.233 0,4972
AMDG 2014 241.318.355 466.066.555 0,5178
2015 171.154.595 420.010.232 0,4075
2016 135.389.017 380.847.522 0,3555
2012 448.340.225 1.362.546.557 0,3290
2013 726.954.645 2.381.070.075 0,3053
HDTX 2014 1.669.081 4.224.585.356 0,0004
2015 3.619.720 4.878.367.904 0,0007
2016 3.565.112.660 4.743.579.758 0,7516
2012 93.426.601 70.794.396 1,3197
2013 81.792.338 64.572.902 1,2667
TFCO 2014 69.342.477 47.564.966 1,4578
2015 53.649.427 23.380.573 2,2946
2016 30.667.954 322.283.946 0,0952
2012 35.831.330 44.820.570 0,7994
2013 35.123.882 45.560.734 0,7709
ERTX 2014 34.808.645 46.600.202 0,7470
2015 35.854.739 52.990.761 0,6766
2016 32.657.714 52.658.997 0,6202
2012 393.210.082 686.913.159 0,5724
2013 437.129.590 734.920.885 0,5948
INDR 2014 468.077.935 779.850.123 0,6002
2015 508.012.008 804.851.296 0,6312
2016 527.271.292 846.568.485 0,6228
2012 120.530.547 208.301.474 0,5786
2013 134.785.198 233.842.506 0,5764
PBRX 2014 165.851.644 367.277.907 0,4516
2015 226.984.420 442.841.222 0,5126
2016 291.866.255 519.506.767 0,5618
2012 475.541.284 842.498.674 0,5644
2013 497.223.323 869.226.313 0,5720
RICY 2014 781.749.249 1.172.012.468 0,6670
2015 798.114.824 1.198.193.867 0,6661
2016 876.184.855 1.288.683.925 0,6799
2012 2.853.003.145 4.278.512.545 0,6668
2013 3.271.382.382 5.590.981.794 0,5851
SRIL
2014 467.433.129 698.865.904 0,6688
2015 506.605.558 783.346.730 0,6467
2016 616.060.202 947.169.710 0,6504
2012 123.691.800 366.248.271 0,3377
2013 166.702.353 449.008.821 0,3713
TRIS 2014 245.138.356 521.920.090 0,4697
2015 213.369.013 574.346.433 0,3715
2016 293.073.984 639.701.164 0,4581
2012 139.475.335 379.900.742 0,3671
2013 217.861.673 459.118.935 0,4745
UNIT 2014 198.280.335 440.522.832 0,4501
2015 217.565.067 460.539.382 0,4724
2016 188.891.359 432.913.180 0,4363
KODE Tahun Laba Bersih Penjualan NPM
2012 8.400.946 487.866.446 0,0172
2013 1.977.901 505.319.535 0,0039
AMDG 2014 -24.268.217 449.082.197 -0,0540
2015 24.161.214 310.873.522 0,0777
2016 -20.569.761 279.954.690 -0,0735
2012 3.102.049 861.164.216 0,0036
-
2013 1.057.343.006 -0,2068
218.654.504
HDTX 2014 -103.565 1.175.464 -0,0881
2015 -355.659 1.401.541 -0,2538
-
2016 1.647.106.581 -0,2389
393.567.637
2012 8.085.619 359.522.757 0,0225
2013 -9.402.083 304.797.227 -0,0308
TFCO 2014 -4.575.132 281.414.730 -0,0163
2015 -1.634.800 184.645.789 -0,0089
2016 6.227.268 186.376.830 0,0334
2012 657.810 49.637.662 0,0133
2013 717.943 56.984.140 0,0126
ERTX 2014 2.229.034 54.432.884 0,0410
2015 6.110.029 69.181.934 0,0883
2016 1.559.355 70.555.051 0,0221
2012 433.201 745.017.744 0,0006
2013 1.635.112 750.439.121 0,0022
INDR 2014 -198.662 769.992.311 -0,0003
2015 10.108.133 682.041.230 0,0148
2016 1.456.742 691.758.965 0,0021
2012 6.932.820 286.613.923 0,0242
2013 10.449.408 339.723.836 0,0308
PBRX 2014 9.326.612 338.529.242 0,0276
2015 8.621.497 418.575.192 0,0206
2016 13.286.218 482.204.159 0,0276
2012 5.256.556 166.164.356 0,0316
2013 4.840.205 256.726.418 0,0189
RICY 2014 15.124.699 1.185.443.580 0,0128
2015 13.465.713 1.111.051.293 0,0121
2016 14.033.426 1.221.519.096 0,0115
2012 229.309.011 4.601.810.148 0,0498
2013 309.602.613 5.721.758.543 0,0541
SRIL
2014 50.453.108 589.059.425 0,0857
2015 55.663.929 631.342.874 0,0882
2016 59.365.690 679.939.490 0,0873
2012 37.887.200 558.886.515 0,0678
2013 48.195.237 670.290.947 0,0719
TRIS 2014 36.522.815 746.828.922 0,0489
2015 37.448.445 859.743.472 0,0436
2016 25.213.015 901.909.489 0,0280
2012 14.588.056 88.465.983 0,1649
2013 26.489.083 101.886.214 0,2600
UNIT 2014 30.968.413 102.448.044 0,3023
2015 31.359.702 118.260.140 0,2652
2016 26.199.071 104.109.821 0,2516
KODE Tahun Penjualan Growth
2011 552.769.203
2012 487.866.446 -0,1174
2013 505.319.535 0,0358
AMDG
2014 449.082.197 -0,1113
2015 310.873.522 -0,3078
2016 279.954.690 -0,0995
2011 1.016.881.448
2012 861.164.216 -0,1531
2013 1.057.343.006 0,2278
HDTX
2014 1.175.464 -0,9989
2015 1.401.541 0,1923
2016 1.647.106 0,1752
2011 401.923.161
2012 359.522.757 -0,1055
2013 304.797.227 -0,1522
TFCO
2014 281.414.730 -0,0767
2015 184.645.789 -0,3439
2016 186.376.830 0,0094
2011 43.957.756
2012 49.637.662 0,1292
2013 56.984.140 0,1480
ERTX
2014 54.432.884 -0,0448
2015 69.181.934 0,2710
2016 70.555.051 0,0198
2011 707.854.867
2012 745.017.744 0,0525
2013 750.439.121 0,0073
INDR
2014 769.992.311 0,0261
2015 682.041.230 -0,1142
2016 691.758.965 0,0142
2011 236.875.219
2012 286.613.923 0,2100
2013 339.723.836 0,1853
PBRX
2014 338.529.242 -0,0035
2015 418.575.192 0,2365
2016 482.204.159 0,1520
2011 118.896.374
2012 166.164.356 0,3976
RICY
2013 256.726.418 0,5450
2014 1.185.443.580 3,6175
2015 1.111.051.293 -0,0628
2016 1.221.519.096 0,0994
2011 4.390.002.489
2012 4.601.810.148 0,0482
2013 5.721.758.543 0,2434
SRIL
2014 589.059.425 -0,8970
2015 631.342.874 0,0718
2016 679.939.490 0,0770
2011 528.893.192
2012 558.886.515 0,0567
2013 670.290.947 0,1993
TRIS
2014 746.828.922 0,1142
2015 859.743.472 0,1512
2016 901.909.489 0,0490
2011 76.978.917
2012 88.465.983 0,1492
2013 101.886.214 0,1517
UNIT
2014 102.448.044 0,0055
2015 118.260.140 0,1543
2016 104.109.821 -0,1197
Financial
KODE Tahun Current Ratio NPM Growth Z
Leverage
2012 2,1538 0,4927 0,0172 -0,7727 0,8965
2013 2,6354 0,4972 0,0039 -14,8062 0,9877
AMDG 2014 2,5509 0,5178 -0,0540 -2,4382 1,0591
2015 2,5552 0,4075 0,0777 -1,9454 0,8817
2016 1,8588 0,3555 -0,0735 -1,0490 0,9148
2012 0,9252 0,3290 0,0036 -0,5739 0,6844
2013 0,4491 0,3053 -0,2068 1,8802 0,4481
HDTX 2014 0,9735 0,0004 -0,0881 -0,0584 7,1887
2015 0,7191 0,0007 -0,2538 -1,0941 3,3116
2016 0,7525 0,7516 -0,2389 -2,3716 0,3439
2012 1,6051 1,3197 0,0225 -0,4554 5,1951
2013 1,6126 1,2667 -0,0308 -4,7738 4,8506
TFCO 2014 1,8441 1,4578 -0,0163 -0,6034 6,0715
2015 3,0340 2,2946 -0,0089 -0,0493 8,1106
2016 3,2346 0,0952 0,0334 2,2503 1,0473
2012 1,0385 0,7994 0,0133 -0,7498 1,1290
2013 1,0074 0,7709 0,0126 -0,9737 1,2732
ERTX 2014 1,0029 0,7470 0,0410 2,7472 1,1924
2015 1,2582 0,6766 0,0883 -1,1184 1,3313
2016 1,2686 0,6202 0,0221 -58,4423 1,3663
2012 1,1220 0,5724 0,0006 10,4864 1,0822
2013 1,1172 0,5948 0,0022 0,2716 1,0186
INDR 2014 1,0957 0,6002 -0,0003 -0,1043 0,9845
2015 1,1433 0,6312 0,0148 -0,2524 0,8452
2016 1,1567 0,6228 0,0021 0,3377 0,8155
2012 1,2789 0,5786 0,0242 -0,4040 1,7401
2013 3,3379 0,5764 0,0308 -0,3233 1,7815
PBRX 2014 3,8217 0,4516 0,0276 -0,0501 1,1922
2015 3,5984 0,5126 0,0206 -0,0521 1,1417
2016 3,7614 0,5618 0,0276 3,3374 1,0814
2012 2,2530 0,5644 0,0316 0,5829 0,2079
2013 2,0997 0,5720 0,0189 0,0294 0,3045
RICY 2014 1,3283 0,6670 0,0128 -0,0097 1,0098
2015 1,1856 0,6661 0,0121 -0,2236 0,9266
2016 1,1487 0,6799 0,0115 0,0606 0,9453
2012 0,8977 0,6668 0,0498 -0,1093 1,0710
2013 1,0492 0,5851 0,0541 -0,3582 1,0273
SRIL
2014 4,9070 0,6688 0,0857 4,8987 0,9099
2015 4,8118 0,6467 0,0882 0,5766 0,8676
2016 3,0602 0,6504 0,0873 0,1627 0,7675
2012 2,5012 0,3377 0,0678 0,0567 1,5370
2013 2,3030 0,3713 0,0719 0,1993 1,4996
TRIS 2014 2,0231 0,4697 0,0489 0,1142 1,4323
2015 1,8875 0,3715 0,0436 0,1512 1,4984
2016 1,6417 0,4581 0,0280 0,0490 1,4078
2012 0,5843 0,3671 0,1649 0,1492 0,2528
2013 0,4031 0,4745 0,2600 0,1517 0,2329
UNIT 2014 0,4507 0,4501 0,3023 0,0055 0,2457
2015 0,5962 0,4724 0,2652 0,1543 0,2688
2016 0,6486 0,4363 0,2516 -0,1197 0,2551
Statistik deskriptif

FINANCIAL_DI FINANCIAL_LE
STRESS VERAGE GROWTH LIKUIDITAS NPM

Mean 1.532689 0.599691 0.090306 1.793877 0.029412


Median 1.037279 0.572230 0.050773 1.303631 0.022296
Maximum 8.110555 2.294616 3.617536 4.907029 0.302284
Minimum 0.207911 0.000395 -0.998888 0.403140 -0.253763
Std. Dev. 1.725226 0.360303 0.569815 1.120379 0.103505
Skewness 2.520180 2.419537 4.628265 1.041517 0.021803
Kurtosis 8.595099 11.88970 31.06809 3.426024 5.333908

Jarque-Bera 118.1466 213.4238 1819.794 9.417769 11.35214


Probability 0.000000 0.000000 0.000000 0.009015 0.003427

Sum 76.63443 29.98454 4.515295 89.69384 1.470601


Sum Sq. Dev. 145.8438 6.361096 15.90976 61.50716 0.524951

Observations 50 50 50 50 50
Uji normalitas

16
Series: Standardized Residuals
14 Sample 2012 2016
Observations 50
12
Mean -4.36e-17
10
Median -0.249614
Maximum 5.851782
8
Minimum -2.860509
6 Std. Dev. 1.264723
Skewness 1.997416
4 Kurtosis 10.67264

2 Jarque-Bera 155.8918
Probability 0.000000
0
-3 -2 -1 0 1 2 3 4 5 6
Uji multikolinearitas

FINANCIAL_LE
LIKUIDITAS VERAGE NPM GROWTH

LIKUIDITAS 1.000000 0.115467 0.012061 -0.134782


FINANCIAL_LEVERAGE 0.115467 1.000000 -0.018376 -0.022522
NPM 0.012061 -0.018376 1.000000 -0.005198
GROWTH -0.134782 -0.022522 -0.005198 1.000000
Uji heteroskedadtisitas
10
8
6
4
2
6 0

4 -2

-2

-4
TFCO - 12
TFCO - 14
TFCO - 16
AMDG - 12
AMDG - 14
AMDG - 16

ERTX - 13
ERTX - 15

PBRX - 13
PBRX - 15
HDTX - 13
HDTX - 15

INDR - 12
INDR - 14
INDR - 16

TRIS - 12
TRIS - 14
TRIS - 16
RICY - 12
RICY - 14
RICY - 16

UNIT - 13
UNIT - 15
SRIL - 13
SRIL - 15
Residual Actual Fitted

Heteroskedasticity Test: White

F-statistic 0.348566 Prob. F(4,35) 0.8432


Obs*R-squared 1.532398 Prob. Chi-Square(4) 0.8209
Scaled explained SS 2.672192 Prob. Chi-Square(4) 0.6141

Test Equation:
Dependent Variable: RESID^2
Method: Least Squares
Date: 10/31/17 Time: 05:39
Sample: 1 50
Included observations: 50

Variable Coefficient Std. Error t-Statistic Prob.

C 5.016459 1.779160 2.819566 0.0079


LIKUIDITAS^2 -9.94E-05 0.000177 -0.561239 0.5782
FINANCIAL_LEVERAGE^2 -0.075757 0.440932 -0.171811 0.8646
NPM^2 -4.583490 22.62438 -0.202591 0.8406
GROWTH^2 -2.713638 5.910376 -0.459131 0.6490

R-squared 0.038310 Mean dependent var 3.941287


Adjusted R-squared -0.071597 S.D. dependent var 8.519039
S.E. of regression 8.818738 Akaike info criterion 7.308103
Sum squared resid 2721.955 Schwarz criterion 7.519213
Log likelihood -141.1621 Hannan-Quinn criter. 7.384434
F-statistic 0.348566 Durbin-Watson stat 0.931000
Prob(F-statistic) 0.843221
Uji Autokorelasi

Breusch-Godfrey Serial Correlation LM Test:

F-statistic 19.35500 Prob. F(2,33) 0.0000


Obs*R-squared 21.59253 Prob. Chi-Square(2) 0.0000

Test Equation:
Dependent Variable: RESID
Method: Least Squares
Date: 10/31/17 Time: 05:41
Sample: 1 50
Included observations: 50
Presample missing value lagged residuals set to zero.

Variable Coefficient Std. Error t-Statistic Prob.

C 0.490215 0.444747 1.102234 0.2783


LIKUIDITAS -0.002817 0.007697 -0.365951 0.7167
FINANCIAL_LEVERAGE 0.027143 0.436542 0.062178 0.9508
NPM 1.845159 1.739001 1.061046 0.2964
GROWTH 1.381787 0.765261 1.805640 0.0801
RESID(-1) 0.806181 0.188854 4.268793 0.0002
RESID(-2) 0.187106 0.202978 0.921803 0.3633

R-squared 0.539813 Mean dependent var -1.78E-16


Adjusted R-squared 0.456143 S.D. dependent var 2.010558
S.E. of regression 1.482720 Akaike info criterion 3.783261
Sum squared resid 72.54912 Schwarz criterion 4.078815
Log likelihood -68.66523 Hannan-Quinn criter. 3.890124
F-statistic 6.451668 Durbin-Watson stat 2.017282
Prob(F-statistic) 0.000143
Analisis data panel
Uji common

Dependent Variable: FINANCIAL_DISTRESS?


Method: Pooled Least Squares
Date: 10/31/17 Time: 05:15
Sample: 1 5
Included observations: 5
Cross-sections included: 10
Total pool (balanced) observations: 50

Variable Coefficient Std. Error t-Statistic Prob.

LIKUIDITAS? 0.006517 0.136411 0.047778 0.9621


FINANCIAL_LEVERAGE? 2.818975 0.413299 6.820674 0.0000
NPM? -4.701477 1.792879 -2.622307 0.0118
GROWTH? -0.720666 0.326806 -2.205180 0.0325

R-squared 0.460194 Mean dependent var 1.532689


Adjusted R-squared 0.424989 S.D. dependent var 1.725226
S.E. of regression 1.308230 Akaike info criterion 3.451845
Sum squared resid 78.72739 Schwarz criterion 3.604807
Log likelihood -82.29613 Hannan-Quinn criter. 3.510094
Durbin-Watson stat 1.753826
Uji fixed

Dependent Variable: FINANCIAL_DISTRESS?


Method: Pooled Least Squares
Date: 10/31/17 Time: 05:15
Sample: 1 5
Included observations: 5
Cross-sections included: 10
Total pool (balanced) observations: 50

Variable Coefficient Std. Error t-Statistic Prob.

C 0.687292 0.655208 1.048968 0.3012


LIKUIDITAS? -0.151959 0.245528 -0.618907 0.5399
FINANCIAL_LEVERAGE? 1.854006 0.691153 2.682483 0.0110
NPM? 1.684416 4.218993 0.399246 0.6921
GROWTH? -0.480366 0.354249 -1.356014 0.1835
Fixed Effects (Cross)
AMDG--C -0.272071
ERTX--C -0.608938
HDTX--C 1.520459
INDR--C -0.695129
PBRX--C 0.217058
RICY--C -0.520337
SRIL--C -0.671163
TFCO--C 2.262090
TRIS--C 0.324997
UNIT--C -1.556966

Effects Specification

Cross-section fixed (dummy variables)

R-squared 0.661751 Mean dependent var 1.532689


Adjusted R-squared 0.539606 S.D. dependent var 1.725226
S.E. of regression 1.170606 Akaike info criterion 3.384416
Sum squared resid 49.33146 Schwarz criterion 3.919783
Log likelihood -70.61040 Hannan-Quinn criter. 3.588287
F-statistic 5.417735 Durbin-Watson stat 2.236996
Prob(F-statistic) 0.000028
Uji chow

Redundant Fixed Effects Tests


Pool: POOL01
Test cross-section fixed effects

Effects Test Statistic d.f. Prob.

Cross-section F 2.355110 (9,36) 0.0331


Cross-section Chi-square 23.148243 9 0.0059

Cross-section fixed effects test equation:


Dependent Variable: FINANCIAL_DISTRESS?
Method: Panel Least Squares
Date: 10/31/17 Time: 05:16
Sample: 1 5
Included observations: 5
Cross-sections included: 10
Total pool (balanced) observations: 50

Variable Coefficient Std. Error t-Statistic Prob.

C 0.207230 0.461835 0.448710 0.6558


LIKUIDITAS? -0.038991 0.170947 -0.228087 0.8206
FINANCIAL_LEVERAGE? 2.674412 0.526906 5.075693 0.0000
NPM? -4.800276 1.822002 -2.634617 0.0115
GROWTH? -0.744483 0.333926 -2.229485 0.0308

R-squared 0.462598 Mean dependent var 1.532689


Adjusted R-squared 0.414829 S.D. dependent var 1.725226
S.E. of regression 1.319737 Akaike info criterion 3.487381
Sum squared resid 78.37672 Schwarz criterion 3.678583
Log likelihood -82.18452 Hannan-Quinn criter. 3.560192
F-statistic 9.684051 Durbin-Watson stat 1.750722
Prob(F-statistic) 0.000010
Uji random

Dependent Variable: FINANCIAL_DISTRESS?


Method: Pooled EGLS (Cross-section random effects)
Date: 10/31/17 Time: 05:16
Sample: 1 5
Included observations: 5
Cross-sections included: 10
Total pool (balanced) observations: 50
Swamy and Arora estimator of component variances

Variable Coefficient Std. Error t-Statistic Prob.

C 0.415020 0.558962 0.742484 0.4617


LIKUIDITAS? -0.047971 0.192486 -0.249220 0.8043
FINANCIAL_LEVERAGE? 2.272833 0.572674 3.968810 0.0003
NPM? -3.487633 2.373724 -1.469266 0.1487
GROWTH? -0.627816 0.327330 -1.917989 0.0615
Random Effects (Cross)
AMDG--C -0.304751
ERTX--C -0.352067
HDTX--C 0.486853
INDR--C -0.489229
PBRX--C 0.059672
RICY--C -0.286644
SRIL--C -0.386179
TFCO--C 1.100571
TRIS--C 0.315962
UNIT--C -0.144189

Effects Specification
S.D. Rho

Cross-section random 0.686821 0.2561


Idiosyncratic random 1.170606 0.7439

Weighted Statistics

R-squared 0.326286 Mean dependent var 0.929121


Adjusted R-squared 0.266401 S.D. dependent var 1.378591
S.E. of regression 1.180769 Sum squared resid 62.73968
F-statistic 5.448489 Durbin-Watson stat 2.024722
Prob(F-statistic) 0.001153

Unweighted Statistics

R-squared 0.447324 Mean dependent var 1.532689


Sum squared resid 80.60429 Durbin-Watson stat 1.575976
Uji hausman

Correlated Random Effects - Hausman Test


Pool: POOL01
Test cross-section random effects

Chi-Sq.
Test Summary Statistic Chi-Sq. d.f. Prob.

Cross-section random 4.784747 4 0.3101

Cross-section random effects test comparisons:

Variable Fixed Random Var(Diff.) Prob.

LIKUIDITAS? -0.151959 -0.047971 0.023233 0.4951


FINANCIAL_LEVERAGE? 1.854006 2.272833 0.149737 0.2791
NPM? 1.684416 -3.487633 12.165335 0.1381
GROWTH? -0.480366 -0.627816 0.018347 0.2763

Cross-section random effects test equation:


Dependent Variable: FINANCIAL_DISTRESS?
Method: Panel Least Squares
Date: 10/31/17 Time: 05:17
Sample: 1 5
Included observations: 5
Cross-sections included: 10
Total pool (balanced) observations: 50

Variable Coefficient Std. Error t-Statistic Prob.

C 0.687292 0.655208 1.048968 0.3012


LIKUIDITAS? -0.151959 0.245528 -0.618907 0.5399
FINANCIAL_LEVERAGE? 1.854006 0.691153 2.682483 0.0110
NPM? 1.684416 4.218993 0.399246 0.6921
GROWTH? -0.480366 0.354249 -1.356014 0.1835

Effects Specification

Cross-section fixed (dummy variables)

R-squared 0.661751 Mean dependent var 1.532689


Adjusted R-squared 0.539606 S.D. dependent var 1.725226
S.E. of regression 1.170606 Akaike info criterion 3.384416
Sum squared resid 49.33146 Schwarz criterion 3.919783
Log likelihood -70.61040 Hannan-Quinn criter. 3.588287
F-statistic 5.417735 Durbin-Watson stat 2.236996
Prob(F-statistic) 0.000028

Вам также может понравиться