73,000,000,000,000

50,000,000,000,000
1,200,000,000,000
15,000,000,000,000
80,000,000,000,000
10,000,000,000,000
8,140,000,000,000
20,000,000,000,000
5,000,000,000,000
262,340,000,000,000
13,117,000,000,000
400,000,000,000,000
290,000,000,000,000
110,000,000,000,000
147,900,000,000,000

pertamina
agroindustri
telkom
pln
PGN
angkasa pura
garuda indo
PTDI
PTKAI
PT BA
BANK
LAIN2

total

8,111,111,111
5,555,555,556
133,333,333
1,666,666,667
8,888,888,889
1,111,111,111
904,444,444
2,222,222,222
555,555,556
0
29,148,888,889
1,457,444,444
44,444,444,444
32,222,222,222
12,222,222,222
16,433,333,333

alcohol
salman automobile
singkong
beras
indopanel
salman investment
Pilot Technologies
salman properties

revenue
net profit
asset
equity
liabilities
Yudo's Share

25,000,000,000,000
7,000,000,000,000
15,000,000,000,000
11,700,000,000,000
6,000,000,000,000
2,000,000,000,000
1,000,000,000,000

4,000,000,000,000
40,000,000,000,000
10,000,000,000,000

121,700,000,000,000

240,000

100,000,000

10,512,000

12,800
640
70,000,000,000,000
640,000

413,699
862

27

633,600,000,000,000
158,400,000,000,000

14,617
3,508,125,000,000

10,000
30,000
175,200,000
175,200,000,000
rel kereta
jalan
irigasi
wisma negara
sekolah(MA/MTs/MI/SMA/SD/SMP/Universitas)
serat optik
kapal
kapal nelayan
bandara
pelabuhan

1,000,000,000,000,000
200,000,000,000,000
270,000,000,000,000
20,000,000,000,000
10,000,000,000,000
21,000,000,000,000
6,000,000,000,000
5,000,000,000,000
8,000,000,000,000
20,000,000,000,000
9,000,000,000,000

pembangkit listrik
alat pertanian
alat sanitasi &kebersihan
pabrik baru
pencetakan lahan pertanian/peternakan/perikanan baru
perumahan

200,000,000,000,000
25,000,000,000,000
20,000,000,000,000
80,000,000,000,000
40,000,000,000,000
66,000,000,000,000
1,000,000,000,000,000

3,600,000,000,000
900,000,000,000
4

1
2
3
4
5
6
7
8
9
10

BBM
Tiket Bus/Pesawat/Kereta/Angkot/Tax
Supermarket/minimarket
vending machine
Parkir
tol

4,170,

susu
singkong
sapi
biosolar
bioethanol
solar panel
ikan
wisman

40,000,000,000,000
4,444,444,444

649

649

2,000,000

240,000,000,000,000

1,000,000,000,000,000
300,000,000,000,000
200,000,000,000,000
100,000,000,000,000

40
10,000

1,560,000,000,000
390,000,000,000,000

20,000

60,000
4,950,000,000,000,000
1,000,000,000
5,000,000,000,000
3,300,000,000,000
376,712,329
376,712
274
3,000,000,000
8,760
100,000,000

27,500,000,000,000
7,700,000,000,000
16,500,000,000,000
12,870,000,000,000
6,600,000,000,000
2,200,000,000,000
1,100,000,000,000
0
0
4,400,000,000,000
44,000,000,000,000
11,000,000,000,000

30,250,000,000,000

33,275,000,000,000

133,870,000,000,000

30,250,000,000,000

33,275,000,000,000

3,750,000,000,000

100,000,000,000

444
328

2,400,000,000,000
21,600,000,000,000,000
66,667
333,333
240
10

4,000,000,000,000,000
1,600,000,000,000,000
2,400,000,000,000,000
500,000,000,000,000
300,000,000
200,000,000,000,000
300,000,000,000,000

1
375
3,132,000,000

-400

3,650
10,950

8,000
13,500
20,000
500
21,000
20,000
100
8,000
20
90

400,000,000,000

18,250
54,750

km
km
km + 50 bendungan baru
unit
perbaikan/ bantuan
km
unit feri besar
unit
unit bandara/perbaikan bandara
perbaikan pelabuhan dan penambahan refrigerator

74,880,000
59,904,000

20,000
30,000
20,000
100
400,000
330,000

MW
unit alat pertanian baru berteknologi efisien
unit alat sanitasi baru berteknologi efisien
unit pabrik baru aneka produk
hektar lahan baru+peningkatan/perbaikan
unit rumah/apartemen

PT Transportasi Indonesia
gerbong
Big bus
Medium bus
Small Bus

40,000
15,000
30,000
100,000

160,000,000,000,000
12,000,000,000,000
12,000,000,000,000
22,000,000,000,000

206,000,000,000,000

7,307
5,027
63

awat/Kereta/Angkot/Taxi/kapal
/minimarket

0.060
857

40,000,000,000
10,526,315,789

190

695,000,000
4,170,000,000,000

9,711
27

100,000,000
105,000,000

216,000,000
18,000,000
600,000

susu
singkong
sapi
biosolar
bioethanol
solar panel
ikan
wisman

24,000,000,000,000
51,000,000,000,000
180,000,000,000,000
80,000,000,000,000
200,000,000,000,000
200,000,000,000,000
200,000,000,000,000
300,000,000,000,000
1,235,000,000,000,000

17,280
51,840,000

73,000,000
6,083,333

576
57,600,000

6,000
6,667
10,000,000,000

548

39,000

278
250
28

W
MW

3,650,000,000
116,800,000,000
730,000,000

pertamina
agroindustri
telkom
pln
PGN
angkasa pura
garuda indo
PTDI
PTKAI
PT BA
BANK
LAIN2

272,000,000
80,000,000
total

36,602,500,000,000

40,262,750,000,000 44,289,025,000,000

48,717,927,500,000

36,602,500,000,000

40,262,750,000,000 44,289,025,000,000

48,717,927,500,000

33,750,000,000,000,000

10,000,000 1,000,000,000,000,000
500,000,000,000,000
300,000,000,000,000
200,000,000,000,000

111,111,111,111
55,555,555,556
33,333,333,333
22,222,222,222

100,000,000,000,000
50,000,000,000,000
30,000,000,000,000
20,000,000,000,000

4,833,333

5,000,000,000,000,000

444,444,444,444
177,777,777,778
266,666,666,667
55,555,555,556
22,222,222,222
33,333,333,333

emas
negara
masyarakat
perak
negara
masyarakat

9,449

143,000,000
11,916,667

25,000,000,000,000
10,000,000,000,000
15,000,000,000,000
11,700,000,000,000
6,000,000,000,000
2,000,000,000,000
1,000,000,000,000

4,000,000,000,000
48,000,000,000,000

122,700,000,000,000

net income

90,000,000,000,000
100,000,000,000,000
29,000,000,000,000
25,000,000,000,000
12,000,000,000,000
3,000,000,000,000
3,000,000,000,000
2,000,000,000,000
1,020,000,000,000
8,000,000,000,000
60,000,000,000,000
50,000,000,000,000

383,020,000,000,000

11,111,111,111
5,555,555,556 salman group
3,333,333,333 government
2,222,222,222 others

86
variants
super Big bus
Big Bus
Medium bus
small bus
microbus
super big truck
big truck
medium truck
small truck
SUV
MPV
high end-sedan
low-end sedan
hatchback
alat berat
luxury car

unit production
350
1,200
6,000
7,900
10,000
150
1,200
2,600
7,000
8,000
15,000
1,000
7,000
6,500
2,000
50
75,950

profit margin
70,000,000
40,000,000
30,000,000
20,000,000
15,000,000
80,000,000
50,000,000
35,000,000
25,000,000
30,000,000
25,000,000
40,000,000
13,000,000
15,000,000
40,000,000
100,000,000

total profit
24,500,000,000
48,000,000,000
180,000,000,000
158,000,000,000
150,000,000,000
12,000,000,000
60,000,000,000
91,000,000,000
175,000,000,000
240,000,000,000
375,000,000,000
40,000,000,000
91,000,000,000
97,500,000,000
80,000,000,000
5,000,000,000

39,250,000 1,827,000,000,000
203,000,000

price/unit
2,500,000,000
1,000,000,000
600,000,000
400,000,000
250,000,000
700,000,000
500,000,000
300,000,000
150,000,000
170,000,000
150,000,000
300,000,000
160,000,000
150,000,000
400,000,000
500,000,000

51,764,705,882
500,000,000,000,000
30,000,000
30,000,000,000,000
sales
875,000,000,000
1,200,000,000,000
3,600,000,000,000
3,160,000,000,000
2,500,000,000,000
105,000,000,000
600,000,000,000
780,000,000,000
1,050,000,000,000
1,360,000,000,000
2,250,000,000,000
300,000,000,000
1,120,000,000,000
975,000,000,000
800,000,000,000
25,000,000,000
20,700,000,000,000
2,300,000,000

30,982,549

79,462

2,400,000,000
9,000
243
8.826086957
8.826086957

88,888,888,889

pertamina
agroindustri
telkom
pln
PGN
angkasa pura
garuda indo
PTDI
PTKAI
PT BA
BANK
LAIN2

total

25,000,000,000,000
7,000,000,000,000
15,000,000,000,000
11,700,000,000,000
6,000,000,000,000
2,000,000,000,000
1,000,000,000,000

4,000,000,000,000
40,000,000,000,000
10,000,000,000,000

29,500,000,000,000
8,260,000,000,000
17,700,000,000,000
13,806,000,000,000
7,080,000,000,000
2,360,000,000,000
1,180,000,000,000
0
0
4,720,000,000,000
47,200,000,000,000
11,800,000,000,000

34,810,000,000,000
9,746,800,000,000
20,886,000,000,000
16,291,080,000,000
8,354,400,000,000
2,784,800,000,000
1,392,400,000,000
0
0
5,569,600,000,000
55,696,000,000,000
13,924,000,000,000

121,700,000,000,000 143,606,000,000,000 169,455,080,000,000

240000
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

1
1.1
1.21
1.331
1.4641
1.61051
1.771561
1.9487171
2.14358881
2.357947691
2.59374246
2.853116706
3.138428377
3.452271214
3.797498336
4.177248169

19,004,963,774.88

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

25
26
27
28
29
30
31
32
33
34

41,075,800,000,000
11,501,224,000,000
24,645,480,000,000
19,223,474,400,000
9,858,192,000,000
3,286,064,000,000
1,643,032,000,000
0
0
6,572,128,000,000
65,721,280,000,000
16,430,320,000,000

48,469,444,000,000
13,571,444,320,000
29,081,666,400,000
22,683,699,792,000
11,632,666,560,000
3,877,555,520,000
1,938,777,760,000
0
0
7,755,111,040,000
77,551,110,400,000
19,387,777,600,000

58,163,332,800,000 68,632,732,704,000
16,285,733,184,000 19,542,879,820,800
34,897,999,680,000 41,877,599,616,000
27,220,439,750,400 32,664,527,700,480
13,959,199,872,000 16,751,039,846,400
4,653,066,624,000
5,583,679,948,800
2,326,533,312,000
2,791,839,974,400
0
0
0
0
9,306,133,248,000 11,167,359,897,600
93,061,332,480,000 111,673,598,976,000
23,265,333,120,000 27,918,399,744,000

199,956,994,400,000 235,949,253,392,000 283,139,104,070,400 338,603,658,228,480

144,000,000.00
207,360,000.00
298,598,400.00
429,981,696.00
619,173,642.24
891,610,044.83
1,283,918,464.55
1,848,842,588.95
2,662,333,328.09
3,833,759,992.45
5,520,614,389.12
7,949,684,720.34
11,447,545,997.29
16,484,466,236.10
23,737,631,379.98
34,182,189,187.17
49,222,352,429.52
70,880,187,498.51
102,067,469,997.85
146,977,156,796.91

20
19
18
17
16
15
14
13
12
11
10
9
8
7
6
5
4
3
2

80,986,624,590,720 8,998,513,843
23,451,455,784,960 2,605,717,309
50,253,119,539,200 5,583,679,949
39,197,433,240,576 4,355,270,360
20,101,247,815,680 2,233,471,980
6,700,415,938,560
744,490,660
3,350,207,969,280
372,245,330
0
0
0
0
13,400,831,877,120 1,488,981,320
134,008,318,771,200 14,889,813,197
33,502,079,692,800 3,722,453,299
0
0
0
0
0
404,951,735,220,096 44,994,637,247

1.000000
2.000000
3.000000
4.000000
5.000000
6.000000
7.000000
8.000000
9.000000
10.000000
11.000000
12.000000
13.000000
14.000000
15.000000
16.000000
17.000000
18.000000
19.000000
20.000000

1.000000
1.100000
1.210000
1.331000
1.464100
1.610510
1.771561
1.948717
2.143589
2.357948
2.593742
2.853117
3.138428
3.452271
3.797498
4.177248
4.594973
5.054470
5.559917
6.115909

1.000000
1.100000
17.600000
89.100000
281.600000
687.500000
1,425.600000
2,641.100000
4,505.600000
7,217.100000
11,000.000000
16,105.100000
22,809.600000
31,417.100000
42,257.600000
55,687.500000
72,089.600000
91,873.100000
115,473.600000
143,353.100000

1,000,000,000.000000
1,100,000,000.000000
17,600,000,000.000000
89,100,000,000.000000
281,600,000,000.000000
687,500,000,000.000000
1,425,600,000,000.000000
2,641,100,000,000.000000
4,505,600,000,000.000000
7,217,100,000,000.000000
11,000,000,000,000.000000
16,105,100,000,000.000000
22,809,600,000,000.000000
31,417,100,000,000.000000
42,257,600,000,000.000000
55,687,500,000,000.000000
72,089,600,000,000.000000
91,873,100,000,000.000000
115,473,600,000,000.000000
143,353,100,000,000.000000

148.129613
320.000000

2.365625 9.722589
0.422721
9.722589

1.00000
1.15000
1.32250
1.52088
1.74901
2.01136
2.31306
2.66002
3.05902
3.51788

1,100,000,000,000
1,265,000,000,000
1,454,750,000,000
1,672,962,500,000
1,923,906,875,000
2,212,492,906,250
2,544,366,842,188
2,926,021,868,516
3,364,925,148,793
3,869,663,921,112

4,641
5,259
5,958
6,751
7,648
8,666
9,818
11,124
12,604
14,280

237,000,000
240,555,000
244,163,325
247,825,775
251,543,161
255,316,309
259,146,054
263,033,244
266,978,743
270,983,424

3.51788
4.10959
30,000,000,000.00000

165,000,000,000
189,750,000,000
218,212,500,000
250,944,375,000
288,586,031,250
331,873,935,938
381,655,026,328
438,903,280,277
504,738,772,319

1,485,000,000,000,000
1,707,750,000,000,000
1,963,912,500,000,000
2,258,499,375,000,000
2,597,274,281,250,000
2,986,865,423,437,500
3,434,895,236,953,120
3,950,129,522,496,090
4,542,648,950,870,500