1- Premium from direct insurance
|
|
|
|
|
|
2- Premium from reinsurance inward
|
785,203
|
765,840
|
691,414
|
1,391,519
|
854,217
|
3- Deductions
|
421,686
|
380,799
|
331,683
|
669,223
|
358,030
|
- Premium reinsurance outward
|
409,943
|
359,241
|
267,299
|
385,027
|
296,931
|
- Premium fee deduction
|
-43,660
|
-18,721
|
27,559
|
-15,370
|
28,132
|
- Premium direct insurance refund
|
55,404
|
40,279
|
36,825
|
299,566
|
32,967
|
- Premium reinsurance inward refund
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
5. Commission from reinsurance outward
|
80,085
|
77,677
|
88,635
|
97,744
|
83,157
|
6. Other income from insurance activities
|
5,543
|
2,121
|
4,301
|
33,317
|
53,547
|
- Income from reinsurance inward
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
7. Net revenues of insurance activities
|
449,145
|
464,838
|
452,667
|
853,357
|
632,890
|
8. Claims settlements of direct insurance
|
|
|
|
387,640
|
|
9. Claims settlements of insurance inward
|
313,609
|
279,263
|
254,500
|
|
351,081
|
10. Deduction to the claim settlement expenses
|
177,229
|
137,861
|
133,865
|
198,023
|
131,772
|
- Recoveries from reinsurance outward
|
177,229
|
137,861
|
133,865
|
198,023
|
131,772
|
- Subrogation recoveries
|
|
|
|
|
|
- Recoveries from compensated and damaged goods
|
|
|
|
|
|
11. Claim settlement expenses over the retention
|
136,380
|
141,401
|
120,635
|
189,617
|
219,310
|
12. Decrease of catastrophes reserve
|
|
|
|
|
|
13. Increase/decrease of claim reserve
|
-18,634
|
280,474
|
-24,776
|
29,608
|
21,109
|
14. Provision for catastrophe reserve charged to the year
|
3,751
|
4,054
|
-6,771
|
10,069
|
5,588
|
15. Other operating expenses
|
214,172
|
198,960
|
233,194
|
593,562
|
347,702
|
- Other operating expenses for direct insurance
|
214,172
|
198,960
|
233,194
|
593,562
|
347,702
|
+ Commission
|
196,727
|
205,120
|
225,952
|
539,264
|
281,189
|
+ Damage survey
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
+ Others
|
17,445
|
-6,160
|
7,242
|
54,299
|
66,513
|
- Other operating expenses for reinsurance inward
|
|
|
|
|
|
+ Commission expenses for reinsurance inward
|
|
|
|
|
|
+ Others
|
|
|
|
|
|
- Expenses for reinsurance outward
|
|
|
|
|
|
- Other direct expenses
|
|
|
|
|
|
16. Provision for foreign tax
|
11,643
|
4,823
|
4,097
|
10,338
|
8,504
|
17. Total direct operating expenses
|
335,669
|
624,889
|
322,283
|
822,856
|
593,709
|
18. Gross profit from insurance activities
|
113,476
|
-160,051
|
130,384
|
30,501
|
39,182
|
19. Increase/decrease profit from unrealised foreign exchange
|
692
|
1,426
|
1,090
|
932
|
6,757
|
20. Selling expenses
|
|
|
|
|
|
21. Administration expenses
|
40,916
|
-878
|
35,209
|
28,388
|
28,558
|
22. Net profit from insurance activities
|
|
|
|
|
|
23. Income from financial activities
|
110,629
|
96,840
|
91,453
|
85,029
|
149,004
|
24. Expenses from financial activities
|
10,639
|
7,773
|
10,910
|
12,399
|
13,320
|
25. Financial income
|
99,990
|
89,066
|
80,544
|
72,630
|
135,684
|
26. Other operating income
|
721
|
260
|
1,479
|
390
|
450
|
27. Other operating expenses
|
234
|
295
|
206
|
206
|
260
|
28. Other operating income
|
486
|
-34
|
1,273
|
184
|
190
|
29. Accounting profit
|
185,370
|
-63,892
|
182,178
|
86,197
|
161,758
|
30. Adjustment increasing/decreasing taxable profit
|
|
|
|
|
|
31. Profit before tax
|
185,370
|
-63,892
|
182,178
|
86,197
|
161,758
|
32. Balance guarantee reserve
|
|
|
|
|
|
33. Taxation profit
|
185,370
|
-63,892
|
182,178
|
86,197
|
161,758
|
34. Corporate income tax
|
28,951
|
-17,935
|
30,910
|
15,802
|
18,684
|
35. Net profits
|
156,419
|
-45,957
|
151,268
|
70,395
|
143,075
|
36. Minority interests
|
63
|
126
|
486
|
-2,129
|
2,002
|
37. Profit after tax belonging to shareholders of parent company
|
156,356
|
-46,083
|
150,782
|
72,524
|
141,073
|
38. Dividend
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|