Periode 2013 (Dalam Jutaan Rupiah) Lampiran 1 Data Laporan...

84

LAMPIRAN

Lampiran 1 Data Laporan Keuangan Perusahaan Makanan dan Minuman

Periode 2013 (Dalam Jutaan Rupiah)

Kode

Saham

Total

Liabilities

Total

Equity

Earning

After

Tax

Total

Assets

Current

Assets

Current

Liabilities

Non

Current

Liabilities

CEKA 541352 528275 65069 1069627 847046 518962 22391

DLTA 190483 676558 270498 867041 748111 158991 31492

ICBP 8001739 13265731 2235040 21267470 11321715 4696583 3305156

INDF 39719660 38373129 3416635 78092789 32464497 19471309 20248351

MLBI 794615 987533 1171229 1782148 706252 722542 72073

MYOR 5771077 3938761 1058419 9709838 6430065 2631646 3139431

ROTI 1035351 787338 158015 1822689 363881 320197 715154

SKBM 296528 201124 58267 497653 338469 271140 25389

SKLT 162339 139650 11440 301989 155108 125712 36627

STTP 775931 694128 114437 1470059 684264 598989 176942

ULTJ 796474 2015147 325127 2811621 1565511 633794 162680



Kode

Saham

Total

Liabilities

Total

Equity

Earning

After

Tax

Total

Assets

Current

Assets

Current

Liabilities

Non

Current

Liabilities

CEKA 746599 537551 41001 1284150 1053321 718681 27918

DLTA 227474 764473 288073 991947 854176 190953 36521

ICBP 9870264 15039947 2531681 24910211 13603527 6230997 3639267

INDF 44710509 41228376 5146323 85938885 40995736 22681686 22028823

85

MLBI 1677254 553797 794883 2231051 816494 1588801 88453

MYOR 6190553 4100555 409825 10291108 6508769 3114338 3076215

ROTI 1182772 960122 188578 2142894 420316 307609 875163

SKBM 331624 317910 89116 649534 379497 256924 74700

SKLT 178207 153368 16481 331575 167419 141425 36781

STTP 882610 817594 123465 1700204 799430 538631 343979

ULTJ 651986 2265098 283361 2917084 1642102 490967 161019



Kode

Saham

Total

Liabilities

Total

Equity

Earning

After

Tax

Total

Assets

Current

Assets

Current

Liabilities

Non

Current

Liabilities

CEKA 845933 639894 10655 1485826 1253019 816471 29461

DLTA 188700 849621 192045 1036322 902007 140419 48281

ICBP 10173713 16386911 2923148 26560624 13961500 6002344 4171369

INDF 48709933 43121593 3709501 91831526 42816745 25107538 23602395

MLBI 1334373 766480 496909 2100853 709955 1215227 119146

MYOR 6148256 5194460 125023 11342716 7454347 3151495 299676

ROTI 1517789 1188535 27054 2706324 812991 395920 1121869

SKBM 420397 344087 40151 76448 341724 298417 121979

SKLT 255066 152045 20067 377111 189759 159133 65933

STTP 910759 1008809 185705 191957 875469 554491 356268

ULTJ 742490 2797506 523100 3539996 2103565 561628 180862

86



Kode

Saham

Total

Liabilities

Total

Equity

Earning

After

Tax

Total

Assets

Current

Assets

Current

Liabilities

Non

Current

Liabilities

CEKA 538044 887920 249697 1425964 1103865 504209 33835

DLTA 185423 1012374 254509 1197797 1048134 137842 47581

ICBP 10401125 18500823 3631301 28901948 15571362 6469785 3931340

INDF 38233092 43941423 5266906 82174515 28985443 19219441 19013651

MLBI 1454398 820640 982129 2275038 901258 1326261 128137

MYOR 6657166 6265256 1388676 12922422 8739783 3884051 2773115

ROTI 1476889 1442752 279777 2919641 949414 320502 1156387

SKBM 633268 368389 2255 1001657 519270 468980 164288

SKLT 272089 296151 20646 568240 222687 196303 102786

STTP 1167899 2336411 174177 2336411 921134 556752 611147

ULTJ 749966 3489233 709826 4239200 2874822 593526 156441



Kode

Saham

Total

Liabilities

Total

Equity

Earning

After

Tax

Total

Assets

Current

Assets

Current

Liabilities

Non

Current

Liabilities

CEKA 489592 903044 107421 1392636 988480 444383 45209

DLTA 196197 1144645 279773 1340843 1206576 139685 56512

ICBP 11295184 20324330 3543173 31619514 16579331 6827588 4467596

INDF 41182764 46756724 5145063 87939488 32515399 21637763 19545001

MLBI 1445173 1064905 1322067 2510078 1076845 1304114 141059

MYOR 7561503 7354346 1630954 14915850 10674200 4473628 3087875

ROTI 1739468 2820106 135364 4559574 2319937 1027177 712291

87

SKBM 599790 1023237 25880 1623027 836640 511597 88193

SKLT 328714 307570 22971 636284 267129 211493 117221

STTP 957660 1384772 216024 2342432 947986 358963 598697

ULTJ 978185 4208755 711681 5186940 3439990 820625 157560

Lampiran 6 Data Struktur Modal Perusahaan Makanan dan Minuman

Periode 2013-2017

Kode

Saham

Struktur

Modal

2013

Struktur

Modal

2014

Struktur

Modal

2015

Struktur

Modal

2016

Struktur

Modal

2017

CEKA 0,04238 0,05194 0,04604 0,03811 0,05006

DLTA 0,04655 0,04777 0,05683 0,04700 0,04937

ICBP 0,24915 0,24197 0,25455 0,21250 0,21982

INDF 0,52767 0,53431 0,54735 0,43270 0,41801

MLBI 0,07298 0,15972 0,15545 0,15614 0,13246

MYOR 0,79706 0,75019 0,05769 0,44262 0,41987

ROTI 0,90832 0,91151 0,94391 0,80152 0,25258

SKBM 0,12623 0,23497 0,35450 0,44596 0,08619

SKLT 0,26228 0,23982 0,43364 0,34707 0,38112

STTP 0,25491 0,42072 0,35316 0,26158 0,43234

ULTJ 0,08073 0,07109 0,06465 0,04484 0,03744

Mean 0,30621 0,33309 0,29707 0,29364 0,22539

Lampiran 7 Data Rasio Profitabilitas Perusahaan Industri Makanan dan

Minuman Periode 2013-2017

Kode

Saham

ROA

2013

ROA

2014

ROA

2015

ROA

2016

ROA

2017

CEKA 0,06083 0,03193 0,07171 0,17511 0,07713

DLTA 0,31198 0,29041 0,18531 0,24812 0,20865

88

ICBP 0,10509 0,10163 0,11006 0,12564 0,11206

INDF 0,04375 0,05988 0,04039 0,06409 0,06507

MLBI 0,57201 0,35628 0,23653 0,43170 0,52670

MYOR 0,07962 0,03982 0,13102 0,10746 0,10934

ROTI 0,01867 0,01880 0,01000 0,09583 0,11969

SKBM 0,11708 0,13720 0,15198 0,00225 0,25946

SKLT 0,07882 0,09704 0,05321 0,03633 0,03610

STTP 0,09778 0,07262 0,09674 0,09745 0,02222

ULTJ 0,11564 0,09714 0,14777 0,16744 0,15330

Mean 0,14557 0,11843 0,11225 0,14104 0,15361

Lampiran 8 Data Rasio Likuiditas Perusahaan Industri Makanan dan

Minuman Periode 2013-2017

Kode

Saham

CR

2013

CR

2014

CR

2015

CR

2016

CR

2017

CEKA 1,63219 1,65631 1,53468 2,18930 2,22439

DLTA 4,70537 4,47324 4,42366 7,60387 8,63784

ICBP 2,41063 2,18320 2,32601 2,33068 2,42829

INDF 1,66730 1,80744 1,02533 1,50813 1,60272

MLBI 0,65177 0,51391 0,58422 0,67955 0,82573

MYOR 2,44336 2,08994 2,36534 2,25017 2,38603

ROTI 1,13643 1,36640 2,53421 2,96227 2,25856

SKBM 1,24832 1,47708 1,14512 1,10723 1,11064

SKLT 1,23384 1,18380 1,14560 1,13441 1,26306

STTP 1,23648 1,48419 1,57887 1,65448 1,16409

ULTJ 3,47006 3,34463 3,74548 4,84364 3,19191

Mean 1,98507 1,96183 2,03714 2,56943 2,46302

89

Lampiran 9 Data Ukuran Perusahaan (Total Aset) Industri Makanan dan

Minuman Periode 2013-2017 (Dalam Jutaan Rupiah)

Kode

Saham TA 2013 TA 2014 TA 2015 TA 2016 TA 2017

CEKA 1069627 1284150 1485826 1425964 1392636

DLTA 867041 991947 1036322 1197797 1340843

ICBP 21267470 24910211 26560624 28901948 31619514

INDF 78092789 85938885 91831526 82174515 87939488

MLBI 1782148 2231051 2100853 2275038 2510078

MYOR 9709838 10291108 11342716 12922422 14915850

ROTI 1822689 2142894 2706324 2919641 4559574

SKBM 497653 649534 76448 1001657 1623027

SKLT 301989 331575 377111 568240 636284

STTP 1470059 1700204 191957 2336411 2342432

ULTJ 2811621 2917084 3539996 4239200 5186940

Rata-Rata 10881175 12126240 12840882 12723894 14006061

Lampiran 10 Data Ukuran Perusahaan (Ln Total Aset) Industri Makanan

dan Minuman Periode 2013-2017

Kode

Saham

Ln TA

2013

Ln TA

2014

Ln TA

2015

Ln TA

2016

Ln TA

2017

CEKA 13,88282 14,06561 14,21148 13,17036 14,14671

DLTA 13,67284 13,80743 14,28838 13,99599 14,10881

ICBP 17,98727 17,30788 18,84940 17,17942 17,02693

INDF 18,17341 18,26915 18,33547 17,92244 17,02922

MLBI 13,93330 14,61798 14,55785 14,63751 14,73582

MYOR 16,88650 16,14679 15,04409 16,37447 15,51793

ROTI 14,41582 14,57767 15,81110 14,88697 13,33274

SKBM 11,01766 13,38401 12,44372 13,81717 11,29980

90

SKLT 12,61815 12,71161 13,84029 13,81717 13,36340

STTP 13,20081 14,34626 14,65026 13,66413 14,66670

ULTJ 15,84927 14,88609 15,07964 14,25989 14,46165

Mean 14,69435 14,92004 15,19197 14,88414 14,51725

Lampiran 11 Perbandingan Current Liabilities, Long Term Debt, dan Total

Equity Perusahaan Industri Makanan dan Minuman Periode 2013-2017

Kode

Saham

CL/E

2013

LTD/E

2013

CL/E

2014

LTD/E

2014

CL/E

2015

LTD/E

2015

CL/E

2016

LTD/E

2016

CL/E

2017

LTD/E

2017

CEKA 0,98237 0,04238 1,33695 0,05194 1,27595 0,04604 0,56785 0,03811 0,49209 0,05006

DLTA 0,23500 0,04655 0,24978 0,04777 0,16527 0,05683 0,13616 0,04700 0,12203 0,04937

ICBP 0,35404 0,24915 0,41430 0,24197 0,36629 0,25455 0,34970 0,21250 0,33593 0,21982

INDF 0,50742 0,52767 0,55015 0,53431 0,58225 0,54735 0,43739 0,43270 0,46277 0,41801

MLBI 0,73166 0,07298 2,86892 0,15972 1,58546 0,15545 1,61613 0,15614 1,22463 0,13246

MYOR 0,66814 0,79706 0,75949 0,75019 0,60670 0,05769 0,61993 0,44262 0,60830 0,41987

ROTI 0,40668 0,90832 0,32038 0,91151 0,33312 0,94391 0,22215 0,80152 0,36423 0,25258

SKBM 1,34812 0,12623 0,80817 0,23497 0,86727 0,35450 1,27305 0,44596 0,49998 0,08619

SKLT 0,90019 0,26228 0,92213 0,23982 1,04662 0,43364 0,66285 0,34707 0,68763 0,38112

STTP 0,86294 0,25491 0,65880 0,42072 0,54965 0,35316 0,23829 0,26158 0,25922 0,43234

ULTJ 0,31452 0,08073 0,21675 0,07109 0,20076 0,06465 0,17010 0,04484 0,19498 0,03744

Lampiran 12 Free Cash Flow Perusahaan Industri Makanan dan Minuman

yang Terdaftar di Bursa Efek Indonesia Periode 2013-2017 (Dalam Jutaan

Rupiah)

Kode

Saham

FCF

2013

FCF

2014

FCF

2015

FCF

2016

FCF

2017

CEKA 29613 27713 10820 20679 12815

DLTA 433776 415161 494886 658666 845324

ICBP 5378688 7225802 7543475 8371980 8796690

INDF 13518710 14157805 12962041 13362236 13689998

91

MLBI 145511 145951 344615 403231 223054

MYOR 1860492 712923 1682075 1543129 2201859

ROTI 101142 162584 515237 610989 1895070

SKBM 91980 125051 107598 94528 278615

SKLT -30565 -44802 -49614 -59493 -100212

STTP 10333 9166 9815 25399 69955

ULTJ 611625 489285 849123 1521372 2120400

Mean 2013755 2129694 2224552 2413883 2730324

Lampiran 13 Output Eviews 9

1. Uji Normalitas

0

2

4

6

8

10

-0.4 -0.2 0.0 0.2 0.4 0.6

Series: Standardized Residuals

Sample 2013 2017

Observations 55

Mean -4.19e-16

Median 0.018200

Maximum 0.564167

Minimum -0.409229

Std. Dev. 0.224177

Skewness 0.642134

Kurtosis 3.262312

Jarque-Bera 3.937431

Probability 0.139636

2. Uji Multikolinearitas

X1 X2 X3

X1 1.000000 0.100131 -0.219013

X2 0.100131 1.000000 0.025348

X3 -0.219013 0.025348 1.000000

92

3. Uji Heteroskedastisitas

-.6

-.4

-.2

.0

.2

.4

.6

-0.2

0.0

0.2

0.4

0.6

0.8

1.0

_C

EK

A -

13

_C

EK

A -

15

_C

EK

A -

17

_D

LT

A -

14

_D

LT

A -

16

_IC

BP

- 1

3

_IC

BP

- 1

5

_IC

BP

- 1

7

_IN

DF

- 1

4

_IN

DF

- 1

6

_M

LB

I -

13

_M

LB

I -

15

_M

LB

I -

17

_M

YO

R -

14

_M

YO

R -

16

_R

OT

I -

13

_R

OT

I -

15

_R

OT

I -

17

_S

KB

M -

14

_S

KB

M -

16

_S

KLT

- 1

3

_S

KLT

- 1

5

_S

KLT

- 1

7

_S

TT

P -

14

_S

TT

P -

16

_U

LT

J -

13

_U

LT

J -

15

_U

LT

J -

17

Residual Actual Fitted

4. Uji Autokorelasi

Residual Cross-Section Dependence Test

Null hypothesis: No cross-section dependence (correlation) in

residuals

Equation: Untitled

Periods included: 5

Cross-sections included: 11

Total panel observations: 55

Note: non-zero cross-section means detected in data

Cross-section means were removed during computation of

correlations

Test Statistic d.f. Prob.

Breusch-Pagan LM 69.21551 55 0.0941

93

Pesaran scaled LM 0.306587 0.7592

Pesaran CD -0.558262 0.5767

5. Common Effect Model

Dependent Variable: Y

Method: Panel Least Squares

Date: 01/15/19 Time: 17:16

Sample: 2013 2017

Periods included: 5


Total panel (balanced) observations: 55

Variable Coefficient Std. Error t-Statistic Prob.

C -0.035057 0.252182 -0.139016 0.8900

X1 -0.870992 0.241055 -3.613246 0.0007

X2 -0.041258 0.018032 -2.288115 0.0263

X3 0.035974 0.016219 2.218065 0.0310

R-squared 0.366639 Mean dependent var 0.291079

Adjusted R-squared 0.329383 S.D. dependent var 0.251489

S.E. of regression 0.205948 Akaike info criterion

-

0.252441

Sum squared resid 2.163138 Schwarz criterion

-

0.106454

Log likelihood 10.94214 Hannan-Quinn criter.

-

0.195987

F-statistic 9.840935 Durbin-Watson stat 0.519427

Prob(F-statistic) 0.000032

94

6. Fixed Effect Model


Method: Panel EGLS (Cross-section weights)

Date: 01/15/19 Time: 17:11

Sample: 2013 2017

Periods included: 5



Linear estimation after one-step weighting matrix


C -1.010082 0.210437 -4.799931 0.0000

X1 -0.176931 0.135638 -1.304432 0.1994

X2 -0.005635 0.009738 -0.578627 0.5660

X3 0.090106 0.013526 6.661855 0.0000

Effects Specification

Cross-section fixed (dummy variables)

Weighted Statistics



S.E. of regression 0.091501 Sum squared resid 0.343270



Unweighted Statistics


Sum squared resid 0.495296 Durbin-Watson stat 1.863387

95

7. Random Effect Model


Method: Panel EGLS (Cross-section random effects)

Date: 01/15/19 Time: 17:13

Sample: 2013 2017

Periods included: 5



Swamy and Arora estimator of component variances


C -0.919104 0.345843 -2.657572 0.0105

X1 -0.587998 0.268084 -2.193334 0.0329

X2 -0.022049 0.020389 -1.081382 0.2846

X3 0.090129 0.021773 4.139522 0.0001


S.D. Rho

Cross-section random 0.205883 0.7921

Idiosyncratic random 0.105480 0.2079

Weighted Statistics







96



8. Chow Test

Redundant Fixed Effects Tests

Equation: Untitled

Test cross-section fixed effects

Effects Test Statistic d.f. Prob.

Cross-section F 21.060505 (10,41) 0.0000

Cross-section fixed effects test equation:


Method: Panel EGLS (Cross-section weights)

Date: 01/15/19 Time: 17:11

Sample: 2013 2017

Periods included: 5



Use pre-specified GLS weights


C -0.124390 0.122528 -1.015195 0.3148

X1 -0.619010 0.112052 -5.524330 0.0000

X2 -0.038118 0.008410 -4.532675 0.0000

X3 0.037945 0.007726 4.911386 0.0000

Weighted Statistics

97









9. Hausman Test

Correlated Random Effects - Hausman Test

Equation: Untitled

Test cross-section random effects

Test Summary

Chi-Sq.

Statistic Chi-Sq. d.f. Prob.

Cross-section random 4.417440 3 0.2198

Cross-section random effects test comparisons:

Variable Fixed Random Var(Diff.) Prob.

X1 -0.397228 -0.587998 0.020595 0.1837

X2 -0.015992 -0.022049 0.000106 0.5570

X3 0.119493 0.090129 0.000218 0.0466

Cross-section random effects test equation:

98


Method: Panel Least Squares

Date: 01/15/19 Time: 17:13

Sample: 2013 2017

Periods included: 5




C -1.393851 0.412001 -3.383122 0.0016

X1 -0.397228 0.304079 -1.306333 0.1987

X2 -0.015992 0.022849 -0.699914 0.4879

X3 0.119493 0.026303 4.542880 0.0000


Cross-section fixed (dummy variables)



S.E. of regression 0.105480 Akaike info criterion

-

1.445254

Sum squared resid 0.456170 Schwarz criterion

-

0.934296

Log likelihood 53.74449 Hannan-Quinn criter.

-

1.247663



99

10. Uji t


Method: Panel EGLS (Cross-section random effects)

Date: 01/15/19 Time: 17:13

Sample: 2013 2017

Periods included: 5



Swamy and Arora estimator of component variances


C -0.919104 0.345843 -2.657572 0.0105

X1 -0.587998 0.268084 -2.193334 0.0329

X2 -0.022049 0.020389 -1.081382 0.2846

X3 0.090129 0.021773 4.139522 0.0001


S.D. Rho

Cross-section random 0.205883 0.7921

Idiosyncratic random 0.105480 0.2079

Weighted Statistics







100



11. Tabel t

Periode 2013 (Dalam Jutaan Rupiah) Lampiran 1 Data Laporan...

Documents

Transcript of Periode 2013 (Dalam Jutaan Rupiah) Lampiran 1 Data Laporan...