|
1- Premium from direct insurance
|
582,063
|
705,417
|
613,735
|
725,807
|
630,005
|
|
2- Premium from reinsurance inward
|
36,802
|
55,262
|
30,170
|
42,035
|
58,923
|
|
3- Deductions
|
94,668
|
154,807
|
67,478
|
149,290
|
95,210
|
|
- Premium reinsurance outward
|
102,969
|
127,813
|
95,027
|
118,892
|
111,954
|
|
- Premium fee deduction
|
-6,862
|
-30,223
|
17,913
|
-3,298
|
-8,300
|
|
- Premium direct insurance refund
|
-1,438
|
57,216
|
-45,462
|
33,696
|
-8,444
|
|
- Premium reinsurance inward refund
|
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
|
5. Commission from reinsurance outward
|
28,665
|
31,765
|
32,843
|
34,776
|
30,679
|
|
6. Other income from insurance activities
|
16
|
21
|
21
|
-492
|
30
|
|
- Income from reinsurance inward
|
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
|
7. Net revenues of insurance activities
|
552,879
|
637,659
|
609,290
|
652,835
|
624,427
|
|
8. Claims settlements of direct insurance
|
168,001
|
259,084
|
187,292
|
245,180
|
184,593
|
|
9. Claims settlements of insurance inward
|
|
|
|
|
|
|
10. Deduction to the claim settlement expenses
|
18,450
|
40,801
|
27,951
|
38,245
|
28,563
|
|
- Recoveries from reinsurance outward
|
18,362
|
29,058
|
27,757
|
37,236
|
28,411
|
|
- Subrogation recoveries
|
88
|
|
195
|
1,010
|
153
|
|
- Recoveries from compensated and damaged goods
|
|
11,744
|
|
|
|
|
11. Claim settlement expenses over the retention
|
149,551
|
218,283
|
159,341
|
206,935
|
156,030
|
|
12. Decrease of catastrophes reserve
|
|
|
5,489
|
|
|
|
13. Increase/decrease of claim reserve
|
13,994
|
-25,302
|
77,447
|
-4,406
|
36,505
|
|
14. Provision for catastrophe reserve charged to the year
|
5,157
|
6,331
|
|
6,489
|
5,770
|
|
15. Other operating expenses
|
178,780
|
227,194
|
188,301
|
270,767
|
194,396
|
|
- Other operating expenses for direct insurance
|
178,780
|
227,194
|
188,301
|
270,767
|
194,396
|
|
+ Commission
|
104,900
|
122,958
|
104,384
|
112,667
|
100,045
|
|
+ Damage survey
|
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
|
+ Others
|
73,880
|
104,236
|
83,918
|
158,100
|
94,351
|
|
- Other operating expenses for reinsurance inward
|
|
|
|
|
|
|
+ Commission expenses for reinsurance inward
|
|
|
|
|
|
|
+ Others
|
|
|
|
|
|
|
- Expenses for reinsurance outward
|
|
|
|
|
|
|
- Other direct expenses
|
|
|
|
|
|
|
16. Provision for foreign tax
|
|
|
|
|
|
|
17. Total direct operating expenses
|
347,482
|
426,505
|
419,600
|
479,786
|
392,701
|
|
18. Gross profit from insurance activities
|
205,397
|
211,155
|
189,690
|
173,050
|
231,726
|
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
|
21. Administration expenses
|
139,017
|
166,363
|
161,444
|
149,383
|
156,969
|
|
22. Net profit from insurance activities
|
|
|
|
|
|
|
23. Income from financial activities
|
34,843
|
36,611
|
39,406
|
42,552
|
43,775
|
|
24. Expenses from financial activities
|
119
|
7
|
4
|
13
|
81
|
|
25. Financial income
|
34,725
|
36,604
|
39,403
|
42,539
|
43,695
|
|
26. Other operating income
|
30
|
285
|
219
|
2,261
|
294
|
|
27. Other operating expenses
|
|
5
|
136
|
170
|
|
|
28. Other operating income
|
30
|
280
|
83
|
2,091
|
294
|
|
29. Accounting profit
|
101,136
|
81,676
|
67,731
|
68,296
|
118,746
|
|
30. Adjustment increasing/decreasing taxable profit
|
|
|
|
|
|
|
31. Profit before tax
|
101,136
|
81,676
|
67,731
|
68,296
|
118,746
|
|
32. Balance guarantee reserve
|
|
|
|
|
|
|
33. Taxation profit
|
101,136
|
81,676
|
67,731
|
68,296
|
118,746
|
|
34. Corporate income tax
|
20,245
|
16,354
|
13,723
|
12,683
|
23,882
|
|
35. Net profits
|
80,890
|
65,323
|
54,008
|
55,614
|
94,864
|
|
36. Minority interests
|
|
|
|
|
|
|
37. Profit after tax belonging to shareholders of parent company
|
80,890
|
65,323
|
54,008
|
55,614
|
94,864
|
|
38. Dividend
|
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|