Professional Documents
Culture Documents
Yohanes Sihdanardi 201712037 Tugas Analisis Leverage
Yohanes Sihdanardi 201712037 Tugas Analisis Leverage
000 b
Penentuan EPS pada titik indifferen antara saham biasa dan hutang
Alternatif Saham
Alternatif Hutang
Keterangan Biasa
( Rp. ) ( Rp. ) [(EBIT1,2–Rp.36.000.000)(0,60)](800.00
EBIT 271,200,000 271,200,000 48.000.000](1.050.000)
Bunga 12% 36,000,000 36,000,000
(0,6 EBIT1,2 – Rp. 21.600.000)(800.00
Bunga 14% 56,000,000 48.000.000)] (1.050.000)
Laba sebelum pajak 235,200,000 179,200,000 480.000 EBIT1,2 – Rp. 1,728 x 1013
Pajak 40% 94,080,000 71,680,000 150.000 EBIT1,2 = Rp. 5,580 x 101
EBIT1,2 = Rp. 372.000.000,-
Laba setelah pajak (EAT) 141,120,000 107,520,000
0 = (EBIT – I) (1 – t) - PD
0 = (EBIT – 36.000.000) (1 – 0,40) – 48.000.000
0 = 0,60 EBIT – 21.600.000 – 48.000.000
= 0,60 EBIT – 69.600.000
EBIT = 69.600.000/0,60 = 116.000.000
Untuk Hutang
0 = (EBIT – I) (1 – t) - PD
0 = (EBIT – 92.000.000) (1 – 0,40) – 0
0 = 0,60 EBIT – 55.200.000
EBIT = 55.200.000/0,60 = 92.000.000
b.
TR = TC
PQ = FC + VC
200.000Q = 180.000.000 + 150.000Q
50.000Q = 180.000.000
Q = 180.000.000 : 50.000 = 3.600 unit
00 unit
unit = Rp.
10.000 (50.000 – 25.000)
DOL = -----------------------------------------= 2,5
10.000 (50.000 – 25.000) - 150.000.000
CV SURYA KENCANA
5.000 (200.000 – 125.000)
DOL = -------------------------------------------------- = 2,14
5.000 (200.000 – 125.000) - 200.000.000
CV MAHA KARYA
biaya tetap
BOP tetap (75% x 40 jt) Rp 30,000,000
Bi operasi (50% x 45 jt) Rp 22,500,000
Rp 52,500,000
200.000.000 – 102.500.000
DOL = ----------------------------------------------------- = 2,17
200.000.000 – 102.500.000 – 52.500.000
45.000.000
DFL = --------------------------- = 1,00
45.000.000 – 0
4.000.000.000.000
DFL = ---------------------------------------------------- = 1,45
4.000.000.000.000 – 1.250.000.000.000
Penentuan EPS pada titik indifferen antara saham biasa dan hutang
Penentuan EPS pada titik indifferen antara saham biasa dan saham preferen
Alternatif
Alternatif Saham
Saham
Keterangan Biasa
Preferen
( Rp. ) ( Rp. )
EBIT 197,000,000 197,000,000
Bunga 16% 32,000,000 32,000,000
Laba sebelum pajak 165,000,000 165,000,000
Pajak 40% 66,000,000 66,000,000
Laba setelah pajak 99,000,000 99,000,000
Deviden saham
33,000,000
preferen
Laba pemegang saham
99,000,000 66,000,000
biasa
Jumlah saham yang
150.000 lembar 100.000 lembar
beredar
Pendapatan per lembar
Rp. 660/lb Rp.660 /lb
(EPS)
0 = (EBIT – I) (1 – t) - PD
0 = (EBIT – 32.000.000) (1 – 0,40) – 0
0 = 0,60 EBIT – 19.200.000
EBIT = 19.200.000/0,60 = 32.000.000
0 = (EBIT – I) (1 – t) - PD
0 = (EBIT – 32.000.000) (1 – 0,40) – 33.000.000
1 = 0,60 EBIT – 19.200.000 – 33.000.000
= 0,60 EBIT – 52.200.000
EBIT = 52.200.000/0,60 = 87.000.000
Untuk Hutang
0 = (EBIT – I) (1 – t) - PD
0 = (EBIT – 86.000.000) (1 – 0,40) – 0
0 = 0,60 EBIT – 51.600.000
EBIT = 51.600.000/0,60 = 86.000.000