1- Premium from direct insurance
|
1,443,680
|
1,325,263
|
1,324,251
|
1,252,267
|
1,428,274
|
2- Premium from reinsurance inward
|
25,686
|
22,251
|
39,310
|
20,216
|
46,772
|
3- Deductions
|
404,194
|
424,719
|
254,519
|
327,052
|
417,192
|
- Premium reinsurance outward
|
316,027
|
510,469
|
329,950
|
328,382
|
480,472
|
- Premium fee deduction
|
9,292
|
-43,666
|
47,995
|
9,669
|
-148,404
|
- Premium direct insurance refund
|
78,875
|
-42,084
|
-123,426
|
-10,998
|
85,124
|
- Premium reinsurance inward refund
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
5. Commission from reinsurance outward
|
57,820
|
58,933
|
60,573
|
52,548
|
59,299
|
6. Other income from insurance activities
|
1,803
|
2,037
|
1,248
|
35,220
|
3,827
|
- Income from reinsurance inward
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
7. Net revenues of insurance activities
|
1,124,795
|
983,764
|
1,170,862
|
1,033,199
|
1,120,980
|
8. Claims settlements of direct insurance
|
242,617
|
256,838
|
417,918
|
323,720
|
354,477
|
9. Claims settlements of insurance inward
|
|
|
|
|
|
10. Deduction to the claim settlement expenses
|
57,974
|
56,089
|
114,801
|
111,521
|
82,035
|
- Recoveries from reinsurance outward
|
51,119
|
48,907
|
107,880
|
107,779
|
80,389
|
- Subrogation recoveries
|
6,856
|
7,182
|
6,921
|
|
1,646
|
- Recoveries from compensated and damaged goods
|
|
|
|
3,743
|
0
|
11. Claim settlement expenses over the retention
|
184,643
|
200,749
|
303,116
|
212,199
|
272,442
|
12. Decrease of catastrophes reserve
|
|
|
|
|
|
13. Increase/decrease of claim reserve
|
42,837
|
101,036
|
-94,805
|
45,760
|
22,814
|
14. Provision for catastrophe reserve charged to the year
|
11,329
|
9,227
|
11,157
|
9,441
|
9,946
|
15. Other operating expenses
|
608,254
|
505,061
|
491,616
|
490,713
|
566,293
|
- Other operating expenses for direct insurance
|
608,254
|
505,061
|
491,616
|
490,713
|
566,293
|
+ Commission
|
169,368
|
170,278
|
169,964
|
149,796
|
150,499
|
+ Damage survey
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
+ Others
|
438,887
|
334,783
|
321,652
|
340,917
|
415,794
|
- 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
|
847,063
|
816,073
|
711,084
|
758,113
|
871,495
|
18. Gross profit from insurance activities
|
277,732
|
167,691
|
459,778
|
275,086
|
249,484
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
21. Administration expenses
|
173,278
|
166,042
|
308,583
|
239,202
|
156,252
|
22. Net profit from insurance activities
|
|
|
|
|
|
23. Income from financial activities
|
105,357
|
84,257
|
75,379
|
170,823
|
136,791
|
24. Expenses from financial activities
|
4,450
|
3,701
|
12,536
|
11,328
|
10,384
|
25. Financial income
|
100,907
|
80,556
|
62,843
|
159,495
|
126,407
|
26. Other operating income
|
811
|
631
|
758
|
348
|
168
|
27. Other operating expenses
|
590
|
485
|
560
|
1,600
|
153
|
28. Other operating income
|
221
|
145
|
198
|
-1,252
|
15
|
29. Accounting profit
|
205,582
|
82,351
|
214,236
|
194,127
|
219,653
|
30. Adjustment increasing/decreasing taxable profit
|
0
|
|
|
|
|
31. Profit before tax
|
205,582
|
82,351
|
214,236
|
194,127
|
219,653
|
32. Balance guarantee reserve
|
|
|
|
|
|
33. Taxation profit
|
205,582
|
82,351
|
214,236
|
194,127
|
219,653
|
34. Corporate income tax
|
36,676
|
9,354
|
62,399
|
38,546
|
45,436
|
35. Net profits
|
168,907
|
72,997
|
151,836
|
155,581
|
174,217
|
36. Minority interests
|
1,423
|
2,072
|
418
|
1,452
|
1,875
|
37. Profit after tax belonging to shareholders of parent company
|
167,483
|
70,925
|
151,418
|
154,129
|
172,342
|
38. Dividend
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|