1- Premium from direct insurance
|
3,156,676
|
3,936,424
|
5,203,843
|
4,678,400
|
5,017,240
|
2- Premium from reinsurance inward
|
42,323
|
37,978
|
229,294
|
41,741
|
46,140
|
3- Deductions
|
1,133,733
|
1,817,563
|
2,739,519
|
2,400,171
|
2,736,741
|
- Premium reinsurance outward
|
1,051,309
|
1,713,254
|
2,681,176
|
2,324,997
|
2,457,730
|
- Premium fee deduction
|
-175,806
|
-467,713
|
-585,313
|
-82,143
|
-36,907
|
- Premium direct insurance refund
|
258,229
|
572,022
|
643,655
|
157,316
|
315,918
|
- Premium reinsurance inward refund
|
0
|
|
|
|
0
|
- Other deductions
|
0
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
0
|
|
|
|
|
5. Commission from reinsurance outward
|
339,701
|
509,155
|
1,072,237
|
1,264,149
|
1,299,391
|
6. Other income from insurance activities
|
4,914
|
2,690
|
7,542
|
9,753
|
14,795
|
- Income from reinsurance inward
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
7. Net revenues of insurance activities
|
2,409,882
|
2,668,684
|
3,773,397
|
3,593,872
|
3,640,825
|
8. Claims settlements of direct insurance
|
978,663
|
1,040,888
|
1,361,568
|
1,578,481
|
1,427,445
|
9. Claims settlements of insurance inward
|
0
|
|
|
|
|
10. Deduction to the claim settlement expenses
|
280,336
|
361,856
|
508,861
|
638,915
|
687,577
|
- Recoveries from reinsurance outward
|
278,771
|
361,339
|
507,737
|
637,891
|
685,771
|
- Subrogation recoveries
|
0
|
517
|
716
|
1,024
|
1,379
|
- Recoveries from compensated and damaged goods
|
1,564
|
|
409
|
|
428
|
11. Claim settlement expenses over the retention
|
698,328
|
679,031
|
852,707
|
939,565
|
739,868
|
12. Decrease of catastrophes reserve
|
0
|
|
|
0
|
|
13. Increase/decrease of claim reserve
|
929
|
69,394
|
138,967
|
-105,750
|
84,515
|
14. Provision for catastrophe reserve charged to the year
|
21,477
|
22,655
|
27,520
|
23,951
|
-86,153
|
15. Other operating expenses
|
1,250,556
|
1,403,638
|
2,175,229
|
2,172,518
|
2,357,222
|
- Other operating expenses for direct insurance
|
1,250,556
|
1,403,638
|
2,175,229
|
2,172,518
|
2,357,222
|
+ Commission
|
194,598
|
262,775
|
403,342
|
421,762
|
380,625
|
+ 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
|
1,055,958
|
1,140,863
|
1,771,887
|
1,750,756
|
1,976,598
|
- 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
|
1,971,290
|
2,174,719
|
3,194,423
|
3,030,285
|
3,095,453
|
18. Gross profit from insurance activities
|
438,592
|
493,966
|
578,975
|
563,587
|
545,372
|
19. Increase/decrease profit from unrealised foreign exchange
|
0
|
|
|
|
|
20. Selling expenses
|
0
|
|
|
|
|
21. Administration expenses
|
415,676
|
445,525
|
541,891
|
508,964
|
543,855
|
22. Net profit from insurance activities
|
0
|
|
|
|
|
23. Income from financial activities
|
221,017
|
251,030
|
194,128
|
293,471
|
304,820
|
24. Expenses from financial activities
|
4,654
|
20,735
|
33,350
|
-901
|
-1,844
|
25. Financial income
|
216,364
|
230,295
|
160,778
|
294,372
|
306,663
|
26. Other operating income
|
3,456
|
3,058
|
3,530
|
3,739
|
815
|
27. Other operating expenses
|
242
|
411
|
1,233
|
612
|
860
|
28. Other operating income
|
3,215
|
2,646
|
2,297
|
3,127
|
-45
|
29. Accounting profit
|
242,494
|
281,383
|
200,158
|
352,122
|
308,136
|
30. Adjustment increasing/decreasing taxable profit
|
0
|
|
0
|
0
|
0
|
31. Profit before tax
|
242,494
|
281,383
|
200,158
|
352,122
|
308,136
|
32. Balance guarantee reserve
|
0
|
|
|
|
|
33. Taxation profit
|
242,494
|
281,383
|
200,158
|
352,122
|
308,136
|
34. Corporate income tax
|
48,575
|
57,006
|
40,778
|
71,568
|
69,640
|
35. Net profits
|
193,919
|
224,376
|
159,380
|
280,555
|
238,497
|
36. Minority interests
|
0
|
|
|
|
|
37. Profit after tax belonging to shareholders of parent company
|
193,919
|
224,376
|
159,380
|
280,555
|
238,497
|
38. Dividend
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|