1- Premium from direct insurance
|
10,405,763
|
10,430,938
|
10,608,410
|
11,170,698
|
10,751,532
|
2- Premium from reinsurance inward
|
41,276
|
60,368
|
51,123
|
66,114
|
47,433
|
3- Deductions
|
998,374
|
668,991
|
1,086,776
|
908,851
|
1,013,730
|
- Premium reinsurance outward
|
924,981
|
807,137
|
896,214
|
834,888
|
948,801
|
- Premium fee deduction
|
-50,974
|
78,638
|
4,605
|
26,741
|
-58,285
|
- Premium direct insurance refund
|
124,368
|
-216,784
|
185,958
|
47,222
|
123,213
|
- Premium reinsurance inward refund
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
4,818,521
|
4,656,931
|
4,146,100
|
4,537,238
|
4,163,738
|
5. Commission from reinsurance outward
|
169,964
|
168,415
|
173,680
|
178,447
|
188,793
|
6. Other income from insurance activities
|
|
|
|
|
|
- Income from reinsurance inward
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
7. Net revenues of insurance activities
|
9,618,629
|
9,990,730
|
9,746,437
|
10,506,408
|
9,974,028
|
8. Claims settlements of direct insurance
|
4,499,151
|
4,965,594
|
4,929,543
|
5,325,752
|
4,445,352
|
9. Claims settlements of insurance inward
|
3,892
|
21,656
|
8,717
|
28,975
|
9,719
|
10. Deduction to the claim settlement expenses
|
217,993
|
222,862
|
291,130
|
451,411
|
303,212
|
- Recoveries from reinsurance outward
|
217,955
|
222,126
|
290,878
|
450,226
|
303,193
|
- Subrogation recoveries
|
|
728
|
242
|
|
|
- Recoveries from compensated and damaged goods
|
38
|
8
|
10
|
1,185
|
20
|
11. Claim settlement expenses over the retention
|
4,285,050
|
4,764,387
|
4,647,130
|
4,903,316
|
4,151,858
|
12. Decrease of catastrophes reserve
|
|
|
|
|
|
13. Increase/decrease of claim reserve
|
-95,275
|
-38,704
|
-13,730
|
49,623
|
-19,831
|
14. Provision for catastrophe reserve charged to the year
|
13,563
|
13,144
|
11,574
|
14,462
|
14,158
|
15. Other operating expenses
|
1,085,558
|
997,414
|
1,100,394
|
946,232
|
1,086,882
|
- Other operating expenses for direct insurance
|
1,085,558
|
997,414
|
1,100,394
|
946,232
|
1,086,882
|
+ Commission
|
662,197
|
616,467
|
609,907
|
602,403
|
659,863
|
+ Damage survey
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
+ Others
|
423,360
|
380,947
|
490,487
|
343,829
|
427,018
|
- Other operating expenses for reinsurance inward
|
|
|
|
|
|
+ Commission expenses for reinsurance inward
|
|
|
|
|
|
+ Others
|
|
|
|
|
|
- Expenses for reinsurance outward
|
|
|
|
|
|
- Other direct expenses
|
|
|
|
|
|
16. Provision for foreign tax
|
20,710
|
12,320
|
25,099
|
38,431
|
22,421
|
17. Total direct operating expenses
|
10,107,417
|
10,393,172
|
9,891,470
|
10,450,872
|
9,396,805
|
18. Gross profit from insurance activities
|
-488,788
|
-402,442
|
-145,033
|
55,537
|
577,223
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
20. Selling expenses
|
318,255
|
251,904
|
367,320
|
409,206
|
510,805
|
21. Administration expenses
|
1,346,083
|
1,382,082
|
1,428,781
|
1,620,235
|
1,817,228
|
22. Net profit from insurance activities
|
8,506
|
-3,000
|
22,095
|
-11,628
|
7,332
|
23. Income from financial activities
|
3,258,485
|
3,116,373
|
3,105,166
|
3,204,673
|
3,256,870
|
24. Expenses from financial activities
|
397,250
|
562,497
|
526,400
|
616,783
|
669,175
|
25. Financial income
|
2,861,235
|
2,553,875
|
2,578,766
|
2,587,890
|
2,587,694
|
26. Other operating income
|
4,900
|
7,661
|
3,802
|
17,640
|
6,150
|
27. Other operating expenses
|
361
|
1,438
|
476
|
1,519
|
493
|
28. Other operating income
|
4,539
|
6,222
|
3,326
|
16,121
|
5,657
|
29. Accounting profit
|
741,865
|
532,990
|
688,154
|
656,910
|
872,294
|
30. Adjustment increasing/decreasing taxable profit
|
|
|
|
|
|
31. Profit before tax
|
741,865
|
532,990
|
688,154
|
656,910
|
872,294
|
32. Balance guarantee reserve
|
|
|
|
|
|
33. Taxation profit
|
741,865
|
532,990
|
688,154
|
656,910
|
872,294
|
34. Corporate income tax
|
124,965
|
92,572
|
127,499
|
118,034
|
165,464
|
35. Net profits
|
616,900
|
440,417
|
560,655
|
538,876
|
706,831
|
36. Minority interests
|
31,129
|
13,785
|
24,099
|
2,845
|
22,920
|
37. Profit after tax belonging to shareholders of parent company
|
585,772
|
426,632
|
536,556
|
536,031
|
683,910
|
38. Dividend
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|