LEMBAR JAWABAN LAB 4 MKL

STOCKS AND BONDS VALUATION

Nama Novita Ida A. A
NPM 1201101670
Kelas/dosen Bu Tetet
Lab/TA Tania
No. modul

No 1
Diketahui:
Series A
Par (M) Rp 625,000,000,000
Interest (I) Rp 14,062,500,000
required return (rd) 12%
n 20
Seri A
Tuliskan Jawaban disini Tuliskan rumusny
PV of interest 135,650,996,624.18 I x [1/(1+rd)^

PV of principal 6,028,933,183,296.84 M x [1/(1+rd

Bonds Value (32,603,722,200,814,600,000,000,000,000,000,000,000.00) I/rd * (1-1/(1+r

Seri B
Tuliskan Jawaban disini Tuliskan rumusny

PV of interest 13,807,860,312.62 I x [1/(1+rd)

PV of principal 297,673,714,399.22 M x [1/(1+rd

Bonds Value 5,725,096,414.49078000000 I/rd * (1-1/(1+r

B 4 MKL

VALUATION
Novita Ida A. Aiboy
120110167001
Bu Tetet
Tania

A B
Rp 625,000,000,000 Rp 25,000,000,000
Rp 14,062,500,000 Rp 578,125,000
12% 9.25%
20 28

Tuliskan rumusnya disini

I x [1/(1+rd)^n]

M x [1/(1+rd)^n

I/rd * (1-1/(1+rd)^n

Tuliskan rumusnya disini

I x [1/(1+rd)^n]

M x [1/(1+rd)^n

I/rd * (1-1/(1+rd)^n
 No 2a Di
Date
Dividen (D) 2019 3583 June 16, 2015
G1 12.29% December 2, 2015
G2 8% June 22, 2016
rs 20% December 6, 2016
Step 1 & 2 July 6, 2017
D1 (2020) Rp 4,023.35 PV D1 Rp 3,764.85 November 30, 2107
D2 (2021) Rp 4,517.82 PV D2 Rp 3,137.38 June 4, 2018
D3 (2022) Rp 5,073.06 PV D3 Rp 2,935.80 November 16, 2018
Sum of PV of the first 3 years of dividend Rp 9,838.02 May 31, 2019
Step 3 December 3, 2019
D 2023 Rp 3,869.64 Growth Rate
P 2022 Rp 5,069.06
PV of P 2022 Rp 2,933.48
Step 4
P 2019 Rp 12,771.51

No 2b
Tuliskan Jawaban disini Tuliskan rumusnya disini

No 2c
Tuliskan Jawaban disini Tuliskan rumusnya disini
Rp 20,116.63 Po=D1/Rs-G
 Dividend (in Rp)
Date Dividend paid Year Dividend for the year
June 16, 2015 416
2015 758
December 2, 2015 342
June 22, 2016 424
2016 799
December 6, 2016 375
July 6, 2017 460
2017 870
November 30, 2107 410
June 4, 2018 505
2018 915
November 16, 2018 410
May 31, 2019 155
2019 241
December 3, 2019 86
Growth Rate (g1) 358300%