|
1- Premium from direct insurance
|
|
|
|
0
|
|
|
2- Premium from reinsurance inward
|
471,775
|
799,554
|
776,857
|
739,954
|
790,667
|
|
3- Deductions
|
276,076
|
406,567
|
382,127
|
423,158
|
474,110
|
|
- Premium reinsurance outward
|
237,074
|
373,746
|
349,793
|
376,341
|
394,405
|
|
- Premium fee deduction
|
90,560
|
-20,626
|
-26,620
|
-30,903
|
-61,445
|
|
- Premium direct insurance refund
|
-51,558
|
53,446
|
58,953
|
77,720
|
141,150
|
|
- Premium reinsurance inward refund
|
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
|
5. Commission from reinsurance outward
|
47,777
|
57,216
|
63,247
|
62,389
|
68,676
|
|
6. Other income from insurance activities
|
3,431
|
10,248
|
5,190
|
3,847
|
16,878
|
|
- Income from reinsurance inward
|
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
|
- Other income
|
|
|
5,190
|
|
|
|
7. Net revenues of insurance activities
|
246,908
|
460,452
|
463,166
|
383,032
|
402,111
|
|
8. Claims settlements of direct insurance
|
|
383,007
|
|
184,954
|
|
|
9. Claims settlements of insurance inward
|
193,120
|
|
211,983
|
|
355,291
|
|
10. Deduction to the claim settlement expenses
|
121,308
|
272,418
|
143,620
|
72,431
|
229,584
|
|
- Recoveries from reinsurance outward
|
121,308
|
272,418
|
143,620
|
72,431
|
229,584
|
|
- Subrogation recoveries
|
|
|
|
|
|
|
- Recoveries from compensated and damaged goods
|
|
|
|
|
|
|
11. Claim settlement expenses over the retention
|
71,812
|
110,589
|
68,363
|
112,524
|
125,707
|
|
12. Decrease of catastrophes reserve
|
|
|
|
|
|
|
13. Increase/decrease of claim reserve
|
87,348
|
87,484
|
110,003
|
42,038
|
31,173
|
|
14. Provision for catastrophe reserve charged to the year
|
-77,959
|
12,774
|
12,812
|
10,908
|
11,888
|
|
15. Other operating expenses
|
148,780
|
215,293
|
245,983
|
177,224
|
215,626
|
|
- Other operating expenses for direct insurance
|
148,780
|
215,293
|
245,983
|
177,224
|
215,626
|
|
+ Commission
|
126,764
|
191,649
|
224,784
|
152,865
|
179,749
|
|
+ Damage survey
|
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
|
+ Others
|
22,016
|
23,643
|
21,199
|
24,358
|
35,877
|
|
- 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
|
229,981
|
426,140
|
437,161
|
342,694
|
384,393
|
|
18. Gross profit from insurance activities
|
16,927
|
34,312
|
26,005
|
40,338
|
17,718
|
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
|
21. Administration expenses
|
15,069
|
11,880
|
7,355
|
10,921
|
11,303
|
|
22. Net profit from insurance activities
|
|
|
|
|
|
|
23. Income from financial activities
|
103,140
|
58,007
|
67,518
|
107,642
|
62,639
|
|
24. Expenses from financial activities
|
16,128
|
16,315
|
23,291
|
20,945
|
13,978
|
|
25. Financial income
|
87,011
|
41,692
|
44,227
|
86,697
|
48,661
|
|
26. Other operating income
|
|
|
|
|
|
|
27. Other operating expenses
|
63
|
|
109
|
410
|
26
|
|
28. Other operating income
|
-63
|
|
-109
|
-410
|
-26
|
|
29. Accounting profit
|
88,807
|
64,124
|
62,768
|
115,704
|
55,051
|
|
30. Adjustment increasing/decreasing taxable profit
|
|
|
|
|
|
|
31. Profit before tax
|
88,807
|
64,124
|
62,768
|
115,704
|
55,051
|
|
32. Balance guarantee reserve
|
|
|
|
|
|
|
33. Taxation profit
|
88,807
|
64,124
|
62,768
|
115,704
|
55,051
|
|
34. Corporate income tax
|
17,934
|
12,738
|
12,185
|
24,492
|
11,924
|
|
35. Net profits
|
70,873
|
51,386
|
50,584
|
91,212
|
43,127
|
|
36. Minority interests
|
|
|
|
|
|
|
37. Profit after tax belonging to shareholders of parent company
|
70,873
|
51,386
|
50,584
|
91,212
|
43,127
|
|
38. Dividend
|
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|