Date

Open
High
Low
Close
Volume
Adj Close
23-Jun-11 3821.55 3829.63
3801.7 3823.65
3251406000
3823.65
22-Jun-11 3795.31 3822.42 3795.31 3821.83
3650752800
3821.83
21-Jun-11 3729.67 3797.56 3729.67 3794.94
3663278400
3794.94
20-Jun-11 3722.58 3751.75 3710.82 3729.12
2692322000
3729.12
17-Jun-11 3739.54
3759.2 3704.58 3721.38
0
3721.38
16-Jun-11 3793.98 3793.98 3720.79 3740.47
4100694400
3740.47
15-Jun-11 3773.36
3809.7 3773.36 3794.25
3490011200
3794.25
14-Jun-11 3747.82 3775.25 3738.07 3773.27
2768950000
3773.27
13-Jun-11 3787.37 3787.37
3728.4 3748.76
3685892000
3748.76
10-Jun-11 3807.12 3821.84 3779.27 3787.65
0
3787.65
9-Jun-11 3825.64 3829.81 3797.16 3806.19
4235842400
3806.19
8-Jun-11 3842.86 3842.86 3811.75 3825.82
4723446000
3825.82
7-Jun-11 3832.32 3843.21 3815.55 3842.95
5337179200
3842.95
6-Jun-11 3843.74 3843.74
3819.6
3834.2
3464240000
3834.2
3-Jun-11 3837.67 3844.02 3812.43 3844.02
0
3844.02
1-Jun-11 3837.18 3856.61 3832.34 3837.76
6479015200
3837.76
31-May-11 3826.32 3841.43 3819.31 3836.97
85287600
3836.97
30-May-11 3831.43 3836.87 3813.66 3826.14
3011247600
3826.14
27-May-11 3814.72 3835.46
3790.9 3832.43
0
3832.43
26-May-11 3780.35 3818.46 3780.35 3814.82
3643171600
3814.82
25-May-11 3785.47
3786.9 3760.79 3780.16
4502870400
3780.16
24-May-11 3778.36 3786.01 3765.98 3785.94
5656673600
3785.94
23-May-11 3872.21 3872.21 3763.06 3778.45
6936922400
3778.45
20-May-11
3859.9 3872.95 3855.89 3872.95
0
3872.95
19-May-11 3840.58 3867.27 3840.58 3859.81
6226894000
3859.81
18-May-11 3800.17 3845.04 3800.17 3840.21
5467088800
3840.21
16-May-11 3831.93 3831.93 3784.26 3799.23
4799084400
3799.23
13-May-11 3809.43 3832.02 3809.43 3832.02
0
3832.02
12-May-11 3837.77 3837.77 3795.55 3808.71
9749042400
3808.71
11-May-11 3800.61 3838.42 3800.61 3838.14
7179132800
3838.14
10-May-11
3786.4
3801.5 3782.17 3800.52
8579630400
3800.52
9-May-11 3798.74 3803.53 3777.51 3785.45
4206045600
3785.45
6-May-11 3815.99 3815.99 3781.35 3798.55
0
3798.55
5-May-11 3814.46 3817.47 3787.94 3816.27
7317927200
3816.27
4-May-11 3813.68 3815.35 3783.48 3814.93
6529354000
3814.93
3-May-11 3847.39 3847.39 3802.69 3813.87
4602003600
3813.87
2-May-11
3819.8
3849.3
3819.8
3849.3
3835392400
3849.3
29-Apr-11 3807.99 3822.64 3796.71 3819.62
0
3819.62
28-Apr-11 3805.02 3824.07 3787.86 3808.93
3887658400
3808.93
27-Apr-11 3775.15 3806.96 3775.15 3804.93
4908250400
3804.93
26-Apr-11
3787.6 3790.48 3743.77 3774.87
3966478000
3774.87
25-Apr-11 3801.36
3809.8 3777.43 3788.54
2340480400
3788.54
21-Apr-11 3796.43 3813.18 3784.94 3801.08
3314594400
3801.08
20-Apr-11 3732.93 3794.76 3732.93 3794.76
5208516000
3794.76
19-Apr-11 3726.89 3732.79 3691.29 3732.65
2787139600
3732.65

18-Apr-11
15-Apr-11
14-Apr-11
13-Apr-11
12-Apr-11
11-Apr-11
8-Apr-11
7-Apr-11
6-Apr-11
5-Apr-11
4-Apr-11
1-Apr-11
31-Mar-11
30-Mar-11
29-Mar-11
28-Mar-11
25-Mar-11
24-Mar-11
23-Mar-11
22-Mar-11
21-Mar-11
18-Mar-11
17-Mar-11
16-Mar-11
15-Mar-11
14-Mar-11
11-Mar-11
10-Mar-11
9-Mar-11
8-Mar-11
7-Mar-11
4-Mar-11
3-Mar-11
2-Mar-11
1-Mar-11
28-Feb-11
25-Feb-11
24-Feb-11
23-Feb-11
22-Feb-11
21-Feb-11
18-Feb-11
17-Feb-11
16-Feb-11
14-Feb-11
11-Feb-11
10-Feb-11

3730.03
3707.89
3734.6
3718.95
3745.65
3740.87
3730.68
3729.71
3685.84
3699.77
3707.39
3679.05
3641.16
3591.62
3601.92
3602.82
3611.83
3556.51
3517.11
3518.94
3493.14
3484.77
3531.29
3524.67
3569.28
3542.14
3587.28
3598.49
3579.85
3561.44
3541.96
3495.1
3484.52
3512.15
3470.63
3443.62
3439.69
3473.84
3451.47
3497.36
3500.95
3435.31
3416.97
3416.58
3392.6
3372.7
3417.19

3738.93
3733.49
3734.6
3736.09
3745.65
3768.02
3749.27
3741.83
3728.17
3699.94
3729.3
3709.38
3683.47
3641.85
3601.92
3612.21
3639.69
3611.92
3556.34
3530.39
3519.87
3511.67
3531.29
3535.23
3569.28
3583.5
3587.28
3598.49
3609.21
3580.31
3563.05
3543.55
3512.89
3512.15
3513.47
3471.43
3454.88
3473.84
3486.9
3497.36
3520.64
3507.95
3440.73
3417.35
3430.04
3393.52
3417.19

3712.18
3706.68
3697.43
3701.34
3701.11
3732.28
3724.02
3704.43
3671.18
3672.72
3681.81
3678.29
3637.43
3591.53
3570.4
3580.99
3591.54
3551.42
3508.59
3497.55
3493.14
3476.65
3465.6
3493.61
3476.69
3524.79
3513.09
3564.77
3577.37
3551.72
3526.03
3495.1
3483.8
3469.57
3470.63
3436.1
3429.02
3422.58
3435.19
3437.29
3488.61
3435.31
3414.66
3387.25
3392.6
3338.53
3336.83

3727.07
3730.51
3707.98
3734.41
3719.23
3745.84
3741.81
3730.58
3727.8
3685.94
3700.05
3707.49
3678.67
3640.98
3591.51
3602.86
3607.11
3611.64
3556.23
3517.72
3518.85
3494.07
3484.21
3531.48
3524.48
3569.84
3542.23
3587.65
3598.68
3580.31
3561.72
3542.9
3494.54
3486.2
3512.62
3470.35
3443.53
3439.13
3474.12
3451.1
3497.64
3501.5
3434.38
3416.78
3416.77
3391.77
3373.64

2396380000
0
2708956000
3299270400
2340949600
2630557000
0
3130577000
3528396800
2785744000
2541876400
0
3893174400
3524019600
0
1935343600
0
3595908400
1983094400
1646844000
1726418000
0
2217312000
2796349000
3596557600
3325827000
3121254000
2632977000
3003863000
2854167600
2028068000
0
2899060000
2762807000
2964970400
2369522000
0
3951307600
2542854000
2149569000
2574325600
0
2320247600
1792396400
1991851000
30766800
2221810000

3727.07
3730.51
3707.98
3734.41
3719.23
3745.84
3741.81
3730.58
3727.8
3685.94
3700.05
3707.49
3678.67
3640.98
3591.51
3602.86
3607.11
3611.64
3556.23
3517.72
3518.85
3494.07
3484.21
3531.48
3524.48
3569.84
3542.23
3587.65
3598.68
3580.31
3561.72
3542.9
3494.54
3486.2
3512.62
3470.35
3443.53
3439.13
3474.12
3451.1
3497.64
3501.5
3434.38
3416.78
3416.77
3391.77
3373.64

9-Feb-11 3458.25 3458.25 3384.88 3417.47

2411141000

3417.47

Date
Open
High
Low
Close
Volume Adj Close
6/1/2011
58750
59850
58600
59100 2817500
59100
5/31/2011
59550
59650
58500
58750 5592000
58750
5/30/2011
59000
59200
58600
59050 1359500
59050
5/27/2011
58300
60000
58300
59200 3248500
59200
5/26/2011
58600
59800
58600
59300 2318000
59300
5/25/2011
58000
58100
57300
58100 1998500
58100
5/24/2011
59200
59300
57850
58100 4249500
58100
5/23/2011
61000
61000
58550
59200 4058000
59200
5/20/2011
61100
62150
61100
62000 6637500
62000
5/19/2011
60000
61100
60000
61100 6816500
61100
5/18/2011
59200
60000
59150
59700 3382500
59700
5/16/2011
58500
59500
58500
59050 1901500
59050
5/13/2011
58300
59500
58150
58500 2871000
58500
5/12/2011
59100
59150
58150
58150 2827500
58150
5/11/2011
57000
59250
57000
59250 8941000
59250
5/10/2011
56600
57100
56600
56950 2179000
56950
5/9/2011
56500
56700
56300
56400 908000
56400
5/6/2011
56200
56950
56100
56500 2050500
56500
5/5/2011
56400
56550
56050
56250 1624500
56250
5/4/2011
56200
56550
55800
56400 2014500
56400
5/3/2011
56250
56450
56000
56150 2588000
56150
5/2/2011
56150
56700
56150
56650 1915500
56650
4/29/2011
55800
56300
55750
56150 4595000
56150
4/28/2011
55500
55850
55200
55600 1617500
55600
4/27/2011
54600
55250
54600
55150 2187000
55150
4/26/2011
54900
54900
53750
54100 4409000
54100
4/25/2011
55800
56000
54750
54900 2123500
54900
4/21/2011
55500
56000
55150
55800 4093500
55800
4/20/2011
54150
55250
54100
55150 4453500
55150
4/19/2011
54400
54400
53600
53650 4084000
53650
4/18/2011
55000
55150
54150
54400 3705500
54400
4/15/2011
54850
55400
54850
55100 3194500
55100
4/14/2011
55900
55900
54700
54850 6034500
54850
4/13/2011
56000
56500
55900
56100 2586500
56100
4/12/2011
56800
56800
55900
56150 3254500
56150
4/11/2011
56500
57750
56500
56800 3377000
56800
4/8/2011
57900
57900
56300
56750 4052000
56750
4/7/2011
58500
58500
56850
57600 3620000
57600
4/6/2011
57000
58250
56700
58100 3371500
58100
4/5/2011
56200
56650
55800
56650 1697000
56650
4/4/2011
58050
58450
56050
56450 3091000
56450
4/1/2011
57000
57950
57000
57900 4080500
57900
3/31/2011
56500
57000
54850
57000 2887000
57000
3/30/2011
54700
56450
54650
56250 3003500
56250
3/29/2011
55900
55900
54500
54700 3973500
54700

3/28/2011
3/25/2011
3/24/2011
3/23/2011
3/22/2011
3/21/2011
3/18/2011
3/17/2011
3/16/2011
3/15/2011
3/14/2011
3/11/2011
3/10/2011
3/9/2011

57000
57100
55850
55050
55150
54500
53500
53950
54900
54600
54000
56250
56450
55500

57800
58250
56950
55850
55250
55150
54000
54050
55000
55000
55500
56250
56450
56500

56550
57100
55350
54600
54400
54400
53400
52800
53850
53950
53950
53850
55600
55500

56900
57900
56800
55850
55050
55150
54000
53500
54300
54900
55350
54400
56300
56450

1592500
5294500
3684500
2229000
2521000
3037500
2312000
4960500
3336000
5284000
2847000
3024000
2432500
6631000

56900
57900
56800
55850
55050
55150
54000
53500
54300
54900
55350
54400
56300
56450

Date
Open
High
Low
6/1/2011
2450
2450
5/31/2011
2400
2475
5/30/2011
2400
2400
5/27/2011
2350
2400
5/26/2011
2375
2400
5/25/2011
2325
2375
5/24/2011
2300
2325
5/23/2011
2350
2350
5/20/2011
2375
2375
5/19/2011
2350
2400
5/18/2011
2275
2350
5/16/2011
2225
2250
5/13/2011
2250
2275
5/12/2011
2300
2300
5/11/2011
2325
2325
5/10/2011
2325
2325
5/9/2011
2300
2325
5/6/2011
2325
2350
5/5/2011
2275
2375
5/4/2011
2225
2275
5/3/2011
2225
2250
5/2/2011
2225
2250
4/29/2011
2200
2250
4/28/2011
2200
2250
4/27/2011
2225
2250
4/26/2011
2225
2250
4/25/2011
2225
2250
4/21/2011
2250
2275
4/20/2011
2225
2275
4/19/2011
2225
2250
4/18/2011
2275
2275
4/15/2011
2275
2300
4/14/2011
2275
2300
4/13/2011
2250
2300
4/12/2011
2300
2300
4/11/2011
2275
2300
4/8/2011
2325
2325
4/7/2011
2350
2350
4/6/2011
2300
2350
4/5/2011
2350
2350
4/4/2011
2300
2350
4/1/2011
2200
2300
3/31/2011
2225
2250
3/30/2011
2275
2300
3/29/2011
2275
2300

2400
2375
2350
2350
2350
2300
2275
2300
2350
2350
2250
2200
2225
2250
2300
2275
2275
2275
2250
2225
2200
2200
2200
2200
2200
2200
2225
2225
2225
2200
2225
2225
2250
2250
2250
2275
2275
2275
2300
2300
2250
2200
2175
2225
2250

Close
Volume Adj
2425
###
2450
###
2375
###
2400
###
2375
###
2375
###
2325
###
2325
###
2375
###
2375
###
2350
###
2250
###
2275
###
2250
###
2325
###
2300
###
2325
###
2300
###
2325
###
2250
###
2225
###
2225
###
2200
###
2225
###
2200
###
2225
###
2250
###
2225
###
2250
###
2225
###
2225
###
2275
###
2250
###
2275
###
2275
###
2300
###
2300
###
2325
###
2350
###
2300
###
2350
###
2275
###
2200
###
2225
###
2275
###

Close
2425
2450
2375
2400
2375
2375
2325
2325
2375
2375
2350
2250
2275
2250
2325
2300
2325
2300
2325
2250
2225
2225
2200
2225
2200
2225
2250
2225
2250
2225
2225
2275
2250
2275
2275
2300
2300
2325
2350
2300
2350
2275
2200
2225
2275

3/28/2011
3/25/2011
3/24/2011
3/23/2011
3/22/2011
3/21/2011
3/18/2011
3/17/2011
3/16/2011
3/15/2011
3/14/2011
3/11/2011
3/10/2011
3/9/2011
3/8/2011
3/7/2011
3/4/2011
3/3/2011
3/2/2011
3/1/2011
2/28/2011
2/25/2011
2/24/2011
2/23/2011

2275
2250
2250
2225
2325
2375
2400
2375
2400
2375
2325
2300
2350
2375
2375
2350
2350
2350
2375
2475
2425
2450
2450
2400

2300
2325
2300
2250
2325
2375
2400
2400
2400
2400
2425
2350
2375
2400
2425
2400
2375
2375
2425
2475
2450
2500
2475
2500

2250
2250
2225
2200
2200
2275
2325
2325
2350
2325
2300
2275
2325
2350
2375
2350
2325
2325
2325
2400
2400
2425
2400
2375

2300
2275
2275
2250
2225
2325
2375
2375
2375
2400
2400
2325
2325
2350
2400
2375
2375
2325
2350
2425
2450
2475
2450
2450

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

2300
2275
2275
2250
2225
2325
2375
2375
2375
2400
2400
2325
2325
2350
2400
2375
2375
2325
2350
2425
2450
2475
2450
2450

Date
Open
High
Low
4/15/2011
7250
7350
4/14/2011
7050
7250
4/13/2011
7050
7100
4/12/2011
7100
7150
4/11/2011
7000
7100
4/8/2011
7100
7150
4/7/2011
7200
7250
4/6/2011
7200
7250
4/5/2011
7250
7250
4/4/2011
7300
7350
4/1/2011
7300
7300
3/31/2011
7250
7350
3/30/2011
7000
7250
3/29/2011
7050
7050
3/28/2011
7100
7150
1
3/25/2011
7150
7300
2
3/24/2011
6800
7150
3
3/23/2011
6600
6800
4
3/22/2011
6800
6800
5
3/21/2011
6750
6800
6
3/18/2011
6900
6950
7
3/17/2011
7000
7000
8
3/16/2011
7200
7250
9
3/15/2011
7300
7300
10
3/14/2011
7300
7350
11
3/11/2011
7350
7350
12
3/10/2011
7400
7400
13
3/9/2011
7350
7500
14
3/8/2011
7350
7400
15
3/7/2011
7300
7400
3/4/2011
7400
7450
3/3/2011
7400
7450
3/2/2011
7450
7500
3/1/2011
7550
7550
2/28/2011
7550
7550
2/25/2011
7400
7600
2/24/2011
7400
7500
2/23/2011
7550
7550
2/22/2011
7550
7550
2/21/2011
7450
7600
2/18/2011
7400
7500
2/17/2011
7450
7450
2/16/2011
7450
7500
2/14/2011
7600
7600
2/11/2011
7600
7600

7200
7050
7000
7050
7000
6950
7100
7100
7200
7250
7200
7150
7000
7000
7050
7100
6800
6600
6600
6650
6650
6750
7000
7150
7250
7250
7350
7350
7300
7300
7250
7350
7350
7450
7450
7400
7350
7450
7450
7450
7400
7350
7350
7450
7450

Close
Volume Adj
7250
###
7200
###
7000
###
7100 7986500
7100
###
7000
###
7100
###
7250
###
7250 9457000
7300 8566000
7300
###
7350
###
7200
###
7000
###
7100 6700500
7150
###
7150
###
6800
###
6600
###
6750
###
6700
###
6800
###
7050
###
7150
###
7350
###
7300
###
7400
###
7450
###
7300 5813000
7350
###
7300
###
7350
###
7350 9313000
7500 7149500
7450 9827500
7450
###
7350
###
7450
###
7450 7580000
7600
###
7450
###
7450
###
7450
###
7450
###
7600
###

Close
7250
7200
7000
7100
7100
7000
7100
7250
7250
7300
7300
7350
7200
7000
7100
7150
7150
6800
6600
6750
6700
6800
7050
7150
7350
7300
7400
7450
7300
7350
7300
7350
7350
7500
7450
7450
7350
7450
7450
7600
7450
7450
7450
7450
7600

Date
Open
High
Low
4/27/2011
5600
5600
4/26/2011
5600
5700
4/25/2011
5600
5650
4/21/2011
5600
5650
4/20/2011
5450
5600
4/19/2011
5350
5450
4/18/2011
5350
5400
4/15/2011
5350
5400
4/14/2011
5400
5400
4/13/2011
5300
5450
4/12/2011
5350
5400
4/11/2011
5350
5450
4/8/2011
5400
5450
4/7/2011
5400
5400
4/6/2011
5250
5350
4/5/2011
5300
5350
4/4/2011
5450
5450
4/1/2011
5450
5450
3/31/2011
5450
5450
3/30/2011
5250
5400
3/29/2011
5250
5250
3/28/2011
5150
5250
1 3/25/2011
5200
5250
2 3/24/2011
5100
5250
3 3/23/2011
5050
5150
4 3/22/2011
5000
5050
5 3/21/2011
4900
5000
6 3/18/2011
4925
4975
7 3/17/2011
4950
4950
8 3/16/2011
4900
5000
9 3/15/2011
4825
4900
10 3/14/2011
4825
4925
11 3/11/2011
4825
4850
12 3/10/2011
4925
4925
13
3/9/2011
4975
5000
14
3/8/2011
4950
4950
15
3/7/2011
4975
5000
3/4/2011
4900
5050
3/3/2011
4850
4875
3/2/2011
4775
4850
3/1/2011
4750
4825
2/28/2011
4825
4850
2/25/2011
4825
4825
2/24/2011
4875
4875
2/23/2011
4825
4900

5500
5600
5550
5550
5400
5300
5350
5350
5300
5300
5300
5300
5350
5300
5250
5200
5300
5300
5300
5200
5150
5150
5150
5100
5000
4925
4900
4850
4900
4875
4825
4800
4800
4875
4900
4900
4900
4850
4850
4750
4750
4725
4750
4750
4800

Close
Volume Adj
5600
###
5650
###
5600 2507500
5600 9898500
5600
###
5450 6481000
5400 2528500
5350 6450500
5300 6480500
5400 4968000
5400 7429000
5350 6880000
5350
###
5400 6554500
5350 3733000
5250 6836500
5300 7823000
5350
###
5400
###
5350
###
5200 7690500
5250 9488500
5200
###
5150
###
5100
###
5000
###
4950 9860000
4850 5300500
4900 6695500
4975
###
4900
###
4900 8165000
4825 7180500
4875 4719000
4925 9492500
4950 6352000
4950
###
5000
###
4850
###
4825
###
4800 6875500
4750 7530000
4800 3864000
4800 5924000
4900
###

Close
5600
5650
5600
5600
5600
5450
5400
5350
5300
5400
5400
5350
5350
5400
5350
5250
5300
5350
5400
5350
5200
5250
5200
5150
5100
5000
4950
4850
4900
4975
4900
4900
4825
4875
4925
4950
4950
5000
4850
4825
4800
4750
4800
4800
4900

2/22/2011
2/21/2011
2/18/2011
2/17/2011
2/16/2011
2/14/2011
2/11/2011

4775
4725
4675
4725
4725
4675
4700

4850
4825
4750
4750
4725
4775
4700

4700
4700
4675
4675
4625
4675
4600

4850
###
4825
###
4700
###
4675 5264500
4700 6764500
4725 6496000
4650
###

4850
4825
4700
4675
4700
4725
4650

Tanggal
ADRO
1 19-Apr-11
2 18-Apr-11
3 15-Apr-11
4 14-Apr-11
5 13-Apr-11
6 12-Apr-11
7 11-Apr-11
8 8-Apr-11
9 7-Apr-11
10 6-Apr-11
11 5-Apr-11
12 4-Apr-11
13 1-Apr-11
14 31-Mar-11
15 30-Mar-11

R_ADRO IHSG
R_IHSG
#DIV/0! 3732.65
0
#DIV/0! 3727.07
0
#DIV/0!
3730.51
0.01
#DIV/0!
3707.98
-0.01
#DIV/0!
3734.41
0
#DIV/0!
3719.23
-0.01
#DIV/0!
3745.84
0
#DIV/0!
3741.81
0
#DIV/0!
3730.58
0
#DIV/0!
3727.8
0.01
#DIV/0!
3685.94
0
#DIV/0!
3700.05
0
#DIV/0!
3707.49
0.01
#DIV/0!
3678.67
0.01
3640.98

Tanggal
1
19-Apr-11
2
18-Apr-11
3
15-Apr-11
4
14-Apr-11
5
13-Apr-11
6
12-Apr-11
7
11-Apr-11
8
8-Apr-11
9
7-Apr-11
10
6-Apr-11
11
5-Apr-11
12
4-Apr-11
13
1-Apr-11
14
31-Mar-11
15
30-Mar-11

ASII
R_ASII
IHSG
R_IHSG
53650
### 3732.65
0
54400
### 3727.07
0
55100 0.00456 3730.51
0.01
54850
### 3707.98
-0.01
56100
### 3734.41
0
56150
### 3719.23
-0.01
56800 0.00088 3745.84
0
56750
### 3741.81
0
57600
### 3730.58
0
58100 0.02560
3727.8
0.01
56650 0.00354 3685.94
0
56450
### 3700.05
0
57900 0.01579 3707.49
0.01
57000 0.01333 3678.67
0.01
56250
3640.98

Nilai Intrinsik
Harga Saat Pembelian
EPS 2010
ROE 2010
DPR 2010
Avrage P/E
Risk Free (SBI)
Return Market
Risk Premium
Beta Saham
Required Return
b (plowback ratio)
Growth
EPS 2011 (Est)
Vo
PE pada Vo

54,250.00
3,548.91
29.32%
33.62%
15.31
6.75%
12.00%
5.25%
1.99
17.20%
66.38%
19.46%
4,239.62
62926.60
14.84

SUMMARY OUTPUT
Regression Statistics
Multiple R
0.78
R Square
0.61
Adjusted R Square
0.58
Standard Error
0.01
Observations
14
ANOVA
df
Regression
Residual
Total

Intercept
X Variable 1

SS
1
12
13

MS
0
0
0

Coefficients Standard Error

-0.01
0
1.99
0.46

F
0
0

t Stat
-2.53
4.33

18.72

Significance F
0

P-value
Lower 95%
0.03
-0.01
0
0.99

ificance F

Upper 95% Lower 95.0% Upper 95.0%

0
-0.01
0
3
0.99
3

Vo

Tanggal
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

TLKM
R_TLKMIHSG
R_IHSG
3/25/2011
7150 0.0000 3607.11 -0.0013
3/24/2011
7150 0.0515 3611.64
0.0156
3/23/2011
6800 0.0303 3556.23
0.0109
3/22/2011
6600 ### 3517.72 -0.0003
3/21/2011
6750 0.0075 3518.85
0.0071
3/18/2011
6700 ### 3494.07
0.0028
3/17/2011
6800 ### 3484.21 -0.0134
3/16/2011
7050 ### 3531.48
0.0020
3/15/2011
7150 ### 3524.48 -0.0127
3/14/2011
7350 0.0068 3569.84
0.0078
3/11/2011
7300 ### 3542.23 -0.0127
3/10/2011
7400 ### 3587.65 -0.0031
3/9/2011
7450 0.0205 3598.68
0.0051
3/8/2011
7300 ### 3580.31
0.0052
3/7/2011
7350
3561.72

Nilai Intrinsik
Harga Saat Pembelian
EPS 2010
ROE 2010
DPR 2010
Avrage P/E
Risk Free (SBI)
Return Market
Risk Premium
Beta Saham
Required Return
b (plowback ratio)
Growth
EPS 2011 (Est)
Vo
PER pada Vo

7,050.00
586.95
26.01%
48.96%
15.31
6.75%
12.00%
5.25%
2.01
17.30%
51.04%
13.28%
664.86
8,083.39
12.16

SUMMARY OUTPUT
Regression Statistics
Multiple R
0.83
R Square
0.69
Adjusted R Square
0.67
Standard Error
0.01
Observations
14
ANOVA
df
Regression
Residual
Total

Intercept
X Variable 1

SS
1
12
13

0.01
0
0.01

Coefficients Standard Error

0
0
2.02
0.42

MS
0.01
0

t Stat
-1.04
5.21

F
Significance F
27.18
0

P-value Lower 95% Upper 95%

0.32
-0.01
0
0
1.28
3.12

Lower 95.0%
Upper 95.0%
-0.01
0
1.28
3.12

Vo

Tanggal
INDF
R_INDF IHSG
R_IHSG
1
3/25/2011
5200
0.0097 3607.11 -0.0013
2
3/24/2011
5150
0.0098 3611.64
0.0156
3
3/23/2011
5100
0.0200 3556.23
0.0109
4
3/22/2011
5000
0.0101 3517.72 -0.0003
5
3/21/2011
4950
0.0206 3518.85
0.0071
6
3/18/2011
4850 -0.0102 3494.07
0.0028
7
3/17/2011
4900 -0.0151 3484.21 -0.0134
8
3/16/2011
4975
0.0153 3531.48
0.0020
9
3/15/2011
4900
0.0000 3524.48 -0.0127
10
3/14/2011
4900
0.0155 3569.84
0.0078
11
3/11/2011
4825 -0.0103 3542.23 -0.0127
12
3/10/2011
4875 -0.0102 3587.65 -0.0031
13
3/9/2011
4925 -0.0051 3598.68
0.0051
14
3/8/2011
4950
0.0000 3580.31
0.0052
15
3/7/2011
4950
3561.72
1.27%

Nilai Intrinsik
Harga Saat
Pembelian
EPS 2010
ROE 2010
DPR 2010
Avrage P/E
Risk Free (SBI)
Return Market
Risk Premium
Beta Saham
Required
Return
b (plowback
ratio)
Growth
EPS 2011 (Est)
Vo

5,200.00
350.00
26.01%
26.72%
15.31
6.75%
12.00%
5.25%
2.06
17.57%
73.28%
19.06%
416.71
7447.19

SUMMARY OUTPUT
Regression Statistics
Multiple R
0.64
R Square
0.41
Adjusted R Square
0.36
Standard Error
0.01
Observations
14
ANOVA
df
Regression
Residual
Total

Intercept
X Variable 1

SS
1
12
13

MS
0
0
0

Coefficients Standard Error

0
0
2.06
0.31

0
0

F
Significance F
8.24
0.01

t Stat
P-value Lower 95% Upper 95%
1.04
0.32
0
0.01
2.87
0.01
0.21
1.55

Lower 95.0%Upper 95.0%

0
0.01
0.21
1.55