|
1- Premium from direct insurance
|
1,362,611
|
1,201,271
|
1,580,909
|
1,445,169
|
2,072,495
|
|
2- Premium from reinsurance inward
|
38,816
|
31,469
|
22,167
|
36,983
|
28,064
|
|
3- Deductions
|
776,107
|
589,824
|
826,801
|
746,001
|
1,141,572
|
|
- Premium reinsurance outward
|
721,252
|
623,537
|
802,223
|
726,738
|
893,936
|
|
- Premium fee deduction
|
-19,444
|
-17,760
|
-39,765
|
-53,422
|
-86,561
|
|
- Premium direct insurance refund
|
74,299
|
-15,953
|
64,343
|
72,685
|
334,197
|
|
- Premium reinsurance inward refund
|
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
|
5. Commission from reinsurance outward
|
350,324
|
304,322
|
374,828
|
281,474
|
389,968
|
|
6. Other income from insurance activities
|
5,398
|
597
|
-4,214
|
486
|
790
|
|
- Income from reinsurance inward
|
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
|
7. Net revenues of insurance activities
|
981,041
|
947,835
|
1,146,889
|
1,018,110
|
1,349,744
|
|
8. Claims settlements of direct insurance
|
382,417
|
431,346
|
426,980
|
364,070
|
423,293
|
|
9. Claims settlements of insurance inward
|
|
|
|
|
|
|
10. Deduction to the claim settlement expenses
|
191,283
|
268,986
|
257,075
|
189,287
|
220,204
|
|
- Recoveries from reinsurance outward
|
190,956
|
268,792
|
254,237
|
189,287
|
219,328
|
|
- Subrogation recoveries
|
|
194
|
2,838
|
|
877
|
|
- Recoveries from compensated and damaged goods
|
328
|
|
|
|
|
|
11. Claim settlement expenses over the retention
|
191,133
|
162,360
|
169,905
|
174,783
|
203,089
|
|
12. Decrease of catastrophes reserve
|
|
|
|
|
|
|
13. Increase/decrease of claim reserve
|
-8,061
|
41,667
|
197,556
|
-25,441
|
-32,241
|
|
14. Provision for catastrophe reserve charged to the year
|
6,802
|
6,092
|
8,009
|
7,554
|
12,066
|
|
15. Other operating expenses
|
639,058
|
567,768
|
691,171
|
652,288
|
995,318
|
|
- Other operating expenses for direct insurance
|
639,058
|
567,768
|
691,171
|
652,288
|
995,318
|
|
+ Commission
|
110,758
|
91,807
|
98,391
|
103,240
|
144,281
|
|
+ Damage survey
|
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
|
+ Others
|
528,300
|
475,960
|
592,780
|
549,049
|
851,037
|
|
- 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
|
828,932
|
777,887
|
1,066,640
|
809,184
|
1,178,232
|
|
18. Gross profit from insurance activities
|
152,109
|
169,948
|
80,249
|
208,926
|
171,512
|
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
|
21. Administration expenses
|
139,119
|
124,086
|
169,342
|
145,578
|
145,256
|
|
22. Net profit from insurance activities
|
|
|
|
|
|
|
23. Income from financial activities
|
95,946
|
111,351
|
116,811
|
66,636
|
97,340
|
|
24. Expenses from financial activities
|
2,653
|
3,028
|
3,241
|
1,555
|
1,801
|
|
25. Financial income
|
93,293
|
108,322
|
113,570
|
65,082
|
95,539
|
|
26. Other operating income
|
98
|
142
|
2,096
|
103
|
318
|
|
27. Other operating expenses
|
471
|
453
|
3,113
|
744
|
4,746
|
|
28. Other operating income
|
-373
|
-311
|
-1,017
|
-642
|
-4,428
|
|
29. Accounting profit
|
105,910
|
153,873
|
23,460
|
127,788
|
117,367
|
|
30. Adjustment increasing/decreasing taxable profit
|
|
|
|
|
|
|
31. Profit before tax
|
105,910
|
153,873
|
23,460
|
127,788
|
117,367
|
|
32. Balance guarantee reserve
|
|
|
|
|
|
|
33. Taxation profit
|
105,910
|
153,873
|
23,460
|
127,788
|
117,367
|
|
34. Corporate income tax
|
21,880
|
30,775
|
6,162
|
25,558
|
25,210
|
|
35. Net profits
|
84,030
|
123,099
|
17,297
|
102,231
|
92,157
|
|
36. Minority interests
|
|
|
|
|
|
|
37. Profit after tax belonging to shareholders of parent company
|
84,030
|
123,099
|
17,297
|
102,231
|
92,157
|
|
38. Dividend
|
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|