1- Premium from direct insurance
|
|
|
|
|
|
2- Premium from reinsurance inward
|
694,958
|
733,670
|
582,957
|
471,775
|
799,554
|
3- Deductions
|
374,210
|
426,124
|
304,658
|
276,076
|
406,567
|
- Premium reinsurance outward
|
351,863
|
341,539
|
317,669
|
237,074
|
373,746
|
- Premium fee deduction
|
16,891
|
-31,625
|
5,572
|
90,560
|
-20,626
|
- Premium direct insurance refund
|
5,456
|
|
-18,583
|
-51,558
|
53,446
|
- Premium reinsurance inward refund
|
|
116,210
|
|
|
|
- Other deductions
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
5. Commission from reinsurance outward
|
66,547
|
56,623
|
55,949
|
47,777
|
57,216
|
6. Other income from insurance activities
|
9,792
|
12,197
|
6,957
|
3,431
|
10,248
|
- Income from reinsurance inward
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
7. Net revenues of insurance activities
|
397,087
|
376,366
|
341,205
|
246,908
|
460,452
|
8. Claims settlements of direct insurance
|
|
|
97,205
|
|
383,007
|
9. Claims settlements of insurance inward
|
188,663
|
354,505
|
|
193,120
|
|
10. Deduction to the claim settlement expenses
|
83,284
|
277,248
|
45,087
|
121,308
|
272,418
|
- Recoveries from reinsurance outward
|
83,284
|
277,248
|
45,087
|
121,308
|
272,418
|
- Subrogation recoveries
|
|
|
|
|
|
- Recoveries from compensated and damaged goods
|
|
|
|
|
|
11. Claim settlement expenses over the retention
|
105,379
|
77,257
|
52,118
|
71,812
|
110,589
|
12. Decrease of catastrophes reserve
|
|
|
|
|
|
13. Increase/decrease of claim reserve
|
33,682
|
59,522
|
94,258
|
87,348
|
87,484
|
14. Provision for catastrophe reserve charged to the year
|
10,293
|
11,764
|
7,959
|
-77,959
|
12,774
|
15. Other operating expenses
|
218,609
|
200,164
|
190,764
|
148,780
|
215,293
|
- Other operating expenses for direct insurance
|
218,609
|
200,164
|
190,764
|
148,780
|
215,293
|
+ Commission
|
192,090
|
168,918
|
163,344
|
126,764
|
191,649
|
+ Damage survey
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
+ Others
|
26,519
|
31,246
|
27,420
|
22,016
|
23,643
|
- Other operating expenses for reinsurance inward
|
0
|
|
|
|
|
+ Commission expenses for reinsurance inward
|
|
|
|
|
|
+ Others
|
|
|
|
|
|
- Expenses for reinsurance outward
|
|
|
|
|
|
- Other direct expenses
|
|
|
|
|
|
16. Provision for foreign tax
|
|
|
|
|
|
17. Total direct operating expenses
|
367,963
|
348,707
|
345,098
|
229,981
|
426,140
|
18. Gross profit from insurance activities
|
29,124
|
27,659
|
-3,893
|
16,927
|
34,312
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
21. Administration expenses
|
11,043
|
11,168
|
9,470
|
15,069
|
11,880
|
22. Net profit from insurance activities
|
|
|
|
|
|
23. Income from financial activities
|
50,426
|
57,692
|
63,456
|
103,140
|
58,007
|
24. Expenses from financial activities
|
9,485
|
16,122
|
15,364
|
16,128
|
16,315
|
25. Financial income
|
40,941
|
41,570
|
48,091
|
87,011
|
41,692
|
26. Other operating income
|
|
|
|
|
|
27. Other operating expenses
|
475
|
0
|
17
|
63
|
|
28. Other operating income
|
-475
|
0
|
-17
|
-63
|
|
29. Accounting profit
|
58,547
|
58,061
|
34,712
|
88,807
|
64,124
|
30. Adjustment increasing/decreasing taxable profit
|
|
|
|
|
|
31. Profit before tax
|
58,547
|
58,061
|
34,712
|
88,807
|
64,124
|
32. Balance guarantee reserve
|
|
|
|
|
|
33. Taxation profit
|
58,547
|
58,061
|
34,712
|
88,807
|
64,124
|
34. Corporate income tax
|
11,563
|
11,821
|
8,781
|
17,934
|
12,738
|
35. Net profits
|
46,984
|
46,240
|
25,930
|
70,873
|
51,386
|
36. Minority interests
|
|
|
|
|
|
37. Profit after tax belonging to shareholders of parent company
|
46,984
|
46,240
|
25,930
|
70,873
|
51,386
|
38. Dividend
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|