|
1- Premium from direct insurance
|
1,199,818
|
1,113,807
|
1,097,046
|
1,177,375
|
1,230,665
|
|
2- Premium from reinsurance inward
|
13,188
|
72,383
|
40,675
|
87,730
|
29,854
|
|
3- Deductions
|
429,779
|
405,840
|
308,295
|
556,824
|
427,255
|
|
- Premium reinsurance outward
|
420,036
|
394,958
|
401,914
|
495,425
|
416,279
|
|
- Premium fee deduction
|
-29,443
|
-8,264
|
-72,626
|
-14,783
|
24,018
|
|
- Premium direct insurance refund
|
39,186
|
19,146
|
-20,994
|
76,182
|
-13,042
|
|
- Premium reinsurance inward refund
|
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
|
5. Commission from reinsurance outward
|
78,091
|
75,155
|
81,005
|
86,885
|
88,145
|
|
6. Other income from insurance activities
|
40,147
|
38,801
|
26,532
|
39,397
|
52,123
|
|
- Income from reinsurance inward
|
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
|
7. Net revenues of insurance activities
|
901,464
|
894,305
|
936,963
|
834,562
|
973,532
|
|
8. Claims settlements of direct insurance
|
525,089
|
425,671
|
470,952
|
544,251
|
668,994
|
|
9. Claims settlements of insurance inward
|
|
|
|
|
|
|
10. Deduction to the claim settlement expenses
|
168,805
|
79,398
|
101,065
|
139,553
|
284,493
|
|
- Recoveries from reinsurance outward
|
168,805
|
79,388
|
101,065
|
139,553
|
284,493
|
|
- Subrogation recoveries
|
|
|
|
|
|
|
- Recoveries from compensated and damaged goods
|
|
10
|
|
|
|
|
11. Claim settlement expenses over the retention
|
356,284
|
346,273
|
369,887
|
404,698
|
384,501
|
|
12. Decrease of catastrophes reserve
|
|
|
|
|
|
|
13. Increase/decrease of claim reserve
|
19,670
|
-29,063
|
|
-17,212
|
99,370
|
|
14. Provision for catastrophe reserve charged to the year
|
7,930
|
7,912
|
7,358
|
-5,853
|
-5,173
|
|
15. Other operating expenses
|
348,490
|
327,128
|
279,851
|
290,470
|
330,929
|
|
- Other operating expenses for direct insurance
|
348,490
|
327,128
|
279,851
|
290,470
|
330,929
|
|
+ Commission
|
58,822
|
68,352
|
60,225
|
74,189
|
70,565
|
|
+ Damage survey
|
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
|
+ Others
|
289,668
|
258,776
|
219,626
|
216,281
|
260,364
|
|
- 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
|
732,374
|
652,250
|
666,793
|
672,102
|
809,626
|
|
18. Gross profit from insurance activities
|
169,090
|
242,055
|
270,170
|
162,460
|
163,906
|
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
|
21. Administration expenses
|
148,915
|
185,873
|
192,602
|
152,943
|
137,662
|
|
22. Net profit from insurance activities
|
|
|
|
|
|
|
23. Income from financial activities
|
33,933
|
26,057
|
32,495
|
38,205
|
39,040
|
|
24. Expenses from financial activities
|
10,259
|
7,763
|
4,602
|
8,402
|
8,981
|
|
25. Financial income
|
23,674
|
18,294
|
27,894
|
29,804
|
30,059
|
|
26. Other operating income
|
6,055
|
17,539
|
4,743
|
8,416
|
6,294
|
|
27. Other operating expenses
|
1,314
|
2,088
|
1,105
|
1,523
|
1,715
|
|
28. Other operating income
|
4,741
|
15,452
|
3,638
|
6,892
|
4,579
|
|
29. Accounting profit
|
48,591
|
89,927
|
109,100
|
46,213
|
60,882
|
|
30. Adjustment increasing/decreasing taxable profit
|
|
|
|
|
|
|
31. Profit before tax
|
48,591
|
89,927
|
109,100
|
46,213
|
60,882
|
|
32. Balance guarantee reserve
|
|
|
|
|
|
|
33. Taxation profit
|
48,591
|
89,927
|
109,100
|
46,213
|
60,882
|
|
34. Corporate income tax
|
11,081
|
18,642
|
21,700
|
8,272
|
11,959
|
|
35. Net profits
|
37,510
|
71,285
|
87,400
|
37,941
|
48,922
|
|
36. Minority interests
|
|
|
|
|
|
|
37. Profit after tax belonging to shareholders of parent company
|
37,510
|
71,285
|
87,400
|
37,941
|
48,922
|
|
38. Dividend
|
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|