Form 20-F þ | Form 40-F o |
Yes o | No þ |
Exhibit | Description | |||
99.1 | Announcement, dated August 23, 2011 |
China Life Insurance Company Limited
|
||||||
By: | /s/ Wan Feng
|
|||||
August 23, 2011
|
Name: Wan Feng | |||||
Title: President and Executive Director |
1 | Calculated according to the premium data of life insurance companies released by China Insurance
Regulatory Commission for the first half of 2011. |
2 | The Persistency Rate for long-term individual policy is an important operating performance
indicator for life insurance companies. It measures the ratio of in-force policies in a pool
of policies after a certain period of time. It refers to the proportion of policies that are
still effective during the designated month in the pool of policies whose issue date was 14
or 26 months ago. |
|
3 | The Surrender Rate = current surrender payment/(reserve of life insurance and long-term
health insurance at the beginning of the period + current premium of life insurance and
long-term health insurance). |
|
4 | Gross investment yield ={[(Investment income + Net realised gains/(losses) on financial assets +
Net fair value gains/
(losses) through income - Business tax and extra charges for investment)/((Investment assets
at the beginning of the period + Investment assets at the end of the period)/2)]/181}×365 |
2
3
4
I. | Analysis of Major Items of Consolidated Statement of Comprehensive Income |
1. | Total Revenues |
RMB million | ||||||||||||
January to | January to | |||||||||||
June 2011 | June 2010 | Change | ||||||||||
Net premiums earned |
194,849 | 183,589 | 6.1 | % | ||||||||
Individual life insurance business |
186,846 | 175,504 | 6.5 | % | ||||||||
Group life insurance business |
298 | 281 | 6.0 | % | ||||||||
Short-term insurance business |
7,705 | 7,804 | -1.3 | % | ||||||||
Investment income |
30,309 | 24,715 | 22.6 | % | ||||||||
Net realised gains on financial assets |
601 | 6,266 | -90.4 | % | ||||||||
Net fair value gains/(losses) through income |
405 | (369 | ) | not applicable | ||||||||
Other income |
1,302 | 1,190 | 9.4 | % | ||||||||
Total |
227,466 | 215,391 | 5.6 | % | ||||||||
(1) | Individual Life Insurance Business |
||
During the Reporting Period, net premiums earned from individual life insurance
business increased by 6.5% year-on-year. This was primarily due to an increase in the
first-year regular premiums and renewal premiums. |
5 | Financial results of the Reporting Period are unaudited. |
5
(2) | Group Life Insurance Business |
||
During the Reporting Period, net premiums earned from group life insurance business increased
by 6.0% year-on-year. This was primarily due to an increase in premiums from group term life
insurance products. |
|||
(3) | Short-term Insurance Business |
||
During the Reporting Period, net premiums earned from short-term insurance business decreased
by 1.3% year-on-year. This was primarily due to an increase in the unearned premium reserves
of short-term insurance business. |
|||
Gross written premiums categorized by business: |
RMB million | ||||||||||||
January to | January to | |||||||||||
June 2011 | June 2010 | Change | ||||||||||
Individual Life Insurance Business |
186,858 | 175,520 | 6.5 | % | ||||||||
First-year business |
102,472 | 103,486 | -1.0 | % | ||||||||
Single |
70,498 | 74,624 | -5.5 | % | ||||||||
First-year regular |
31,974 | 28,862 | 10.8 | % | ||||||||
Renewal business |
84,386 | 72,034 | 17.1 | % | ||||||||
Group Life Insurance Business |
299 | 283 | 5.7 | % | ||||||||
First-year business |
298 | 279 | 6.8 | % | ||||||||
Single |
297 | 278 | 6.8 | % | ||||||||
First-year regular |
1 | 1 | | |||||||||
Renewal business |
1 | 4 | -75.0 | % | ||||||||
Short-term Insurance Business |
8,333 | 7,811 | 6.7 | % | ||||||||
Short-term accident insurance business |
4,794 | 4,162 | 15.2 | % | ||||||||
Short-term health insurance business |
3,539 | 3,649 | -3.0 | % | ||||||||
Total |
195,490 | 183,614 | 6.5 | % | ||||||||
6
RMB million | ||||||||||||
January to | January to | |||||||||||
June 2011 | June 2010 | Change | ||||||||||
Individual Life Insurance Channel |
92,012 | 83,644 | 10.0 | % | ||||||||
First-year business of long-term insurance |
22,787 | 18,727 | 21.7 | % | ||||||||
Single |
180 | 261 | -31.0 | % | ||||||||
First-year regular |
22,607 | 18,466 | 22.4 | % | ||||||||
Renewal business |
69,164 | 64,878 | 6.6 | % | ||||||||
Short-term insurance business |
61 | 39 | 56.4 | % | ||||||||
Group Life Insurance Channel |
9,057 | 8,759 | 3.4 | % | ||||||||
First-year business of long-term insurance |
784 | 983 | -20.2 | % | ||||||||
Single |
783 | 982 | -20.3 | % | ||||||||
First-year regular |
1 | 1 | | |||||||||
Renewal business |
1 | 4 | -75.0 | % | ||||||||
Short-term insurance business |
8,272 | 7,772 | 6.4 | % | ||||||||
Bancassurance Channel |
94,421 | 91,211 | 3.5 | % | ||||||||
First-year business of long-term insurance |
79,199 | 84,055 | -5.8 | % | ||||||||
Single |
69,832 | 73,659 | -5.2 | % | ||||||||
First-year regular |
9,367 | 10,396 | -9.9 | % | ||||||||
Renewal business |
15,222 | 7,156 | 112.7 | % | ||||||||
Short-term insurance business |
| | | |||||||||
Total |
195,490 | 183,614 | 6.5 | % | ||||||||
RMB million | ||||||||||||
January to | January to | |||||||||||
June 2011 | June 2010 | Change | ||||||||||
Investment income from securities
at fair value through income |
201 | 62 | 224.2 | % | ||||||||
Investment income from available-for-sale
securities |
12,066 | 11,324 | 6.6 | % | ||||||||
Investment income from held-to-maturity
securities |
5,303 | 5,184 | 2.3 | % | ||||||||
Investment income from term deposits |
11,573 | 7,375 | 56.9 | % | ||||||||
Investment income from loans |
1,120 | 696 | 60.9 | % | ||||||||
Other investment income |
46 | 74 | -37.8 | % | ||||||||
Total |
30,309 | 24,715 | 22.6 | % | ||||||||
7
(1) | Investment Income from Securities at Fair Value through Income |
||
During the Reporting Period, investment income from securities at fair value through income
increased by 224.2% year-on-year. This was primarily due to an increase in the volume of
securities at fair value through income and interest income from debt securities at fair
value through income. |
|||
(2) | Investment Income from Available-for-Sale Securities |
||
During the Reporting Period, investment income from available-for-sale securities increased
by 6.6% year-on-year. This was primarily due to an increase in interest income from
available-for-sale debt securities resulting from the increase of interest rate. |
|||
(3) | Investment Income from Held-to-Maturity Securities |
||
During the Reporting Period, investment income from held-to-maturity securities increased by
2.3% year-on-year. This was primarily due to an increase in interest income from held-
to-maturity debt securities resulting from the increase of interest rate. |
|||
(4) | Investment Income from Term Deposits |
||
During the Reporting Period, investment income from term deposits increased by 56.9%
year-on-year. This was primarily due to the increased volume of deposits and an increase in
the floating interest rates of deposits. |
|||
(5) | Investment Income from Loans |
||
During the Reporting Period, investment income from loans increased by 60.9% year-on- year.
This was primarily due to the increased volume of policy loans and debt investment plan. |
8
Other Income |
|||
During the Reporting Period, other income increased by 9.4% year-on-year. This was primarily
due to an increase in income from commission fees income earned from China Life Property and
Casualty Insurance Company Limited. |
2. | Benefits, Claims and Expenses |
RMB million | ||||||||||||
January to | January to | |||||||||||
June 2011 | June 2010 | Change | ||||||||||
Insurance benefits and claims |
180,406 | 163,315 | 10.5 | % | ||||||||
Individual life insurance business |
176,242 | 158,760 | 11.0 | % | ||||||||
Group life insurance business |
252 | 265 | -4.9 | % | ||||||||
Short-term insurance business |
3,912 | 4,290 | -8.8 | % | ||||||||
Investment contract benefits |
965 | 1,062 | -9.1 | % | ||||||||
Policyholder dividends resulting from
participation in profits |
5,764 | 6,195 | -7.0 | % | ||||||||
Underwriting and policy acquisition costs |
15,343 | 13,962 | 9.9 | % | ||||||||
Administrative expenses |
9,030 | 8,405 | 7.4 | % | ||||||||
Other operating expenses |
1,843 | 1,580 | 16.6 | % | ||||||||
Statutory insurance fund contribution |
357 | 339 | 5.3 | % | ||||||||
Total |
213,708 | 194,858 | 9.7 | % | ||||||||
(1) | Individual Life Insurance Business |
(2) | Group Life Insurance Business |
9
(3) | Short-term Insurance Business |
10
3. | Profit before Income Tax |
RMB million | ||||||||||||
January to | January to | |||||||||||
June 2011 | June 2010 | Change | ||||||||||
Individual life insurance business |
12,340 | 19,144 | -35.5 | % | ||||||||
Group life insurance business |
268 | 210 | 27.6 | % | ||||||||
Short-term insurance business |
870 | 773 | 12.5 | % | ||||||||
Other |
1,449 | 1,476 | -1.8 | % | ||||||||
Total |
14,927 | 21,603 | -30.9 | % | ||||||||
(1) | Individual Life Insurance Business |
(2) | Group Life Insurance Business |
(3) | Short-term Insurance Business |
11
4. | Income Tax |
During the Reporting Period, income tax of the Company was RMB1,853 million, a 46.9%
decrease year-on-year. This was primarily due to a decrease in taxable income. Our
effective tax rate for the first half of 2011 was 12.41%. |
5. | Net Profit |
During the Reporting Period, net profit attributable to equity holders of the Company was
RMB12,964 million, a 28.1% decrease year-on-year. This was primarily due to the decline
of investment yield and increase in impairment losses caused by the fluctuation in the
capital markets, and the increase of the traditional insurance contract liabilities
caused by the downward slope of the yield curve of reserve computation benchmark for
insurance contracts published on China Bond website. |
II. | Analysis of Major Financial Position Items |
1. | Major Assets |
RMB million | ||||||||||||
As at 30 | As at 31 | |||||||||||
June 2011 | December 2010 | Change | ||||||||||
Investment assets |
1,454,453 | 1,336,245 | 8.8 | % | ||||||||
Term deposits |
499,125 | 441,585 | 13.0 | % | ||||||||
Held-to-maturity securities |
242,301 | 246,227 | -1.6 | % | ||||||||
Available-for-sale securities |
567,957 | 548,121 | 3.6 | % | ||||||||
Securities at fair value through income |
13,093 | 9,762 | 34.1 | % | ||||||||
Securities purchased under agreements to resell |
538 | | not applicable | |||||||||
Cash and cash equivalents |
79,531 | 47,854 | 66.2 | % | ||||||||
Loans |
45,755 | 36,543 | 25.2 | % | ||||||||
Statutory deposits-restricted |
6,153 | 6,153 | | |||||||||
Other assets |
92,438 | 74,334 | 24.4 | % | ||||||||
Total |
1,546,891 | 1,410,579 | 9.7 | % | ||||||||
12
RMB million | ||||||||||||||||
As at 30 | As at 31 | |||||||||||||||
June 2011 | December 2010 | |||||||||||||||
Amount | Percentage | Amount | Percentage | |||||||||||||
Cash and cash equivalents |
79,531 | 5.47 | % | 47,854 | 3.58 | % | ||||||||||
Term deposits |
499,125 | 34.32 | % | 441,585 | 33.05 | % | ||||||||||
Bonds |
628,724 | 43.22 | % | 608,192 | 45.51 | % | ||||||||||
Funds |
91,886 | 6.32 | % | 96,329 | 7.21 | % | ||||||||||
Common stocks |
102,738 | 7.06 | % | 99,580 | 7.45 | % | ||||||||||
Other investment forms |
52,449 | 3.61 | % | 42,705 | 3.20 | % | ||||||||||
Total |
1,454,453 | 100.00 | % | 1,336,245 | 100.00 | % | ||||||||||
13
2. | Major Liabilities |
RMB million | ||||||||||||
As at 30 | As at 31 | |||||||||||
June 2011 | December 2010 | Change | ||||||||||
Insurance contracts |
1,135,613 | 1,018,135 | 11.5 | % | ||||||||
Investment contracts |
70,480 | 70,171 | 0.4 | % | ||||||||
Securities sold under agreements to repurchase |
48,425 | 23,065 | 110.0 | % | ||||||||
Policyholder dividends payable |
49,735 | 52,828 | -5.9 | % | ||||||||
Annuity and other insurance balances payable |
11,843 | 8,275 | 43.1 | % | ||||||||
Deferred tax liabilities |
7,764 | 11,776 | -34.1 | % | ||||||||
Other liabilities |
24,187 | 15,854 | 52.6 | % | ||||||||
Total |
1,348,047 | 1,200,104 | 12.3 | % | ||||||||
14
3. | Equity Holders Equity |
III. | Analysis of Cash Flow |
1. | Liquidity Sources |
15
2. | Liquidity Uses |
3. | Consolidated Cash Flows |
RMB million | ||||||||||||
January to | January to | |||||||||||
June 2011 | June 2010 | Change | ||||||||||
Net cash inflow from operating activities |
90,103 | 104,365 | -13.7 | % | ||||||||
Net cash outflow from investment activities |
(82,493 | ) | (78,376 | ) | 5.3 | % | ||||||
Net cash inflow/(outflow)
from financing activities |
24,269 | (17,405 | ) | not applicable | ||||||||
Foreign currency losses on cash and
cash equivalents |
(202 | ) | (63 | ) | 220.6 | % | ||||||
Net increase of cash and cash equivalents |
31,677 | 8,521 | 271.8 | % | ||||||||
16
IV. | Solvency Ratio |
RMB million | ||||||||
As at 30 | As at 31 | |||||||
June 2011 | December 2010 | |||||||
Actual capital |
104,553 | 123,769 | ||||||
Minimum capital |
63,672 | 58,385 | ||||||
Solvency ratio |
164.21 | % | 211.99 | % |
17
Unaudited | ||||||||||||
For the six months | ||||||||||||
ended 30 June | ||||||||||||
2011 | 2010 | |||||||||||
Note | RMB million | RMB million | ||||||||||
REVENUES |
||||||||||||
Gross written premiums |
195,490 | 183,614 | ||||||||||
Less: premiums ceded to reinsurers |
(124 | ) | (90 | ) | ||||||||
Net written premiums |
195,366 | 183,524 | ||||||||||
Net change in unearned premium reserves |
(517 | ) | 65 | |||||||||
Net premiums earned |
194,849 | 183,589 | ||||||||||
Investment income |
1 | 30,309 | 24,715 | |||||||||
Net realised gains on financial assets |
2 | 601 | 6,266 | |||||||||
Net fair value gains/(losses) through income |
3 | 405 | (369 | ) | ||||||||
Other income |
1,302 | 1,190 | ||||||||||
Total revenues |
227,466 | 215,391 | ||||||||||
BENEFITS, CLAIMS AND EXPENSES |
||||||||||||
Insurance benefits and claims expenses |
||||||||||||
Life insurance death and other benefits |
(59,403 | ) | (36,482 | ) | ||||||||
Accident and health claims and claim adjustment expenses |
(3,912 | ) | (4,290 | ) | ||||||||
Increase in insurance contracts liabilities |
(117,091 | ) | (122,543 | ) | ||||||||
Investment contract benefits |
(965 | ) | (1,062 | ) | ||||||||
Policyholder dividends resulting from participation in profits |
(5,764 | ) | (6,195 | ) | ||||||||
Underwriting and policy acquisition costs |
(15,343 | ) | (13,962 | ) | ||||||||
Administrative expenses |
(9,030 | ) | (8,405 | ) | ||||||||
Other operating expenses |
(1,843 | ) | (1,580 | ) | ||||||||
Statutory insurance fund contribution |
(357 | ) | (339 | ) | ||||||||
Total benefits, claims and expenses |
(213,708 | ) | (194,858 | ) | ||||||||
6 | The Group refers to China Life Insurance Company Limited and its subsidiaries in this part. |
18
Unaudited | ||||||||||||
For the six months | ||||||||||||
ended 30 June | ||||||||||||
2011 | 2010 | |||||||||||
Note | RMB million | RMB million | ||||||||||
Share of results of associates |
1,169 | 1,070 | ||||||||||
Profit before income tax |
4 | 14,927 | 21,603 | |||||||||
Income tax |
5 | (1,853 | ) | (3,488 | ) | |||||||
Net profit |
13,074 | 18,115 | ||||||||||
Attributable to: |
||||||||||||
equity holders of the Company |
12,964 | 18,034 | ||||||||||
non-controlling interests |
110 | 81 | ||||||||||
Basic and diluted earnings per share |
6 | RMB | 0.46 | RMB | 0.64 | |||||||
Other comprehensive income/(loss) |
||||||||||||
Fair value losses on available-for-sale securities |
(19,541 | ) | (26,690 | ) | ||||||||
Amount transferred to net profit from other comprehensive income |
(604 | ) | (6,264 | ) | ||||||||
Portion of fair value losses on available-for-sale securities allocated to participating policyholders |
2,521 | 9,770 | ||||||||||
Share of other comprehensive loss of associates |
(123 | ) | (208 | ) | ||||||||
Income tax relating to components of other comprehensive income |
4,406 | 5,796 | ||||||||||
Other comprehensive loss for the period |
(13,341 | ) | (17,596 | ) | ||||||||
Total comprehensive income/(loss) for the period |
(267 | ) | 519 | |||||||||
Attributable to: |
||||||||||||
equity holders of the Company |
(353 | ) | 452 | |||||||||
non-controlling interests |
86 | 67 | ||||||||||
19
1 | INVESTMENT INCOME |
For the six months ended 30 June | ||||||||
2011 | 2010 | |||||||
RMB million | RMB million | |||||||
Debt securities |
13,568 | 12,548 | ||||||
held-to-maturity securities |
5,303 | 5,184 | ||||||
available-for-sale securities |
8,101 | 7,329 | ||||||
at fair value through income |
164 | 35 | ||||||
Equity securities |
4,002 | 4,022 | ||||||
available-for-sale securities |
3,965 | 3,995 | ||||||
at fair value through income |
37 | 27 | ||||||
Bank deposits |
11,573 | 7,375 | ||||||
Loans |
1,120 | 696 | ||||||
Securities purchased under agreements to resell |
46 | 74 | ||||||
Total |
30,309 | 24,715 | ||||||
2 | NET REALISED GAINS ON FINANCIAL ASSETS |
For the six months ended 30 June | ||||||||
2011 | 2010 | |||||||
RMB million | RMB million | |||||||
Debt securities |
||||||||
Net realised gains |
417 | 436 | ||||||
Subtotal |
417 | 436 | ||||||
Equity securities |
||||||||
Net realised gains |
3,762 | 6,143 | ||||||
Impairment |
(3,578 | ) | (313 | ) | ||||
Subtotal |
184 | 5,830 | ||||||
Total |
601 | 6,266 | ||||||
20
3 | NET FAIR VALUE GAINS/(LOSSES) THROUGH INCOME |
For the six months ended 30 June | ||||||||
2011 | 2010 | |||||||
RMB million | RMB million | |||||||
Debt securities |
(31 | ) | 132 | |||||
Equity securities |
181 | (686 | ) | |||||
Stock appreciation rights |
255 | 185 | ||||||
Total |
405 | (369 | ) | |||||
4 | PROFIT BEFORE INCOME TAX |
|
Profit before income tax is stated after charging the following: |
For the six months ended 30 June | ||||||||
2011 | 2010 | |||||||
RMB million | RMB million | |||||||
Employee salary and welfare cost |
3,202 | 2,966 | ||||||
Housing benefits |
266 | 237 | ||||||
Contribution to the defined contribution pension plan |
753 | 644 | ||||||
Depreciation and amortisation |
946 | 872 | ||||||
Interest expenses on securities sold under the agreements to repurchase |
143 | 68 | ||||||
Exchange loss |
283 | 78 |
5 | TAXATION |
(a) | The amount of taxation charged to the net profit represents: |
For the six months ended 30 June | ||||||||
2011 | 2010 | |||||||
RMB million | RMB million | |||||||
Current taxation Enterprise income tax |
1,459 | 2,488 | ||||||
Deferred taxation |
394 | 1,000 | ||||||
Taxation charges |
1,853 | 3,488 | ||||||
21
(b) | The reconciliation between the Groups effective tax rate and the statutory tax rate of
25% in the PRC (For the six months ended 30 June 2010: 25%) is as follows: |
For the six months ended 30 June | ||||||||||||
2011 | 2010 | |||||||||||
RMB million | RMB million | |||||||||||
Profit before income tax |
14,927 | 21,603 | ||||||||||
Tax computed at the statutory tax rate |
3,732 | 5,401 | ||||||||||
Non-taxable income |
(i | ) | (2,058 | ) | (2,043 | ) | ||||||
Additional tax liability from expenses not deductible for tax purposes |
(i | ) | 155 | 122 | ||||||||
Unused tax losses |
24 | 8 | ||||||||||
Income taxes at effective tax rate |
1,853 | 3,488 | ||||||||||
(i) | Non-taxable income mainly includes interest income from government bonds and
fund. Expenses not deductible for tax purposes mainly include commission, brokerage and
donation expenses that do not meet the criteria for deduction set by relevant tax
regulations. |
(c) | As at 30 June 2011, deferred income taxation was calculated in full on temporary
differences under the liability method using a principal taxation rate of 25%. The movements
in deferred tax assets and liabilities during the period are as follows: |
Deferred tax | Insurance | Investment | Others | Total | ||||||||||||
RMB million | RMB million | RMB million | RMB million | |||||||||||||
(i) | (ii) | (iii) | ||||||||||||||
As at 1 January 2010 |
(8,531 | ) | (8,482 | ) | 653 | (16,360 | ) | |||||||||
(Charged) to net profit |
(536 | ) | (189 | ) | (276 | ) | (1,001 | ) | ||||||||
(Charged)/credited to other comprehensive income |
||||||||||||||||
Available-for-sale securities |
| 8,238 | | 8,238 | ||||||||||||
Portion of fair value gains on
available-for-sale securities allocated to
participating policyholders |
(2,442 | ) | | | (2,442 | ) | ||||||||||
Subtotal |
||||||||||||||||
(2,442 | ) | 8,238 | | 5,796 | ||||||||||||
As at 30 June 2010 |
(11,509 | ) | (433 | ) | 377 | (11,565 | ) | |||||||||
As at 1 January 2011 |
(11,131 | ) | (1,502 | ) | 857 | (11,776 | ) | |||||||||
(Charged)/credited to net profit |
(674 | ) | 628 | (348 | ) | (394 | ) | |||||||||
(Charged)/credited to other comprehensive income |
||||||||||||||||
Available-for-sale securities |
| 5,036 | | 5,036 | ||||||||||||
Portion of fair value losses on
available-for-sale securities allocated to
participating policyholders |
(630 | ) | | | (630 | ) | ||||||||||
Subtotal |
||||||||||||||||
(630 | ) | 5,036 | | 4,406 | ||||||||||||
As at 30 June 2011 |
(12,435 | ) | 4,162 | 509 | (7,764 | ) | ||||||||||
22
(i) | The deferred tax liability brought forward as at 1 January 2010 arising from the
insurance category represented mainly the tax impact related to the change of long
term insurance contracts liabilities at 31 December 2008 as a result of the first time adoption of IFRS in 2009. Change during
the six months ended 30 June 2011 was mainly related to the temporary difference of short duration insurance
contracts liabilities and policyholder dividend payables. |
|
(ii) | The deferred tax arising from the investment category is mainly related
to the temporary difference of unrealised gains/(losses) of available-for-sale
securities and securities at fair value through income. |
|
(iii) | The deferred tax arising from the other category is mainly related to
the temporary difference of employee salary and welfare cost payables. |
(d) | The analysis of deferred tax assets and deferred tax liabilities is as follows: |
As at | As at | |||||||
30 June 2011 | 31 December 2010 | |||||||
RMB million | RMB million | |||||||
Deferred tax assets: |
||||||||
deferred tax assets to be recovered after more than 12 months |
5,031 | 3,217 | ||||||
deferred tax assets to be recovered within 12 months |
659 | 617 | ||||||
Subtotal |
5,690 | 3,834 | ||||||
Deferred tax liabilities: |
||||||||
deferred tax liabilities to be settled after more than 12 months |
(13,106 | ) | (15,262 | ) | ||||
deferred tax liabilities to be settled within 12 months |
(348 | ) | (348 | ) | ||||
Subtotal |
(13,454 | ) | (15,610 | ) | ||||
Total net deferred income tax liabilities |
(7,764 | ) | (11,776 | ) | ||||
6 | EARNINGS PER SHARE |
23
Unaudited | Audited | |||||||
As at | As at | |||||||
30 June | 31 December | |||||||
2011 | 2010 | |||||||
RMB million | RMB million | |||||||
ASSETS |
||||||||
Property, plant and equipment |
19,282 | 18,946 | ||||||
Investments in associates |
21,938 | 20,892 | ||||||
Held-to-maturity securities |
242,301 | 246,227 | ||||||
Loans |
45,755 | 36,543 | ||||||
Term deposits |
499,125 | 441,585 | ||||||
Statutory deposits-restricted |
6,153 | 6,153 | ||||||
Available-for-sale securities |
567,957 | 548,121 | ||||||
Securities at fair value through income |
13,093 | 9,762 | ||||||
Securities purchased under agreements to resell |
538 | | ||||||
Accrued investment income |
23,730 | 18,193 | ||||||
Premiums receivable |
13,466 | 7,274 | ||||||
Reinsurance assets |
863 | 830 | ||||||
Other assets |
13,159 | 8,199 | ||||||
Cash and cash equivalents |
79,531 | 47,854 | ||||||
Total assets |
1,546,891 | 1,410,579 | ||||||
24
Unaudited | Audited | |||||||
As at | As at | |||||||
30 June | 31 December | |||||||
2011 | 2010 | |||||||
RMB million | RMB million | |||||||
LIABILITIES AND EQUITY |
||||||||
Liabilities |
||||||||
Insurance contracts |
1,135,613 | 1,018,135 | ||||||
Investment contracts |
70,480 | 70,171 | ||||||
Securities sold under agreements to repurchase |
48,425 | 23,065 | ||||||
Policyholder dividends payable |
49,735 | 52,828 | ||||||
Annuity and other insurance balances payable |
11,843 | 8,275 | ||||||
Premiums received in advance |
1,710 | 1,880 | ||||||
Other liabilities |
22,254 | 13,746 | ||||||
Deferred tax liabilities |
7,764 | 11,776 | ||||||
Current income tax liabilities |
13 | 34 | ||||||
Statutory insurance fund |
210 | 194 | ||||||
Total liabilities |
1,348,047 | 1,200,104 | ||||||
Equity |
||||||||
Share capital |
28,265 | 28,265 | ||||||
Reserves |
90,563 | 100,512 | ||||||
Retained earnings |
78,223 | 79,933 | ||||||
Attributable to equity holders of the Company |
197,051 | 208,710 | ||||||
Non-controlling interests |
1,793 | 1,765 | ||||||
Total equity |
198,844 | 210,475 | ||||||
Total liabilities and equity |
1,546,891 | 1,410,579 | ||||||
25
Unaudited | |||||||||||||||||||||
Attributable to shareholders of the Company | |||||||||||||||||||||
Retained | Non-controlling | ||||||||||||||||||||
Share capital | Reserves | earnings | interests | Total | |||||||||||||||||
RMB million | RMB million | RMB million | RMB million | RMB million | |||||||||||||||||
As at 1 January 2010 |
28,265 | 102,787 | 80,020 | 1,704 | 212,776 | ||||||||||||||||
Net profit |
| | 18,034 | 81 | 18,115 | ||||||||||||||||
Other comprehensive loss for the period |
| (17,582 | ) | | (14 | ) | (17,596 | ) | |||||||||||||
Total comprehensive income/(loss) |
| (17,582 | ) | 18,034 | 67 | 519 | |||||||||||||||
Transactions with owners |
|||||||||||||||||||||
Appropriation to reserve |
| 7,192 | (7,192 | ) | | | |||||||||||||||
Dividends paid |
| | (19,785 | ) | | (19,785 | ) | ||||||||||||||
Dividends to non-controlling interests |
| | | (111 | ) | (111 | ) | ||||||||||||||
Total transactions with owners |
| 7,192 | (26,977 | ) | (111 | ) | (19,896 | ) | |||||||||||||
As at 30 June 2010 |
28,265 | 92,397 | 71,077 | 1,660 | 193,399 | ||||||||||||||||
As at 1 January 2011 |
28,265 | 100,512 | 79,933 | 1,765 | 210,475 | ||||||||||||||||
Net profit |
| | 12,964 | 110 | 13,074 | ||||||||||||||||
Other comprehensive loss for the period |
| (13,317 | ) | | (24 | ) | (13,341 | ) | |||||||||||||
Total comprehensive income/(loss) |
| (13,317 | ) | 12,964 | 86 | (267 | ) | ||||||||||||||
Transactions with owners |
|||||||||||||||||||||
Appropriation to reserve |
| 3,368 | (3,368 | ) | | | |||||||||||||||
Dividends paid |
| | (11,306 | ) | | (11,306 | ) | ||||||||||||||
Dividends to non-controlling interests |
| | | (58 | ) | (58 | ) | ||||||||||||||
Total transactions with owners |
| 3,368 | (14,674 | ) | (58 | ) | (11,364 | ) | |||||||||||||
As at 30 June 2011 |
28,265 | 90,563 | 78,223 | 1,793 | 198,844 | ||||||||||||||||
26
Unaudited | ||||||||
For the six months | ||||||||
ended 30 June | ||||||||
2011 | 2010 | |||||||
RMB million | RMB million | |||||||
Net cash inflow from operating activities |
90,103 | 104,365 | ||||||
Net cash outflow from investing activities |
(82,493 | ) | (78,376 | ) | ||||
Net cash inflow/(outflow) from financing activities |
24,269 | (17,405 | ) | |||||
Foreign currency losses on cash and cash equivalents |
(202 | ) | (63 | ) | ||||
Net increase in cash and cash equivalents |
31,677 | 8,521 | ||||||
Cash and cash equivalents |
||||||||
Beginning of period |
47,854 | 36,197 | ||||||
End of period |
79,531 | 44,718 | ||||||
Analysis of balance of cash and cash equivalents |
||||||||
Cash at bank and in hand |
71,124 | 37,908 | ||||||
Short-term bank deposits |
8,407 | 6,810 |
27
1 | Operating segments |
(i) | Individual life insurance business (Individual life) |
||
Individual life insurance business relates primarily to the sale of long-term life
insurance contracts and universal life contracts which are mainly term life, whole life,
endowment and annuity products, to individuals and assumed individual reinsurance
contracts. |
|||
(ii) | Group life insurance business (Group life) |
||
Group life insurance business relates primarily to the sale of long-term life insurance
contracts and investment contracts, which are mainly term life, whole life and annuity
products, to group entities. |
|||
(iii) | Short-term insurance business (Short-term) |
||
Short-term insurance business relates primarily to the sale of short-term insurance
contracts, which are mainly the short-term accident and health insurance contracts. |
|||
(iv) | Corporate and other business (Corporate and other) |
||
Corporate and other business relates primarily to income and allocated cost of insurance
agency business in respect of the provision of services to CLIC, share of results of
associates, income and expenses of subsidiaries, unallocated income and expenditure of
the Group. |
2 | Allocation basis of income and expenses |
3 | Allocation basis of assets and liabilities |
28
For the six months ended 30 June 2011 | ||||||||||||||||||||||||
Individual | Group | Short- | Corporate | |||||||||||||||||||||
life | life | term | & other | Elimination | Total | |||||||||||||||||||
(RMB million) | ||||||||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Gross written premiums |
186,858 | 299 | 8,333 | | | 195,490 | ||||||||||||||||||
Term Life |
949 | 233 | | | | |||||||||||||||||||
Whole Life |
18,506 | 49 | | | | |||||||||||||||||||
Endowment |
144,437 | | | | | |||||||||||||||||||
Annuity |
22,966 | 17 | | | | |||||||||||||||||||
Net premiums earned |
186,846 | 298 | 7,705 | | | 194,849 | ||||||||||||||||||
Investment income |
28,398 | 1,476 | 247 | 188 | | 30,309 | ||||||||||||||||||
Net realised gains/(losses) on financial assets |
622 | 32 | 5 | (58 | ) | | 601 | |||||||||||||||||
Net fair value gains through income |
376 | 20 | 3 | 6 | | 405 | ||||||||||||||||||
Other income |
217 | 78 | | 1,355 | (348 | ) | 1,302 | |||||||||||||||||
Including: inter-segment revenue |
| | | 348 | (348 | ) | | |||||||||||||||||
Segment revenues |
216,459 | 1,904 | 7,960 | 1,491 | (348 | ) | 227,466 | |||||||||||||||||
Benefits, claims and expenses |
||||||||||||||||||||||||
Insurance benefits and claims |
||||||||||||||||||||||||
Life insurance death and other benefits |
(59,222 | ) | (181 | ) | | | | (59,403 | ) | |||||||||||||||
Accident and health claims and claim
adjustment expenses |
| | (3,912 | ) | | | (3,912 | ) | ||||||||||||||||
Increase in insurance contracts liabilities |
(117,020 | ) | (71 | ) | | | | (117,091 | ) | |||||||||||||||
Investment contract benefits |
(917 | ) | (48 | ) | | | | (965 | ) | |||||||||||||||
Policyholder dividends resulting from participation
in profits |
(5,383 | ) | (381 | ) | | | | (5,764 | ) | |||||||||||||||
Underwriting and policy acquisition costs |
(13,654 | ) | (40 | ) | (1,505 | ) | (144 | ) | | (15,343 | ) | |||||||||||||
Administrative expenses |
(6,637 | ) | (191 | ) | (1,307 | ) | (895 | ) | | (9,030 | ) | |||||||||||||
Other operating expenses |
(994 | ) | (716 | ) | (309 | ) | (172 | ) | 348 | (1,843 | ) | |||||||||||||
Including: Inter-segment expenses |
(328 | ) | (17 | ) | (3 | ) | | 348 | | |||||||||||||||
Statutory insurance fund contribution |
(292 | ) | (8 | ) | (57 | ) | | | (357 | ) | ||||||||||||||
Segment benefits, claims and expenses |
(204,119 | ) | (1,636 | ) | (7,090 | ) | (1,211 | ) | 348 | (213,708 | ) | |||||||||||||
Share of results of associates |
| | | 1,169 | | 1,169 | ||||||||||||||||||
Segment results |
12,340 | 268 | 870 | 1,449 | | 14,927 | ||||||||||||||||||
Income tax |
(1,853 | ) | ||||||||||||||||||||||
Net profit |
13,074 | |||||||||||||||||||||||
Unrealised losses from Available-for-sale
securities included in equity holders equity |
(12,485 | ) | (649 | ) | (109 | ) | (74 | ) | | (13,317 | ) | |||||||||||||
Depreciation and amortisation |
745 | 21 | 149 | 31 | | 946 |
29
For the six months ended 30 June 2010 | ||||||||||||||||||||||||
Individual | Group | Short- | Corporate | |||||||||||||||||||||
life | life | term | & other | Elimination | Total | |||||||||||||||||||
(RMB million) | ||||||||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Gross written premiums |
175,520 | 283 | 7,811 | | | 183,614 | ||||||||||||||||||
Term Life |
778 | 196 | | | | |||||||||||||||||||
Whole Life |
18,308 | 71 | | | | |||||||||||||||||||
Endowment |
131,872 | | | | | |||||||||||||||||||
Annuity |
24,562 | 16 | | | | |||||||||||||||||||
Net premiums earned |
175,504 | 281 | 7,804 | | | 183,589 | ||||||||||||||||||
Investment income |
22,976 | 1,410 | 232 | 97 | | 24,715 | ||||||||||||||||||
Net realised gains on financial assets |
5,814 | 357 | 59 | 36 | | 6,266 | ||||||||||||||||||
Net fair value losses through income |
(341 | ) | (21 | ) | (3 | ) | (4 | ) | | (369 | ) | |||||||||||||
Other income |
124 | 163 | | 1,203 | (300 | ) | 1,190 | |||||||||||||||||
Including: inter-segment revenue |
| | | 300 | (300 | ) | | |||||||||||||||||
Segment revenues |
204,077 | 2,190 | 8,092 | 1,332 | (300 | ) | 215,391 | |||||||||||||||||
Benefits, claims and expenses |
||||||||||||||||||||||||
Insurance benefits and claims |
||||||||||||||||||||||||
Life insurance death and other benefits |
(36,300 | ) | (182 | ) | | | | (36,482 | ) | |||||||||||||||
Accident and health claims and claim
adjustment expenses |
| | (4,290 | ) | | | (4,290 | ) | ||||||||||||||||
Increase in insurance contracts liabilities |
(122,460 | ) | (83 | ) | | | | (122,543 | ) | |||||||||||||||
Investment contract benefits |
(1,001 | ) | (61 | ) | | | | (1,062 | ) | |||||||||||||||
Policyholder dividends resulting from participation
in profits |
(5,728 | ) | (467 | ) | | | | (6,195 | ) | |||||||||||||||
Underwriting and policy acquisition costs |
(12,578 | ) | (48 | ) | (1,266 | ) | (70 | ) | | (13,962 | ) | |||||||||||||
Administrative expenses |
(5,794 | ) | (342 | ) | (1,498 | ) | (771 | ) | | (8,405 | ) | |||||||||||||
Other operating expenses |
(755 | ) | (778 | ) | (262 | ) | (85 | ) | 300 | (1,580 | ) | |||||||||||||
Including: Inter-segment expenses |
(280 | ) | (17 | ) | (3 | ) | | 300 | | |||||||||||||||
Statutory insurance fund contribution |
(317 | ) | (19 | ) | (3 | ) | | | (339 | ) | ||||||||||||||
Segment benefits, claims and expenses |
(184,933 | ) | (1,980 | ) | (7,319 | ) | (926 | ) | 300 | (194,858 | ) | |||||||||||||
Share of results of associates |
| | | 1,070 | | 1,070 | ||||||||||||||||||
Segment results |
19,144 | 210 | 773 | 1,476 | | 21,603 | ||||||||||||||||||
Income tax |
(3,488 | ) | ||||||||||||||||||||||
Net profit |
18,115 | |||||||||||||||||||||||
Unrealised losses from Available-for-sale
securities included in equity holders equity |
(16,339 | ) | (1,003 | ) | (165 | ) | (75 | ) | | (17,582 | ) | |||||||||||||
Depreciation and amortisation |
652 | 39 | 161 | 20 | | 872 |
30
RMB million | ||||||||
30 June | 31 Dec | |||||||
ITEM | 2011 | 2010 | ||||||
A Adjusted Net Worth |
125,829 | 144,655 | ||||||
B Value of In-Force Business before Cost of Solvency Margin |
202,352 | 183,008 | ||||||
C Cost of Solvency Margin |
(31,688 | ) | (29,564 | ) | ||||
D Value of In-Force Business after Cost of Solvency Margin (B+C) |
170,664 | 153,444 | ||||||
E Embedded Value (A + D) |
296,493 | 298,099 | ||||||
F Value of One Years Sales before Cost of Solvency Margin |
24,437 | 23,726 | ||||||
G Cost of Solvency Margin |
(3,931 | ) | (3,887 | ) | ||||
H Value of One Years Sales after Cost of Solvency Margin (F + G) |
20,506 | 19,839 |
Note: | Taxable income is based on earnings calculated using solvency reserves. |
RMB million | ||||||||
30 June | 30 June | |||||||
ITEM | 2011 | 2010 | ||||||
A Value of Half Years Sales before Cost of Solvency Margin |
14,336 | 13,635 | ||||||
B Cost of Solvency Margin |
(2,150 | ) | (2,087 | ) | ||||
C Value of Half Years Sales after Cost of Solvency Margin (A + B) |
12,186 | 11,548 |
Note: | 1) | Taxable income is based on earnings calculated using solvency reserves. |
2) | The value of half years sales is defined as the discounted value of the
projected stream of future after-tax distributable profits for the half years sales
in the six months immediately preceding the valuation date. |
31
ITEM | RMB million | |||
A Embedded Value at Start of Year |
298,099 | |||
B Expected Return on Embedded Value |
13,687 | |||
C Value of New Business in the Period |
12,186 | |||
D Operating Experience Variance |
4,751 | |||
E Investment Experience Variance |
(14,025 | ) | ||
F Methodology, Model Changes |
352 | |||
G Market Value Adjustment |
(6,279 | ) | ||
H Exchange Gains or Losses |
(282 | ) | ||
I Shareholder Dividend Distribution |
(11,306 | ) | ||
J Other |
(690 | ) | ||
K Embedded Value as at 30 June 2011 (sum A through J) |
296,493 |
Notes: | 1) | Numbers may not be additive due to rounding. |
2) | Items B through J are explained below: |
|
B | Reflects unwinding of the opening value of in-force business and
value of new business sales in the first half year of 2011 plus the expected
return on investments supporting the 2011 opening net worth. |
|
C | Value of new business sales in the first half year of 2011. |
|
D | Reflects the difference between actual experience in the first half
year of 2011 (including lapse, mortality, morbidity, and expense etc.) and the
assumptions. |
|
E | Compares actual with expected investment returns during the first
half year of 2011. |
|
F | Reflects the effect of projection method and
model enhancements. |
|
G | Change in the market value adjustment from the beginning of year 2011
to 30 June 2011, and other related adjustments. |
|
H | Reflect the gains or losses due to change in exchange rate. |
|
I | Reflects dividends distributed to shareholders during
the year of 2011. |
|
J | Other miscellaneous items. |
32
Table 4 Sensitivity Results |
RMB million | ||||||||||||||
VALUE OF | VALUE OF | |||||||||||||
IN-FORCE BUSINESS | ONE YEAR'S SALES | |||||||||||||
AFTER COST OF | AFTER COST OF | |||||||||||||
SOLVENCY MARGIN | SOLVENCY MARGIN | |||||||||||||
Base case scenario |
170,664 | 20,506 | ||||||||||||
1. Risk discount rate of 11.5% |
161,987 | 19,437 | ||||||||||||
2. Risk discount rate of 10.5% |
179,993 | 21,652 | ||||||||||||
3. 10% increase in investment return |
202,182 | 23,560 | ||||||||||||
4. 10% decrease in investment return |
139,589 | 17,586 | ||||||||||||
5. 10% increase in expenses |
168,137 | 18,665 | ||||||||||||
6. 10% decrease in expenses |
173,186 | 22,347 | ||||||||||||
7. 10% increase in mortality rate
for non-annuity products and 10% decrease
in mortality rate for annuity products |
168,937 | 20,440 | ||||||||||||
8. 10% decrease in mortality rate for
non-annuity products and 10% increase
in mortality rate for annuity products |
172,415 | 20,572 | ||||||||||||
9. 10% increase in lapse rates |
169,422 | 20,432 | ||||||||||||
10. 10% decrease in lapse rates |
171,950 | 20,574 | ||||||||||||
11. 10% increase in morbidity rates |
168,784 | 20,432 | ||||||||||||
12. 10% decrease in morbidity rates |
172,561 | 20,581 | ||||||||||||
13. 10% increase in claim ratio of short term business |
170,335 | 19,906 | ||||||||||||
14. 10% decrease in claim ratio of short term business |
170,992 | 21,106 | ||||||||||||
15. Solvency margin at 150% of statutory minimum |
155,557 | 18,507 | ||||||||||||
16. Taxable income based on accounting profit
in accordance to the Provisions on the Accounting
Treatment Related to Insurance Contracts |
169,278 | 20,817 | ||||||||||||
Adjusted Net Worth |
||||||||||||||
Base Case Scenario | 125,829 |
|||||||||||||
17. Taxable income based on accounting profit
in accordance to the Provisions on the Accounting
Treatment Related to Insurance Contracts |
118,032 |
Note: | Taxable income is based on earnings calculated using solvency reserves for Scenarios 1 to 15. |
33
34
Executive Directors:
|
Mr. Yuan Li, Mr. Wan Feng, Mr. Lin Dairen, Ms. Liu Yingqi | |
Non-executive Directors:
|
Mr. Miao Jianmin, Mr. Shi Guoqing, Ms. Zhuang Zuojin | |
Independent Non-executive Directors:
|
Mr. Ma Yongwei, Mr. Sun Changji, Mr. Bruce Douglas Moore, | |
Mr. Anthony Francis Neoh |
By Order of the Board of | ||
CHINA LIFE INSURANCE COMPANY
LIMITED Yuan Li |
||
Chairman |