Kode

04Q14
11M14
10M14
03Q14
08M14
07M14
02Q14
05M14
04M14
01Q14
02M14
01M14
04Q13
11M13
10M13
03Q13
08M13
07M13
02Q13
05M13
04M13
01Q13
02M13
01M13
04Q12
11M12
10M12
03Q12
08M12
07M12
02Q12
05M12
04M12
01Q12
02M12
01M12
04Q11
11M11
10M11
03Q11
08M11
07M11
02Q11
05M11
04M11
01Q11
02M11
01M11
04Q10
11M10
10M10
03Q10
08M10

Date

Market

Gr Market

02M14
02M11

February-14
January-14
December-13
November-13
October-13
September-13
August-13
July-13
June-13
May-13
April-13
March-13
February-13
January-13
December-12
November-12
October-12
September-12
August-12
July-12
June-12
May-12
April-12
March-12
February-12
January-12
December-11
November-11
October-11
September-11
August-11
July-11
June-11
May-11
April-11
March-11
February-11
January-11
December-10
November-10
October-10
September-10
August-10

4,620
4,419
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082

4.56%
3.38%
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%

07M10
02Q10
05M10
04M10
01Q10
02M10
01M10
04Q09
11M09
10M09
03Q09
08M09
07M09
02Q09
05M09
04M09
01Q09
02M09
01M09

July-10
June-10
May-10
April-10
March-10
February-10
January-10
December-09
November-09
October-09
September-09
August-09
July-09
June-09
May-09
April-09
March-09
February-09
January-09

3,069
2,914
2,797
2,971
2,777
2,549
2,611
2,534
2,416
2,368
2,468
2,342
2,323
2,027
1,917
1,723
1,434
1,285
1,333

5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%
3.02%
4.91%
2.03%
-4.05%
5.38%
0.79%
14.63%
5.74%
11.26%
20.13%
11.56%
-3.54%

Period of Report
Return Deposito (Nett)
Return Market
Value 1
Value 2
t IRC
t ROE

02M14
6.00%
10.01%
4,620.22
3,470.35
14%
20%

USD/IDR
4Q09
4Q10
4Q11
4Q12
4Q13
4Q14
4Q15
4Q16

Kurs Beli

Update
4Q13
1Q14
2Q14
3Q14
4Q14

Kurs Beli

8,946
9,023
9,622
12,128

11,555

04Q14
16.98%
5,000.00
4,274.18

Kode
04Q14
11M14
10M14
03Q14
08M14
07M14
02Q14
05M14
04M14
01Q14
02M14
01M14
04Q13
11M13
10M13
03Q13
08M13
07M13
02Q13
05M13
04M13
01Q13
02M13
01M13
04Q12
11M12
10M12
03Q12
08M12
07M12
02Q12
05M12
04M12
01Q12
02M12
01M12
04Q11
11M11
10M11
03Q11
08M11
07M11
02Q11
05M11
04M11
01Q11
02M11
01M11
04Q10
11M10
10M10
03Q10
08M10

Market
5,000
4,620
4,419
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082

07M10
02Q10
05M10
04M10
01Q10
02M10
01M10
04Q09
11M09
10M09
03Q09
08M09
07M09
02Q09
05M09
04M09
01Q09
02M09
01M09

3,069
2,914
2,797
2,971
2,777
2,549
2,611
2,534
2,416
2,368
2,468
2,342
2,323
2,027
1,917
1,723
1,434
1,285
1,333

STOCK

ACES
AISA
AMAG
ARNA
BEST
BISI
CTRS
HEXA
ISSP
KBLI
LPCK
MAIN
MBSS
MDLN
MTDL
MTLA
ROTI
RUIS
SAME
SCMA
TAXI
TELE
TIFA
TOTL
WIIM

MV
795
2,045
250
940
525
620
2,290
3,880
171
155
7,450
3,285
1,000
448
301
445
1,095
210
2,545
3,240
1,290
800
205
815
680

Volume
20,668,833
10,173,392
2,044,525
11,013,942
30,920,900
3,996,325
3,600,983
1,020,558
20,668,833
6,715,992
3,822,450
9,383,775
861,417
26,420,000
6,612,333
3,284,150
3,484,000
8,956,425
4,075,308
6,633,692
31,790,983
14,826,892
4,318,817
11,473,975
4,393,792

Sector
Trade & Service
Consumer
Finance
Basic Industry
Property
Agriculture
Property
Trade & Service
Basic Industry
Infrastructure
Property
Basic Industry
Infrastructure
Property
Trade & Service
Property
Consumer
Mining
Trade & Service
Trade & Service
Infrastructure
Trade & Service
Finance
Property
Consumer

Gr Asset
29.32%
22.66%
9.58%
21.11%
47.01%
7.88%
30.30%
24.93%
15.47%
15.09%
36.09%
23.03%
28.76%
110.10%
38.17%
40.62%
51.27%
9.11%
29.88%
4.50%
19.87%
154.33%
-5.12%
7.87%
1.80%

Gr Equity
18.39%
11.17%
12.66%
27.06%
39.92%
7.04%
12.69%
22.90%
124.48%
4.91%
48.08%
26.49%
44.19%
110.05%
32.82%
13.58%
18.11%
10.07%
591.92%
5.32%
16.06%
25.18%
8.67%
16.03%
19.05%

Rekapitulasi(Average)
Sector
Gr Asset
Agriculture
7.88%
Basic Industry
19.87%
Consumer
25.24%
Finance
2.23%
Infrastructure
21.24%
Mining
9.11%
Property
45.33%
Trade & Service
46.85%

Gr Equity
7.04%
59.34%
16.11%
10.66%
21.72%
10.07%
40.06%
116.09%

Gr Sales
20.57%
42.90%
12.61%
27.30%
37.18%
21.94%
20.33%
-31.78%
-24.18%
13.16%
31.08%
25.18%
34.66%
74.32%
41.61%
25.97%
26.43%
12.11%
24.42%
12.74%
31.88%
27.95%
2.82%
24.72%
41.91%

Gr NI
16.41%
36.64%
3.82%
50.30%
58.12%
-1.78%
23.73%
-66.58%
28.98%
-41.26%
45.11%
-20.32%
32.18%
841.10%
42.77%
18.42%
5.94%
2.19%
100.47%
9.37%
67.29%
44.84%
-27.12%
10.61%
71.17%

Beta
0.70
0.84
1.30
0.87
2.83
2.05
1.37
0.79
0.70
1.55
2.74
0.01
1.51
1.42
1.75
2.07
1.26
0.92
2.89
1.32
0.65
1.02
1.05
1.55
1.45

CAPM
1.59%
6.03%
-3.54%
0.12%
-16.54%
-9.86%
-4.11%
0.76%
1.59%
-5.61%
-15.76%
7.43%
-5.29%
-4.55%
-7.31%
-10.03%
-3.19%
-0.28%
-17.05%
-3.73%
2.00%
-1.14%
-1.41%
-5.64%
-4.78%

Alpha
(28.76)%
63.94%
(10.38)%
98.66%
(18.02)%
(20.14)%
(36.34)%
(60.70)%
(28.76)%
(20.04)%
68.10%
32.13%
5.29%
11.49%
82.15%
(18.27)%
(22.90)%
(3.72)%
340.86%
21.71%
67.76%
18.12%
26.41%
(38.18)%
(7.06)%

PER
11.92
20.73
4.94
29.35
6.75
14.64
13.35
15.89
8.57
8.45
8.78
23.08
3.77
2.31
5.94
14.02
35.08
5.46
64.10
37.02
20.90
16.43
7.01
14.30
10.81

PBV
3.17
2.65
0.88
8.98
2.03
1.26
1.82
1.26
0.71
0.70
2.85
6.46
0.60
1.21
0.73
1.92
7.04
0.62
22.48
16.98
3.47
3.49
0.85
3.39
1.83

ROE
26.57%
12.77%
17.72%
30.60%
30.02%
8.61%
13.60%
7.96%
8.31%
8.29%
32.47%
27.97%
15.84%
52.44%
12.23%
13.67%
20.07%
11.31%
35.07%
45.88%
16.61%
21.27%
12.13%
23.72%
16.91%

Gr Sales
21.94%
9.43%
37.08%
7.72%
26.57%
12.11%
35.60%
15.92%

Gr NI
-1.78%
19.66%
37.92%
-11.65%
19.40%
2.19%
166.18%
24.55%

Beta
2.05
0.52
1.18
1.18
1.23
0.92
2.00
1.41

CAPM
-9.86%
3.05%
-0.65%
-2.48%
-2.96%
-0.28%
-9.44%
-4.48%

Alpha
-20.14%
34.01%
11.33%
8.02%
17.67%
-3.72%
-5.20%
62.23%

PER
14.64
20.33
22.21
5.98
11.04
5.46
9.92
25.22

PBV
1.26
5.38
3.84
0.86
1.59
0.62
2.20
8.02

ROE
8.61%
22.29%
16.58%
14.92%
13.58%
11.31%
27.65%
24.83%

DER
0.29
1.10
0.72
0.48
0.36
0.16
1.31
1.03
1.20
0.51
1.12
1.57
0.46
1.06
1.47
0.61
1.32
3.88
1.84
0.44
1.68
1.49
2.96
1.72
0.57

NPM
13.22%
7.35%
30.73%
16.59%
56.17%
12.02%
26.90%
4.93%
6.12%
2.86%
44.48%
5.75%
25.34%
132.96%
1.55%
28.21%
10.50%
1.65%
13.86%
34.64%
19.28%
2.81%
17.80%
8.49%
8.32%

Aset
2,478,918,584,338
4,743,929,699,214
1,478,728,388,000
1,135,244,802,060
3,360,272,281,414
1,712,683,000,000
5,770,169,834,674
5,234,668,743,520
3,790,738,000,000
1,337,022,291,951
3,854,166,345,345
2,214,398,692,000
4,278,542,752,032
9,647,813,079,565
2,296,991,727,662
2,834,484,171,000
1,822,689,047,108
1,277,942,893,245
377,654,879,974
4,010,166,376,000
2,137,040,347,000
3,455,339,000,000
1,030,536,612,000
2,226,418,477,000
1,229,011,260,881

MC
6,065,850,000,000
5,983,670,000,000
754,934,894,250
6,900,945,117,440
5,018,085,376,500
1,860,000,000,000
4,531,600,469,860
3,259,200,000,000
1,228,804,637,985
621,121,441,585
5,185,200,000,000
5,568,075,000,000
1,750,026,639,000
5,669,604,645,376
676,046,000,000
3,382,859,881,955
5,542,671,000,000
161,700,000,000
2,990,375,000,000
47,373,230,376,000
2,767,824,000,000
4,844,561,239,200
221,338,500,000
2,779,150,000,000
1,427,914,156,800

DER
0.16
1.08
1.00
1.84
0.88
3.88
1.03
1.09

NPM
12.02%
9.49%
8.72%
24.26%
15.82%
1.65%
49.54%
11.84%

Aset
1,712,683,000,000
7,140,381,494,060
7,795,630,007,203
2,509,265,000,000
7,752,605,390,983
1,277,942,893,245
27,693,324,188,998
17,853,739,311,494

MC
1,860,000,000,000
13,697,824,755,425
12,954,255,156,800
976,273,394,250
5,138,972,080,585
161,700,000,000
26,566,500,373,691
65,209,262,615,200

Year
04Q12
04Q13
04Q14

Debt
298,913,611,039
563,420,146,246
937,995,816,066

Asset
1,916,914,650,213
2,478,918,584,338
3,205,691,681,209

Equity
1,618,001,039,174
1,915,498,438,092
2,267,695,865,144

Year
04Q12
04Q13
04Q14

Net Sales
3,193,282,818,586
3,850,300,588,204
4,642,499,728,880

Gross Profit
1,551,576,243,757
1,933,548,645,987
2,409,556,334,367

Net Income
437,142,979,147
508,872,988,817
592,373,047,493

Year
04Q12
04Q13
04Q14

Deviden

EPS
10.00

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

Book Value
57.29
66.69

ACES
7,630,000,000
Trade & Service
795
0.70
7.50%
-0.98%
1.59%
-27.16%
-28.76%

212.06
251.05

Market Capitalization
6,180,300,000,000
4,501,700,000,000

Market Price
810
590

PER
14.14
8.85

ROE
27.02%
26.57%

DER
0.18
0.29

GPM
48.59%
50.22%

NPM
13.69%
13.22%

PBV
3.82
2.35

DPO
17.45%
0.00%

Debt
88.49%

Growth
Asset
Equity
29.32% 18.39%

MarCap
-27.16%

Sales
20.57%

Growth
GP
NI
24.62% 16.41%

MV
-27.16%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549

Emiten
590
690
610
700
710
720
740
950
980
830
730
760
810
750
700
615
570
590
505
550
515
445
433
415
410
380
338
330
330
345
303
270
265
255
250
265
295
268
270
203
178
184
180
173
171
164
136

Volume
9,878,000
21,128,200
29,645,500
15,280,900
15,026,800
25,445,200
26,517,600
33,795,600
15,495,700
20,208,500
18,588,700
17,015,300
7,054,200
8,292,800
8,041,000
6,032,500
6,361,000
14,476,100
5,205,000
12,821,700
21,085,200
6,129,300
6,000,700
1,535,600
3,964,700
8,152,200
15,380,400
7,915,500
3,957,600
1,172,200
6,722,700
2,078,800
9,210,500
3,004,300
3,837,700
1,288,000
3,653,500
3,968,800
3,685,900
8,038,200
1,784,200
903,400
885,900
5,400,700
1,920,700
2,995,200
3,055,900

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
-14.49%
13.11%
-12.86%
-1.41%
-1.39%
-2.70%
-22.11%
-3.06%
18.07%
13.70%
-3.95%
-6.17%
8.00%
7.14%
13.82%
7.89%
-3.39%
16.83%
-8.18%
6.80%
15.73%
2.89%
4.22%
1.22%
7.89%
12.59%
2.27%
0.00%
-4.35%
14.05%
12.04%
1.89%
3.92%
2.00%
-5.66%
-10.17%
10.28%
-0.93%
33.33%
13.76%
-3.26%
2.22%
4.05%
1.17%
4.27%
20.59%
-6.21%

1/4/2010

2,611

145

759,200

Year
04Q12
04Q13
04Q14

Debt
1,834,123,000,000
2,483,268,575,292
3,305,599,928,755

Asset
3,867,576,000,000
4,743,929,699,214
5,818,856,304,591

Equity
2,033,453,000,000
2,260,661,123,922
2,513,256,375,836

Year
04Q12
04Q13
04Q14

Net Sales
2,747,623,000,000
3,926,408,377,495
5,610,916,325,442

Gross Profit
605,246,000,000
866,106,524,649
1,239,397,719,341

Net Income
211,197,000,000
288,589,470,765
394,342,166,966

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
72.18
98.63

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

AISA
2,926,000,000
Consumer
2,045
0.84
7.50%
5.75%
6.03%
69.97%
63.94%

694.96
772.61

Market Capitalization
3,160,080,000,000
4,184,180,000,000

ROE
10.39%
12.77%

DER
0.90
1.10

1,080
1,430

GPM
22.03%
22.06%

NPM
7.69%
7.35%

14.96
14.50

PBV
1.55
1.85

DPO
0.00%
0.00%

Market Price

PER

Debt
35.39%

Growth
Asset
Equity
22.66%
11.17%

MarCap
32.41%

Growth
Sales
42.90%

GP
43.10%

NI
36.64%

MV
32.41%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
1,430
1,400
1,320
1,250
1,220
1,310
1,250
1,470
1,240
1,280
1,300
1,140
1,080
1,190
900
730
660
720
610
570
710
510
470
475
495
680
650
670
750
760
660
620
750
800
740
720
780
630
580
640
610
590
520
500
410
345
295
310

Volume
5,133,100
8,325,100
5,122,000
8,360,700
9,361,800
###
###
###
###
###
###
9,254,600
9,385,000
###
###
9,093,100
7,274,600
###
###
###
###
###
###
###
###
5,006,500
6,037,200
7,152,700
9,671,500
###
4,569,000
5,433,800
6,618,500
7,469,300
2,446,400
4,280,500
###
4,028,200
1,960,600
4,063,600
4,043,900
4,245,800
5,068,300
3,703,000
360,600
68,200
10,100
35,600

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
2.14%
6.06%
5.60%
2.46%
-6.87%
4.80%
-14.97%
18.55%
-3.13%
-1.54%
14.04%
5.56%
-9.24%
32.22%
23.29%
10.61%
-8.33%
18.03%
7.02%
-19.72%
39.22%
8.51%
-1.05%
-4.04%
-27.21%
4.62%
-2.99%
-10.67%
-1.32%
15.15%
6.45%
-17.33%
-6.25%
8.11%
2.78%
-7.69%
23.81%
8.62%
-9.38%
4.92%
3.39%
13.46%
4.00%
21.95%
18.84%
16.95%
-4.84%

Year
04Q12
04Q13
04Q14

Debt
584,235,474,000
616,653,759,000
649,197,065,459

Asset
1,349,457,388,000
1,478,728,388,000
1,620,382,877,534

Equity
765,221,914,000
862,074,629,000
971,185,812,075

Year
04Q12
04Q13
04Q14

Net Sales
441,491,099,000
497,183,977,000
559,902,357,138

Gross Profit
172,542,497,000
175,973,057,000
179,471,824,787

Net Income
147,142,681,000
152,769,616,000
158,611,732,600

Year
04Q12
04Q13
04Q14

Deviden

EPS
12.00
-

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

Book Value
48.73
50.59

AMAG
3,019,739,577
Finance
250
1.30
7.50%
-0.98%
-3.54%
-13.91%
-10.38%

253.41
285.48

Market Capitalization
694,540,102,710
597,908,436,246

ROE
19.23%
17.72%

DER
0.76
0.72

230
198

GPM
39.08%
35.39%

NPM
33.33%
30.73%

4.72
3.91

PBV
0.91
0.69

DPO
24.63%
0.00%

Market Price

PER

Debt
5.55%

Growth
Asset
Equity
9.58%
12.66%

MarCap
-13.91%

Growth
Sales
12.61%

GP
1.99%

NI
3.82%

MV
-13.91%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
198
205
230
220
235
270
265
275
300
300
305
260
230
230
174
161
169
168
161
157
173
164
164
161
147
152
173
157
230
295
240
265
161
136
138
138
144
152
135
125
125
129
121
107
132
101
94
95

Volume
389,100
604,700
2,671,700
2,293,400
687,300
919,000
2,645,900
1,805,600
2,134,700
1,536,800
3,857,300
4,988,800
5,038,500
###
8,396,500
2,294,200
3,135,100
3,618,700
2,408,800
4,829,000
###
1,846,800
6,955,800
8,666,700
5,084,200
9,093,300
###
4,633,700
###
###
5,171,100
###
2,685,500
416,200
405,300
795,300
2,832,100
5,792,600
1,324,800
680,000
72,500
146,600
697,700
1,033,400
1,672,500
711,300
185,500
517,500

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
-3.41%
-10.87%
4.55%
-6.38%
-12.96%
1.89%
-3.64%
-8.33%
0.00%
-1.64%
17.31%
13.04%
0.00%
32.18%
8.07%
-4.73%
0.60%
4.35%
2.55%
-9.25%
5.49%
0.00%
1.86%
9.52%
-3.29%
-12.14%
10.19%
-31.74%
-22.03%
22.92%
-9.43%
64.60%
18.38%
-1.45%
0.00%
-4.17%
-5.26%
12.59%
8.00%
0.00%
-3.10%
6.61%
13.08%
-18.94%
30.69%
7.45%
-1.05%

Year
04Q12
04Q13
04Q14

Debt
332,551,590,871
366,754,918,531
398,435,699,282

Asset
937,359,770,277
1,135,244,802,060
1,374,905,134,048

Equity
604,808,179,406
768,489,883,529
976,469,434,766

Year
04Q12
04Q13
04Q14

Net Sales
1,113,663,603,211
1,417,640,229,330
1,804,587,861,200

Gross Profit
377,728,525,448
502,200,198,093
667,688,622,842

Net Income
156,462,317,607
235,163,537,462
353,451,809,979

Year
04Q12
04Q13
04Q14

Deviden

EPS
40.00
-

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

Book Value
21.31
32.03

ARNA
7,341,430,976
Basic Industry
940
0.87
7.50%
-0.98%
0.12%
98.79%
98.66%

82.38
104.68

Market Capitalization
3,028,340,277,600
6,019,973,400,320

Market Price
413
820

PER
19.36
25.60

ROE
25.87%
30.60%

DER
0.55
0.48

GPM
33.92%
35.43%

NPM
14.05%
16.59%

PBV
5.01
7.83

DPO
187.69%
0.00%

Debt
10.29%

Growth
Asset
Equity
21.11%
27.06%

MarCap
98.79%

Growth
Sales
27.30%

GP
32.95%

NI
50.30%

MV
98.79%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
820
870
900
850
810
830
800
850
775
594
473
485
413
378
330
253
213
233
190
175
155
124
135
104
91
90
86
86
86
91
90
88
71
68
70
63
73
70
75
79
75
70
59
61
66
54
40

Volume
1,977,000
3,691,600
6,035,600
8,390,900
8,224,400
6,870,000
###
###
###
###
###
###
8,244,400
5,782,000
8,875,500
8,931,700
3,134,400
###
4,775,500
###
9,383,600
9,742,600
###
7,712,400
839,100
2,267,100
5,110,600
###
###
###
7,872,900
###
1,157,700
997,400
2,231,400
1,072,200
3,982,600
2,702,700
8,111,000
5,775,500
2,534,200
295,900
102,000
225,700
1,109,800
2,002,300
675,400

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%

Y
-5.75%
-3.33%
5.88%
4.94%
-2.41%
3.75%
-5.88%
9.68%
30.53%
25.66%
-2.58%
17.58%
9.27%
14.39%
30.69%
18.82%
-8.60%
22.37%
8.57%
12.90%
25.25%
-8.33%
30.12%
13.70%
1.39%
4.35%
0.00%
0.00%
-5.48%
1.39%
2.86%
22.81%
5.56%
-3.57%
12.00%
-13.79%
3.57%
-6.67%
-4.76%
5.00%
7.14%
19.15%
-4.08%
-7.55%
23.26%
33.54%

Year
04Q12
04Q13
04Q14

Debt
515,646,712,918
883,452,694,685
1,474,228,480,546

Asset
2,285,757,285,247
3,360,272,281,414
4,939,907,608,790

Equity
1,770,110,572,329
2,476,819,586,729
3,465,679,128,244

Year
04Q12
04Q13
04Q14

Net Sales
965,113,274,649
1,323,915,722,978
1,816,111,007,473

Gross Profit
569,769,326,653
945,702,218,535
1,569,675,032,167

Net Income
470,282,836,340
743,624,331,495
1,175,839,523,923

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
49.20
77.80

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

BEST
9,558,257,860
Property
525
2.83
7.50%
-0.98%
-16.54%
-34.56%
-18.02%

185.19
259.13

Market Capitalization
6,499,615,344,800
4,253,424,747,700

Market Price
680
445

PER
13.82
5.72

ROE
26.57%
30.02%

DER
0.29
0.36

GPM
59.04%
71.43%

NPM
48.73%
56.17%

PBV
3.67
1.72

DPO
0.00%
0.00%

Debt
71.33%

Growth
Asset
Equity
47.01%
39.92%

MarCap
-34.56%

Growth
Sales
37.18%

GP
65.98%

NI
58.12%

MV
-34.56%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
445
385
510
475
425
610
790
940
1,000
970
800
730
680
720
680
700
610
610
480
425
485

Volume
###
###
###
###
###
###
###
###
###
###
###
###
###
###
8,789,300
###
8,937,000
###
5,515,400
###
###

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%

Y
15.58%
-24.51%
7.37%
11.76%
-30.33%
-22.78%
-15.96%
-6.00%
3.09%
21.25%
9.59%
7.35%
-5.56%
5.88%
-2.86%
14.75%
0.00%
27.08%
12.94%
-12.37%

Year
04Q12
04Q13
04Q14

Debt
208,899,000,000
236,938,000,000
268,001,187,298

Asset
1,587,603,000,000
1,712,683,000,000
1,847,617,482,764

Equity
1,378,704,000,000
1,475,745,000,000
1,579,616,295,467

Year
04Q12
04Q13
04Q14

Net Sales
866,269,000,000
1,056,361,000,000
1,288,166,334,385

Gross Profit
388,989,000,000
447,880,000,000
515,686,804,511

Net Income
129,321,000,000
127,025,000,000
124,769,763,805

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
43.11
42.34

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

BISI
3,000,000,000
Agriculture
620
2.05
7.50%
-0.98%
-9.86%
-30.00%
-20.14%

459.57
491.92

Market Capitalization
2,400,000,000,000
1,680,000,000,000

Market Price
800
560

PER
18.56
13.23

ROE
9.38%
8.61%

DER
0.15
0.16

GPM
44.90%
42.40%

NPM
14.93%
12.02%

PBV
1.74
1.14

DPO
0.00%
0.00%

Debt
13.42%

Growth
Asset
Equity
7.88%
7.04%

MarCap
-30.00%

Growth
Sales
21.94%

GP
15.14%

NI
-1.78%

MV
-30.00%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
560
560
610
610
600
620
680
820
740
860
810
800
800
880
1,070
1,090
1,080
1,180
790
780
840
860
920
910
910
860
1,020
1,000
1,240
1,450
1,300
1,560
1,670
1,730
1,230
1,380
1,870
1,990
2,350
2,250
1,700
1,470
1,340
1,280
1,810
1,480
1,380
1,540

Volume
443,400
933,900
942,900
3,714,200
2,074,000
1,990,800
3,444,000
6,909,100
5,117,500
###
4,258,200
2,222,000
1,739,200
2,064,800
3,217,300
4,213,700
5,328,800
###
2,025,800
3,901,600
3,643,900
2,012,500
2,272,300
1,356,600
1,761,500
2,099,500
4,941,700
2,224,300
7,394,100
###
3,970,400
2,195,200
2,689,000
5,422,300
2,781,200
1,490,700
1,374,500
1,139,300
3,444,200
5,985,700
3,695,800
2,433,000
736,000
1,276,800
3,666,900
2,096,400
2,800,800
8,686,500

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
0.00%
-8.20%
0.00%
1.67%
-3.23%
-8.82%
-17.07%
10.81%
-13.95%
6.17%
1.25%
0.00%
-9.09%
-17.76%
-1.83%
0.93%
-8.47%
49.37%
1.28%
-7.14%
-2.33%
-6.52%
1.10%
0.00%
5.81%
-15.69%
2.00%
-19.35%
-14.48%
11.54%
-16.67%
-6.59%
-3.47%
40.65%
-10.87%
-26.20%
-6.03%
-15.32%
4.44%
32.35%
15.65%
9.70%
4.69%
-29.28%
22.30%
7.25%
-10.39%

Year
04Q12
04Q13
04Q14

Debt
2,213,625,546,722
3,274,505,037,053
4,706,387,001,890

Asset
4,428,210,643,555
5,770,169,834,674
7,518,806,714,726

Equity
2,214,585,096,833
2,495,664,797,621
2,812,419,712,835

Year
04Q12
04Q13
04Q14

Net Sales
1,048,459,429,865
1,261,563,139,632
1,517,981,058,631

Gross Profit
525,332,320,553
657,907,120,730
823,938,985,996

Net Income
274,320,220,819
339,407,979,031
419,939,062,042

Year
04Q12
04Q13
04Q14

Deviden

EPS
138.63
171.52

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

CTRS
1,978,864,834
Property
2,290
1.37
7.50%
-0.98%
-4.11%
-40.45%
-36.34%

Book Value
1,119.12
1,261.16

Market Capitalization
4,353,502,634,800
2,592,312,932,540

ROE
12.39%
13.60%

DER
1.00
1.31

2,200
1,310

GPM
50.11%
52.15%

NPM
26.16%
26.90%

15.87
7.64

PBV
1.97
1.04

DPO
0.00%
0.00%

Market Price

PER

Debt
47.92%

Growth
Asset
Equity
30.30%
12.69%

MarCap
-40.45%

Growth
Sales
20.33%

GP
25.24%

NI
23.73%

MV
-40.45%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
1,310
1,810
2,275
2,150
2,400
2,675
3,300
3,850
3,350
2,800
2,825
2,550
2,200
2,025
1,750
1,790
1,600
1,940
1,910
1,860
2,100
1,500
1,030
840
870
820
850
890
920
920
760
760
610
590
530
560
690
630
700
620
570
590
580
600
700
720
620
530

Volume
3,771,700
2,171,600
4,219,300
1,806,500
1,306,700
1,360,400
2,855,100
6,102,300
6,039,300
6,257,200
4,299,100
3,022,600
4,357,100
4,225,700
2,995,400
3,610,300
1,455,800
3,451,300
4,713,500
5,912,100
6,550,600
5,956,200
2,182,100
611,300
550,800
116,000
415,500
495,800
2,530,100
1,698,200
2,650,700
3,156,200
1,501,900
714,200
522,200
1,244,900
1,133,400
1,360,200
4,963,500
8,091,200
4,446,100
4,082,800
2,222,500
6,416,700
7,417,100
###
9,718,100
7,223,200

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
-27.62%
-20.44%
5.81%
-10.42%
-10.28%
-18.94%
-14.29%
14.93%
19.64%
-0.88%
10.78%
15.91%
8.64%
15.71%
-2.23%
11.88%
-17.53%
1.57%
2.69%
-11.43%
40.00%
45.63%
22.62%
-3.45%
6.10%
-3.53%
-4.49%
-3.26%
0.00%
21.05%
0.00%
24.59%
3.39%
11.32%
-5.36%
-18.84%
9.52%
-10.00%
12.90%
8.77%
-3.39%
1.72%
-3.33%
-14.29%
-2.78%
16.13%
16.98%

Year
04Q12
04Q13
04Q14

Debt
2,092,379,240,260
2,656,502,335,968
3,370,994,332,264

Asset
4,190,075,549,610
5,234,668,743,520
6,539,680,855,381

Equity
2,097,696,309,350
2,578,166,407,552
3,168,686,523,117

Year
04Q12
04Q13
04Q14

Net Sales
6,094,094,729,554
4,157,499,163,136
2,836,319,430,292

Gross Profit
1,235,559,721,030
4,157,499,163,136
13,989,448,666,283

Net Income
613,741,175,156
205,124,005,152
68,556,354,360

Year
04Q12
04Q13
04Q14

Deviden

EPS
730.64
244.20

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

HEXA
840,000,000
Trade & Service
3,880
0.79
7.50%
-0.98%
0.76%
-59.94%
-60.70%

Book Value
2,497.26
3,069.25

Market Capitalization
6,762,000,000,000
2,709,000,000,000

Market Price

ROE
29.26%
7.96%

DER
1.00
1.03

8,050
3,225

GPM
20.27%
100.00%

NPM
10.07%
4.93%

11.02
13.21

PBV
3.22
1.05

DPO
0.00%
0.00%

PER

Debt
26.96%

Growth
Asset
Equity
24.93%
22.90%

MarCap
-59.94%

Growth
Sales
-31.78%

GP
236.49%

NI
-66.58%

MV
-59.94%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
3,225
3,050
3,150
3,775
3,525
5,000
4,450
4,950
4,850
5,600
6,400
6,700
8,050
7,350
7,150
8,300
7,550
7,200
9,050
9,000
10,300
11,300
10,900
9,600
8,950
8,300
7,850
7,400
8,050
8,050
6,900
6,550
5,650
6,200
6,850
6,850
7,150
6,550
6,500
5,300
5,200
5,800
4,900
4,100
4,775
3,975
3,725
3,650

Volume
299,500
588,000
675,800
746,000
417,500
431,500
1,556,600
1,330,600
1,173,600
1,841,800
1,907,100
1,278,700
379,600
320,800
452,500
528,800
492,800
525,700
321,000
226,300
134,600
124,700
183,600
199,900
64,100
171,700
238,200
293,800
443,600
634,500
572,600
1,428,100
1,784,300
1,552,100
261,100
255,300
284,200
544,500
914,000
986,400
730,300
359,400
332,300
444,900
606,900
371,700
590,400
1,160,600

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
5.74%
-3.17%
-16.56%
7.09%
-29.50%
12.36%
-10.10%
2.06%
-13.39%
-12.50%
-4.48%
-16.77%
9.52%
2.80%
-13.86%
9.93%
4.86%
-20.44%
0.56%
-12.62%
-8.85%
3.67%
13.54%
7.26%
7.83%
5.73%
6.08%
-8.07%
0.00%
16.67%
5.34%
15.93%
-8.87%
-9.49%
0.00%
-4.20%
9.16%
0.77%
22.64%
1.92%
-10.34%
18.37%
19.51%
-14.14%
20.13%
6.71%
2.05%

Year
04Q12
04Q13
04Q14

Debt
2,514,096,000,000
2,065,165,000,000
503,754,559,355

Asset
3,282,806,000,000
3,790,738,000,000
4,377,259,754,199

Equity
768,710,000,000
1,725,573,000,000
3,873,505,194,845

Year
04Q12
04Q13
04Q14

Net Sales
3,092,658,000,000
2,344,708,000,000
1,777,647,449,302

Gross Profit
401,014,000,000
448,752,000,000
502,172,885,495

Net Income
111,191,000,000
143,419,000,000
184,988,079,620

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
15.47
19.96

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

ISSP
7,185,992,035
Basic Industry
171
0.70
7.50%
-0.98%
1.59%
-27.16%
-28.76%

106.97
240.13

Market Capitalization
5,820,653,548,350
4,239,735,300,650

Market Price
810
590

PER
52.35
29.56

ROE
14.46%
8.31%

DER
3.27
1.20

GPM
12.97%
19.14%

NPM
3.60%
6.12%

PBV
7.57
2.46

DPO
0.00%
0.00%

Debt
-17.86%

Growth
Asset
Equity
15.47% 124.48%

MarCap
-27.16%

Growth
Sales
-24.18%

GP
11.90%

NI
28.98%

MV
-27.16%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
590
690
610
700
710
720
740
950
980
830
730
760
810
750
700
615
570
590
505
550
515
445
433
415
410
380
338
330
330
345
303
270
265
255
250
265
295
268
270
203
178
184
180
173
171
164
136
145

Volume
9,878,000
###
###
###
###
###
###
###
###
###
###
###
7,054,200
8,292,800
8,041,000
6,032,500
6,361,000
###
5,205,000
###
###
6,129,300
6,000,700
1,535,600
3,964,700
8,152,200
###
7,915,500
3,957,600
1,172,200
6,722,700
2,078,800
9,210,500
3,004,300
3,837,700
1,288,000
3,653,500
3,968,800
3,685,900
8,038,200
1,784,200
903,400
885,900
5,400,700
1,920,700
2,995,200
3,055,900
759,200

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
-14.49%
13.11%
-12.86%
-1.41%
-1.39%
-2.70%
-22.11%
-3.06%
18.07%
13.70%
-3.95%
-6.17%
8.00%
7.14%
13.82%
7.89%
-3.39%
16.83%
-8.18%
6.80%
15.73%
2.89%
4.22%
1.22%
7.89%
12.59%
2.27%
0.00%
-4.35%
14.05%
12.04%
1.89%
3.92%
2.00%
-5.66%
-10.17%
10.28%
-0.93%
33.33%
13.76%
-3.26%
2.22%
4.05%
1.17%
4.27%
20.59%
-6.21%

Year
04Q12
04Q13
04Q14

Debt
316,557,195,204
450,372,591,220
608,609,305,647

Asset
1,161,698,219,225
1,337,022,291,951
1,538,806,360,886

Equity
845,141,024,021
886,649,700,731
930,197,055,239

Year
04Q12
04Q13
04Q14

Net Sales
2,273,197,243,380
2,572,350,076,614
2,910,871,432,704

Gross Profit
276,591,393,878
276,754,392,378
276,917,486,935

Net Income
125,181,635,828
73,530,280,777
43,190,857,472

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
31.24
18.35

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

KBLI
4,007,235,107
Infrastructure
155
1.55
7.50%
-0.98%
-5.61%
-25.65%
-20.04%

210.90
221.26

Market Capitalization
765,381,905,437
569,027,385,194

ROE
14.81%
8.29%

DER
0.37
0.51

191
142

GPM
12.17%
10.76%

NPM
5.51%
2.86%

6.11
7.74

PBV
0.91
0.64

DPO
0.00%
0.00%

Market Price

PER

Debt
42.27%

Growth
Asset
Equity
15.09%
4.91%

MarCap
-25.65%

Growth
Sales
13.16%

GP
0.06%

NI
-41.26%

MV
-25.65%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
142
151
186
175
185
220
250
285
270
260
210
205
191
205
200
210
230
192
127
140
148
118
106
109
104
103
101
98
103
117
109
120
86
88
83
81
80
75
84
82
65
64
71
74
92
55
53
54

Volume
84,900
791,300
1,700,300
1,332,100
720,500
1,230,000
6,604,200
###
###
###
4,276,500
2,588,800
2,218,400
7,091,200
4,626,900
5,420,700
8,067,500
8,447,300
1,317,200
8,935,100
7,893,500
2,873,400
251,400
1,853,100
346,400
252,600
92,400
257,800
1,160,000
3,096,400
1,282,100
3,451,400
417,400
483,700
726,300
883,100
1,340,100
1,437,500
5,416,400
###
###
118,600
123,800
244,300
953,800
167,000
61,700
76,500

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
-5.96%
-18.82%
6.29%
-5.41%
-15.91%
-12.00%
-12.28%
5.56%
3.85%
23.81%
2.44%
7.33%
-6.83%
2.50%
-4.76%
-8.70%
19.79%
51.18%
-9.29%
-5.41%
25.42%
11.32%
-2.75%
4.81%
0.97%
1.98%
3.06%
-4.85%
-11.97%
7.34%
-9.17%
39.53%
-2.27%
6.02%
2.47%
1.25%
6.67%
-10.71%
2.44%
26.15%
1.56%
-9.86%
-4.05%
-19.57%
67.27%
3.77%
-1.85%

Year
04Q12
04Q13
04Q14

Debt
1,603,531,402,254
2,035,080,266,357
2,551,610,003,967

Asset
2,832,000,551,101
3,854,166,345,345
5,245,266,711,482

Equity
1,228,469,148,847
1,819,086,078,988
2,693,656,707,516

Year
04Q12
04Q13
04Q14

Net Sales
1,013,069,147,506
1,327,909,165,616
1,740,594,663,719

Gross Profit
520,270,694,313
742,718,231,397
1,060,275,693,556

Net Income
407,021,908,297
590,616,930,141
857,026,000,464

Year
04Q12
04Q13
04Q14

Deviden

EPS
584.80
848.59

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

LPCK
696,000,000
Property
7,450
2.74
7.50%
-0.98%
-15.76%
52.34%
68.10%

Book Value
1,765.04
2,613.63

Market Capitalization
2,227,200,000,000
3,393,000,000,000

Market Price
3,200
4,875

PER
5.47
5.74

ROE
33.13%
32.47%

DER
1.31
1.12

GPM
51.36%
55.93%

NPM
40.18%
44.48%

PBV
1.81
1.87

DPO
0.00%
0.00%

Debt
26.91%

Growth
Asset
Equity
36.09%
48.08%

MarCap
52.34%

Growth
Sales
31.08%

GP
42.76%

NI
45.11%

MV
52.34%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
4,875
4,675
6,750
5,200
4,800
6,300
8,550
10,300
6,850
6,700
4,025
3,825
3,200
3,325
3,725
3,775
3,525
3,800
3,250
3,150
3,225
2,600
1,900
1,840
1,790
1,660
1,930
1,570
1,970
1,200
590
600
630
510
410
350
395
395
450
425
255
260
250
245
265
260
210
235

Volume
1,178,700
1,919,500
2,577,000
2,393,100
2,545,800
1,680,700
3,894,100
7,584,700
4,821,700
8,458,800
4,668,800
4,146,500
2,959,300
2,239,600
1,857,100
2,703,000
1,821,300
5,181,000
4,287,700
7,877,700
7,126,700
8,279,000
2,601,700
7,002,000
6,511,900
5,080,700
###
###
###
###
321,600
962,300
886,800
785,300
293,200
445,800
317,900
392,600
1,830,800
1,997,500
72,500
23,500
204,500
65,900
370,900
447,500
124,300
69,200

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
4.28%
-30.74%
29.81%
8.33%
-23.81%
-26.32%
-16.99%
50.36%
2.24%
66.46%
5.23%
19.53%
-3.76%
-10.74%
-1.32%
7.09%
-7.24%
16.92%
3.17%
-2.33%
24.04%
36.84%
3.26%
2.79%
7.83%
-13.99%
22.93%
-20.30%
64.17%
103.39%
-1.67%
-4.76%
23.53%
24.39%
17.14%
-11.39%
0.00%
-12.22%
5.88%
66.67%
-1.92%
4.00%
2.04%
-7.55%
1.92%
23.81%
-10.64%

Year
04Q12
04Q13
04Q14

Debt
1,118,011,031,000
1,351,915,503,000
1,633,443,925,124

Asset
1,799,881,575,000
2,214,398,692,000
2,724,380,112,137

Equity
681,870,544,000
862,483,189,000
1,090,936,187,013

Year
04Q12
04Q13
04Q14

Net Sales
3,349,566,738,000
4,193,082,465,000
5,249,019,331,016

Gross Profit
638,441,958,000
717,909,102,000
807,267,555,455

Net Income
302,754,994,000
241,247,017,000
192,235,055,952

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
178.62
142.33

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

MAIN
1,695,000,000
Basic Industry
3,285
0.01
7.50%
-0.98%
7.43%
39.56%
32.13%

402.28
508.84

Market Capitalization
3,856,125,000,000
5,381,625,000,000

ROE
44.40%
27.97%

DER
1.64
1.57

2,275
3,175

GPM
19.06%
17.12%

NPM
9.04%
5.75%

12.74
22.31

PBV
5.66
6.24

DPO
0.00%
0.00%

Market Price

PER

Debt
20.92%

Growth
Asset
Equity
23.03%
26.49%

MarCap
39.56%

Growth
Sales
25.18%

GP
12.45%

NI
-20.32%

MV
39.56%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
3,175
3,375
3,375
3,475
2,575
3,125
3,650
3,725
2,800
3,100
3,025
2,525
2,275
2,150
1,640
1,540
1,480
1,640
1,490
1,190
1,130
1,060
1,030
1,040
980
930
1,030
1,060
1,180
1,070
1,010
1,140
1,160
1,060
785
670
640
675
236
264
260
194
194
194
194
230
182
184

Volume
4,599,800
5,632,500
5,609,300
6,880,000
5,292,000
7,728,500
9,722,100
###
###
###
###
###
9,531,800
###
###
8,949,600
6,581,400
8,951,200
9,262,200
8,858,800
5,843,500
7,092,000
9,675,100
6,774,500
6,313,400
8,824,200
###
9,697,800
###
###
5,949,000
9,617,300
###
4,164,600
4,019,700
1,149,200
4,348,800
###
82,300
161,300
181,900
175,000
182,900
192,100
218,700
241,500
265,100
116,600

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
-5.93%
0.00%
-2.88%
34.95%
-17.60%
-14.38%
-2.01%
33.04%
-9.68%
2.48%
19.80%
10.99%
5.81%
31.10%
6.49%
4.05%
-9.76%
10.07%
25.21%
5.31%
6.60%
2.91%
-0.96%
6.12%
5.38%
-9.71%
-2.83%
-10.17%
10.28%
5.94%
-11.40%
-1.72%
9.43%
35.03%
17.16%
4.69%
-5.19%
186.02%
-10.61%
1.54%
34.02%
0.00%
0.00%
0.00%
-15.65%
26.37%
-1.09%

Year
04Q12
04Q13
04Q14

Debt
1,289,595,574,060
1,346,592,336,320
1,281,284,421,059

Asset
3,322,965,830,590
4,278,542,752,032
5,508,912,524,001

Equity
2,033,370,256,530
2,931,950,415,712
4,227,628,102,943

Year
04Q12
04Q13
04Q14

Net Sales
1,361,028,936,424
1,832,739,771,968
2,467,938,029,722

Gross Profit
542,812,544,424
736,404,749,792
999,040,941,642

Net Income
351,293,533,398
464,343,110,848
613,773,110,215

Year
04Q12
04Q13
04Q14

Deviden

EPS
200.74
265.33

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

MBSS
1,750,026,639
Infrastructure
1,000
1.51
7.50%
-0.98%
-5.29%
0.00%
5.29%

Book Value
1,161.91
1,675.37

Market Capitalization
1,767,526,905,390
1,767,526,905,390

Market Price
1,010
1,010

PER
5.03
3.81

ROE
17.28%
15.84%

DER
0.63
0.46

GPM
39.88%
40.18%

NPM
25.81%
25.34%

PBV
0.87
0.60

DPO
0.00%
0.00%

Debt
4.42%

Growth
Asset
Equity
28.76%
44.19%

MarCap
0.00%

Growth
Sales
34.66%

GP
35.66%

NI
32.18%

MV
0.00%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
1,010
1,090
980
970
1,000
1,100
1,430
1,250
1,110
1,220
1,080
1,090
1,010
790
780
870
840
1,020
1,200
1,030
1,680
1,610
1,280
1,130
870
1,140
1,370
1,180
1,440
1,650
1,660
1,720
1,660

Volume
211,000
1,452,400
633,600
1,238,500
85,500
174,200
346,500
1,677,300
935,400
921,600
1,211,900
1,449,100
2,795,300
1,244,100
2,010,600
2,590,500
1,710,200
1,132,900
3,191,900
###
4,461,100
3,828,900
2,669,600
3,547,100
2,711,300
2,200,800
2,045,800
1,558,200
4,029,500
8,521,200
7,187,300
4,708,500
2,953,400

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%

Y
-7.34%
11.22%
1.03%
-3.00%
-9.09%
-23.08%
14.40%
12.61%
-9.02%
12.96%
-0.92%
7.92%
27.85%
1.28%
-10.34%
3.57%
-17.65%
-15.00%
16.50%
-38.69%
4.35%
25.78%
13.27%
29.89%
-23.68%
-16.79%
16.10%
-18.06%
-12.73%
-0.60%
-3.49%
3.61%

Year
04Q12
04Q13
04Q14

Debt
2,365,906,152,924
4,972,112,587,194
10,449,231,194,056

Asset
4,591,920,046,013
9,647,813,079,565
20,270,452,509,086

Equity
2,226,013,893,089
4,675,700,492,371
9,821,221,315,030

Year
04Q12
04Q13
04Q14

Net Sales
1,057,768,000,026
1,843,944,981,934
3,214,441,253,957

Gross Profit
501,732,082,871
1,332,780,658,147
3,540,344,226,278

Net Income
260,520,634,812
2,451,761,413,558
23,073,542,843,736

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
20.59
193.73

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

MDLN
12,655,367,512
Property
448
1.42 (Pefindo)
7.50%
-0.98%
-4.55%
6.94%
11.49%

175.89
369.46

Market Capitalization
4,555,932,304,320
4,872,316,492,120

Market Price
360
385

PER
17.49
1.99

ROE
11.70%
52.44%

DER
1.06
1.06

GPM
47.43%
72.28%

NPM
24.63%
132.96%

PBV
2.05
1.04

DPO
0.00%
0.00%

Debt
110.16%

Growth
Asset
Equity
110.10% 110.05%

MarCap
6.94%

Growth
Sales
74.32%

GP
165.64%

NI
841.10%

MV
6.94%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
385

360

Volume
26,420,000

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-100.00%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Year
04Q12
04Q13
04Q14

Debt
961,946,054,300
1,366,688,583,997
1,938,254,605,601

Asset
1,662,380,706,074
2,296,991,727,662
3,173,864,432,900

Equity
700,434,651,774
930,303,143,665
1,235,609,827,299

Year
04Q12
04Q13
04Q14

Net Sales
5,172,997,019,086
7,325,303,244,436
10,373,110,099,419

Gross Profit
427,631,459,442
563,553,379,884
742,677,847,867

Net Income
79,671,000,806
113,747,572,171
162,399,242,433

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
35.47
50.64

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

MTDL
2,246,000,000
Trade & Service
301
1.75
7.50%
-0.98%
-7.31%
74.85%
82.15%

311.86
414.20

Market Capitalization
366,098,000,000
640,110,000,000

ROE
11.37%
12.23%

DER
1.37
1.47

163
285

GPM
8.27%
7.69%

NPM
1.54%
1.55%

4.60
5.63

PBV
0.52
0.69

DPO
0.00%
0.00%

Market Price

PER

Debt
42.08%

Growth
Asset
Equity
38.17%
32.82%

MarCap
74.85%

Growth
Sales
41.61%

GP
31.78%

NI
42.77%

MV
74.85%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
285
280
320
220
200
260
260
305
350
290
184
198
163
161
146
136
127
131
139
120
166
117
119
119
118
125
125
113
120
125
118
118
117
120
118
119
126
117
123
113
94
99
98
99
120
88
79
83

Volume
1,876,000
2,899,000
3,283,600
2,404,800
2,882,500
3,184,500
3,551,300
###
###
###
5,732,400
###
3,964,400
###
6,271,000
5,970,800
2,352,300
3,861,900
5,641,400
4,486,500
###
2,785,200
1,463,300
866,600
131,100
277,200
1,852,500
3,833,400
5,483,700
9,198,000
5,081,100
###
1,261,300
943,000
1,034,800
3,591,900
3,535,700
9,207,700
8,534,000
###
2,022,200
6,241,600
1,628,200
4,660,200
###
1,417,600
383,000
1,147,200

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
1.79%
-12.50%
45.45%
10.00%
-23.08%
0.00%
-14.75%
-12.86%
20.69%
57.61%
-7.07%
21.47%
1.24%
10.27%
7.35%
7.09%
-3.05%
-5.76%
15.83%
-27.71%
41.88%
-1.68%
0.00%
0.85%
-5.60%
0.00%
10.62%
-5.83%
-4.00%
5.93%
0.00%
0.85%
-2.50%
1.69%
-0.84%
-5.56%
7.69%
-4.88%
8.85%
20.21%
-5.05%
1.02%
-1.01%
-17.50%
36.36%
11.39%
-4.82%

Year
04Q12
04Q13
04Q14

Debt
461,933,541,000
1,069,728,862,000
1,981,429,984,565

Asset
2,015,753,149,000
2,834,484,171,000
3,985,756,152,550

Equity
1,553,819,608,000
1,764,755,309,000
2,004,326,167,986

Year
04Q12
04Q13
04Q14

Net Sales
678,729,373,000
854,973,964,000
1,076,983,711,324

Gross Profit
369,818,632,000
467,742,457,000
591,595,412,317

Net Income
203,687,350,000
241,214,815,000
285,656,359,983

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
26.79
31.73

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

MTLA
7,601,932,319
Property
445
2.07
7.50%
-0.98%
-10.03%
-28.30%
-18.27%

204.40
232.15

Market Capitalization
4,029,024,129,070
2,888,734,281,220

Market Price
530
380

PER
19.78
11.98

ROE
13.11%
13.67%

DER
0.30
0.61

GPM
54.49%
54.71%

NPM
30.01%
28.21%

PBV
2.59
1.64

DPO
0.00%
0.00%

Debt
131.58%

Growth
Asset
Equity
40.62%
13.58%

MarCap
-28.30%

Growth
Sales
25.97%

GP
26.48%

NI
18.42%

MV
-28.30%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
380
395
435
400
395
480
510
650
620
600
630
570
530
560
475
415
385
470
345
390

Volume
1,338,600
1,876,300
466,400
2,696,300
901,200
1,304,100
3,300,500
7,427,400
5,154,400
7,162,800
5,666,600
2,115,200
4,180,300
7,191,900
8,698,100
3,713,300
2,235,600
###
6,176,100
9,688,300

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%

Y
-3.80%
-9.20%
8.75%
1.27%
-17.71%
-5.88%
-21.54%
4.84%
3.33%
-4.76%
10.53%
7.55%
-5.36%
17.89%
14.46%
7.79%
-18.09%
36.23%
-11.54%

Year
04Q12
04Q13
04Q14

Debt
538,337,083,673
1,035,351,397,437
1,827,201,915,884

Asset
1,204,944,681,223
1,822,689,047,108
2,757,135,173,272

Equity
666,607,597,550
787,337,649,671
929,933,257,388

Year
04Q12
04Q13
04Q14

Net Sales
1,190,825,893,340
1,505,519,937,691
1,903,376,719,856

Gross Profit
556,412,908,045
698,602,378,728
877,127,896,402

Net Income
149,149,548,025
158,015,270,921
167,407,988,659

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
29.47
31.22

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

ROTI
5,061,800,000
Consumer
1,095
1.26 (Pefindo)
7.50%
-0.98%
-3.19%
-26.09%
-22.90%

131.69
155.54

Market Capitalization
6,985,284,000,000
5,163,036,000,000

ROE
22.37%
20.07%

DER
0.81
1.32

1,380
1,020

GPM
46.72%
46.40%

NPM
12.52%
10.50%

46.83
32.67

PBV
10.48
6.56

DPO
0.00%
0.00%

Market Price

PER

Debt
92.32%

Growth
Asset
Equity
51.27%
18.11%

MarCap
-26.09%

Growth
Sales
26.43%

GP
25.55%

NI
5.94%

MV
-26.09%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
1,020

1,380

Volume
3,484,000

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-100.00%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Year
04Q12
04Q13
04Q14

Debt
933,324,871,170
1,016,044,813,478
1,106,068,512,457

Asset
1,171,261,207,723
1,277,942,893,245
1,394,341,439,490

Equity
237,936,336,553
261,898,079,767
288,272,927,033

Year
04Q12
04Q13
04Q14

Net Sales
1,602,490,003,187
1,796,548,087,821
2,014,106,188,141

Gross Profit
235,280,781,782
293,820,310,393
366,924,889,256

Net Income
28,995,930,251
29,630,210,258
30,278,365,010

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
37.66
38.48

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

RUIS
770,000,000
Mining
210
0.92
7.50%
-0.98%
-0.28%
-4.00%
-3.72%

309.01
340.13

Market Capitalization
154,000,000,000
147,840,000,000

ROE
12.19%
11.31%

DER
3.92
3.88

200
192

GPM
14.68%
16.35%

NPM
1.81%
1.65%

5.31
4.99

PBV
0.65
0.56

DPO
0.00%
0.00%

Market Price

PER

Debt
8.86%

Growth
Asset
Equity
9.11%
10.07%

MarCap
-4.00%

Growth
Sales
12.11%

GP
24.88%

NI
2.19%

MV
-4.00%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
192
215
240
220
225
240
240
285
255
215
191
200
200
220
235
240
240
265
265
245
250
250
255
240
220
210
235
240
305
340
260
235
205
205
235
195
200
197
200
205
190
195
196
173
245
280
275
250

Volume
169,800
431,000
525,400
586,600
605,400
875,000
2,734,000
###
###
###
###
186,000
199,700
298,700
197,300
146,900
181,800
302,200
336,200
3,209,900
410,400
380,700
1,707,500
1,505,700
964,500
132,400
819,200
991,400
4,176,400
4,413,000
2,149,500
885,600
184,600
152,300
3,037,400
449,500
299,700
692,600
114,700
2,445,500
23,000
151,700
151,400
189,300
1,133,500
333,000
125,800
142,700

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
-10.70%
-10.42%
9.09%
-2.22%
-6.25%
0.00%
-15.79%
11.76%
18.60%
12.57%
-4.50%
0.00%
-9.09%
-6.38%
-2.08%
0.00%
-9.43%
0.00%
8.16%
-2.00%
0.00%
-1.96%
6.25%
9.09%
4.76%
-10.64%
-2.08%
-21.31%
-10.29%
30.77%
10.64%
14.63%
0.00%
-12.77%
20.51%
-2.50%
1.52%
-1.50%
-2.44%
7.89%
-2.56%
-0.51%
13.29%
-29.39%
-12.50%
1.82%
10.00%

Year
04Q12
04Q13
04Q14

Debt
271,555,660,821
244,644,203,877
(429,842,601,508)

Year
04Q12
04Q13
04Q14

Net Sales
270,468,256,130
336,510,610,535
418,679,044,347

Year
04Q12
04Q13
04Q14

Deviden

Asset
290,779,044,158
377,654,879,974
490,486,543,764

Equity
19,223,383,337
133,010,676,097
920,329,145,272

Gross Profit
120,632,009,396
164,288,779,106
223,744,950,244

Net Income
23,269,293,422
46,648,538,059
93,517,498,085

EPS

Book Value
19.80
39.70

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

SAME
1,175,000,000
Trade & Service
2,545
2.89
7.50%
-0.98%
-17.05%
323.81%
340.86%

16.36
113.20

Market Capitalization
2,937,500,000,000

Market Price
2,500

PER
62.97

ROE
121.05%
35.07%

DER
14.13
1.84

GPM
44.60%
48.82%

NPM
8.60%
13.86%

PBV

DPO
0.00%
0.00%

22.08

Debt
-9.91%

Growth
Asset
Equity
29.88% 591.92%

MarCap
#DIV/0!

Growth
Sales
24.42%

GP
36.19%

NI
100.47%

MV
#DIV/0!

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
2,500
2,425
2,550
2,550
3,125
2,575
1,890
2,175
2,050
1,720
1,350
630

Volume
4,160,500
5,230,100
5,979,800
7,162,100
4,563,800
3,282,100
5,924,600
4,065,500
2,450,900
2,175,300
907,900
3,001,100

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%

Y
3.09%
-4.90%
0.00%
-18.40%
21.36%
36.24%
-13.10%
6.10%
19.19%
27.41%
114.29%

Year
04Q12
04Q13
04Q14

Debt
1,189,041,461,000
1,220,709,138,000
1,252,639,121,596

Asset
3,837,486,256,000
4,010,166,376,000
4,190,616,797,144

Equity
2,648,444,795,000
2,789,457,238,000
2,937,977,675,548

Year
04Q12
04Q13
04Q14

Net Sales
3,277,282,094,000
3,694,747,871,000
4,165,391,149,957

Gross Profit
1,641,785,086,000
1,758,786,139,000
1,884,125,217,799

Net Income
1,170,078,257,000
1,279,679,233,000
1,399,546,508,599

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
80.03
87.52

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

SCMA
14,621,367,400
Trade & Service
3,240
1.32
7.50%
-0.98%
-3.73%
17.98%
21.71%

181.14
190.78

Market Capitalization
32,532,542,465,000
38,381,089,425,000

ROE
44.18%
45.88%

DER
0.45
0.44

2,225
2,625

GPM
50.10%
47.60%

NPM
35.70%
34.64%

27.80
29.99

PBV
12.28
13.76

DPO
0.00%
0.00%

Market Price

PER

Debt
2.66%

Growth
Asset
Equity
4.50%
5.32%

MarCap
17.98%

Growth
Sales
12.74%

GP
7.13%

NI
9.37%

MV
17.98%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
2,625
2,850
2,350
2,550
2,500
2,675
2,725
2,900
2,800
2,775
2,575
2,375
2,225
2,175
1,950
2,200
1,980
2,070
1,900
1,790
1,700
1,610
1,740
1,860
1,570
1,510
1,270
1,200
1,200
1,310
1,140
990
840
810
760
690
710
660
660
710
420
350
224
224
228
180
168
146

Volume
4,972,500
###
4,949,200
5,882,400
4,680,800
4,788,500
8,553,200
6,561,000
2,296,700
2,873,800
3,970,800
1,897,300
1,692,200
1,333,600
1,628,800
2,509,000
1,197,800
3,215,100
1,201,300
1,949,800
398,000
1,016,000
563,800
1,393,700
660,600
1,816,800
544,000
798,000
975,600
1,346,000
2,426,700
1,293,000
371,000
1,462,900
2,495,200
355,300
2,997,500
2,578,400
2,146,600
9,855,000
5,136,000
4,122,300
5,950,000
1,860,800
2,730,200
701,900
1,354,700
1,660,100

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
-7.89%
21.28%
-7.84%
2.00%
-6.54%
-1.83%
-6.03%
3.57%
0.90%
7.77%
8.42%
6.74%
2.30%
11.54%
-11.36%
11.11%
-4.35%
8.95%
6.15%
5.29%
5.59%
-7.47%
-6.45%
18.47%
3.97%
18.90%
5.83%
0.00%
-8.40%
14.91%
15.15%
17.86%
3.70%
6.58%
10.14%
-2.82%
7.58%
0.00%
-7.04%
69.05%
20.00%
56.25%
0.00%
-1.75%
26.67%
7.14%
15.07%

Year
04Q12
04Q13
04Q14

Debt
1,095,963,020,000
1,339,888,263,000
1,636,483,706,649

Asset
1,782,787,661,000
2,137,040,347,000
2,561,685,580,741

Equity
686,824,641,000
797,152,084,000
925,201,874,092

Year
04Q12
04Q13
04Q14

Net Sales
520,863,266,000
686,916,910,000
905,909,231,933

Gross Profit
165,094,727,000
220,478,787,000
294,442,447,680

Net Income
79,159,479,000
132,423,217,000
221,526,324,101

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
36.89
61.72

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

TAXI
2,145,600,000
Infrastructure
1,290
0.65
7.50%
-0.98%
2.00%
69.77%
67.76%

320.11
371.53

Market Capitalization
1,845,216,000,000
3,132,576,000,000

ROE
11.53%
16.61%

DER
1.60
1.68

860
1,460

GPM
31.70%
32.10%

NPM
15.20%
19.28%

23.31
23.66

PBV
2.69
3.93

DPO
0.00%
0.00%

Market Price

PER

Debt
22.26%

Growth
Asset
Equity
19.87%
16.06%

MarCap
69.77%

Growth
Sales
31.88%

GP
33.55%

NI
67.29%

MV
69.77%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
1,460
1,570
1,500
1,500
1,410
1,580
1,350
1,540
1,310
1,000
830
860
860
850

Volume
###
###
###
###
###
###
###
###
###
###
###
###
###
###

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%

Y
-7.01%
4.67%
0.00%
6.38%
-10.76%
17.04%
-12.34%
17.56%
31.00%
20.48%
-3.49%
0.00%
1.18%

Year
04Q12
04Q13
04Q14

Debt
250,871,000,000
2,068,627,000,000
7,051,952,676,964

Asset
1,358,617,000,000
3,455,339,000,000
8,787,883,270,209

Equity
1,107,746,000,000
1,386,712,000,000
1,735,930,593,244

Year
04Q12
04Q13
04Q14

Net Sales
8,194,499,000,000
10,484,625,000,000
13,414,775,130,319

Gross Profit
452,315,000,000
628,485,000,000
873,270,608,370

Net Income
203,602,000,000
294,901,000,000
427,140,203,932

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
33.62
48.70

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

TELE
6,055,701,549
Trade & Service
800
1.02
7.50%
-0.98%
-1.14%
16.98%
18.12%

182.93
228.99

Market Capitalization
3,209,521,820,970
3,754,534,960,380

Market Price
530
620

PER
15.76
12.73

ROE
18.38%
21.27%

DER
0.23
1.49

GPM
5.52%
5.99%

NPM
2.48%
2.81%

PBV
2.90
2.71

DPO
0.00%
0.00%

Debt
724.58%

Growth
Asset
Equity
154.33%
25.18%

MarCap
16.98%

Growth
Sales
27.95%

GP
38.95%

NI
44.84%

MV
16.98%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
620
640
670
500
495
480
610
690
680
730
630
650
530
410
400
380
385
435
440
395
380
345
340
320

Volume
6,396,900
9,825,800
###
###
7,855,600
7,571,900
7,552,200
###
8,874,800
###
###
###
5,902,400
2,216,500
2,967,900
1,882,400
1,853,700
4,622,200
5,450,300
4,921,100
7,939,800
2,747,200
###
9,113,800

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%

Y
-3.13%
-4.48%
34.00%
1.01%
3.13%
-21.31%
-11.59%
1.47%
-6.85%
15.87%
-3.08%
22.64%
29.27%
2.50%
5.26%
-1.30%
-11.49%
-1.14%
11.39%
3.95%
10.14%
1.47%
6.25%

Year
04Q12
04Q13
04Q14

Debt
846,478,056,000
770,090,566,000
694,747,442,766

Asset
1,086,141,003,000
1,030,536,612,000
977,778,857,201

Equity
239,662,947,000
260,446,046,000
283,031,414,435

Year
04Q12
04Q13
04Q14

Net Sales
172,587,093,000
177,455,528,000
182,461,294,587

Gross Profit
57,825,968,000
44,458,567,000
34,181,255,378

Net Income
43,331,717,000
31,580,099,000
23,015,535,084

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
40.13
29.25

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

TIFA
1,079,700,000
Finance
205
1.05
7.50%
-0.98%
-1.41%
25.00%
26.41%

221.97
241.22

Market Capitalization
259,128,000,000
323,910,000,000

Market Price
240
300

PER
5.98
10.26

ROE
18.08%
12.13%

DER
3.53
2.96

GPM
33.51%
25.05%

NPM
25.11%
17.80%

PBV
1.08
1.24

DPO
0.00%
0.00%

Debt
-9.02%

Growth
Asset
Equity
-5.12%
8.67%

MarCap
25.00%

Growth
Sales
2.82%

GP
-23.12%

NI
-27.12%

MV
25.00%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
300
325
235
205
205
230
240
280
280
280
260
330
240
255
215
200
205
215
200
220
275
220
225
200
200
193
205
194
280
345

Volume
2,484,500
2,186,400
801,500
113,000
51,400
32,500
150,900
604,600
594,300
795,600
###
6,946,100
###
3,266,900
627,500
97,000
1,047,300
739,500
5,988,100
4,926,500
3,054,000
441,000
4,566,200
140,700
906,200
2,066,200
598,500
298,800
3,815,900
###

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%

Y
-7.69%
38.30%
14.63%
0.00%
-10.87%
-4.17%
-14.29%
0.00%
0.00%
7.69%
-21.21%
37.50%
-5.88%
18.60%
7.50%
-2.44%
-4.65%
7.50%
-9.09%
-20.00%
25.00%
-2.22%
12.50%
0.00%
3.63%
-5.85%
5.67%
-30.71%
-18.84%

Year
04Q12
04Q13
04Q14

Debt
1,358,232,358,000
1,407,428,067,000
1,451,253,603,959

Asset
2,064,069,415,000
2,226,418,477,000
2,401,537,079,472

Equity
705,837,057,000
818,990,410,000
950,283,475,513

Year
04Q12
04Q13
04Q14

Net Sales
1,833,934,367,000
2,287,323,024,000
2,852,799,266,028

Gross Profit
348,548,782,000
431,993,717,000
535,415,933,622

Net Income
175,661,476,000
194,290,965,000
214,896,173,824

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
51.51
56.98

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

TOTL
3,410,000,000
Property
815
1.55
7.50%
-0.98%
-5.64%
-43.82%
-38.18%

206.99
240.17

Market Capitalization
3,034,900,000,000
1,705,000,000,000

Market Price
890
500

PER
17.28
8.78

ROE
24.89%
23.72%

DER
1.92
1.72

GPM
19.01%
18.89%

NPM
9.58%
8.49%

PBV
4.30
2.08

DPO
0.00%
0.00%

Debt
3.62%

Growth
Asset
Equity
7.87%
16.03%

MarCap
-43.82%

Growth
Sales
24.72%

GP
23.94%

NI
10.61%

MV
-43.82%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
500
580
740
780
730
1,000
1,180
1,600
1,070
1,030
1,110
1,020
890
900
720
580
510
530
490
530
590
495
420
365
285
250
270
265
310
325
285
290
285
260
245
245
255
245
240
225
225
205
215
215
275
195
186
187

Volume
4,267,700
9,883,000
7,400,000
###
6,366,700
###
###
###
###
###
8,377,400
###
8,572,700
###
###
4,248,800
2,828,900
2,942,400
5,183,100
###
###
7,793,400
9,777,600
6,087,600
2,997,400
582,900
1,613,300
1,216,600
1,671,800
1,489,100
1,349,700
7,407,300
3,633,600
1,856,700
2,802,500
2,965,500
5,872,200
5,284,900
###
###
7,478,700
7,507,400
9,860,300
6,518,300
###
6,480,400
1,846,200
7,647,700

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%
0.95%
-1.70%
2.06%
4.98%
-1.98%
4.72%
3.20%
-8.32%
1.44%
3.42%
1.10%
3.13%
2.88%
-2.00%
6.81%
-7.62%
-7.00%
6.23%
1.34%
0.45%
3.83%
6.00%
1.79%
-7.95%
4.88%
-2.86%
3.83%
13.61%
0.41%
5.34%
4.17%
-5.87%
6.98%
8.96%
-2.37%

Y
-13.79%
-21.62%
-5.13%
6.85%
-27.00%
-15.25%
-26.25%
49.53%
3.88%
-7.21%
8.82%
14.61%
-1.11%
25.00%
24.14%
13.73%
-3.77%
8.16%
-7.55%
-10.17%
19.19%
17.86%
15.07%
28.07%
14.00%
-7.41%
1.89%
-14.52%
-4.62%
14.04%
-1.72%
1.75%
9.62%
6.12%
0.00%
-3.92%
4.08%
2.08%
6.67%
0.00%
9.76%
-4.65%
0.00%
-21.82%
41.03%
4.84%
-0.53%

Year
04Q12
04Q13
04Q14

Debt
550,946,790,179
447,651,956,356
320,920,853,447

Asset
1,207,251,153,900
1,229,011,260,881
1,251,163,583,065

Equity
656,304,363,721
781,359,304,525
930,242,729,618

Year
04Q12
04Q13
04Q14

Net Sales
1,119,062,225,729
1,588,022,200,150
2,253,506,954,474

Gross Profit
304,641,021,021
469,584,893,760
723,835,456,264

Net Income
77,202,260,609
132,148,244,665
226,200,093,498

Year
04Q12
04Q13
04Q14

Deviden

EPS

Book Value
36.77
62.93

Kode Emiten
Shares O/S
Sub Sector
Market Value
Beta IHSG
Risk Free Rate
Return Market
CAPM
Return Emiten
Alpha

WIIM
2,099,873,760
Consumer
680
1.45
7.50%
-0.98%
-4.78%
-11.84%
-7.06%

312.54
372.10

Market Capitalization
1,595,904,057,600
1,406,915,419,200

Market Price
760
670

PER
20.67
10.65

ROE
11.76%
16.91%

DER
0.84
0.57

GPM
27.22%
29.57%

NPM
6.90%
8.32%

PBV
2.43
1.80

DPO
0.00%
0.00%

Debt
-18.75%

Growth
Asset
Equity
1.80%
19.05%

MarCap
-11.84%

Growth
Sales
41.91%

GP
54.14%

NI
71.17%

MV
-11.84%

Date
12/2/2013
11/1/2013
10/1/2013
9/2/2013
8/1/2013
7/1/2013
6/3/2013
5/1/2013
4/1/2013
3/1/2013
2/1/2013
1/2/2013
12/3/2012
11/1/2012
10/1/2012
9/3/2012
8/1/2012
7/2/2012
6/1/2012
5/1/2012
4/2/2012
3/1/2012
2/1/2012
1/3/2012
12/1/2011
11/1/2011
10/3/2011
9/2/2011
8/1/2011
7/1/2011
6/1/2011
5/2/2011
4/1/2011
3/1/2011
2/1/2011
1/3/2011
12/1/2010
11/1/2010
10/1/2010
9/1/2010
8/2/2010
7/1/2010
6/1/2010
5/3/2010
4/1/2010
3/1/2010
2/1/2010
1/4/2010

Market
4,274
4,256
4,511
4,316
4,195
4,610
4,819
5,069
5,034
4,941
4,796
4,454
4,317
4,276
4,350
4,263
4,060
4,142
3,956
3,833
4,181
4,122
3,985
3,942
3,822
3,715
3,791
3,549
3,842
4,131
3,889
3,837
3,820
3,679
3,470
3,409
3,704
3,531
3,635
3,501
3,082
3,069
2,914
2,797
2,971
2,777
2,549
2,611

Emiten
670
710
790
690
720
780
830
970
970
1,020
770
740
760

Volume
377,000
752,500
1,283,300
872,500
1,154,300
1,921,200
2,696,000
7,736,700
6,993,000
###
5,271,500
9,276,600
###

X
0.42%
-5.64%
4.51%
2.89%
-9.01%
-4.33%
-4.93%
0.69%
1.88%
3.03%
7.68%
3.17%

Y
-5.63%
-10.13%
14.49%
-4.17%
-7.69%
-6.02%
-14.43%
0.00%
-4.90%
32.47%
4.05%
-2.63%