| 5. | Segmental analysis | |||||
| Rand thousands | Commercial |
Risk Financing |
Personal |
Investments |
Total |
|
| 5.1 | Business segments | |||||
| 30/06/06 | ||||||
| Gross insurance premium | ||||||
| revenue | 1,452,746 |
125,706 |
327,400 |
– |
1,905,852 |
|
| Insurance premium ceded | ||||||
| to reinsurers | 275,884 |
88,514 |
9,819 |
– |
374,217 |
|
| Net insurance premium | ||||||
| revenue | 1,176,862 |
37,192 |
317,581 |
– |
1,531,635 |
|
| Change in provision for | ||||||
| unearned premium | (26,531) |
(6,463) |
(3,065) |
– |
(36,059) |
|
| Net insurance premium | ||||||
| earned | 1,150,331 |
30,729 |
314,516 |
– |
1,495,576 |
|
| Investment income | – |
– |
– |
95,197 |
95,197 |
|
| Fair value adjustment | ||||||
| on trading investments | – |
– |
– |
(28,680) |
(28,680) |
|
| Net realised gains on disposal | ||||||
| of investments | – |
– |
– |
68,425 |
68,425 |
|
| Income | 1,150,331 |
30,729 |
314,516 |
134,942 |
1,630,518 |
|
| Net insurance claims | 801,430 |
27,326 |
246,179 |
– |
1,074,935 |
|
| Acquisition expenses | 178,161 |
2 |
48,295 |
– |
226,458 |
|
| Administrative and other | ||||||
| operating expenses | 136,966 |
2,464 |
21,442 |
– |
160,872 |
|
| Investment expenses | – |
– |
– |
2,250 |
2,250 |
|
| Expenses | 1,116,557 |
29,792 |
315,916 |
2,250 |
1,464,515 |
|
| Profit before tax | 33,774 |
937 |
(1,400) |
132,692 |
166,003 |
|
| 30/06/05 (restated) | ||||||
| Gross insurance | ||||||
| premium revenue | 1,248,448 |
79,556 |
386,714 |
– |
1,714,718 |
|
| Insurance premium ceded | ||||||
| to reinsurers | 264,162 |
58,809 |
8,515 |
– |
331,486 |
|
| Net insurance premium | ||||||
| revenue | 984,286 |
20,747 |
378,199 |
– |
1,383,232 |
|
| Change in provision for | ||||||
| unearned premium | (14,966) |
4,314 |
(662) |
– |
(11,314) |
|
| Net insurance premium | ||||||
| earned | 969,320 |
25,061 |
377,537 |
– |
1,371,918 |
|
| Investment income | – |
– |
– |
86,386 |
86,386 |
|
| Fair value adjustment on | ||||||
| trading investments | – |
– |
– |
(928) |
(928) |
|
| Net realised gains on | ||||||
| disposal of investments | – |
– |
– |
40,875 |
40,875 |
|
| Income | 969,320 |
25,061 |
377,537 |
126,333 |
1,498,251 |
|
| Net insurance claims | 625,650 |
23,130 |
280,114 |
– |
928,894 |
|
| Acquisition expenses | 150,138 |
(1,018) |
58,986 |
– |
208,106 |
|
| Administrative and other | ||||||
| operating expenses | 128,517 |
2,262 |
26,427 |
– |
157,206 |
|
| Investment expenses | – |
– |
– |
1,914 |
1,914 |
|
| Expenses | 904,305 |
24,374 |
365,527 |
1,914 |
1,296,120 |
|
| Profit before tax | 65,015 |
687 |
12,010 |
124,419 |
202,131 |
|
| 31/12/05 (audited) | ||||||
| Gross insurance | ||||||
| premium revenue | 2,433,181 |
230,596 |
845,894 |
– |
3,509,671 |
|
| Insurance premium ceded | ||||||
| to reinsurers | 481,923 |
144,320 |
20,031 |
– |
646,274 |
|
| Net insurance premium | ||||||
| revenue | 1,951,258 |
86,276 |
825,863 |
– |
2,863,397 |
|
| Change in provision for | ||||||
| unearned premium | (34,709) |
(22,258) |
395 |
– |
(56,572) |
|
| Net insurance premium | ||||||
| earned | 1,916,549 |
64,018 |
826,258 |
– |
2,806,825 |
|
| Investment income | – |
6,087 |
– |
169,325 |
175,412 |
|
| Fair value adjustment on | ||||||
| trading investments | – |
– |
– |
5,138 |
5,138 |
|
| Net realised gains on | ||||||
| disposal of investments | – |
– |
– |
172,932 |
172,932 |
|
| Income | 1,916,549 |
70,105 |
826,258 |
347,395 |
3,160,307 |
|
| Net insurance claims | 1,244,003 |
56,300 |
602,067 |
– |
1,902,370 |
|
| Acquisition expenses | 295,512 |
1,140 |
129,030 |
– |
425,682 |
|
| Administrative and other | ||||||
| operating expenses | 257,245 |
2,491 |
58,539 |
– |
318,275 |
|
| Investment expenses | – |
– |
– |
5,368 |
5,368 |
|
| Expenses | 1,796,760 |
59,931 |
789,636 |
5,368 |
2,651,695 |
|
| Profit before tax | 119,789 |
10,174 |
36,622 |
342,027 |
508,612 |
|
| The segment assets and liabilities at 30 June 2006 are as follows: | ||||||
| Rand thousands | Commercial |
Risk Financing |
Personal |
Investments |
Total |
|
| Reinsurers’ share of provision for | ||||||
| outstanding claims | 173,159 |
16,055 |
63,071 |
– |
252,285 |
|
| Reinsurers’ share of provision for | ||||||
| unearned premium | 177,730 |
10,880 |
5,082 |
– |
193,692 |
|
| Technical assets | 350,889 |
26,935 |
68,153 |
– |
445,977 |
|
| Deferred acquisition cost | 65,383 |
3,995 |
23,126 |
– |
92,504 |
|
| Non-current assets | – |
– |
– |
640,857 |
640,857 |
|
| Current assets, including | ||||||
| cash and cash equivalents | – |
407,515 |
– |
2,395,608 |
2,803,123 |
|
| Total assets | 416,272 |
438,445 |
91,279 |
3,036,465 |
3,982,461 |
|
| Provision for outstanding | ||||||
| claims | 603,238 |
101,923 |
210,632 |
– |
915,793 |
|
| Provision for unearned | ||||||
| premium | 640,846 |
26,635 |
111,448 |
– |
778,929 |
|
| Technical provisions | 1,244,084 |
128,558 |
322,080 |
– |
1,694,722 |
|
| Reinsurers’ share of deferred | ||||||
| acquisition cost | 25,932 |
1,632 |
6,083 |
– |
33,647 |
|
| Non-current liabilities | – |
– |
– |
47,449 |
47,449 |
|
| Other liabilities | – |
205,229 |
– |
236,242 |
441,471 |
|
| Total liabilities | 1,270,016 |
335,419 |
328,163 |
283,691 |
2,217,289 |
|
| The segment assets and liabilities at 30 June 2005 (restated) are as follows: | ||||||
| Rand thousands | Commercial |
Risk Financing |
Personal |
Investments |
Total |
|
| Reinsurers’ share of provision for | ||||||
| outstanding claims | 183,334 |
11,720 |
83,594 |
– |
278,648 |
|
| Reinsurers’ share of provision for | ||||||
| unearned premium | 159,007 |
25,427 |
4,862 |
– |
189,296 |
|
| Technical assets | 342,341 |
37,147 |
88,456 |
– |
467,944 |
|
| Deferred acquisition cost | 60,095 |
9,792 |
20,351 |
– |
90,238 |
|
| Non-current assets | – |
– |
– |
621,186 |
621,186 |
|
| Current assets, including | ||||||
| cash and cash equivalents | – |
297,005 |
– |
2,046,350 |
2,343,355 |
|
| Total assets | 402,436 |
343,944 |
108,807 |
2,667,536 |
3,522,723 |
|
| Provision for outstanding | ||||||
| claims | 586,617 |
25,253 |
264,178 |
– |
876,048 |
|
| Provision for unearned | ||||||
| premium | 590,023 |
65,283 |
109,425 |
– |
764,731 |
|
| Technical provisions | 1,176,640 |
90,536 |
373,603 |
– |
1,640,779 |
|
| Reinsurers’ share of deferred | ||||||
| acquisition cost | 27,665 |
3,814 |
729 |
– |
32,208 |
|
| Non-current liabilities | – |
– |
– |
42,338 |
42,338 |
|
| Other liabilities | – |
130,155 |
– |
258,753 |
388,908 |
|
| Total liabilities | 1,204,305 |
224,505 |
374,332 |
301,091 |
2,104,233 |
|
| The segment assets and liabilities at 31 December 2005 (audited) are as follows: | ||||||
| Rand thousands | Commercial |
Risk Financing |
Personal |
Investments |
Total |
|
| Reinsurers’ share of provision | ||||||
| for outstanding claims | 189,758 |
45,080 |
44,318 |
– |
279,156 |
|
| Reinsurers’ share of provision for unearned | ||||||
| premium | 139,926 |
79,265 |
30,666 |
– |
249,857 |
|
| Technical assets | 329,684 |
124,345 |
74,984 |
– |
529,013 |
|
| Deferred acquisition cost | 85,676 |
28,427 |
20,097 |
– |
134,200 |
|
| Non-current assets | – |
– |
– |
633,669 |
633,669 |
|
| Current assets, including | ||||||
| cash and cash equivalents | – |
210,496 |
– |
2,349,823 |
2,560,319 |
|
| Total assets | 415,360 |
363,268 |
95,081 |
2,983,492 |
3,857,201 |
|
| Provision for outstanding | ||||||
| claims | 644,824 |
61,588 |
148,556 |
– |
854,968 |
|
| Provision for unearned | ||||||
| premium | 579,168 |
175,574 |
115,122 |
– |
869,864 |
|
| Technical provisions | 1,223,992 |
237,162 |
263,678 |
– |
1,724,832 |
|
| Reinsurers’ share of deferred | ||||||
| acquisition cost | 25,932 |
14,723 |
6,083 |
– |
46,738 |
|
| Non-current liabilities | – |
– |
– |
56,032 |
56,032 |
|
| Other liabilities | – |
5,535 |
– |
508,968 |
514,503 |
|
| Total liabilities | 1,249,924 |
257,420 |
269,761 |
565,000 |
2,342,105 |
|
| Rand thousands | South Africa |
Foreign subsidiaries |
Total |
|
| 5.2 | Geographical segments | |||
| 30/06/06 | ||||
| Gross insurance premium revenue | 1,780,100 |
125,752 |
1,905,852 |
|
| Total assets | 3,470,138 |
512,323 |
3,982,461 |
|
| Total liabilities | 1,943,577 |
332,569 |
2,276,146 |
|
| Profit before tax | 138,251 |
27,752 |
166,003 |
|
| 30/06/05 (restated) | ||||
| Gross insurance premium revenue | 1,563,464 |
151,254 |
1,714,718 |
|
| Total assets | 3,215,938 |
306,785 |
3,522,723 |
|
| Total liabilities | 1,837,230 |
325,033 |
2,162,263 |
|
| Profit before tax | 177,055 |
25,076 |
202,131 |
|
| 31/12/05 (audited) | ||||
| Gross insurance premium revenue | 3,293,113 |
216,558 |
3,509,671 |
|
| Total assets | 3,695,791 |
161,410 |
3,857,201 |
|
| Total liabilities | 2,263,465 |
78,640 |
2,342,105 |
|
| Profit before tax | 477,302 |
31,310 |
508,612 |
|