No Tahun Kode Nama Perusahaan Y (Return Saham)

1 2017 ADES Akasha Wira International Tbk -0.115

2018 0.040
2019 0.136
2 2017 BUDI Budi Starch & Sweetener Tbk. 0.080
2018 0.021
2019 0.073
3 2017 CEKA Wilmar Cahaya Indonesia Tbk. -0.044
2018 0.066
2019 0.215
4 2017 DLTA Delta Djakarta Tbk -0.082
2018 0.198
2019 0.236
5 2017 ICBP Indofood CBP Sukses Makmur Tbk 0.038
2018 0.174
2019 0.067
6 2017 INDF Indofood Sukses Makmur Tbk -0.038
2018 -0.023
2019 0.064
7 2017 MLBI Multi Bintang Indonesia Tbk 0.164
2018 0.170
2019 -0.031
8 2017 MYOR Mayora Indah Tbk 0.228
2018 0.297
2019 -0.218
9 2017 ROTI Nippon Indosari Corpindo Tbk -0.203
2018 -0.059
2019 0.083
10 2017 SKBM Sekar Bumi Tbk 0.117
2018 -0.028
2019 -0.410
11 2017 SKLT Sekar Laut Tbk 2.571
2018 0.364
2019 0.073
12 2017 STTP Siantar Top Tbk 0.367
2018 -0.140
2019 0.200
13 2017 TBLA Tunas Baru Lampung Tbk 0.237
2018 -0.294
2019 0.150
14 2017 ULTJ Ultra Jaya Milk Industry Tbk 0.134
2018 0.042
2019 0.244
 15 2017 GGRM Gudang Garam Tbk 0.311
2018 -0.002
2019 -0.366
16 2017 HMSP H. M. Sampoerna Tbk 0.235
2018 -0.216
2019 -0.434
17 2017 WIIM Wismilak Inti Makmur Tbk -0.341
2018 -0.514
2019 0.191
18 2017 DVLA Darya-Varia Laboratoria Tbk 0.117
2018 -0.010
2019 0.160
19 2017 KLBF Kalbe Farma Tbk 0.116
2018 -0.101
2019 0.066
20 2017 MERK Merck Tbk -0.076
2018 -0.494
2019 -0.337
21 2017 PYFA Pyridam Farma Tbk -0.085
2018 0.033
2019 0.048
22 2017 SIDO Industri Jamu Dan Farmasi Sido Muncul Tbk 0.046
2018 0.544
2019 0.507
23 2017 TSPC Tempo Scan Pacific Tbk -0.086
2018 -0.228
2019 0.004
24 2017 KINO Kino Indonesia Tbk -0.300
2018 0.321
2019 0.225
25 2017 TCID Mandom Indonesia Tbk 0.432
2018 -0.036
2019 -0.362
26 2017 CINT Chitose Internasional Tbk 0.057
2018 -0.150
2019 0.063

No Tahun Kode Nama Perusahaan

1 2017 AISA Tiga Pilar Sejahtera Food Tbk
2018
2019
2 2017 ALTO Tri Banyan Tirta Tbk
2018
2019
3 2017 BTEK Bumi Teknokultura Unggul Tbk
 2018
2019
4 2017 CAMP Campina Ice Cream Industry Tbk
2018
2019
5 2017 FOOD Sentra Food Indonesia Tbk
2018
2019
6 2017 GOOD Garudafood Putra Putri Jaya Tbk
2018
2019
7 2017 HOKI Buyung Poetra Sembada Tbk
2018
2019
8 2017 IIKP Inti Agri Resources Tbk
2018
2019
9 2017 KEJU Mulia Boga Raya Tbk
2018
2019
10 2017 MGNA Magna Investama Mandiri Tbk
2018
2019
11 2017 PANI Pratama Abadi Nusa Industri Tbk
2018
2019
12 2017 PSDN Prasidha Aneka Niaga Tbk
2018
2019
13 2017 KPAS Cottonindo Ariesta Tbk.
2018
2019
14 2017 UNVR Unilever Indonesia Tbk
2018
2019
15 2017 KAEF Kimia Farma Tbk
2018
2019

ANGGOTA KELOMPOK
Ersyan Putra Ramadhan
Fitra Acacia Malis
Kevin Nauval Bachtiar
Muhammad Furqanul Zidan
X1 (Profitabilitas) X2 (Likuiditas) X3 (Leverage) Total Profit Jumlah Ekuitas
0.090 1.20 0.99 38,242 423,011
0.110 1.39 0.83 52,958 481,914
0.148 2.00 0.45 83,885 567,937
0.038 1.01 1.46 45,691 1,194,700
0.059 1.00 1.77 71,781 1,226,484
0.065 1.01 1.33 83,905 1,285,318
0.119 2.22 0.54 107,420,886,839 903,044,187,067
0.095 5.11 0.20 92,649,656,775 976,647,575,842
0.190 4.80 0.23 215,459,200,242 1,131,294,696,834
0.244 8.64 0.17 279,772,635 1,144,645,393
0.263 7.20 0.19 338,129,985 1,284,163,814
0.262 8.05 0.18 317,815,177 1,213,563,332
0.174 2.43 0.56 3,543,173 20,324,330
0.205 1.95 0.51 4,658,781 22,707,150
0.201 2.54 0.45 5,360,029 26,671,104
0.108 1.52 0.88 5,097,264 47,102,766
0.099 1.07 0.93 4,961,851 49,916,800
0.109 1.27 0.77 5,902,729 54,202,488
1.241 0.83 1.36 1,322,067 1,064,905
1.049 0.78 1.47 1,224,807 1,167,536
1.052 0.73 1.53 1,206,059 1,146,007
0.222 2.39 1.03 1,630,953,830,893 7,354,346,366,072
0.206 2.65 1.06 1,760,434,280,304 8,542,544,481,694
0.206 3.43 0.92 2,039,404,206,764 9,899,940,195,318
0.048 2.26 0.62 135,364,021,139 2,820,105,715,429
0.044 3.57 0.51 127,171,436,363 2,916,901,120,111
0.076 1.69 0.51 236,518,557,420 3,092,597,379,097
0.025 1.64 0.59 25,880,464,791 1,023,237,460,399
0.015 1.38 0.70 15,954,632,472 1,040,576,552,571
0.001 1.33 0.76 957,169,058 1,035,820,381,000
0.075 1.45 1.07 22,970,715,348 307,569,774,228
0.094 1.22 1.20 31,954,131,252 339,236,007,000
0.118 1.29 1.08 44,943,627,900 380,381,947,966
0.156 2.62 0.69 216,024,079,834 1,384,772,068,360
0.155 1.85 0.60 255,088,886,019 1,646,387,946,952
0.225 2.85 0.34 482,590,522,840 2,148,007,007,980
0.230 1.05 2.37 978,696 4,256,654
0.160 1.88 2.42 764,380 4,783,616
0.123 1.63 2.24 661,034 5,362,924
0.171 4.19 0.23 718,402 4,197,711
0.147 4.40 0.16 701,607 4,774,956
0.183 4.44 0.17 1,035,865 5,655,139
0.184 1.94 0.58 7,755,347 42,187,664
0.173 2.06 0.53 7,793,068 45,133,285
0.214 2.06 0.54 10,880,704 50,930,758
0.371 5.27 0.26 12,670,534 34,112,985
0.383 4.30 0.32 13,538,418 35,358,253
0.385 3.28 0.43 13,721,513 35,679,730
0.041 5.36 0.25 40,589,790,851 978,091,361,111
0.051 5.92 0.25 51,142,850,919 1,005,236,802,665
0.026 6.02 0.26 27,328,091,481 1,033,170,577,477
0.145 2.66 0.47 162,249,293 1,116,300,069
0.167 2.89 0.40 200,651,968 1,200,261,863
0.170 2.91 0.40 221,783,249 1,306,078,988
0.177 4.51 0.20 2,453,251,410,604 13,894,031,782,689
0.163 4.66 0.19 2,497,261,964,757 15,294,594,796,354
0.152 4.35 0.21 2,537,601,823,645 16,705,582,476,031
0.235 3.08 0.38 144,677,294 615,437,441
2.245 1.37 1.44 1,163,324,165 518,280,401
0.132 2.51 0.52 78,256,797 594,011,658
0.065 3.52 0.47 7,127,402,168 108,856,000,711
0.071 2.76 0.57 8,447,447,988 118,927,560,800
0.075 3.53 0.53 9,342,718,039 124,725,993,563
0.184 7.81 0.09 533,799 2,895,865
0.229 4.20 0.15 663,849 2,902,614
0.264 4.12 0.15 807,689 3,064,707
0.110 2.52 0.46 557,339,581,996 5,082,008,409,145
0.099 2.52 0.45 540,378,145,887 5,432,848,070,494
0.103 2.78 0.45 595,154,912,874 5,791,035,969,893
0.053 1.65 0.58 109,696,001,798 2,055,170,880,109
0.069 1.50 0.64 150,116,045,042 2,186,900,126,396
0.191 1.35 0.74 515,603,339,649 2,702,862,179,552
0.096 4.91 0.27 179,126,382,068 1,858,326,336,424
0.088 5.86 0.24 173,049,442,756 1,972,463,165,139
0.072 5.58 0.26 145,149,344,561 2,019,143,817,162
0.078 3.19 0.25 29,648,261,092 382,273,759,946
0.035 2.71 0.26 13,554,152,161 388,678,577,828
0.019 2.38 0.34 7,221,065,916 389,671,404,669
X1 % Jumlah Aset Lancar Jumlah Liabilitas Jangka Pendek X2 %2
0.090 9.04 294,244 244,888 1.20 120.15
0.110 10.99 364,138 262,397 1.39 138.77
0.148 14.77 351,120 175,191 2.00 200.42
0.038 3.82 1,027,489 1,019,986 1.01 100.74
0.059 5.85 1,472,140 1,467,508 1.00 100.32
0.065 6.53 1,141,009 1,133,685 1.01 100.65
0.119 11.90 988,479,957,549 444,383,077,820 2.22 222.44
0.095 9.49 809,166,450,672 158,255,592,250 5.11 511.30
0.190 19.05 1,067,652,078,121 222,440,530,626 4.80 479.97
0.244 24.44 1,206,576,189 139,684,908 8.64 863.78
0.263 26.33 1,384,227,944 192,299,843 7.20 719.83
0.262 26.19 1,292,805,083 160,587,363 8.05 805.05
0.174 17.43 16,579,331 6,827,588 2.43 242.83
0.205 20.52 14,121,568 7,235,398 1.95 195.17
0.201 20.10 16,624,925 6,556,359 2.54 253.57
0.108 10.82 32,948,131 21,637,763 1.52 152.27
0.099 9.94 33,272,618 31,204,102 1.07 106.63
0.109 10.89 31,403,445 24,686,862 1.27 127.21
1.241 124.15 1,076,845 1,304,114 0.83 82.57
1.049 104.91 1,228,961 1,578,919 0.78 77.84
1.052 105.24 1,162,802 1,588,693 0.73 73.19
0.222 22.18 10,674,199,571,313 4,473,628,322,956 2.39 238.60
0.206 20.61 12,647,858,727,872 4,764,510,387,113 2.65 265.46
0.206 20.60 12,776,102,781,513 3,726,359,539,201 3.43 342.86
0.048 4.80 2,319,937,439,019 1,027,176,531,240 2.26 225.86
0.044 4.36 1,876,409,299,238 525,422,150,049 3.57 357.12
0.076 7.65 1,874,411,044,438 1,106,938,318,565 1.69 169.33
0.025 2.53 836,639,597,232 511,596,750,506 1.64 163.53
0.015 1.53 851,410,216,636 615,506,825,729 1.38 138.33
0.001 0.09 889,743,651,128 668,931,501,885 1.33 133.01
0.075 7.47 307,569,774,228 211,493,160,519 1.45 145.43
0.094 9.42 356,735,670,030 291,349,105,535 1.22 122.44
0.118 11.82 378,352,247,338 293,281,364,781 1.29 129.01
0.156 15.60 940,212,374,995 358,963,437,494 2.62 261.92
0.155 15.49 1,250,806,822,918 676,673,564,908 1.85 184.85
0.225 22.47 1,165,406,301,686 408,490,550,651 2.85 285.30
0.230 22.99 4,878,222 4,637,980 1.05 105.18
0.160 15.98 6,203,335 3,300,644 1.88 187.94
0.123 12.33 6,551,760 4,027,369 1.63 162.68
0.171 17.11 3,439,990 820,625 4.19 419.19
0.147 14.69 2,793,521 635,161 4.40 439.81
0.183 18.32 3,716,641 836,314 4.44 444.41
0.184 18.38 43,764,490 22,611,042 1.94 193.55
0.173 17.27 45,284,719 22,003,567 2.06 205.81
0.214 21.36 52,081,133 25,258,727 2.06 206.19
0.371 37.14 34,180,353 6,482,969 5.27 527.23
0.383 38.29 37,831,483 8,793,999 4.30 430.20
0.385 38.46 41,697,015 12,727,676 3.28 327.61
0.041 4.15 861,172,306,233 160,790,695,868 5.36 535.59
0.051 5.09 888,979,741,744 150,202,377,711 5.92 591.85
0.026 2.65 948,430,163,983 157,443,942,631 6.02 602.39
0.145 14.53 1,175,655,601 441,622,865 2.66 266.21
0.167 16.72 1,203,372,372 416,537,366 2.89 288.90
0.170 16.98 1,280,212,333 439,444,037 2.91 291.33
0.177 17.66 10,042,738,649,964 2,227,336,011,715 4.51 450.89
0.163 16.33 10,648,288,386,726 2,286,167,471,594 4.66 465.77
0.152 15.19 11,222,490,978,401 2,577,108,805,851 4.35 435.47
0.235 23.51 569,889,512 184,971,088 3.08 308.10
2.245 224.46 973,309,659 709,437,157 1.37 137.19
0.132 13.17 675,010,699 269,085,165 2.51 250.85
0.065 6.55 78,364,312,306 22,245,115,479 3.52 352.28
0.071 7.10 91,387,136,759 33,141,647,397 2.76 275.75
0.075 7.49 95,946,418,919 27,198,123,189 3.53 352.77
0.184 18.43 1,628,901 208,507 7.81 781.22
0.229 22.87 1,547,666 368,380 4.20 420.13
0.264 26.35 1,716,235 416,211 4.12 412.35
0.110 10.97 5,049,363,864,387 2,002,621,403,597 2.52 252.14
0.099 9.95 5,130,662,268,849 2,039,075,034,339 2.52 251.62
0.103 10.28 5,432,638,388,008 1,953,608,306,055 2.78 278.08
0.053 5.34 1,795,404,979,854 1,085,566,305,465 1.65 165.39
0.069 6.86 1,975,979,249,304 1,314,561,901,651 1.50 150.31
0.191 19.08 2,335,039,563,811 1,733,135,623,684 1.35 134.73
0.096 9.64 1,276,478,591,542 259,806,845,843 4.91 491.32
0.088 8.77 1,333,428,311,186 227,508,966,451 5.86 586.10
0.072 7.19 1,428,191,709,308 255,852,750,863 5.58 558.21
0.078 7.76 210,584,866,561 66,014,779,104 3.19 319.00
0.035 3.49 219,577,845,340 81,075,913,501 2.71 270.83
0.019 1.85 250,724,734,274 105,476,752,401 2.38 237.71
Jumlah Liabilitas Jumlah Ekuitas3 X3 %4 Pi,t Pi,t-1 Pi,t - Pi,t-1 Y
417,225 423,011 0.99 98.63 885 1000 -115 -0.115
399,361 481,914 0.83 82.87 920 885 35 0.040
254,438 567,937 0.45 44.80 1045 920 125 0.136
1,744,756 1,194,700 1.46 146.04 94 87 7 0.080
2,166,496 1,226,484 1.77 176.64 96 94 2 0.021
1,714,449 1,285,318 1.33 133.39 103 96 7 0.073
489,592,257,434 903,044,187,067 0.54 54.22 1290 1350 -60 -0.044
192,308,466,864 976,647,575,842 0.20 19.69 1375 1290 85 0.066
261,784,845,240 1,131,294,696,834 0.23 23.14 1670 1375 295 0.215
196,197,372 1,144,645,393 0.17 17.14 4590 5000 -410 -0.082
239,353,356 1,284,163,814 0.19 18.64 5500 4590 910 0.198
212,420,390 1,213,563,332 0.18 17.50 6800 5500 1300 0.236
11,295,184 20,324,330 0.56 55.57 8900 8575 325 0.038
11,660,003 22,707,150 0.51 51.35 10450 8900 1550 0.174
12,038,210 26,671,104 0.45 45.14 11150 10450 700 0.067
41,298,111 47,102,766 0.88 87.68 7625 7925 -300 -0.038
46,620,996 49,916,800 0.93 93.40 7450 7625 -175 -0.023
41,996,071 54,202,488 0.77 77.48 7925 7450 475 0.064
1,445,173 1,064,905 1.36 135.71 13675 11750 1925 0.164
1,721,965 1,167,536 1.47 147.49 16000 13675 2325 0.170
1,750,943 1,146,007 1.53 152.79 15500 16000 -500 -0.031
7,561,503,434,179 7,354,346,366,072 1.03 102.82 2020 1645 375 0.228
9,049,161,944,940 8,542,544,481,694 1.06 105.93 2620 2020 600 0.297
9,137,978,611,155 9,899,940,195,318 0.92 92.30 2050 2620 -570 -0.218
1,739,467,993,982 2,820,105,715,429 0.62 61.68 1275 1600 -325 -0.203
1,476,909,260,772 2,916,901,120,111 0.51 50.63 1200 1275 -75 -0.059
1,589,486,465,854 3,092,597,379,097 0.51 51.40 1300 1200 100 0.083
599,790,014,646 1,023,237,460,399 0.59 58.62 715 640 75 0.117
730,789,419,438 1,040,576,552,571 0.70 70.23 695 715 -20 -0.028
784,562,971,811 1,035,820,381,000 0.76 75.74 410 695 -285 -0.410
328,714,435,982 307,569,774,228 1.07 106.87 1100 308 792 2.571
408,057,718,435 339,236,007,000 1.20 120.29 1500 1100 400 0.364
410,463,595,860 380,381,947,966 1.08 107.91 1610 1500 110 0.073
957,660,374,836 1,384,772,068,360 0.69 69.16 4360 3190 1170 0.367
984,801,863,078 1,646,387,946,952 0.60 59.82 3750 4360 -610 -0.140
733,556,075,974 2,148,007,007,980 0.34 34.15 4500 3750 750 0.200
10,097,571 4,256,654 2.37 237.22 1225 990 235 0.237
11,556,300 4,783,616 2.42 241.58 865 1225 -360 -0.294
12,000,079 5,362,924 2.24 223.76 995 865 130 0.150
978,185 4,197,711 0.23 23.30 1295 1142 153 0.134
780,915 4,774,956 0.16 16.35 1350 1295 55 0.042
953,283 5,655,139 0.17 16.86 1680 1350 330 0.244
 24,572,266 42,187,664 0.58 58.25 83800 63900 19900 0.311
23,963,934 45,133,285 0.53 53.10 83625 83800 -175 -0.002
27,716,516 50,930,758 0.54 54.42 53000 83625 -30625 -0.366
9,028,078 34,112,985 0.26 26.47 4730 3830 900 0.235
11,244,167 35,358,253 0.32 31.80 3710 4730 -1020 -0.216
15,223,076 35,679,730 0.43 42.67 2100 3710 -1610 -0.434
247,620,731,930 978,091,361,111 0.25 25.32 290 440 -150 -0.341
250,337,111,893 1,005,236,802,665 0.25 24.90 141 290 -149 -0.514
266,351,031,079 1,033,170,577,477 0.26 25.78 168 141 27 0.191
524,586,078 1,116,300,069 0.47 46.99 1960 1755 205 0.117
482,559,876 1,200,261,863 0.40 40.20 1940 1960 -20 -0.010
523,881,726 1,306,078,988 0.40 40.11 2250 1940 310 0.160
2,722,207,633,646 13,894,031,782,689 0.20 19.59 1690 1515 175 0.116
2,851,611,349,015 15,294,594,796,354 0.19 18.64 1520 1690 -170 -0.101
3,559,144,386,553 16,705,582,476,031 0.21 21.31 1620 1520 100 0.066
231,569,103 615,437,441 0.38 37.63 8500 9200 -700 -0.076
744,833,288 518,280,401 1.44 143.71 4300 8500 -4200 -0.494
307,049,328 594,011,658 0.52 51.69 2850 4300 -1450 -0.337
50,707,930,330 108,856,000,711 0.47 46.58 183 200 -17 -0.085
68,129,603,054 118,927,560,800 0.57 57.29 189 183 6 0.033
66,060,214,687 124,725,993,563 0.53 52.96 198 189 9 0.048
262,333 2,895,865 0.09 9.06 272 260 12 0.046
435,014 2,902,614 0.15 14.99 420 272 148 0.544
472,191 3,064,707 0.15 15.41 633 420 213 0.507
2,352,891,899,876 5,082,008,409,145 0.46 46.30 1800 1970 -170 -0.086
2,437,126,989,832 5,432,848,070,494 0.45 44.86 1390 1800 -410 -0.228
2,581,733,610,850 5,791,035,969,893 0.45 44.58 1395 1390 5 0.004
1,182,424,339,165 2,055,170,880,109 0.58 57.53 2120 3030 -910 -0.300
1,405,264,079,012 2,186,900,126,396 0.64 64.26 2800 2120 680 0.321
1,992,902,779,331 2,702,862,179,552 0.74 73.73 3430 2800 630 0.225
503,480,853,006 1,858,326,336,424 0.27 27.09 17900 12500 5400 0.432
472,680,346,662 1,972,463,165,139 0.24 23.96 17250 17900 -650 -0.036
532,048,803,777 2,019,143,817,162 0.26 26.35 11000 17250 -6250 -0.362
94,304,081,659 382,273,759,946 0.25 24.67 334 316 18 0.057
102,703,457,308 388,678,577,828 0.26 26.42 284 334 -50 -0.150
131,822,380,207 389,671,404,669 0.34 33.83 302 284 18 0.063