Professional Documents
Culture Documents
Nama
NO.BP
Nama Perusahaan
Tanggal Laporan
input
Du Pont
common size
Liquidity
Profitability
Market
Financial Distress
Debt
EVA
Assets
Menu
dalam miliar Rp
2010
2009
2008
2007
2006
ASET
ASET LANCAR
Kas dan Setara Kas
Investasi Lain-lain
Piutang Usaha, setelah dikurangi penyisihan
piutang ragu-ragu sebesar 125 :
Pihak Hubungan Istimewa
Pihak Ketiga
Piutang Pembiayaan, setelah dikurangi penyisihan
piutang ragu-ragu sebesar 891
Piutang Lain-lain, setelah dikurangi penyisihan
piutang ragu-ragu sebesar 25
Persediaan
Pajak Dibayar di Muka
Pembayaran dimuka lainnya
8,605
131
8,422
34
1,002
362
4,533
442
4,162
445
417
9,068
319
7,198
449
7,027
242
4,417
137
4,413
13,271
11,046
338
390
283
9,238
529
814
Beban Penjualan
Beban umum dan administrasi
8,599
1,740
1,670
43,891
6,697
1,239
1,016
36,254
5,471
878
1,433
26,198
14,013
9,004
8,541
Laba Usaha
3,769
1,480
577
15,989
4,749
746
587
16,053
16,294
21,549
Pendapatan bersih
Beban Pokok Pendapatan
Laba Kotor
Beban usaha :
987
108
348
131
337
34,067
1,161
289
13,959
10,915
9,871
8,729
6,366
3,755
1,139
225
3,127
23,554
1,300
675
825
63,606
2,395
851
189
2,381
19,900
1,034
780
751
49,295
1,152
929
62
1,630
15,235
311
834
215
765
13,178
11,858
666
496
39,061
644
859
75,253
748
484
43,435
107,497
85,549
65,259
91,242
59,488
2010
2009
2008
2007
2006
Penghasilan bunga
Beban bunga
Keuntungan selisih kurs, bersih
Penghasilan lain-lain, bersih
3,745
2,911
3,279
2,008
3,309
2,163
6,167
2,476
1,137
5,510
194
1,645
1,435
4,318
1,793
1,208
4,074
65
1,386
1,871
4,099
4,833
1,835
2,882
93
1,191
2,886
2,021
503
1,538
62
792
3,287
2,041
347
1,039
14
7,846
4,110
275
6,929
2,272
204
6,560
2,122
474
7,157
1,785
488
7,764
1,737
349
35,268
26,595
28,048
19,639
20,679
28
216
598
981
1,112
17
170
476
870
985
16
718
16
502
19
588
789
515
219
505
196
425
7,714
4,237
491
6,113
3,275
231
6,431
2,455
173
5,814
1,344
633
8,511
2,293
713
15,377
50,645
10,126
12,137
38,732
8,754
11,097
39,145
8,754
9,033
28,672
8,755
12,745
33,424
8,756
2,024
1,106
1,416
2,024
1,106
1,129
2,024
1,106
1,106
2,024
1,106
1,312
2,024
1,106
1,276
425
42,205
425
33,083
425
29,687
324
18,323
224
16,475
Jumlah Ekuitas
47,176
37,767
34,348
23,089
21,105
107,947
85,253
82,247
60,516
63,285
2006
1343
10446
11789
-4441
-4511
-8952
-3546
-3659
-7205
-2254
-2212
-4466
800
893
1693
760
777
1537
10430
9499
6611
5010
13326
378
-365
15
981
1009
439
-365
51
643
768
293
-252
25
312
378
72
-187
-31
145
-1
82
-160
202
-96
28
3675
1657
1154
384
301
11924
8143
-2838
-2990
-2289
-482
441
8934
-1830
5854
-1100
1525
-249
2200
-262
Laba Bersih
10362
7104
4754
1276
1938
2560
1755
1174
315
EKUITAS
Modal Saham :
Modal dasar - 6.000.000.000 saham
dengan nilai nominal Rp 500 per saham
Modal ditempatkan dan disetor penuh
- 4.048.355.314 saham biasa
Tambahan modal disetor
Perubahan ekuitas anak perusahaan
Saldo laba :
Dicadangkan
Belum dicadangkan
14731
-11414
3317
12276
-1914
Kewajiban lain-lain :
2007
46267
-35190
11077
15114
Pendapatan ditangguhkan
Kewajiban pajak tangguhan
Kewajiban diestimasi
Hutang Jangka panjang, setelah dikurangi
bagian jangka pendek :
Pinjaman bank dan lain-lain
2008
70647
-53943
16704
2009
95034
-75652
19382
914
120
2010
2007
1759
ANALISIS DUPONT
2010
Menu
ASET LANCAR
###########
TOTAL ASSET
###########
+
ASET TIDAK LANCAR
###########
EQUITY MULTIPLIER
1.49
SALES+PENDAPATAN LAIN-LAINSALES
TOTAL EKUITAS
###########
###########
PENGHASILAN LAIN-LAIN
###########
###########
ROE
EAT
0.12
###########
NPM
BEBAN USAHA
TOTAL COST
:
0.04
###########
SALES
BEBAN PAJAK
###########
###########
ROI
###########
BEBAN LAIN-LAIN
X
0.08
SALES
###########
TATO
Piutang Usaha
:
###########
Persediaan
###########
Uang Muka
###########
###########
Penyerahan Saham
261,725,212
Aset Pajak Tangguhan
###########
Aset Tetap
###########
Aset Lain-lain
###########
ANALISIS DUPONT
2009
ASET LANCAR
###########
TOTAL ASSET
###########
+
ASET TIDAK LANCAR
###########
EQUITY MULTIPLIER
1.57
SALES+PENDAPATAN LAIN-LAINSALES
TOTAL EKUITAS
###########
###########
PENGHASILAN LAIN-LAIN -
###########
ROE
EAT
0.06
###########
NPM
BEBAN USAHA
TOTAL COST
:
0.02
###########
SALES
BEBAN PAJAK
###########
###########
ROI
###########
BEBAN LAIN-LAIN###########
X
0.04
SALES
###########
TATO
Piutang Usaha
:
###########
Persediaan
###########
Uang Muka
###########
+
Piutang kepada pihak
###########
yang mempunyai
hubungan istimewa
ASET TIDAK LANCAR
###########
Penyerahan Saham
736,725,212
Aset Pajak Tangguhan
###########
Aset Tetap
###########
###########
Menu
2010
2009
2008
2007
2006
2010
2009
ASET
ASET LANCAR
Kas dan Setara Kas
Investasi Lain-lain
Piutang Usaha, setelah dikurangi penyisihan
piutang ragu-ragu sebesar 125 :
Pihak Hubungan Istimewa
Pihak Ketiga
Piutang Pembiayaan, setelah dikurangi penyisihan
piutang ragu-ragu sebesar 891
Piutang Lain-lain, setelah dikurangi penyisihan
piutang ragu-ragu sebesar 25
Persediaan
Pajak Dibayar di Muka
Pembayaran dimuka lainnya
8,605
131
8,422
34
1,002
362
4,533
442
4,162
445
8%
0%
10%
0%
417
9,068
319
7,198
449
7,027
242
4,417
137
4,413
13,271
11,046
338
0%
8%
12%
0%
8%
13%
390
283
9,238
529
814
0%
0%
8,599
1,740
1,670
43,891
6,697
1,239
1,016
36,254
5,471
878
1,433
26,198
3,769
1,480
577
15,989
4,749
746
587
16,053
8%
2%
2%
8%
1%
1%
14,013
9,004
8,541
16,294
21,549
914
120
987
108
348
131
337
34,067
1,161
289
13,959
10,915
9,871
8,729
6,366
3,755
1,139
225
3,127
23,554
2,395
851
189
2,381
19,900
1,152
929
62
1,630
15,235
311
834
215
765
13,178
11,858
13%
1%
0%
13%
3%
1%
0%
3%
22%
11%
1%
0%
13%
3%
1%
0%
3%
23%
1,300
675
825
63,606
1,034
780
751
49,295
666
496
39,061
644
859
75,253
748
484
43,435
107,497
85,549
65,259
91,242
59,488
2009
2008
2007
2006
2010
1%
1%
1%
59%
2010
1%
1%
1%
58%
2009
3,745
2,911
3,279
2,008
3,309
3%
3%
2,163
6,167
2,476
1,137
5,510
194
1,645
1,435
4,318
1,793
1,208
4,074
65
1,386
1,871
4,099
4,833
1,835
2,882
93
1,191
2,886
2,021
503
1,538
62
792
3,287
2,041
347
1,039
14
2%
6%
2%
1%
5%
0%
2%
2%
5%
2%
1%
5%
0%
2%
7,846
4,110
275
6,929
2,272
204
6,560
2,122
474
7,157
1,785
488
7,764
1,737
349
7%
4%
0%
8%
3%
0%
35,268
26,595
28,048
19,639
20,679
28
216
598
981
1,112
17
170
476
870
985
16
718
16
502
19
588
789
515
219
505
196
425
0%
0%
1%
1%
1%
0%
0%
1%
1%
1%
7,714
6,113
6,431
5,814
8,511
7%
7%
4,237
491
3,275
231
2,455
173
1,344
633
2,293
713
15,377
50,645
10,126
12,137
38,732
8,754
11,097
39,145
8,754
9,033
28,672
8,755
12,745
33,424
8,756
4%
0%
14%
47%
9%
4%
0%
14%
45%
10%
2%
2%
1%
1%
1%
1%
0%
39%
44%
0%
39%
44%
EKUITAS
Modal Saham :
Modal dasar - 6.000.000.000 saham
dengan nilai nominal Rp 500 per saham
Modal ditempatkan dan disetor penuh
- 4.048.355.314 saham biasa
Tambahan modal disetor
Perubahan ekuitas anak perusahaan
Saldo laba :
Dicadangkan
Belum dicadangkan
2,024
1,106
1,416
2,024
1,106
1,129
2,024
1,106
1,106
2,024
1,106
1,312
2,024
1,106
1,276
425
42,205
425
33,083
425
29,687
324
18,323
224
16,475
Jumlah Ekuitas
47,176
37,767
34,348
23,089
21,105
107,947
85,253
82,247
60,516
63,285
2008
2007
2006
2%
1%
5%
0%
7%
1%
1%
11%
1%
0%
5%
0%
7%
14%
1%
1%
8%
1%
2%
4%
2%
1%
8%
1%
1%
10%
1%
0%
15%
2%
1%
0%
2%
23%
18%
0%
37%
10%
36%
2%
0%
11%
0%
1%
0%
1%
14%
20%
1%
1%
60%
2008
1%
1%
82%
2007
1%
1%
73%
2006
4%
3%
5%
2%
5%
6%
2%
4%
0%
2%
5%
3%
1%
3%
0%
1%
5%
3%
1%
2%
0%
8%
3%
1%
12%
3%
1%
12%
3%
1%
0%
1%
0%
1%
0%
1%
1%
1%
0%
1%
0%
1%
8%
10%
13%
3%
0%
13%
48%
11%
2%
1%
15%
47%
14%
4%
1%
20%
53%
14%
2%
3%
3%
1%
1%
2%
2%
2%
2%
1%
36%
42%
1%
30%
38%
0%
26%
33%
Menu
2010
Liquidity Ratios
2009
Definition:
Current Ratio
Current Assets
1.24
43,891
Current Liabilities
Quick Ratio
24.00
Current Liabilities
Net Working Capital
Ratio
Current Liabilities
0.08
4.10
Operating Expenses
0.24
Cash+marketable sekurities+A/R
1.11
Rp8,623
Rp35,268
Rp8,605
(0.86)
(Rp8,952)
0.42
1.34
Rp47,188
Rp35,268
Rp36,254
Rp85,549
3.97
Rp26,595
Rp6,697
0.32
Rp8,422
Rp26,595
(0.76)
Rp10,430
Current Liabilities
29,557
Rp26,595
Rp35,268
Operating Income
Acid Test Ratio
35,292
Rp8,599
Current Liabilities
Operating Ratio
36,254
26,595
Rp107,497
Inventory
Cash Ratio
Rp35,268
Total Assets
Current Liabilities to
Inventory Ratio
1.36
35,268
(Rp7,205)
Rp9,499
1.42
Rp37,650
Rp26,595
Menu
2010
Asset Ratios
2009
Definition:
Inventory Turnover Ratio =
Total Sales
Average Inventory
16.23
Rp
Rp
95,034
5,857
12.06
Rp
Rp
70,647
5,857
Total Sales
Fixed Assets
4.03
Rp
Rp
95,034
23,554
3.55
Rp
Rp
70,647
19,900
Total Sales
Total Assets
0.88
Rp
Rp
95,034
107,497
0.83
Rp
Rp
70,647
85,549
Total Assets
Owners' Equity
2.28
Rp
Rp
107,497
47,176
2.27
Rp
Rp
85,549
37,767
Menu
2010
Profitability Ratios
2009
Definition:
Return on Assets Ratio =
Net Income
Average Total Assets
0.13
Rp10,362
Rp81,807
0.09
Rp7,104
Rp81,807
Net Income
Average Owners' Equity
0.32
Rp10,362
Rp32,697
0.22
Rp7,104
Rp32,697
Net Income
Total Sales
0.11
Rp10,362
Rp95,034
0.10
0.14
Rp15,114
Rp107,497
0.14
Rp11,924
Rp85,549
Net Income
Average Number of Common Shares
Rp5
Rp10,362
2,024
Rp4
Rp7,104
2,024
Basic Earnings =
Rp
7,104
Rp70,647
Menu
2010
Debt Ratios
2009
Definition:
Total Debt Ratio =
Total Liabilities
Total Assets
0.47
Rp50,645
Rp107,497
0.45
Rp38,732
Rp85,549
Total Liabilities
owner's equity
1.07
Rp50,645
Rp47,176
1.03
Rp38,732
Rp37,767
Menu
2010
Market Ratios
2009
Definition:
Earnings per Share =
(EPS) Ratio
Net Income
Average Number of Common Shares
Rp5
Rp10,362
2024
Rp4
Rp7,104
2024
0.11
Rp1
Rp5
0.11
Rp1
Rp5
Klasifikasi perusahaan yang sehat dan bangkrut didasarkan pada nilai Z-score model Altman (1983), yaitu:
Bila Z > 2,9 maka termasuk perusahaan sehat
Bila Z < 1,23 maka termasuk perusahaan yang bangkrut
Bila Z berada diantara 1,23 sampai 2,9 maka termasuk gray area
2010
0.08
0.00
0.14
0.04
0.88
1.40
menu
2009
0.11
0.00
0.14
0.05
0.83
1.36
2008
-0.03
0.01
0.12
0.05
0.71
1.10
2007
-0.04
0.00
0.02
0.07
0.16
0.23
2006
-0.08
0.00
0.03
0.06
0.02
0.09
Uraian
EAT
EBIT
Tax Rate
NOPAT
WACC
Invested Capital
EVA
2006
10,362
15,114
30%
10,580
2007
7,104
11,924
30%
8,347
2008
2009
4,754
8,143
30%
1,276
2,007
28%
5,700
1,445
Kesimpulan :
Dari tahun 2006 sampai tahun 2010, EVA lebih kecil dari nol. Ini menunjukkan bahwa PT Kimia Farma (Persero), Tbk tida
menciptakan nilai bagi para pemegang sahamnya karena tingkat return yang dicapai lebih kecil dari biaya modal yang d
2010
1,938
1,759
25%
1,319
2010
2009
2008
2007
2006
(2,838)
15,114
18.78%
0.8122
(365)
15,377
0.02
0.02
30%
70%
10,362
47,176
2.28
0.0007
(2,990)
11,924
25.08%
0.7492
(365)
12,137
0.03
0.02
30%
70%
7,104
37,767
2.27
0.0006
(2,289)
8,143
28.11%
0.7189
(252)
11,097
0.02
0.02
30%
70%
4,754
34,348
1.90
0.0004
(482)
2,007
24.02%
0.7598
(187)
9,033
0.02
0.02
30%
70%
1,276
23,089
3.95
0.0002
441
1,759
25.07%
0.7493
(160)
12,745
0.01
0.01
30%
70%
1,938
21,105
2.82
0.0003