|
1- Premium from direct insurance
|
1,097,046
|
1,177,375
|
1,230,665
|
1,261,249
|
1,364,111
|
|
2- Premium from reinsurance inward
|
40,675
|
87,730
|
29,854
|
73,209
|
62,351
|
|
3- Deductions
|
308,295
|
556,824
|
427,255
|
473,964
|
619,478
|
|
- Premium reinsurance outward
|
401,914
|
495,425
|
416,279
|
453,503
|
518,994
|
|
- Premium fee deduction
|
-72,626
|
-14,783
|
24,018
|
-17,908
|
-5,603
|
|
- Premium direct insurance refund
|
-20,994
|
76,182
|
-13,042
|
38,370
|
106,087
|
|
- Premium reinsurance inward refund
|
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
|
5. Commission from reinsurance outward
|
81,005
|
86,885
|
88,145
|
93,317
|
156,730
|
|
6. Other income from insurance activities
|
26,532
|
39,397
|
52,123
|
42,154
|
46,954
|
|
- Income from reinsurance inward
|
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
|
7. Net revenues of insurance activities
|
936,963
|
834,562
|
973,532
|
995,966
|
1,010,668
|
|
8. Claims settlements of direct insurance
|
470,952
|
544,251
|
668,994
|
529,564
|
597,739
|
|
9. Claims settlements of insurance inward
|
|
|
|
|
|
|
10. Deduction to the claim settlement expenses
|
101,065
|
139,553
|
284,493
|
196,702
|
200,205
|
|
- Recoveries from reinsurance outward
|
101,065
|
139,553
|
284,493
|
196,702
|
200,191
|
|
- Subrogation recoveries
|
|
|
|
|
14
|
|
- Recoveries from compensated and damaged goods
|
|
|
|
|
|
|
11. Claim settlement expenses over the retention
|
369,887
|
404,698
|
384,501
|
332,862
|
397,534
|
|
12. Decrease of catastrophes reserve
|
|
|
|
|
|
|
13. Increase/decrease of claim reserve
|
|
-17,212
|
99,370
|
73,309
|
-23,440
|
|
14. Provision for catastrophe reserve charged to the year
|
7,358
|
-5,853
|
-5,173
|
8,810
|
9,075
|
|
15. Other operating expenses
|
279,851
|
290,470
|
330,929
|
338,614
|
380,398
|
|
- Other operating expenses for direct insurance
|
279,851
|
290,470
|
330,929
|
338,614
|
380,398
|
|
+ Commission
|
60,225
|
74,189
|
70,565
|
74,776
|
78,013
|
|
+ Damage survey
|
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
|
+ Others
|
219,626
|
216,281
|
260,364
|
263,838
|
302,385
|
|
- 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
|
666,793
|
672,102
|
809,626
|
753,595
|
763,567
|
|
18. Gross profit from insurance activities
|
270,170
|
162,460
|
163,906
|
242,371
|
247,101
|
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
|
21. Administration expenses
|
192,602
|
152,943
|
137,662
|
185,735
|
166,255
|
|
22. Net profit from insurance activities
|
|
|
|
|
|
|
23. Income from financial activities
|
32,495
|
38,205
|
39,040
|
43,572
|
41,800
|
|
24. Expenses from financial activities
|
4,602
|
8,402
|
8,981
|
7,554
|
7,268
|
|
25. Financial income
|
27,894
|
29,804
|
30,059
|
36,018
|
34,532
|
|
26. Other operating income
|
4,743
|
8,416
|
6,294
|
4,986
|
4,984
|
|
27. Other operating expenses
|
1,105
|
1,523
|
1,715
|
1,189
|
1,448
|
|
28. Other operating income
|
3,638
|
6,892
|
4,579
|
3,797
|
3,535
|
|
29. Accounting profit
|
109,100
|
46,213
|
60,882
|
96,450
|
118,913
|
|
30. Adjustment increasing/decreasing taxable profit
|
|
|
|
|
|
|
31. Profit before tax
|
109,100
|
46,213
|
60,882
|
96,450
|
118,913
|
|
32. Balance guarantee reserve
|
|
|
|
|
|
|
33. Taxation profit
|
109,100
|
46,213
|
60,882
|
96,450
|
118,913
|
|
34. Corporate income tax
|
21,700
|
8,272
|
11,959
|
19,317
|
23,903
|
|
35. Net profits
|
87,400
|
37,941
|
48,922
|
77,134
|
95,010
|
|
36. Minority interests
|
|
|
|
|
|
|
37. Profit after tax belonging to shareholders of parent company
|
87,400
|
37,941
|
48,922
|
77,134
|
95,010
|
|
38. Dividend
|
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|