|
1- Premium from direct insurance
|
856,639
|
751,203
|
866,734
|
929,132
|
1,634,567
|
|
2- Premium from reinsurance inward
|
23,141
|
18,391
|
16,609
|
15,676
|
29,122
|
|
3- Deductions
|
302,493
|
291,514
|
374,714
|
430,830
|
865,877
|
|
- Premium reinsurance outward
|
322,816
|
292,930
|
343,587
|
297,649
|
367,832
|
|
- Premium fee deduction
|
-16,134
|
-53,063
|
-80,653
|
-1,486
|
93,484
|
|
- Premium direct insurance refund
|
-4,188
|
51,646
|
111,779
|
134,668
|
404,561
|
|
- Premium reinsurance inward refund
|
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
|
5. Commission from reinsurance outward
|
64,621
|
45,656
|
46,595
|
56,751
|
82,968
|
|
6. Other income from insurance activities
|
157,915
|
90,379
|
60,263
|
98,027
|
304,522
|
|
- Income from reinsurance inward
|
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
|
7. Net revenues of insurance activities
|
799,823
|
614,116
|
615,488
|
668,755
|
1,185,301
|
|
8. Claims settlements of direct insurance
|
316,696
|
352,230
|
288,089
|
347,523
|
467,351
|
|
9. Claims settlements of insurance inward
|
12,894
|
|
|
|
|
|
10. Deduction to the claim settlement expenses
|
103,234
|
154,772
|
136,484
|
127,321
|
129,761
|
|
- Recoveries from reinsurance outward
|
103,234
|
154,772
|
136,484
|
125,709
|
122,729
|
|
- Subrogation recoveries
|
|
|
|
1,612
|
7,032
|
|
- Recoveries from compensated and damaged goods
|
|
|
|
|
|
|
11. Claim settlement expenses over the retention
|
226,356
|
197,459
|
151,605
|
220,202
|
337,590
|
|
12. Decrease of catastrophes reserve
|
|
0
|
|
|
|
|
13. Increase/decrease of claim reserve
|
48,227
|
-15,102
|
-7,268
|
-4,419
|
124,075
|
|
14. Provision for catastrophe reserve charged to the year
|
5,570
|
4,766
|
5,398
|
6,472
|
-14,129
|
|
15. Other operating expenses
|
423,748
|
381,144
|
381,281
|
361,304
|
619,100
|
|
- Other operating expenses for direct insurance
|
423,748
|
381,144
|
381,281
|
361,304
|
619,100
|
|
+ Commission
|
56,383
|
39,947
|
48,306
|
49,551
|
76,587
|
|
+ Damage survey
|
|
|
|
|
0
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
|
+ Others
|
367,365
|
341,197
|
332,975
|
311,753
|
542,513
|
|
- 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
|
703,901
|
568,267
|
531,017
|
583,559
|
1,066,636
|
|
18. Gross profit from insurance activities
|
95,921
|
45,848
|
84,471
|
85,197
|
118,665
|
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
|
21. Administration expenses
|
98,529
|
73,932
|
91,478
|
140,912
|
138,616
|
|
22. Net profit from insurance activities
|
|
|
|
|
|
|
23. Income from financial activities
|
40,038
|
42,226
|
38,475
|
43,052
|
42,570
|
|
24. Expenses from financial activities
|
1,469
|
3,058
|
11,310
|
2,341
|
-3,655
|
|
25. Financial income
|
38,569
|
39,168
|
27,164
|
40,711
|
46,226
|
|
26. Other operating income
|
423
|
196
|
470
|
124
|
325
|
|
27. Other operating expenses
|
279
|
77
|
654
|
856
|
3,606
|
|
28. Other operating income
|
143
|
119
|
-184
|
-732
|
-3,281
|
|
29. Accounting profit
|
36,104
|
11,204
|
19,973
|
-15,736
|
22,994
|
|
30. Adjustment increasing/decreasing taxable profit
|
0
|
|
|
|
|
|
31. Profit before tax
|
36,104
|
11,204
|
19,973
|
-15,736
|
22,994
|
|
32. Balance guarantee reserve
|
|
|
|
|
|
|
33. Taxation profit
|
36,104
|
11,204
|
19,973
|
-15,736
|
22,994
|
|
34. Corporate income tax
|
4,125
|
2,367
|
3,828
|
-3,184
|
4,851
|
|
35. Net profits
|
31,979
|
8,837
|
16,145
|
-12,552
|
18,143
|
|
36. Minority interests
|
|
|
|
|
|
|
37. Profit after tax belonging to shareholders of parent company
|
31,979
|
8,837
|
16,145
|
-12,552
|
18,143
|
|
38. Dividend
|
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|