You are on page 1of 3

PT.

LAYAK ALIH SEGERA


LATIHAN LEVERAGE
USING US INDEX

(ANSWER SHEET)

BLEMBA 33
SBM - ITB
PT. LAYAK ALIH SEGERA
I. Calculate : BUSINESS GENERIC PROFITABLITY (BGP)

a. Computation of the Average Present Value of EBIT

Nominal EBIT Factor Discount Present Value


Thn
(Rp. Million) ( D = 12% ) (Rp. Million)
01 2.000 0.8929 1,786
02 2.500 0.7972 1,993
03 3.300 0.7118 2,349
04 4.250 0.6355 2,701
05 4.700 0.5674 2,667
Total PVEBIT 11,496

Rata-rata PVEBIT 2,299

BGP = Average PVEBIT : TOTAL ASSET


= ( 2,299 / 5.000 ) x 100%
= 45.98 %

II. Calculating US INDEX

US INDEX = BGP / Interest Rate

= 45.98 % / 15.00 % = 3.06 X

Conclusion :
Since US INDEX is greater than 1 X,
Then, the Decision will be :
“MAXIMIZE DEBT”

You might also like