1- Premium from direct insurance
|
590,420
|
533,514
|
674,385
|
582,063
|
705,417
|
2- Premium from reinsurance inward
|
27,169
|
28,594
|
58,446
|
36,802
|
55,262
|
3- Deductions
|
62,533
|
49,462
|
198,894
|
94,668
|
154,807
|
- Premium reinsurance outward
|
98,979
|
81,394
|
122,781
|
102,969
|
127,813
|
- Premium fee deduction
|
-28,248
|
4,383
|
-3,885
|
-6,862
|
-30,223
|
- Premium direct insurance refund
|
-8,199
|
-36,314
|
79,997
|
-1,438
|
57,216
|
- Premium reinsurance inward refund
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
5. Commission from reinsurance outward
|
21,703
|
26,283
|
28,446
|
28,665
|
31,765
|
6. Other income from insurance activities
|
8
|
17
|
23
|
16
|
21
|
- Income from reinsurance inward
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
7. Net revenues of insurance activities
|
576,768
|
538,946
|
562,406
|
552,879
|
637,659
|
8. Claims settlements of direct insurance
|
205,775
|
175,678
|
244,459
|
168,001
|
259,084
|
9. Claims settlements of insurance inward
|
|
|
|
|
|
10. Deduction to the claim settlement expenses
|
13,829
|
19,099
|
44,389
|
18,450
|
40,801
|
- Recoveries from reinsurance outward
|
12,806
|
18,646
|
41,229
|
18,362
|
29,058
|
- Subrogation recoveries
|
1,023
|
453
|
3,160
|
88
|
|
- Recoveries from compensated and damaged goods
|
0
|
|
|
|
11,744
|
11. Claim settlement expenses over the retention
|
191,946
|
156,579
|
200,070
|
149,551
|
218,283
|
12. Decrease of catastrophes reserve
|
|
|
|
|
|
13. Increase/decrease of claim reserve
|
-15,936
|
137,397
|
-94,495
|
13,994
|
-25,302
|
14. Provision for catastrophe reserve charged to the year
|
5,165
|
4,807
|
6,100
|
5,157
|
6,331
|
15. Other operating expenses
|
168,715
|
167,083
|
240,438
|
178,780
|
227,194
|
- Other operating expenses for direct insurance
|
168,715
|
167,083
|
240,438
|
178,780
|
227,194
|
+ Commission
|
91,697
|
90,064
|
105,565
|
104,900
|
122,958
|
+ Damage survey
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
+ Others
|
77,018
|
77,019
|
134,873
|
73,880
|
104,236
|
- 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
|
349,891
|
465,866
|
352,114
|
347,482
|
426,505
|
18. Gross profit from insurance activities
|
226,877
|
73,080
|
210,291
|
205,397
|
211,155
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
21. Administration expenses
|
168,450
|
129,407
|
152,034
|
139,017
|
166,363
|
22. Net profit from insurance activities
|
|
|
|
|
|
23. Income from financial activities
|
38,181
|
35,473
|
35,064
|
34,843
|
36,611
|
24. Expenses from financial activities
|
9
|
12
|
37
|
119
|
7
|
25. Financial income
|
38,172
|
35,461
|
35,028
|
34,725
|
36,604
|
26. Other operating income
|
111
|
795
|
249
|
30
|
285
|
27. Other operating expenses
|
408
|
1
|
152
|
|
5
|
28. Other operating income
|
-298
|
794
|
97
|
30
|
280
|
29. Accounting profit
|
96,300
|
-20,072
|
93,382
|
101,136
|
81,676
|
30. Adjustment increasing/decreasing taxable profit
|
|
|
|
|
|
31. Profit before tax
|
96,300
|
-20,072
|
93,382
|
101,136
|
81,676
|
32. Balance guarantee reserve
|
|
|
|
|
|
33. Taxation profit
|
96,300
|
-20,072
|
93,382
|
101,136
|
81,676
|
34. Corporate income tax
|
19,361
|
-3,996
|
18,707
|
20,245
|
16,354
|
35. Net profits
|
76,940
|
-16,076
|
74,676
|
80,890
|
65,323
|
36. Minority interests
|
0
|
|
|
|
|
37. Profit after tax belonging to shareholders of parent company
|
76,940
|
-16,076
|
74,676
|
80,890
|
65,323
|
38. Dividend
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|