PERHITUNGAN RETURN ON EQUITY PERUSAHAAN OTOMOTIF TAHUN 2014-2018

KODE TAHUN LABA BERSIH TOTAL EKUITAS

2014 956,409,000,000 10,136,557,000,000
2015 322,071,000,000 10,143,426,000,000
AUTO 2016 483,421,000,000 10,536,558,000,000
2017 547,781,000,000 10,759,076,000,000
2018 680,801,000,000 11,263,635,000,000
2014 269,868,000,000 5,983,292,000,000
2015 -313,326,000,000 5,394,142,000,000
GJTL 2016 626,561,000,000 5,848,177,000,000
2017 45,028,000,000 5,689,466,000,000
2018 -74,557,000,000 5,875,830,000,000
2014 -67,093,347,900 6,727,022,634,910
2015 -22,489,430,531 6,697,091,857,105
IMAS 2016 -312,881,005,784 6,709,818,352,953
2017 -64,296,811,100 9,281,252,344,721
2018 98,774,620,340 10,323,742,965,224
2014 127,657,349,869 1,828,318,551,877
2015 1,933,819,152 1,919,038,917,988
INDS 2016 49,556,367,334 2,068,063,877,631
2017 113,639,539,901 2,144,818,918,530
2018 110,686,883,366 2,194,231,835,853
2014 11,340,527,608 685,821,589,456
2015 6,437,333,237 723,659,797,202
PRAS 2016 -2,690,964,318 693,001,882,560
2017 -3,226,268,273 676,405,303,408
2018 6,357,160,962 688,129,187,984
2014 421,467,000,000 1,146,837,000,000
2015 461,307,000,000 1,440,248,000,000
SMSM 2016 502,192,000,000 1,580,055,000,000
2017 555,388,000,000 1,828,184,000,000
2018 633,550,000,000 2,150,277,000,000
N 2014-2018

ROE KODE 2014 2015 2016 2017 2018

9.44 AUTO 9.44 3.18 4.59 5.09 6.04
3.18 GJTL 4.51 -5.81 10.71 0.79 -1.27
4.59 IMAS -1 -0.34 -4.66 -0.69 0.96
5.09 INDS 6.98 0.1 2.4 5.3 5.04
6.04 PRAS 1.65 0.89 -0.39 -0.48 0.92
4.51 SMSM 0.92 32.03 31.78 30.38 29.46
-5.81
10.71
0.79
-1.27
-1.00
-0.34
-4.66
-0.69
0.96
6.98
0.10
2.40
5.30
5.04
1.65
0.89
-0.39
-0.48
0.92
36.75
32.03
31.78
30.38
29.46
 PERHITUNGAN CURRENT RATIO PERUSAHAAN OTOMOTIF TAHUN 2014-2018

KODE TAHUN AKTIVA LANCAR UTANG LANCAR

2014 5,138,080,000,000 3,857,809,000,000
2015 4,796,770,000,000 3,625,907,000,000
AUTO 2016 4,903,902,000,000 3,258,146,000,000
2017 5,228,541,000,000 3,041,502,000,000
2018 6,013,683,000,000 4,066,699,000,000
2014 6,283,252,000,000 3,116,223,000,000
2015 6,602,281,000,000 3,713,148,000,000
GJTL 2016 7,517,152,000,000 4,343,805,000,000
2017 7,168,378,000,000 4,397,957,000,000
2018 8,673,407,000,000 5,797,360,000,000
2014 11,845,370,194,860 11,473,255,532,702
2015 12,192,274,613,320 13,041,401,405,220
IMAS 2016 11,639,697,824,750 12,594,693,691,894
2017 13,207,228,569,571 15,765,338,395,006
2018 16,377,048,870,513 21,333,832,691,450
2014 975,954,232,621 335,123,443,360
2015 992,929,224,058 445,006,853,182
INDS 2016 981,694,103,645 323,699,362,103
2017 1,044,177,985,635 203,724,817,070
2018 1,134,664,034,610 217,729,909,744
2014 566,779,211,419 564,899,086,298
2015 658,889,212,539 655,589,698,468
PRAS 2016 687,016,688,458 682,161,682,936
2017 622,230,971,388 650,095,154,148
2018 600,236,724,175 776,997,095,216
2014 1,133,730,000,000 536,800,000,000
2015 1,368,558,000,000 571,712,000,000
SMSM 2016 1,454,387,000,000 508,428,000,000
2017 1,570,110,000,000 419,913,000,000
2018 1,853,782,000,000 470,116,000,000
014-2018

CR KODE 2014 2015 2016 2017 2018

133.19 AUTO 133.19 132.29 150.51 171.91 147.88
132.29 GJTL 201.63 177.81 173.05 162.99 149.61
150.51 IMAS 103.24 93.49 92.42 83.77 76.77
171.91 INDS 291.22 223.13 303.27 512.54 521.13
147.88 PRAS 100.33 100.5 100.71 95.71 77.25
201.63 SMSM 211.2 239.38 286.06 373.91 394.32
177.81
173.05
162.99
149.61
103.24
93.49
92.42
83.77
76.77
291.22
223.13
303.27
512.54
521.13
100.33
100.50
100.71
95.71
77.25
211.20
239.38
286.06
373.91
394.32
 PERHITUNGAN EARNING PER RATIO PERUSAHAAN OTOMOTIF TAHUN 2014-2018
KRITERIA :
1. LAPORAN KEUANGAN PERUSAHAAN OTOMOTIF YANG MENERBITKAN LAPORAN KEUANGAN SECARA BERTURUT-TURUT 20
2. LAPORAN KEUANGAN PERUSAHAAN OTOMOTOF DALAM BENTUK RUPIAH
KODE TAHUN LABA BERSIH JUMLAH SAHAM BEREDAR
2014 956,409,000,000 4,819,733,000
2015 322,701,000,000 4,819,733,000
AUTO 2016 483,421,000,000 4,819,733,000
2017 547,781,000,000 4,819,733,000
2018 680,801,000,000 4,819,733,000
2014 269,868,000,000 3,484,800,000
2015 -313,326,000,000 3,484,800,000
GJTL 2016 626,561,000,000 3,484,800,000
2017 45,028,000,000 3,484,800,000
2018 -74,557,000,000 3,484,800,000
2014 -67,093,347,900 2,765,278,412
2015 -22,489,430,531 2,765,278,412
IMAS 2016 -312,881,005,784 2,765,278,412
2017 -64,296,811,100 2,765,278,412
2018 98,774,620,340 2,765,278,412
2014 127,657,349,869 656,249,710
2015 1,933,819,152 656,249,710
INDS 2016 49,556,367,334 656,249,710
2017 113,639,539,901 656,249,710
2018 110,686,883,366 656,249,710
2014 11,340,527,608 701,043,478
2015 6,437,333,237 701,043,478
PRAS 2016 -2,690,964,318 701,043,478
2017 -3,226,268,273 701,043,478
2018 6,357,160,962 701,043,478
2014 421,467,000,000 1,439,668,860
2015 461,307,000,000 1,439,668,860
SMSM 2016 502,192,000,000 5,758,675,440
2017 555,388,000,000 5,758,675,440
2018 633,550,000,000 5,758,675,440
 2014-2018

AN SECARA BERTURUT-TURUT 2014 -2018

EPS KODE 2014 2015 2016

198.44 AUTO 198.44 66.95 100.3
66.95 GJTL 77.44 -89.91 179.8
100.30 IMAS -24.26 -8.13 -113.15
113.65 INDS 194.53 2.95 75.51
141.25 PRAS 16.18 9.18 -3.84
77.44 SMSM 292.75 320.43 87.21
-89.91
179.80
12.92
-21.39
-24.26
-8.13
-113.15
-23.25
35.72
194.53
2.95
75.51
173.17
168.67
16.18
9.18
-3.84
-4.60
9.07
292.75
320.43
87.21
96.44
110.02
 2017 2018
113.65 141.25
12.92 -21.39
-23.25 35.72
173.17 168.67
-4.6 9.07
96.44 110.02
 HARGA SAHAM

PERUSAHAAN TAHUN CLOSING PRICE KODE 2014 2015

2014 4,200 AUTO 4200 1600
2015 1,600 GJTL 1425 530
AUTO 2016 2,050 IMAS 4000 2365
2017 2,060 INDS 1600 350
2018 1,470 PRAS 204 125
2014 1,425 SMSM 4750 1190
2015 530
GJTL 2016 1,070
2017 680
2018 650
2014 4,000
2015 2,365
IMAS 2016 1,310
2017 840
2018 2,160
2014 1,600
2015 350
INDS 2016 810
2017 1,260
2018 2,220
2014 204
2015 125
PRAS 2016 170
2017 220
2018 177
2014 4750
2015 1,190
SMSM 2016 980
2017 1,255
2018 1,400
2016 2017 2018
2050 2060 1470
1070 680 650
1310 840 2160
810 1260 2220
170 220 177
980 1255 1400
RETURN ON EQUITY CURRENT RATIO EARNING PER SHARE HARGA SAHAM

9.44 133.19 198.44 4200

3.18 132.29 66.95 1600
4.59 150.51 100.30 2050
5.09 171.91 133.65 2060
6.04 147.88 141.25 1470
4.51 201.63 77.44 1425
-5.81 177.81 -89.91 530
10.71 173.05 179.80 1070
0.79 162.99 12.92 680
-1.27 149.61 -21.39 650
-1 103.24 -24.26 4000
-0.34 93.49 -8.13 2365
-4.66 92.42 -113.15 1310
-0.69 83.77 -23.25 840
0.96 76.77 35.72 2160
6.98 291.22 194.53 1600
0.1 223.13 2.95 350
2.4 303.27 75.51 810
5.3 512.54 173.17 1260
5.04 521.13 168.67 2220
1.65 100.33 16.18 204
0.89 100.50 9.18 125
-0.39 100.71 -3.84 170
-0.48 95.71 -4.60 220
0.92 77.25 9.07 177
36.75 211.20 292.75 4750
32.03 239.38 320.43 1190
31.78 286.06 87.21 980
30.38 373.91 96.44 1255
29.46 394.32 110.02 1400
 Periode
Tahun Y XY X2 Y1
Waktu X
2014 56,711 -2 -113,422 4 44885.6
2015 25,716 -1 -25,716 1 38833.5
2016 29,284 0 0 0 0
2017 25,775 1 25,775 1 26729.3
2018 26,421 2 52,842 4 20677.2
∑ 163,907 -60,521 10

a = (∑𝑌)/𝑛 =
163.907/5=32781.4
𝑏= (∑𝑋𝑌)/𝑋^2 = (−60521)/10=−6052.1