Académique Documents
Professionnel Documents
Culture Documents
349
Check By : Dede Sofyan_0221.12.348
IHSG
02/12/2013
02/01/2014
03/02/2014
03/03/2014
01/04/2014
02/05/2014
02/06/2014
01/07/2014
04/08/2014
01/09/2014
01/10/2014
03/11/2014
01/12/2014
(Sumber : Yahoo Finance )
4.274.176.758
4.418.756.836
462.021.582
4.768.276.855
4.840.145.996
4.893.908.203
4.878.582.031
5.088.801.758
5.136.862.793
5.137.579.102
5.089.546.875
5.149.888.184
5.226.946.777
SUMMARY OUTPUT
Regression Statistics
Multiple R
R Square
Adjusted R Square
Standard Error
Observations
0,120299073
0,014471867
-0,084080946
0,034519499
12
ANOVA
Regression
Residual
Total
df
1
10
11
SS
0,000174978
0,011915958
0,012090937
MS
0,000174978
0,001191596
F
Significance F
0,146843773
0,709590108
Intercept
X Variable 1
Coefficients
Standard Error
0,001339597 0,010330456
0,001464516 0,003821786
t Stat
0,129674542
0,383202
P-value
0,899395184
0,709590108
0,0015
BI Rate
7,50
7,50
7,50
7,50
7,50
7,50
7,50
7,50
7,50
7,50
7,50
7,75
7,75
7,54
(Sumber : www.market-risk-primea.com)
7,85%
Comp.
3.345.364
1.724.469
3.922.784
5.575.676
3.768.844
3.987.020
642.455
2.000.000
2.000.000
26.966.612
7,50%
3,87%
8,80%
12,51%
8,45%
8,94%
1,44%
4,49%
4,49%
60,49%
878.043
522.249
16.215.970
17.616.262
44.582.874
1,97%
1,17%
36,37%
39,51%
100%
WACC
6,69%
2,56%
1,07%
6,01%
1,63%
2,81%
1,41%
5,12%
7,24%
0,50%
0,10%
0,09%
0,75%
0,14%
0,25%
0,02%
0,23%
0,32%
2,41%
0,07552
0,07552
0,07552
0,15%
0,09%
2,75%
2,98%
29,35%
0,0015
7,54%
7,85%
Rate +
8,00%
1,66%
0,92%
6,00%
2,30%
1,99%
2,00%
7,25%
10,25%
5,39%
TOTAL WACC ATAU COST OF CAPITAL PT. INDOFOOD SUKSES MAKMUR TBK :
KETERANGAN
Pajak
Beta
Bunga Bebas Resiko
Risk Free Rate
Cost of Debt
WACC Debt
5,39
10,95%
5,60%
2,10%
11,00%
2,31%
5,96%