PERKIRAAN 2016 2017 2018 2019 2020

Asset Lancar 963,579,983,186 1,469,364,326,913 1,704,553,101,809 1,687,601,880,921 1,334,748,862,755

Asset Tidak Lancar 74,022,220,336 101,978,745,947 123,167,412,913 134,023,759,053 137,893,490,187

Jumlah Asset 1,037,602,203,522 1,571,343,072,860 1,827,720,514,722 1,821,625,639,974 1,472,642,352,942

Hutang Lancar 324,916,955,158 469,213,974,095 446,062,175,107 384,231,176,273 178,715,673,407

Hutang Jangka Panjang 208,879,815,944 480,384,388,396 610,232,371,108 618,067,603,069 434,823,280,044

Jumlah Liabilitas 533,796,771,102 949,598,362,491 1,056,294,546,215 1,002,298,779,342 613,538,953,451

Ekuitas 503,805,432,420 621,744,710,369 771,425,968,507 819,326,860,632 859,103,399,491

Laba Bersih 33,913,107,287 48,979,434,104 68,019,848,244 74,857,330,329 41,262,495,245

ROA 3.27% 3.12% 3.72% 4.11% 2.80%

2.97 3.13 3.82 4.39 7.47

0.17 0.69 0.57 3.08

5.59% 22.03% 14.94% 70.04%

 X Y XY X2 Y2

2016 2.97 3.27 9.71 8.82 10.69

2017 3.13 3.12 9.77 9.80 9.73

2018 3.82 3.82 14.59 14.59 14.59

2019 4.39 4.11 18.04 19.27 16.89

2020 7.47 2.8 20.92 55.80 7.84

Total 21.78 17.12 73.03 108.28 59.75

Hasil menurut aplikasi regression

b = - 0,12 a = 3,95 r = - 0,39 r2 = 0,15 ===> 15 %

365.14 - 372.8736 (7.73)

b= (0.12)
541.42 - 474.3684 67.05

a= 17.12 - -2.510913 19.6309 3.92618

5 5 5

365.14 - 372.8736 (7.73)

r 541.42 - 474.3684 67.05 298.76 293.094 5.66

(7.73)
379.80

(7.73) -0.396593
19.49

r2 0.157286