1- Premium from direct insurance
|
1,274,247
|
1,302,082
|
1,272,942
|
1,097,849
|
1,344,366
|
2- Premium from reinsurance inward
|
10,119
|
4,364
|
11,581
|
7,188
|
23,007
|
3- Deductions
|
628,890
|
771,989
|
747,103
|
540,821
|
676,828
|
- Premium reinsurance outward
|
624,964
|
629,521
|
710,396
|
482,563
|
635,251
|
- Premium fee deduction
|
-92,304
|
-39,985
|
-43,230
|
5,550
|
40,758
|
- Premium direct insurance refund
|
96,230
|
182,454
|
79,937
|
52,709
|
819
|
- Premium reinsurance inward refund
|
|
|
0
|
|
|
- Other deductions
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
5. Commission from reinsurance outward
|
303,169
|
313,506
|
339,663
|
290,384
|
355,838
|
6. Other income from insurance activities
|
5,425
|
882
|
8,360
|
432
|
5,120
|
- Income from reinsurance inward
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
7. Net revenues of insurance activities
|
964,071
|
848,845
|
885,444
|
855,031
|
1,051,505
|
8. Claims settlements of direct insurance
|
420,484
|
327,712
|
352,564
|
319,227
|
427,942
|
9. Claims settlements of insurance inward
|
|
|
|
|
|
10. Deduction to the claim settlement expenses
|
194,376
|
152,071
|
182,920
|
142,751
|
209,836
|
- Recoveries from reinsurance outward
|
194,376
|
151,962
|
182,492
|
142,712
|
208,604
|
- Subrogation recoveries
|
|
108
|
|
39
|
1,232
|
- Recoveries from compensated and damaged goods
|
|
|
428
|
|
|
11. Claim settlement expenses over the retention
|
226,107
|
175,642
|
169,644
|
176,476
|
218,106
|
12. Decrease of catastrophes reserve
|
|
|
|
|
|
13. Increase/decrease of claim reserve
|
-14,877
|
-18,091
|
115
|
79,037
|
23,455
|
14. Provision for catastrophe reserve charged to the year
|
6,594
|
6,769
|
5,741
|
6,225
|
-104,888
|
15. Other operating expenses
|
544,461
|
541,703
|
585,825
|
510,974
|
718,721
|
- Other operating expenses for direct insurance
|
544,461
|
541,703
|
585,825
|
510,974
|
718,721
|
+ Commission
|
125,092
|
92,819
|
88,324
|
87,503
|
111,978
|
+ Damage survey
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
+ Others
|
419,369
|
448,884
|
497,500
|
423,470
|
606,743
|
- 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
|
762,285
|
706,023
|
761,325
|
772,711
|
855,394
|
18. Gross profit from insurance activities
|
201,786
|
142,822
|
124,120
|
82,319
|
196,111
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
21. Administration expenses
|
162,453
|
127,460
|
120,930
|
127,781
|
167,684
|
22. Net profit from insurance activities
|
|
|
|
|
|
23. Income from financial activities
|
92,326
|
84,707
|
66,693
|
78,045
|
75,375
|
24. Expenses from financial activities
|
-3,514
|
3,522
|
-10,523
|
1,855
|
3,302
|
25. Financial income
|
95,840
|
81,185
|
77,215
|
76,190
|
72,073
|
26. Other operating income
|
2,656
|
202
|
152
|
163
|
298
|
27. Other operating expenses
|
69
|
491
|
269
|
57
|
42
|
28. Other operating income
|
2,587
|
-289
|
-117
|
106
|
255
|
29. Accounting profit
|
137,760
|
96,259
|
80,288
|
30,834
|
100,755
|
30. Adjustment increasing/decreasing taxable profit
|
|
0
|
|
|
|
31. Profit before tax
|
137,760
|
96,259
|
80,288
|
30,834
|
100,755
|
32. Balance guarantee reserve
|
|
|
|
|
|
33. Taxation profit
|
137,760
|
96,259
|
80,288
|
30,834
|
100,755
|
34. Corporate income tax
|
28,074
|
19,252
|
23,716
|
6,167
|
20,505
|
35. Net profits
|
109,686
|
77,007
|
56,572
|
24,667
|
80,250
|
36. Minority interests
|
|
|
|
|
|
37. Profit after tax belonging to shareholders of parent company
|
109,686
|
77,007
|
56,572
|
24,667
|
80,250
|
38. Dividend
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|