|
1- Premium from direct insurance
|
1,252,267
|
1,428,274
|
1,385,615
|
1,647,355
|
1,324,613
|
|
2- Premium from reinsurance inward
|
20,216
|
46,772
|
26,651
|
-938
|
56,086
|
|
3- Deductions
|
327,052
|
417,192
|
460,452
|
653,851
|
348,966
|
|
- Premium reinsurance outward
|
328,382
|
480,472
|
394,016
|
567,218
|
358,467
|
|
- Premium fee deduction
|
9,669
|
-148,404
|
18,116
|
-18,037
|
53,982
|
|
- Premium direct insurance refund
|
-10,998
|
85,124
|
48,320
|
104,671
|
-63,483
|
|
- Premium reinsurance inward refund
|
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
|
5. Commission from reinsurance outward
|
52,548
|
59,299
|
75,911
|
84,892
|
77,268
|
|
6. Other income from insurance activities
|
35,220
|
3,827
|
7,886
|
19,115
|
28,200
|
|
- Income from reinsurance inward
|
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
|
7. Net revenues of insurance activities
|
1,033,199
|
1,120,980
|
1,035,612
|
1,096,571
|
1,137,200
|
|
8. Claims settlements of direct insurance
|
323,720
|
354,477
|
374,905
|
510,896
|
413,920
|
|
9. Claims settlements of insurance inward
|
|
|
|
|
|
|
10. Deduction to the claim settlement expenses
|
111,521
|
82,035
|
163,359
|
158,065
|
141,981
|
|
- Recoveries from reinsurance outward
|
107,779
|
80,389
|
158,374
|
154,120
|
140,631
|
|
- Subrogation recoveries
|
|
1,646
|
4,985
|
3,945
|
1,349
|
|
- Recoveries from compensated and damaged goods
|
3,743
|
0
|
|
|
|
|
11. Claim settlement expenses over the retention
|
212,199
|
272,442
|
211,546
|
352,832
|
271,939
|
|
12. Decrease of catastrophes reserve
|
|
|
|
|
|
|
13. Increase/decrease of claim reserve
|
45,760
|
22,814
|
12,411
|
19,460
|
53,925
|
|
14. Provision for catastrophe reserve charged to the year
|
9,441
|
9,946
|
10,183
|
10,812
|
10,222
|
|
15. Other operating expenses
|
490,713
|
566,293
|
523,190
|
522,102
|
585,259
|
|
- Other operating expenses for direct insurance
|
490,713
|
566,293
|
523,190
|
522,102
|
585,259
|
|
+ Commission
|
149,796
|
150,499
|
145,855
|
156,255
|
164,036
|
|
+ Damage survey
|
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
|
+ Others
|
340,917
|
415,794
|
377,335
|
365,847
|
421,223
|
|
- 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
|
758,113
|
871,495
|
757,330
|
905,205
|
921,346
|
|
18. Gross profit from insurance activities
|
275,086
|
249,484
|
278,283
|
191,366
|
215,854
|
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
|
21. Administration expenses
|
239,202
|
156,252
|
223,086
|
211,034
|
187,770
|
|
22. Net profit from insurance activities
|
|
|
|
|
|
|
23. Income from financial activities
|
170,823
|
136,791
|
77,292
|
163,651
|
101,656
|
|
24. Expenses from financial activities
|
11,328
|
10,384
|
9,312
|
8,570
|
10,463
|
|
25. Financial income
|
159,495
|
126,407
|
67,979
|
155,081
|
91,193
|
|
26. Other operating income
|
348
|
168
|
6,670
|
1,184
|
211
|
|
27. Other operating expenses
|
1,600
|
153
|
471
|
1,512
|
309
|
|
28. Other operating income
|
-1,252
|
15
|
6,199
|
-329
|
-99
|
|
29. Accounting profit
|
194,127
|
219,653
|
129,375
|
135,085
|
119,179
|
|
30. Adjustment increasing/decreasing taxable profit
|
|
|
|
|
|
|
31. Profit before tax
|
194,127
|
219,653
|
129,375
|
135,085
|
119,179
|
|
32. Balance guarantee reserve
|
|
|
|
|
|
|
33. Taxation profit
|
194,127
|
219,653
|
129,375
|
135,085
|
119,179
|
|
34. Corporate income tax
|
38,546
|
45,436
|
35,584
|
10,408
|
28,229
|
|
35. Net profits
|
155,581
|
174,217
|
93,791
|
124,677
|
90,950
|
|
36. Minority interests
|
1,452
|
1,875
|
2,757
|
1,749
|
3,705
|
|
37. Profit after tax belonging to shareholders of parent company
|
154,129
|
172,342
|
91,034
|
122,928
|
87,245
|
|
38. Dividend
|
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|