uwicc 2014

Upload: chrisngblog

Post on 02-Jun-2018

215 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/10/2019 UWICC 2014

    1/21

    Aili Huang

    Chris Ng

    Jessica Yuan

    Lily Peng

    UWFA Insurance Case Competition

    Team #smooth

    1

  • 8/10/2019 UWICC 2014

    2/21

    Overview

    Background

    Issue

    Decision criteria

    Recommendation

    Rural Distribution in China (millions), 2007

    56% 46%60%

    66%

    56% 64%

    64%

    68%

    60%0

    20

    40

    60

    80

    100

    Rural Population Urban Population

    Rapid growth in certain cities in China has led to social and wealth imbalance between urban and

    rural areas

    The Chinese Insurance Regulatory Committee (CIRC) encourages insurers to offer micro-

    insurance products to the poor

    China Life is both a state-owned enterprise (SOE) and a publicly traded company

    Should China Life offer insurance products to the rural market?

    If yes, what products should China Life offer?

    Social responsibility

    Profitability

    Provide customized micro-insurance products through pilot project

    Renewable & Convertible Term Insurance

    Accident Insurance

    Life

    Non-life

    GDP

    Insurance Premiums and Real GDP per capita

    1

  • 8/10/2019 UWICC 2014

    3/21

    Micro-Insurance Overview

    DefinitionInsurance designed for the low income market;

    Often used as a tool for social improvements

    Traditional Insurance Micro-InsuranceClients Low risk

    High insurance literacy

    Middle to high income

    High risk

    Low insurance literacy

    Low income

    Policies Complex products

    Many exclusions

    Risk-adjusted pricing

    Simple products and language

    Few exclusions

    Group policies

    Distribution Licensed brokers and

    agents

    Non-traditional intermediaries

    Premiums Received regularly

    Monetary values

    Received infrequently

    Lower premiums

    Not necessarily monetary

    Flexible and faster claim process

    Evolution of Life

    Micro-Insurance Products

    About 80% of

    claims and

    operational costs

    are covered by

    premiums

    Profitability

    Increases awareness of

    risk management and

    savings instruments

    Social Benefits

    Reduces vulnerability

    of the poor to damages

    and losses due to

    unforeseen events

    As an SOE, carries

    out the interest of

    the government.

    Fiduciary Duty

    Stimulates core

    business operations

    through

    differentiation and

    innovation

    2

  • 8/10/2019 UWICC 2014

    4/21

    Industry Overview

    Threat toNew

    Entrants

    Availabilityof

    Substitutes

    BargainingPower ofBuyers

    BargainingPower ofSuppliers

    CompetitiveRivalry

    Porters Five Forces Industry Prospects**

    Major Competitors*

    China

    Life

    40%

    Ping An

    Life

    16%

    Xinhua

    Life

    7%

    Pacific

    Life

    10%

    TaikangLife

    7%

    Other

    20%

    Industry Characteristics

    Low market

    penetration in rural

    areas

    Growing demand

    2007 Market Share

    CIRC supports

    participating

    companies in the pilot

    program

    Coexistence of SOEs

    and private players

    *Source: http://www.chinaknowledge.com/Business/CBGdetails

    **Source: http://www.microensure.com/images/library/files/Resources/MicroinsurancePoV_01.12.pdf3

  • 8/10/2019 UWICC 2014

    5/21

    Projected ProfitabilityMaximize shareholder value by pursuing profitable projects;

    Project Profit = Product Profit + SynergyGoal

    Rural23%

    Urban

    77%

    China GDP

    Target

    Provinces

    36%

    Others

    64%

    Rural GDP

    Premium

    Payment

    1.37%

    Others

    98.63%

    Target Province GDPAssume premium = RMB 25

    China

    Life

    Un-

    penetrated

    Market Size

    Benefits & claims Increase incurred claims ratio from 70% to 80%

    Statutory insurance fund

    Policyholder dividends

    Decrease to 0

    Underwriting, admin & others Increase the ratios to revenue by 50%

    Assume rates: 25%39%

    Premium Revenue

    Expenses: Assumptions

    4

  • 8/10/2019 UWICC 2014

    6/21

    Synergy

    Projected ProfitabilityMaximize shareholder value by pursuing profitable projects;

    Project Profit = Product Profit + SynergyGoal

    (RMB MM) 2009E 2010E 2011E 2012E 2013E

    Product Profit/(Loss)

    Revenue 5,155 7,051 9,115 11,287 13,523

    Expenses (5,603) (7,664) (9,907) (12,267) (14,698)

    EBIT (448) (613) (792) (981) (1,175)

    (Net loss) (360) (493) (637) (789) (945)

    NI margin -6.99% -6.99% -6.99% -6.99% -6.99%

    Synergy

    NI - Traditional 43,900 54,751 67,318 82,806 101,906

    Synergy 1,536 1,916 2,356 2,898 3,567

    Project Profit 1,176 1,423 1,719 2,109 2,622

    Investment

    professionals believe

    corporate social

    responsibilities increase

    shareholder value by an

    average of 2-5%*

    Assume synergy of 3.5%

    *Source: S. Bonini, N. Brun, and M. Rosenthal, Valuing corporate social responsibility, The McKinsey Quarterly, February 2008

    Costs

    - 20% 30% 40% 50% 60% 70% 80%

    Synergy

    5.5% 2292 2213 2133 2054 1975 1896 1816

    4.5% 1853 1774 1694 1615 1536 1457 1377

    3.5% 1414 1335 1255 1176 1097 1018 938

    2.5% 975 896 816 737 658 579 499

    1.5% 536 457 377 298 219 140 60

    0.5% 97 18 -62 -141 -220 -299 -379

    -0.5% -342 -421 -501 -580 -659 -738 -818

    5

  • 8/10/2019 UWICC 2014

    7/21

    Decision Matrix

    About the Matrixo 5 Products are considered.

    o Products are designed to match the coverage

    demand of the rural market.

    o Many criteria were considered but only the 7 most

    relevant are selected.

    o Criteria are selected based on the interests of the

    target market as well as the company.

    To develop profitable products that the low-income market would be interested in buying.

    Conclusiono Top products:

    Term Insurance

    Accident Insurance

    Goal

    Next Stepo Design the chosen products to make it

    competitive and profitable.

    Criteria ProductValue Social RiskProtection Rate ofRenewal Ease ofDistribution Affordability Understandability

    Promptness of

    ClaimsSettlement

    Total

    Criteria Weight 18% 18% 16% 13% 13% 11% 11% 100%

    Term Insurance 6 7 8 9 6 8 8 7.33

    Accident

    Insurance7 9 7 8 7 7 6 7.38

    Micro-credit 5 6 8 8 3 7 5 6.01

    EndowmentInsurance

    6 7 5 7 3 6 5 5.65

    Disability

    Income5 8 7 5 1 5 2 5.01

    6

  • 8/10/2019 UWICC 2014

    8/21

    Suggested Products

    Products Features Premiums Benefit Advantages

    Renewable &

    Convertible

    Term 5

    - Life Insurance

    - Allows policyholder at the end

    of the term to:

    renew for an additional term

    or

    convert the policy to a

    permanent one

    Level premium

    for each term

    with a premium

    increase for each

    new term(Ex: Premium of RMB

    32 for coverage of

    RMB 10,000)

    Lump

    sum

    - Insurance for those

    unable to buy

    permanent plans at the

    moment

    - Assists rural

    policyholders to

    consistently obtain

    insurance

    Accidental Death&

    Dismemberment

    Insurance

    Provide financial support againstthe following as a result of

    accidents:

    - Accidental death

    - Dismemberment of all or part of

    a limb

    - Loss of sight, hearing & speech

    Regular(Ex: Premium of RMB

    25 for coverage of

    RMB 10,000)

    Lumpsum

    - Affordable- Financial protection for

    the breadwinner of the

    household

    - Targeting those

    working under high

    risks

    Group

    Insurance

    - Insurance for the wholevillage

    - Lower premium per

    person- Reduces distribution costs

    - Village leaders act as theagents

    Individual

    Insurance

    - Employs educated youngerindividuals to serve asagents

    - Agents are alsoresponsible for promotingand educating generalpopulation aboutinsurance

    Premium

    Pa

    yment

    - If monetary payments aredifficult, potential otherpayment methods include:

    - Harvest payments

    - Paying by trading cellphone air time

    7

  • 8/10/2019 UWICC 2014

    9/21

    Implementation StrategiesIncreasing Penetration Rate * Keeping Costs Low

    Endowment Life

    Agriculture

    Credit Life

    Health Insurance

    Property Insurance

    Savings Life

    Term Life/Personal Accident

    Low needs met/ high ease of design

    High needs met/ low ease of design

    Factors that Help to Increase Penetration Rate Plans for the Future **

    Pilot Project

    Gradually

    increase

    customization

    of product

    offerings

    Partnerships

    Regulations &Legislations

    Technology

    (timelyapplicationprocessing)

    Monitoring(minimize

    fraud costs)

    Mobility

    Flexibility &Scalability

    Customized

    Solutions

    Marketing, sales, policy administration, claims payment, monitoring

    Policy origination and processing, premium collection, administration

    *Source: adapted from http://www.iaisweb.org/**Source: World Banks Social Funds Innovations Notes 2008

    Technology (ease of payment & renewal)

    Distribution Channel

    China Life Agents Intermediaries Customers

    Family

    marketing

    Education young generation

    Shorter term/

    commitment

    Pay with crops

    Group policy

    village leaders

    Low productdevelopment costs:

    simple product

    Savings fromgovernment support

    program

    Two birds with onestone: can cut downsocial responsibility

    contributions in

    other areas

    Minimizing fraudcosts: adequate

    monitoring

    8

  • 8/10/2019 UWICC 2014

    10/21

    Risks and Challenges

    Multiple existing dialects inChina especially in rural areas

    Communication and

    DialectsDistribution Lack of Awareness

    Solutions:

    Build positive relationships

    with village leaders

    Recruit agents originating

    from target counties

    Some rural areas are physicallyhard to reach

    Solutions:

    Start the pilot in nearby and

    populated rural areas

    Send agents on voluntary

    and missionary tours

    Citizens in rural areas simply donot understand insurance

    Solutions:

    Develop products based on

    familiar commodities, e.g.

    crops and farm produces

    Simple paperwork

    Due to remoteness of location,

    its hard to gather accurate data

    Lack of Supporting Data Claims Settlement

    Solutions:

    Start at populated rural

    areas to gather information

    as the base line

    Gradually build up database

    Ongoing due claims and

    verifications can be inefficient

    Solutions:

    Provide initial payment right

    after claims have been filed

    Provide final settlements

    within 30 days

    9

  • 8/10/2019 UWICC 2014

    11/21

    Introduce the two

    suggested

    products in the 9selected

    provinces

    Establish

    distribution

    channels

    Increase the

    penetration rate

    Seek out additional

    rural markets

    Recommendations

    Recommendations

    Timeline

    Entrance to themicro-insurancemarket in China

    Objectivesaccomplished

    Accidental Death & Dismemberment Insurance

    Renewal & Convertible Term 5 Insurance

    Achieve profitability: 1,176 MM (2009E), increasing to2,622 MM(2013E)

    Through suggested products, reinforce China Lifessocially- responsible brand image

    2008

    Finalize product

    offerings

    Obtain policy

    approval from

    government

    Recruit agents

    2009

    2010

    2011

    2012

    2013 & beyond

    Continue to

    implement the

    suggested

    strategies (e.g.

    gradually increase

    the customization

    of products)

    Consider long-

    term suggestions

    to risk mitigation

    (e.g. gradually

    build up database

    and relationships

    with rural areas)

    Incorporate

    technology tofacilitate

    increasing client

    base

    Remind clients to

    renew or switch

    to permanent

    policies

    10

  • 8/10/2019 UWICC 2014

    12/21

    Decision Matrix Privately-Owned

    To prioritize maximizing shareholders interest while maintaining certain levels of social responsibilities.Goal

    CriteriaProduct

    Value

    Social Risk

    Protection

    Rate of

    Renewal

    Ease of

    DistributionAffordability Understandability

    Promptness of

    Claims

    Settlement

    Total

    Criteria Weight 25% 13% 16% 15% 10% 11% 10% 100%

    Weight Change +7% -3% +3% +2% -1% 0% -1%

    Term Insurance 6 7 8 9 6 8 8 7.32

    Accident

    Insurance7 9 7 8 7 7 6 7.31

    Micro-credit 5 6 8 8 3 7 5 6.08

    Endowment

    Insurance6 7 5 7 3 6 5 5.72

    Disability

    Income5 8 7 5 1 5 2 5.01

    11

    State-Owned: Maintain governments financial and social

    interests

    Lower expenses from existing government

    supports

    Lower profit margins

    Privately-Owned: More focus in generating revenue

    Higher expenses

    Higher profit margins

    More competition

  • 8/10/2019 UWICC 2014

    13/21

    Projected Profitability

    12

    China

    Life

    Un-

    penetrated

    Market Size

    Premium Revenue

    Benefits & claims Increase incurred claims ratio from 70% to

    80% 77.50%

    Statutory insurance fund

    Policyholder dividends

    Decrease to 0

    Underwriting, admin & others Increase the ratios to revenue by 50% 70%

    Expenses: Assumptions

    Market share

    1,280 50.00% 52.00% 54.00% 56.00% 58.00% 60.00% 62.00%

    Cost

    100.00% 1015 994 973 952 931 911 890

    90.00% 1078 1060 1042 1023 1005 987 968

    80.00% 1142 1126 1110 1094 1078 1063 1047

    70.00% 1205 1192 1178 1165 1152 1139 1125

    60.00% 1268 1257 1247 1236 1225 1215 1204

    50.00% 1332 1323 1315 1307 1299 1291 1282

    40.00% 1395 1389 1384 1378 1372 1367 1361

    Profit margin = -4.98% (from -6.99%)

    2009 project profit = RMB 1,165MM (from RMB 1,176MM)

  • 8/10/2019 UWICC 2014

    14/21

    14

    Strengths Weaknesses

    Established extensive

    sales force

    Large market share in

    existing insurance

    market; strong brand

    BOD consisting of

    former government

    officials

    Opportunities Threats

    Low current market

    penetration in micro-

    insurance

    CIRC is supportive forparticipating

    companies

    Pilot project is

    profitable and brings

    synergies to the

    company

    SOEs may have more

    preferential treatments

    from the government

    There might beregulatory barriers to

    the micro-insurance

    market for private

    companies

    Ultimate Recommendations Privately-Owned

    13

    Lack of government

    involvement may

    disadvantage the

    company

    Shareholders may

    differ in opinions in

    terms of CSR choices

    SWOT Analysis Changes to Recommendations

    Altered weightings of criteria in

    decision matrix

    Re-evaluated financial viability andprofitability of the pilot project

    Considered changes in strengths,weaknesses, opportunities & threats

    Accidental Death &Dismemberment

    Renewable & ConvertibleTerm 5

    Profitability: 1,165 MM(2009E)

  • 8/10/2019 UWICC 2014

    15/21

    Appendix A: Income StatementIncome Statement of China Life (in RMB MM)

    2003A 2004A 2005A 2006A 2007A 2008E 2009E 2010E 2011E 2012E 2013E

    REVENUES

    Gross written premiums and policy fees 69,334 66,257 81,022 99,417 111,886 130,683 148,962 169,916 193,329 219,756 249,795

    Less: premiums ceded to reinsurers (1,571) (1,182) (769) (140) (85) (508) (579) (660) (751) (854) (971)

    Net written premiums and policy fees 67,763 65,075 80,253 99,277 111,801 130,175 148,383 169,255 192,578 218,902 248,824

    Net change in unearned premium reserves (547) (67) (215) (430) (397) (458) (522) (596) (678) (771) (876)

    Net premiums earned and policy fees 67,216 65,008 80,038 98,847 111,404 129,717 147,860 168,659 191,900 218,131 247,948

    Net investment and other income 11,667 11,798 18,174 48,464 79,968 86,061 109,977 138,340 171,251 211,991 262,423

    Total Revenues 78,883 76,806 98,212 147,311 191,372 215,778 257,838 307,000 363,151 430,123 510,372

    BENEFITS, CLAIMS AND EXPENSES

    Insurance benefits and claims

    Life insurance death and other benefits (8,570) (6,816) (8,311) (10,797) (17,430) (15,606) (17,789) (20,291) (23,087) (26,243) (29,831)

    Accident and health claims and claim adjustment

    expenses (4,882) (6,418) (6,847) (6,999) (6,343) (7,385) (8,418) (9,603) (10,926) (12,419) (14,117)

    Increase in long-term traditional insurance

    contracts liabilities (39,966) (25,361) (33,977) (44,238) (45,334) (58,682) (66,890) (76,299) (86,813) (98,680) (112,169)Interest credited to long-term investment type

    insurance contracts (6,811) (3,704) (4,894) (6,386) (7,181) (8,361) (9,531) (10,871) (12,369) (14,060) (15,982)

    Non-insurance benefits and claims expenses

    Interest credited to investment contracts (449) (616) (973) (996) (1,138) (3,081) (3,938) (4,953) (6,131) (7,590) (9,396)

    Increase in deferred income (5,942) (7,793) (8,521) (11,607) (9,859) (16,997) (20,310) (24,183) (28,606) (33,882) (40,203)

    Policyholder dividends resulting from participation

    in profits (1,207) (2,048) (5,359) (17,617) (29,251) (31,480) (40,228) (50,603) (62,641) (77,543) (95,990)

    A-1

  • 8/10/2019 UWICC 2014

    16/21

    Appendix A: Income StatementAmortization of deferred policy acquisition costs (5,023) (6,263) (7,766) (10,259) (13,461) (12,780) (14,568) (16,617) (18,906) (21,491) (24,428)

    Underwriting and policy acquisition costs (1,294) (1,472) (1,845) (2,415) (2,725) (3,173) (3,617) (4,125) (4,694) (5,335) (6,065)

    Administrative expenses (6,862) (6,585) (7,237) (9,339) (11,798) (13,303) (15,896) (18,926) (22,388) (26,517) (31,464)

    Other operating expenses (872) (131) (798) (859) (1,651) (1,525) (1,823) (2,170) (2,567) (3,040) (3,608)

    Interest expense on bank borrowings (7) - - - - - - - - - -

    Statutory insurance fund (85) (96) (174) (194) (219) (221) (252) (288) (327) (372) (423)

    Total benefits, claims and expenses (81,970) (67,303) (86,702) (121,706)(146,390)(172,595)(203,259)(238,930)(279,457)(327,173)(383,675)

    Share of results of associates - - - - 409 - - - - - -

    Net profit before income tax expenses (3,087) 9,503 11,510 25,605 45,391 43,183 54,579 68,070 83,694 102,950 126,696

    Income tax expenses (1,180) (2,280) (2,145) (5,554) (6,331) (8,449) (10,679) (13,319) (16,376) (20,144) (24,790)

    Net profit - Traditional (4,267) 7,223 9,365 20,051 39,060 34,733 43,900 54,751 67,318 82,806 101,906

    Net profit attributable to:

    equity holders of the Company (4,252) 7,171 9,306 19,956 38,879 34,572 43,696 54,497 67,006 82,422 101,434

    minority interest (15) 52 59 95 181 161 203 254 312 384 472

    Synergy - - - - - - 1,536 1,916 2,356 2,898 3,567

    Synergy attributable to:

    equity holders of the Company - - - - - - 1,529 1,907 2,345 2,885 3,550

    minority interest - - - - - - 7 9 11 13 17

    A-2

  • 8/10/2019 UWICC 2014

    17/21

    Appendix B: Income Statement Calculations

    Income Statement Calculations

    2003A 2004A 2005A 2006A 2007A 2008E 2009E 2010E 2011E 2012E 2013E

    Growth: Gross written premiums N/A -4.44% 22.28% 22.70% 12.54% 16.80% 13.99% 14.07% 13.78% 13.67% 13.67%

    % of reinsurer premium to gross written premiums 2.27% 1.78% 0.95% 0.14% 0.08% 0.39% 0.39% 0.39% 0.39% 0.39% 0.39%

    % of net change in unearned premium reserves to

    net written premiums 0.81% 0.10% 0.27% 0.43% 0.36% 0.35% 0.35% 0.35% 0.35% 0.35% 0.35%

    Total financial Assets 239,507 352,757 473,118 645,052 834,749 847,634 1,083,189 1,362,541 1,686,686 2,087,944 2,584,661

    Growth: Total financial assets 105.98% 76.18% 53.64% 40.79% 32.79% 27.79% 25.79% 23.79% 23.79% 23.79%

    % of total non-insurance premium income to total

    financial assets 14.35% 7.04% 6.16% 10.69% 12.53% 10.15% 10.15% 10.15% 10.15% 10.15% 10.15%

    % of expense to net written premium -88.88% -65.00% -67.32% -68.92% -68.24% -69.16% -69.16% -69.16% -69.16% -69.16% -69.16%

    Life insurance death and other benefits -12.65% -10.47% -10.36% -10.88% -15.59% -11.99% -11.99% -11.99% -11.99% -11.99% -11.99%

    Accident and health claims and claim adjustment

    expenses -7.20% -9.86% -8.53% -7.05% -5.67% -5.67% -5.67% -5.67% -5.67% -5.67% -5.67%

    Increase in long-term traditional insurancecontracts liabilities -58.98% -38.97% -42.34% -44.56% -40.55% -45.08% -45.08% -45.08% -45.08% -45.08% -45.08%

    Interest credited to long-term investment type

    insurance contracts -10.05% -5.69% -6.10% -6.43% -6.42% -6.42% -6.42% -6.42% -6.42% -6.42% -6.42%

    Amortization of deferred policy acquisition costs -7.41% -9.62% -9.68% -10.33% -12.04% -9.82% -9.82% -9.82% -9.82% -9.82% -9.82%

    Underwriting and policy acquisition costs -1.91% -2.26% -2.30% -2.43% -2.44% -2.44% -2.44% -2.44% -2.44% -2.44% -2.44%

    Statutory insurance fund -0.13% -0.15% -0.22% -0.20% -0.20% -0.17% -0.17% -0.17% -0.17% -0.17% -0.17%

    % of expense to non premium income

    Interest credited to investment contracts -3.85% -5.22% -5.35% -2.06% -1.42% -3.58% -3.58% -3.58% -3.58% -3.58% -3.58%

    Policyholder dividends resulting from participation

    in profits -10.35% -17.36% -29.49% -36.35% -36.58% -36.58% -36.58% -36.58% -36.58% -36.58% -36.58%

    % of expense to total revenueIncrease in deferred income -7.53% -10.15% -8.68% -7.88% -5.15% -7.88% -7.88% -7.88% -7.88% -7.88% -7.88%

    Administrative expenses -8.70% -8.57% -7.37% -6.34% -6.16% -6.16% -6.16% -6.16% -6.16% -6.16% -6.16%

    Other operating expenses -1.11% -0.17% -0.81% -0.58% -0.86% -0.71% -0.71% -0.71% -0.71% -0.71% -0.71%

    Effective tax rate 23.99% 18.64% 21.69% 13.95% 19.57% 19.57% 19.57% 19.57% 19.57% 19.57%

    % of equity holders to total consolidated entity 99.65% 99.28% 99.37% 99.53% 99.54% 99.54% 99.54% 99.54% 99.54% 99.54% 99.54%

    Value-add from CSR 0.00% 3.50% 3.50% 3.50% 3.50% 3.50%

    A-3

  • 8/10/2019 UWICC 2014

    18/21

    Appendix C: Financial Analysis of Products

    Financial Analysis of Rural Products (RMB MM)

    2009E 2010E 2011E 2012E 2013E

    REVENUESNet premium revenue 5,155 7,051 9,115 11,287 13,523

    Net investment and other income - - - - -

    Total Revenues 5,155 7,051 9,115 11,287 13,523

    BENEFITS, CLAIMS AND EXPENSES

    Insurance benefits and claims (4,124) (5,641) (7,292) (9,029) (10,818)

    Non-insurance benefits and claims expenses

    Interest credited to investment contracts - - - - -

    Increase in deferred income - - - - -

    Policyholder dividends resulting from participation in profits - - - - -

    Amortization of deferred policy acquisition costs (759) (1,038) (1,342) (1,662) (1,991)

    Underwriting and policy acquisition costs (188) (258) (333) (413) (494)

    Administrative expenses (477) (652) (843) (1,044) (1,251)

    Other operating expenses (55) (75) (97) (120) (143)

    Interest expense on bank borrowings - - - - -

    Statutory insurance fund - - - - -

    Setup expenses - - - - -

    Total benefits, claims and expenses (5,603) (7,664) (9,907) (12,267) (14,698)

    A-4

  • 8/10/2019 UWICC 2014

    19/21

    Appendix C: Financial Analysis of Products

    Net profit before income tax expenses (448) (613) (792) (981) (1,175)

    Income tax expenses (88) (120) (155) (192) (230)

    Net profit (360) (493) (637) (789) (945)Net profit margin (%) -6.99% -6.99% -6.99% -6.99% -6.99%

    Net profit attributable to:

    equity holders of the Company (359) (491) (634) (785) (941)

    minority interest (2) (2) (3) (4) (4)

    Rural products calculations

    Net premium income (RMB MM)

    Forecast GDP (RMB B) 29143.3 33219.6 37892.5 43113.9 49007.3

    % Rural GDP to Urban GDP 30% 30% 30% 30% 30%

    Forecast Rural GDP (RMB B) 6725.38 7666.06 8744.42 9949.362 11309.38

    Weighted avg % premium payment to income 1.37% 1.37% 1.37% 1.37% 1.37%

    % rural population targeted 35.75% 35.75% 35.75% 35.75% 35.75%

    Penetration rate 25% 30% 34% 37% 39.00%

    Market share of China Life 62.62% 62.62% 62.62% 62.62% 62.62%

    Net premium income (RMB MM) 5154.9 7051.11 9115.36 11286.54 13522.81

    Benefits, Claims and Expenses

    % of expense to net premium revenue

    Benefits and claims -80.00% -80.00% -80.00% -80.00% -80.00%

    Life insurance death and other benefits

    Accident and health claims and claim adjustment expenses

    Increase in long-term traditional insurance contracts liabilities 0.00% 0.00% 0.00% 0.00% 0.00%

    Interest credited to long-term investment type insurance contracts 0.00% 0.00% 0.00% 0.00% 0.00%

    A-5

  • 8/10/2019 UWICC 2014

    20/21

    Appendix C: Financial Analysis of Products

    Amortization of deferred policy acquisition costs -14.73% -14.73% -14.73% -14.73% -14.73%Underwriting and policy acquisition costs -3.66% -3.66% -3.66% -3.66% -3.66%

    Statutory insurance fund 0.00% 0.00% 0.00% 0.00% 0.00%

    % of expense to non premium income

    Interest credited to investment contracts 0.00% 0.00% 0.00% 0.00% 0.00%

    Policyholder dividends resulting from participation in profits 0.00% 0.00% 0.00% 0.00% 0.00%

    % of expense to total revenue

    Increase in deferred income 0.00% 0.00% 0.00% 0.00% 0.00%

    Administrative expenses -9.25% -9.25% -9.25% -9.25% -9.25%

    Other operating expenses -1.06% -1.06% -1.06% -1.06% -1.06%

    Setup expenses

    Additional % to selected expenses 50.00%

    Effective tax rate 19.57%

    % of equity holders to total consolidated entity 99.54% 99.54% 99.54% 99.54% 99.54%

    A-6

  • 8/10/2019 UWICC 2014

    21/21

    Real-time connectivity

    (2008) Aviva has implemented straight-throughprocessing that allows it to issue a policy within 24hours of the application data being entered at any ofits Indian micro-finance partner Basixs 220branches.

    (2007) In India, IFMR Trust Holdings and HDFC ErgoGIC use radio-frequency identification (RFID) tags tominimize insurance claims fraud.

    Mobility

    (2008) Tata-AIG and ICICI-Lombard use vans toroam the rural areas of India, educating consumersby showing videos that explain the benefits and

    workings of micro-insurance.

    Importance of stream-lining processes

    In 2008, the ILO found that transactional systemsthat streamline processes such as customerregistration, claims management and theefficient flow of information are particularlyimportant to micro-insurers.

    Without them, it said, the automation of userinterfaces, and the addition of knowledgemanagement, product design and business

    intelligence, will simply add costs withoutimproving services to customers.

    Flexibility enabling agents*

    (2008) IFFCO-Tokios agents, working in remoteareas, use digital pens to quickly convert theirhandwritten notes into formal policy

    applications. The pen data is transferred viaGPRS or Bluetooth to the companys web-basedplatform for processing.

    Appendix D: Innovation & TechnologyExamples of Successful ImplementationSeamless Integration of Technology

    *Source: http://www.microensure.com/images/library/files/Resources/MicroinsurancePoV_01.12.pdfA-7