1- Premium from direct insurance
|
1,274,704
|
1,237,059
|
1,360,905
|
1,262,967
|
1,357,031
|
2- Premium from reinsurance inward
|
163,358
|
182,056
|
247,588
|
257,855
|
169,314
|
3- Deductions
|
674,787
|
488,306
|
587,628
|
392,478
|
374,763
|
- Premium reinsurance outward
|
553,022
|
508,298
|
550,524
|
408,106
|
323,916
|
- Premium fee deduction
|
-18,867
|
28,629
|
16,402
|
71,914
|
18,947
|
- Premium direct insurance refund
|
140,632
|
-48,621
|
20,702
|
-87,542
|
31,900
|
- Premium reinsurance inward refund
|
0
|
|
|
|
|
- Other deductions
|
0
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
0
|
|
|
|
|
5. Commission from reinsurance outward
|
172,157
|
161,179
|
154,127
|
122,884
|
88,730
|
6. Other income from insurance activities
|
2,212
|
249
|
2,448
|
6,583
|
10,439
|
- Income from reinsurance inward
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
7. Net revenues of insurance activities
|
937,643
|
1,092,236
|
1,177,439
|
1,257,810
|
1,250,752
|
8. Claims settlements of direct insurance
|
456,182
|
472,032
|
562,561
|
737,692
|
575,142
|
9. Claims settlements of insurance inward
|
0
|
|
0
|
|
|
10. Deduction to the claim settlement expenses
|
239,852
|
182,692
|
205,227
|
303,128
|
129,165
|
- Recoveries from reinsurance outward
|
236,942
|
181,948
|
202,621
|
293,917
|
121,334
|
- Subrogation recoveries
|
735
|
745
|
2,093
|
6,821
|
5,864
|
- Recoveries from compensated and damaged goods
|
2,176
|
0
|
513
|
2,390
|
1,967
|
11. Claim settlement expenses over the retention
|
216,329
|
289,340
|
357,335
|
434,564
|
445,977
|
12. Decrease of catastrophes reserve
|
0
|
0
|
0
|
|
|
13. Increase/decrease of claim reserve
|
42,794
|
40,449
|
8,043
|
-25,096
|
12,098
|
14. Provision for catastrophe reserve charged to the year
|
8,850
|
9,108
|
10,580
|
11,127
|
12,024
|
15. Other operating expenses
|
473,651
|
463,231
|
564,447
|
601,535
|
560,896
|
- Other operating expenses for direct insurance
|
473,651
|
463,231
|
564,447
|
601,535
|
560,896
|
+ Commission
|
107,802
|
150,988
|
166,579
|
192,282
|
128,502
|
+ Damage survey
|
0
|
|
|
|
|
+ Claims expenses on third parties
|
0
|
|
|
|
|
+ Handling compensated goods (100%)
|
0
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
0
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
0
|
|
|
|
|
+ Others
|
365,848
|
312,243
|
397,868
|
409,253
|
432,395
|
- Other operating expenses for reinsurance inward
|
0
|
|
|
|
|
+ Commission expenses for reinsurance inward
|
0
|
|
|
|
|
+ Others
|
0
|
|
|
|
|
- Expenses for reinsurance outward
|
0
|
|
|
|
|
- Other direct expenses
|
0
|
|
|
|
|
16. Provision for foreign tax
|
0
|
|
|
|
|
17. Total direct operating expenses
|
741,625
|
802,128
|
940,404
|
1,022,131
|
1,030,996
|
18. Gross profit from insurance activities
|
196,018
|
290,109
|
237,035
|
235,680
|
219,755
|
19. Increase/decrease profit from unrealised foreign exchange
|
0
|
|
|
|
|
20. Selling expenses
|
0
|
|
|
|
|
21. Administration expenses
|
240,668
|
282,450
|
262,839
|
244,743
|
233,449
|
22. Net profit from insurance activities
|
0
|
|
|
|
|
23. Income from financial activities
|
113,469
|
103,656
|
150,519
|
122,542
|
101,960
|
24. Expenses from financial activities
|
5,796
|
6,991
|
14,243
|
2,700
|
6,973
|
25. Financial income
|
107,673
|
96,666
|
136,276
|
119,843
|
94,987
|
26. Other operating income
|
758
|
1,033
|
196
|
766
|
1,465
|
27. Other operating expenses
|
649
|
738
|
551
|
527
|
683
|
28. Other operating income
|
108
|
295
|
-356
|
239
|
782
|
29. Accounting profit
|
63,132
|
104,619
|
110,115
|
111,019
|
82,076
|
30. Adjustment increasing/decreasing taxable profit
|
0
|
0
|
0
|
0
|
0
|
31. Profit before tax
|
63,132
|
104,619
|
110,115
|
111,019
|
82,076
|
32. Balance guarantee reserve
|
0
|
|
|
|
|
33. Taxation profit
|
63,132
|
104,619
|
110,115
|
111,019
|
82,076
|
34. Corporate income tax
|
22,213
|
21,652
|
21,947
|
22,081
|
16,883
|
35. Net profits
|
40,919
|
82,967
|
88,169
|
88,937
|
65,193
|
36. Minority interests
|
0
|
|
|
|
|
37. Profit after tax belonging to shareholders of parent company
|
40,919
|
82,967
|
88,169
|
88,937
|
65,193
|
38. Dividend
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|