Compound

Hanya dari
Annual Growth
capital gain
Rate alias
29 Oktober (tanpa suntikan
Rata-rata
2021 dana tambahan
pertumbuhan
Price ====== di tahungain
Capital
(harga saham)
NO Stock 2010 2021 Dana 2010 Lot Dana 2021 berikutnya)
(10 tahun) Growth CAGR per tahun
======
1 BRPT 123 935 10,000,000 813 76,016,260 66,016,260 660% 20.25% ======
2 BBCA 1000 7475 10,000,000 100 74,750,000 64,750,000 648% 20.07%
3 BBRI 765 4250 10,000,000 131 55,555,556 45,555,556 456% 16.87%
4 KLBF 308 1600 10,000,000 325 51,948,052 41,948,052 419% 16.16%
5 INKP 2175 8475 10,000,000 46 38,965,517 28,965,517 290% 13.16%
6 BBNI 1940 7000 10,000,000 52 36,082,474 26,082,474 261% 12.37%
7 BMRI 2298 7175 10,000,000 44 31,216,418 21,216,418 212% 10.90%
8 JSMR 1845 4200 10,000,000 54 22,764,228 12,764,228 128% 7.76%
9 TLKM 1870 3800 10,000,000 53 20,320,856 10,320,856 103% 6.66%
10 UNVR 2260 4420 10,000,000 44 19,557,522 9,557,522 96% 6.29%
11 INDF 3600 6350 10,000,000 28 17,638,889 7,638,889 76% 5.29%
12 ASII 3595 6025 10,000,000 28 16,759,388 6,759,388 68% 4.81%
13 UNTR 16200 23550 10,000,000 6 14,536,992 4,536,992 45% 3.46%
14 GGRM 24000 33500 10,000,000 4 13,958,333 3,958,333 40% 3.08%
15 INCO 3575 4850 10,000,000 28 13,566,434 3,566,434 36% 2.81%
16 ANTM 1785 2340 10,000,000 56 13,109,611 3,109,611 31% 2.49%
17 MEDC 457 570 10,000,000 219 12,468,828 2,468,828 25% 2.03%
18 TINS 1504 1590 10,000,000 67 10,574,621 574,621 6% 0.51%
19 ADRO 1890 1680 10,000,000 53 8,888,889 (1,111,111) -11% -1.07%
20 INTP 13500 11825 10,000,000 7 8,759,259 (1,240,741) -12% -1.20%
21 PTBA 3440 2680 10,000,000 29 7,790,698 (2,209,302) -22% -2.24%
22 ITMG 31400 21600 10,000,000 3 6,878,981 (3,121,019) -31% -3.34%
23 PGAS 3775 1510 10,000,000 26 4,000,000 (6,000,000) -60% -7.99%
Source:
LQ45 2010 https://www.sahamok.net/bei/lq-45/saham-lq-45-2010-februari-2010-juli/
LQ45 2021 Lampiran IDX (sheet LQ45 2021)
DEPOSITO 5% 20%
Saldo +
Tahun Saldo Bunga Pajak return
2010 10.0 0.5 0.100 10.4
2011 10.4 0.5 0.104 10.8
2012 10.8 0.5 0.108 11.2
2013 11.2 0.6 0.112 11.7
2014 11.7 0.6 0.117 12.2
2015 12.2 0.6 0.122 12.7
2016 12.7 0.6 0.127 13.2
2017 13.2 0.7 0.132 13.7
2018 13.7 0.7 0.137 14.2
2019 14.2 0.7 0.142 14.8
2020 14.8 0.7 0.148 15.4
2021 15.4 0.8 0.154 16.0
Angka pada tabel dalam juta rupiah
 Price Capital gain
NO Stock 2010 2021 Dana 2010 Lot Dana 2021 (10 tahun) Growth CAGR
1 BBCA 1000 7475 10000000 100 74750000 64750000 648% 20.07%
2 BBRI 765 4250 10000000 131 55555556 45555556 456% 16.87%
3 KLBF 308 1600 10000000 325 51948052 41948052 419% 16.16%
4 BBNI 1940 7000 10000000 52 36082474 26082474 261% 12.37%
5 BMRI 2298.47 7175 10000000 44 31216418 21216418 212% 10.90%
6 JSMR 1845 4200 10000000 54 22764228 12764228 128% 7.76%
7 TLKM 1870 3800 10000000 53 20320856 10320856 103% 6.66%
8 UNVR 2260 4420 10000000 44 19557522 9557522 96% 6.29%
9 INDF 3600 6350 10000000 28 17638889 7638889 76% 5.29%
10 ASII 3595 6025 10000000 28 16759388 6759388 68% 4.81%
11 UNTR 16200.05 23550 10000000 6 14536992 4536992 45% 3.46%
12 GGRM 24000 33500 10000000 4 13958333 3958333 40% 3.08%
 Compound
Dividen yang
Annual Growth
didapat jika
Rate alias
memiliki 28 lot
Rata-rata
(2800 lembar)
pertumbuhan
ASII 28 lot ASII di 2010 KLBF 325
(harga saham)
Sektor Tahun Dividen Total dividen lalu Tahun Dividen
per tahun
======
======
Basic Materials 2010 113 Rp316,400 2010 14
Financials 2011 138 Rp386,400 2011 19
Financials 2012 150 Rp420,000 2012 19
Healthcare 2013 152 Rp425,600 2013 17
Basic Materials 2014 152 Rp425,600 2014 19
Financials 2015 113 Rp316,400 2015 19
Financials 2016 113 Rp316,400 2016 22
Infrastructures 2017 185 Rp518,000 2017 25
Infrastructures 2018 214 Dividen interim
Rp599,200 2018 26
Consumer 2019 214 ======
Rp599,200 2019 20
Consumer 2020 114 Rp319,200 2020 28
Industrials 2021 87 Rp243,600 2021
Industrials Dividen 10 tahun Rp4,886,000 Dividen 10 tahun
Consumer Capital gain + dividen 10 tahun Rp12,524,889 Capital gain + dividen 10 tahun
Basic Materials Total gain (%) 125% Total gain (%)
Basic Materials Source: Source:
Energy https://www.astra.co.id/Investor-Relations/Shareholder-Information/Policy-and-History-of-Dividend
https://www.kalbe.co.id/investor/shareholders-informa
Basic Materials
Energy
Basic Materials
Energy
Energy
Energy
Sektor
Financials
Financials
Healthcare
Financials
Financials
Infrastructures
Infrastructures
Consumer
Consumer
Industrials
Industrials
Consumer
 Dividen yang Dividen yang
didapat jika didapat jika
memiliki 325 lot memiliki 28 lot
(32500 lembar) (2800 lembar)
lot KLBF di 2010 GGRM 4 lot ASII di 2010
Total dividen lalu Tahun Dividen Total dividen lalu
====== ======
Rp455,000 2010 650 Rp260,000
Rp617,500 2011 880 Rp352,000
Rp617,500 2012 1000 Rp400,000
Rp552,500 2013 800 Rp320,000
Rp617,500 2014 800 Rp320,000
Rp617,500 2015 800 Rp320,000
Rp715,000 2016 2600 Rp1,040,000
Rp812,500 2017 2600 Rp1,040,000
Rp845,000 2018 2600 Rp1,040,000
Rp650,000 2019 2600 Rp1,040,000
Rp910,000 2020 0
Rp0 2021 2600 Rp1,040,000
Rp7,410,000 Dividen 10 tahun Rp7,172,000
Rp49,358,052 Capital gain + dividen 10 tahun Rp11,708,992
494% Total gain (%) 117%

/investor/shareholders-information/dividend-history
https://www.gudanggaramtbk.com/investor/#dividen
Lampiran Pengumuman BEI No. Peng-00331/BEI.POP/10-2021 tanggal 25 Oktober 2021
Nama Indeks : LQ45
Evaluasi : Minor
Periode Efektif Konsituen : November 2021 s.d. Januari 2022
Periode Efektif Jumlah Saham Penghitungan Indeks : November 2021 s.d. Januari 2022

Rasio Free Jumlah Saham untuk Indeks (le

No. Kode Nama Saham Float Saat Ini
1 ACES Ace Hardware Indonesia Tbk. 39.86% 6,835,990,000
2 ADRO Adaro Energy Tbk. 43.71% 13,981,063,990
3 AKRA AKR Corporindo Tbk. 37.41% 1,507,116,473
4 ANTM Aneka Tambang Tbk. 34.82% 8,367,512,277
5 ASII Astra International Tbk. 45.08% 18,237,840,690
6 BBCA Bank Central Asia Tbk. 42.75% 33,855,860,090
7 BBNI Bank Negara Indonesia (Persero) Tbk. 39.75% 7,364,559,570
8 BBRI Bank Rakyat Indonesia (Persero) Tbk. 43.15% 64,907,422,191
9 BBTN Bank Tabungan Negara (Persero) Tbk. 40.00% 4,193,640,000
10 BMRI Bank Mandiri (Persero) Tbk. 39.90% 18,433,799,999
11 BRPT Barito Pacific Tbk. 27.94% 26,192,972,721
12 BSDE Bumi Serpong Damai Tbk. 34.33% 7,268,129,883
13 BUKA Bukalapak.com Tbk. 47.04% 42,711,520,157
14 CPIN Charoen Pokphand Indonesia Tbk 40.12% 6,578,877,600
15 ERAA Erajaya Swasembada Tbk. 44.87% 7,158,360,000
16 EXCL XL Axiata Tbk. 33.14% 3,554,157,221
17 GGRM Gudang Garam Tbk. 16.49% 317,282,111
18 HMSP H.M. Sampoerna Tbk. 7.44% 8,654,064,921
19 ICBP Indofood CBP Sukses Makmur Tbk. 20.00% 2,332,381,600
20 INCO Vale Indonesia Tbk. 20.28% 2,015,089,492
21 INDF Indofood Sukses Makmur Tbk. 49.46% 4,342,798,947
22 INKP Indah Kiat Pulp & Paper Tbk. 34.44% 1,882,565,230
23 INTP Indocement Tunggal Prakarsa Tbk. 48.77% 1,795,336,700
24 ITMG Indo Tambangraya Megah Tbk. 31.78% 359,090,165
25 JPFA Japfa Comfeed Indonesia Tbk. 43.18% 5,112,786,788
26 JSMR Jasa Marga (Persero) Tbk. 29.98% 2,175,909,786
27 KLBF Kalbe Farma Tbk. 42.75% 20,062,552,263
28 MDKA Merdeka Copper Gold Tbk. 48.99% 11,518,849,475
29 MEDC Medco Energi Internasional Tbk. 25.87% 6,527,879,256
30 MIKA Mitra Keluarga Karyasehat Tbk. 37.51% 5,417,886,715
31 MNCN Media Nusantara Citra Tbk. 54.62% 8,536,239,589
32 PGAS Perusahaan Gas Negara Tbk. 43.04% 10,433,545,128
33 PTBA Bukit Asam Tbk. 33.43% 3,548,363,049
34 PTPP PP (Persero) Tbk. 48.99% 3,037,329,714
35 PWON Pakuwon Jati Tbk. 30.98% 14,919,844,824
 36 SMGR Semen Indonesia (Persero) Tbk. 48.97% 2,904,665,344
37 TBIG Tower Bersama Infrastructure Tbk. 35.20% 7,975,263,805
38 TINS Timah Tbk. 34.96% 2,603,734,608
39 TKIM Pabrik Kertas Tjiwi Kimia Tbk. 28.04% 872,325,244
40 TLKM Telkom Indonesia (Persero) Tbk. 47.85% 47,401,270,643
41 TOWR Sarana Menara Nusantara Tbk. 46.78% 23,864,641,575
42 TPIA Chandra Asri Petrochemical Tbk. 15.00% 2,503,826,245
43 UNTR United Tractors Tbk. 40.43% 1,508,093,635
44 UNVR Unilever Indonesia Tbk. 14.43% 5,505,045,000
45 WIKA Wijaya Karya (Persero) Tbk. 34.92% 3,132,307,019

Hasil evaluasi ini mulai berlaku efektif pada tanggal 1 November 2021.

Source:
https://idx.co.id/data-pasar/data-saham/indeks-saham/
Januari 2022
Januari 2022

Jumlah Saham untuk Indeks (lembar)

Hasil Evaluasi
Keterangan Sektor
(15,0% Cap)
6,835,990,000 Tetap Consumer Non-Cyclicals
13,981,063,990 Tetap Energy
1,501,897,370 Berubah Energy
8,367,512,277 Tetap Basic Materials
18,249,985,756 Berubah Industrials
32,728,905,523 Berubah Financials
7,338,712,532 Berubah Financials
55,549,059,833 Berubah Financials
4,193,640,000 Tetap Financials
18,433,799,999 Tetap Financials
26,192,972,721 Tetap Basic Materials
7,268,129,883 Tetap Properties
48,480,373,904 Berubah Technology
6,578,877,600 Tetap Consumer Non-Cyclicals
7,156,765,000 Berubah Consumer Cyclicals
3,554,157,221 Tetap Infrastructures
317,282,111 Tetap Consumer Non-Cyclicals
8,654,064,921 Tetap Consumer Non-Cyclicals
2,332,381,600 Tetap Consumer Non-Cyclicals
2,015,089,492 Tetap Basic Materials
4,342,798,947 Tetap Consumer Non-Cyclicals
1,884,206,525 Berubah Basic Materials
1,795,336,700 Tetap Basic Materials
359,090,165 Tetap Energy
5,063,535,172 Berubah Consumer Non-Cyclicals
2,175,909,786 Tetap Infrastructures
20,039,114,702 Berubah Healthcare
11,221,086,414 Berubah Basic Materials
6,502,743,025 Berubah Energy
5,343,805,697 Berubah Healthcare
8,220,194,047 Berubah Consumer Cyclicals
10,433,545,128 Tetap Energy
3,851,356,387 Berubah Energy
3,037,329,714 Tetap Infrastructures
14,919,844,824 Tetap Properties
 2,904,665,344 Tetap Basic Materials
7,975,263,805 Tetap Infrastructures
2,603,734,608 Tetap Basic Materials
872,947,889 Berubah Basic Materials
47,401,270,643 Tetap Infrastructures
23,864,641,575 Tetap Infrastructures
3,244,182,941 Berubah Basic Materials
1,508,093,635 Tetap Industrials
5,505,045,000 Tetap Consumer Non-Cyclicals
3,132,307,019 Tetap Infrastructures