Shaheen Insurance Co. Ltd.PSX: SHNI

Financial Results For The Quarter June 30,2025

· Issued by Shaheen Insurance Co. Ltd.




SHAHEEN INSURANCECONPANY LTD.

Head Office : 10th Floor, .Shaheert Com plex, M.R. Kayani I4oad, Kara chi - 74200

Tel: (+9221 ) 2630370-75 Fax: (+ 9221) 32626674 E-mail: infofislaahceninsurancc.ccirn

Ueb: shaheeninsurance.cont

The General Manager

Pakistan Stock Exchonge Limited,

Stock Exchange Building, Stock Exchange Road, KOrOchi.

Aug 27, 2025 SICL/CS/048/2025

Sub:

Dear Sir,

Finonciol Resulfs for the Half yeor ended June 30. 2025

We have to inform that the Board of Directors of our company in their meeting held on August 27, 2025 at ) 0:00 a.m. through video link at the registered office of the Company recommended the following:

  1. CASH DIVIDEND NIL

  2. BONUS SHARES NIL

  3. RIGHT SHARES NIL

  4. ANY OTHER ENTITLEMENT/CORPORATAECTION NJL

  5. ANY OTHER PRICE SENSITIVE INFORMATION NIL

The financial results for the half year ended June 10, 2025 approved by the Board Ore ottoched.

The half yearly report of the company for the period ended June 30, 2025 will be transmitted through PUCARS separotely, within the specified time.

Yours sincerely,

Aqeel Anw r Komo



* "' %

y



Company Secretar

Enclosed. As stated above





smiizxs iNscmscz corirr noirs

CONDENSED INTERIM STATEMENT OF FtNANCIAt POSITION

AS AT 30, 2025



0 ecember 37, 2024 Jsnuay I, 2024

(A•a'•a)(*,ai‹w)



--•• (Rti pees)



Restated

ASSETS

Property and equipment Intangible assets Investment properties Investments



Dcbt securities Term deposits

Advances, deposits and otfier receivables Insurance / re-iosumnce receivables

Re-insuraoce recoveries a6ainst outstanding claims Salvage recoveries accrued

Deferred commission expense Prepaymenis

Bank deposits loud as margin

134,266,313



372,250

168,875,569

8 421,'703,012

9 4t0,936,443

t0

33,639Q90



504,948,908

20 15gS4514

8402@70

21 57,922682

105,602.114

I2 59,526,415

115.379,916

496,333 t68,875,56g

389,249,173

378,240,458

2,780,000

30,434,180

409›234,224

11,809,349

827,470

85,06S,9S2

51,782,176

35,967,143

75,697,353

167,0J0.5a9

1 t5,018.363

119,292,049

448,879,290

22,617,001

24 I ,444,093

8,006,25 fi

28.200

3B,205,966

48,47'7, 102

51,093,7'78

Cash and bad t3 1S6,612,863 2M. I57,570 300,195,0t2

Total assets ot window takc£ol opei'ations - Operator's Purtd

2,078,743J42

127.384,349

l93, 99542

120,211,125

1,536,905,0 14

83,724,066

Tool asschs ot window takafiil opemtions • Participants' Takaful Fund Tota} Assets

RQUITY AND LfABDUTIES

Capital end reseryc¥ attributable to Company's

•4 u1ty folders

3 & 14

173,994.617 50,001,590 80.673.254

2£ 80,122,308 2, 84,072,M6 1,701.302,334



Rcscrvcs

l5 798,694,040

30,449,715

645,000,000

33,05s,831

G00,000,000

20,237,792

Unappropriatcd profit 233.829.929 329.G37.419 224.3?8,04g

Total Equity

Outstanding claims including T8NR Unearned premium rcsorycs Premium deficiency reserves Unearned reinsurance comm ifiston

Lease liabilities



Insurance / re-insurance payables 0 ther creditors and accruals



Traion•goCñon1ospi vox

Total liabilities of window takaffll operafions - Operator's Fund

1,062,973,684

265,657,9S5

196,€8{j40

207,559,987

450,853,908

4'73,265,299

249,2G4,26G

337,245

337,245

337,z45

11,829,580

2,991,559

2,880,777

28,77S,494

I6,389, s27

I 9,4 T5.330

8,220.6G2

2,332,085

11,144,220

75,483,930

5S,429,758

32,297,86G

220,4l4,57G

200,G41,703

20G,837.955

3,T 78,301

3,178,301

1, 823,901

28,168,463

26.082,865

22,003.845

20

19

21

16

17

1,093,920,114

50,233,893

1,007,697,250

s77,329,602 48,983,815

844,G0S,840

753,5G5,392

22.457.848

Tool liabilities and Fund of window inka£ul operations • Panicipants' Takaf:ul Fund



3 & 14

173,994.6J 7 150.061,590 80,673,254

2.380.122,308 2, I 84.072,25 6 1.?01.302.334





SHAHEEN INSURANCE COMPANY LIMITED

CONDENSED INTERIM PROFIT AND LOSS ACCOUNT (UN-AUDITED) FOR THE THE MONTES AND SIP MONTHS PERIOD ENDED TUNE 30, 202S Note

Three months period enaed Six m0DthS 8rf0d 0Hdfld

June 30, 2025 June 30, 2024 June 30, 1025 June 30, 2024

(Un-audited) (Un-audited) (Un-audited) (Un-audited)



Net insurance premium

Set insurance claims

N*t conunission expense / acquisition cost

Insurance claims and acquisition expenses Management expenses

Underwriting results Investment income Rental income

Other income Other expenses

Results of opomting ortivities

Finance chargcs against lease liabilities

Profit before tan from window takaful operations - OPF Profit before tax

Taxation Profit after tax

Earnings per share - basic and diluted - (restated)

19 364,733,011 207,089,677 721,801,336 360,883,g24



20 (247,498,985) (118,081,804) (441,613,875) (174,364,940)

21 (46.246,101) (31,772.016) 124,278,851 (63,502,281)

(293,745,086) (149,853,820) (565,892,726) (237,867,221)

(60,878,476) (56.892,703) (125,281,228) 106,833,896) 10,109,449 343,154 30,627,382 16,182,707

22 45,288,604 30,531,769 56,970,121 61,024,096

625,786 568,895 1,251,573 1,137,793

23 5,547,171 19,520,6tl 13,854,524 35,554,670

24 (14,106,407) (2,002,063) (18,111,878) 4,506,306)

47,464,603 48,562,366 84,591,722 109,392,9G0

(979,028) (327,524) (1,819,587) (853,683)

5,855,531 3.822,671 9,400,415 7.772,239 52,341,t06 52,4â7,513 92,172,550 116,311,516

(15,341,544) (15,2t2.679) (26.730,039) (33,809,928)

36.999,562 37,244,834 65,442.510 82,501,588

26 0.46 _ 0.47 0.82 1.03





SHAHEEN INSURANCE COMPANY LIMITED

CONDENSED INTERIM STATEMENT OF CASH FLOWS (UN-A UDITED) FOR THE SIX MONTHS PERIOD ENDED JUNE 30, 2025

June 30, 2025

June 30, 2024

(Un-auaited)

(Un-audited)

Restated

-- --- (Rupees-)

OPERATING CASHFLOW

a) Underwriting activities

Insurance premium received

769,828,214

417,373,436

Reinsurance premium paid

(194,030,143)

(181,319,545)

Claims paid

(404,386,537)

(108,278,627)

Reinsurance and other recoveries received

27,624,192

3,248,551

Commission paid

(96,150,717)

(10,581,039)

Commission received

30,585,741

£.566,303

Management expenses paid

(135.283,918)

(56.306,329)

Net cash (used in) / generated from underwriting activities

(1,813,168)

72,302,750

b) Other operating activities

Income tax paid

(13,848,571)

(5,373,667)

Net cash (used in) other operating activities

(13,848,571)

(5,373,667)

Total cash (used in) / generated from operating activities

(15,661,739)

66.929,083

INVESTMENT ACTIVITIES

Investment income received Rentals received

Bank deposits held as margin

56,501,652

(23,559,272)

Gl,264,7l3

S99,79S 2,427,373

Papncnts for investments - net

(71,225,649)

(54,775,745)

Fixed capital expenditure

(15,912,238)

(33,869,5 94)

Proceeds from disposal of property and equipment

253,007

1 I ,G33,9 I I

Totnt cash (used in) investing activities

(53,542,500)

(12,722,5471

FINANCIN G ACTIVITIES

Financial charges paid

(1,819,587)

{289,935)

Dividend paid

(12,822,649)

Principal repayment of lease liabilities against right-of-use assets

(8,900,88 1)

(9,929,061)

Total cash (used in) financing activities

(10,7?0,468)

(23.041.645)

Net cash (used in) / generated from all activities

t80,324,707)

31,164.891

Cash and cash equivalents at the beginning of the period

236,937,570

649,074,302

Cash and cash equivalents at the end of the period

156,612,863

680,239,195



Page - 1



Reconciliation to condensed interim profit and loss account

Operating cash flows (15,661,739)

Depreciation (10,829,210)

Finance charges against lease liabilities (1,819,587)

Gain on disposal of property and equipment 223,108

Rental income 1,251,573

(Increase) / decrease in assets - PTO (23,933,027)

Increase (decrease) in liabilities an6 fund - PTF 23,933,027

(Increase) / decrease in assets other than cash 144,448,033

Increase / (decrease) in liabilities (118,540,205)

Investment and othcr income 56,970, 121

Profit from window takaful operations - OPF 9,400,415

Profit after tax 65,442,510

Cash and cash equivalents for the purpose of the condensed interim cash flow statement include the following:

June 30, 202S

(Un-audited)

66,929,083

(14,531,303)

(1,143,618)

6,138,411

1,137,793

(35, I 33,497)

35,133,497

201,575,688

(24G,400,80 1)

61,024,096

7,772,*39

82,50 l,£S8

June 30, 2024

(US-audited) Restated

-• -•-•--------- (Rupees) --------- ---

Cash and other equivalents

Cash in hand

212,465

320,513

Policy stamps in hand



237,414

105.284

449,879

423,797

Cash at banlt

Currcnt accounts

10,595,178

172,525,261

Savings accounts

145.567,806



64,858.846

156,1G2,984

237,384,107

Deposits maturing within 3 month

Term deposits - local currency

442,429,291

156.612.863

680,239,195



Page-2

SHAIIEEN lNSUltANCE COiIPANY LIi11 I"ED

CONDENSED fNTERI V STATEi1ENT OF COsirnEHzNS IVE lNCOiI* t<*-AUDITED) FOR THE THREE i4ONTHS AND SIX MONTHS PERIOD ENDED JUNE 30, 2025

"flu-ee months pcrioit ended Sia months period ended

June 30, 2025

(Un-audited)

June 30, 2024 June 30, 2025

(U n-audited) (Un-audited) (Rupees)

Juite 30, 2024 (Um-audited)

Profit aftcr tax

36,999,562

37,244,834

65,442,510

82,501,588

Other comprehensive income / (loss)

Items that may be reclassified subsequently to profit and loss account Unrealised gain / (loss) on available for sale investments

(17,750,891)

556,801

(10,166,076)

286,697

Total coiaipreliensivc incoiiie for the period 19,248,671 37,801,635 55,276,434 82,788,285







rt Itribe table to eg nity holders of th e Compar i



""""'

Reserve for issue o I bo nus sfiare

Unrealised (loss) / gain on

available-for-safe



Total



---

-- (Rup ets) ----------

------------

----

8 aIa rice as at Deeemb er 31, 2023 (Audited)

600,000,000

20,000,000

237,792

224,368,048 844,GO5,840

Total comprehensive income for the period Profit for the period ended June 30, 2024 Other comprehensive income for the prriod

82.f0l,588

286497

82,501,588



284,G97

82,50I,588

52,788,285

Trail sa tttons with o¥ners:

Bonus shnres issued for the year ended December 31, 2023 D 7.5%



40,500,000

4, 500,000

(d 5,000,000) -

Dividend for Ihe year ended December 31, 2023 Q 7.5 n pees per share (15,000,000) (I 5,000,000)

40,50c.000

4,500,000

(60,000,000) (15,000.000)

Ba Ia rice as at June 30, 2024 (U«-a udited)

B aI ance as at Decemb er 31, 2024 (Audited)

M 0,500,000

6-4 5,000,000

7O,OOO,XO

?O,OOO,OOO

4,â00,000

524,489

13,059,83 I

24 G,8G9,63 6 9t2,394, 125

329,637,4l 9 I ,007,G97,250

Total comprehensive income Tor the period ProfiI for the period ended June 30, 2025 OF cr comprehensive (loss) for the period



65,442,510

(10, 166,076)

65,442,S 10

(10,166,076)

(10, I 66,076)

65,442,5 10

55,276,434

Transactions with o entrsi

Bonus shares issped for the year ended December 31, 2024 @ 25%

153,694,040

7,555,960•

(161,250,000)

Ba Iance as at Ju n e 30, 2025 (Un-a udited)

798,694,0â 0

20%000O0

7,555, 960

2.893.755

233,82 9,92 9 1,062.973,684





SHAHEEN INSURANCE COMPANY LIMITED - WINDOW TAKAFUL OPERATIONS CONDENSED INTERIM STATEMENT OF FINANCIAL POSITION

AS AT JUNE 30, 2025

Operator's Fund Participants' Takaful Fund

June 30,

December 31,

June 30,

December 31,

2025

2024

2025

2024

(Un-audited)

(Audited)

(Un-audited)

(Audited)

ASSETS Note

Property and equipment

6

369,809

410,899

Investments

7

57,215,?31

56,143,372

3,946,000

3,830,000

Other receivables

1,943,276

1,862,813

7,906,990

5,934,034

Takaful / retakaful receivables



92,792,453

86,543. t38

Rotalcaful recoveries against outstanding claims / benefiu

16

2,200,566

39S,152

Salvage recoveries accused Deferred commission exynse

20

7,908,276

8,375,714

619,920

619,920

Receivable front PTO

g

35,351,498

31,328,732

Deferred wakha fee

t4

•

12,72s,517

16,585,028

Taxation less provision

-

•

2,345,355

2,06J,433

Prepaid retakaful contribution ceded

13

-

683,498

150,516

Cash a»d bank

t0

24.595,559

22.089.595

50,774,318

33,940,368

127,384,349

120,211.125

173,994,617

150,061,589

TOTAL ASSETS

127,384.349

120.211,125

173.994.617

150.061.590

FUNDS AND LIABILITIES

Operator's Fund Statutory fund Accuriiulated profit Unrealised (loss) on

available-for-sale investments BWnnc«ofOpcrstor,Fund Participants' Takaful Fund

Ceded money

77,150,456 71,227,310



50,000,000

50,000,000

27,90J ,505

21,227,310

(751.149)

500,000

500,000

Accumul ated surplus 57,418.465 27.B44,42G

Balance of Participants' Takaful Fund

LIADILITfES

24,975,595

24,494,927

40,446,477

50,077,179

88,578

20,297

677,989

629,101

7,756,113

8,447,862

12,725,515

16,585,028

33,35 I ,498

31,328,732

32,307,271

29,194,915

6,?79,902

6,719,066

5.201.107

3.203.872

PM underwriting provisions

57,918,465

28,344,426

Outstanding claims including IBNR

Uneanied contribution reserve

16

i3

Reserve for unearned retakaful rebate

15

65,510,650

74,592,403

Contribution received in advance

Takaful / tetalratul payables

Unearned wakala fee

Payable to OPF

9

Other creditors and aeomals

lt

Taxation less provision

TOTAL LIABILITIES

50,233,893

48.983,8 IS

50,565,502

47,124,76 1

TOTAL FUNDS AND LIABILITIES

127.384.349

120.211,125

173,994,617

150,061.590



SHAHEEN INSURANCE COMPANY LIMITED - WINDOW TAKAFUL OPERATIONS CONDENSED INTERIM PROFIT AND LOSS ACCOUNT (UN-AUDITED)

FOR THE THREE MONTHS AND SIX MONTHS PERIOD ENDED JUNE 30, 2025

Three months period ended Six months period ended

Joe

June 30,

2025

June 30,

2024

---- (Rupees)

June 30,

2025

June 30,

2g24

PTF rcvcn uc accoun t

Contributions carried

Less: Rc-takaful contribution ceded

28, I 92,625

(4,334,552)

I S,926,30£

(3,207,626)

47,8 I 5,303

f7,360.102)

30.727,?83

(5,230,932)

Net contributions revenue

13

23,858,073

12,718,680

40,455,201

25,456,352

Reta kaful rebate canned

15

27,78J

9,316

39.168

49,?31

Net underwriting income

23,885,860

12,709,364

40,494,369

25,545,883

Net claims expense

16

(9,177,696)

(3,693,361)

(12,038,668)

(4,374,678)

Oihcr direct expenses

17

(513,907)

(179,110)

(627,213)

(252,381)

Surplus before investment income

14,194,257

8,836,893

27,828,488

20,918,824

Investment income

1S

68,472

605,435

126,329

1,157,265

O ther income

19

929,730

845,450

1,G31,857

1.454,045

Less: Modarib's share of investment income

(5.845)

(21,936)

(12,635)

(77,119)

Surplus for the period transferred to accumulated surplus

15,185.610

10.265.843

25,574.039

23.4g3,014

Opcrator's Fund (OPF)

Wakala fee

14

13,051,299

7,042,396

22,481,199

13,752,030

Corruiaission expense

20

(5,842,936)

(3,883,339)

(10,756,748)

(7.089,518)

Management expense

21

(3,808,725)

(1.743,601)

(5,447,364)

(3,835,422)

3,399,638

1,415,455

6,277,087

2,857,090

Modarib's share of PTF investment income

6,849

21,936

12,635

77,119

Invcstment income

18

401,237

2,069,829

732,806

3,585,240

Dircct expenses

22

(142,409)

(310,404)

(143,719)

(311,214)

Other income

19

2,067.306

623,8SS

2,S2/.606

J ,564.005

P rofit bcfo re ta xation

5,732,621

3,822,672

9,400,415

7,772,240

Taxation

23

(1,662,46 I)

(1,108,575)

(2,726,120)

(2,253,949)

Profit aFtcr taxation

4,070.160

2.714.097

6.674.295

5.516,291





SHAHEEN INSURANCE COMPANY LIMITED • WINDOW TAKAFUL OPERATIONS CONDENSED INTERIM STATEMENT OF CASH FLOWS (UN•AUDITED)

FOR THE CIX MONTHS PERIOD ENDED JUNE 30, 2025

operator's F •a to F) Participants' Takaful Fund (PTF)

OPERATING ACTIVITIES

June 30,

3025

-----

--

June 30,

2024

- (Rupees)

June 30,

2035

-

June 30,

2024

-------------

a) Takaful activities

Contribution received

54,465,370

23,565,531

Re-takaful contributions paid

(8,584,833)

(12,134,359)

Clairris paid / benefits paid

(13,613,832)

(12.645,319)

Commissions paid

(5,350,501)

(42,604,417)

Re-takaful rebate / commissions received

I07449

3,52 I

Re-takaful and other recoveries received

248,4 9

35,052

Wakala fees received

14,611,555

8,179,693

Wakala fees paid

(14,611,555)

(8,249,999)

Modarib share received

203,070

Modarib share paid (203,0701

Net cash generated from / (used in) underwriting activities

9,464,t24

(34,424,724)

17,807,948

(9,425,173)

b) Other operafing activities

Management and other expenses paid

3 793 73

3 7 250 )

(22 1 3)

( 3 431

Taxes paid

5 4 1 700

2 33 075

386 1 3)

53 908)

Net cash (used in) other operating activities

(9,265.439)

(6,033.576)

(2.637,536)

(669,339)

Total cash generated from / (used in) operating activities

198.685

(40,458,300)

15,170,412

(10,094,512)

INVESTING ACTIWTIES

Profit / return received

3,375,838

5,148,570

1,779,537

2,916,385

Total cash flow from investing activities

3,379,838

5,148,570

1,779,537

2,916,385

Net cash flow from / (used in) all activities

3.578.523

(35,309,730)

16,949.949

f7.178.127)

Cash and cash equivalents at the beginning of period

78,232,967

51,791,571

37,770,369

32,018,927

Cash and cash equivalents at end of the period

81,811.490

16,481,841

54,720,318

24.840,800

Reconciliation to profit and loss account

Operating cash flows

198,685

(40,458,300)

15,170,412

(10,094,512)

(Increase) / decrease in assets othct then cash

3,761,218

47,743,795

7,004,428

42,386,699

Increase / (decrease) in liabilities

(1,250,078)

(6,879,095)

5,641,01 I

(11,650,482)

Depreciation / amortisation expense

(41,090)

(37,354)

-

Investment and other income - net

4.005,560

5,149,245

l,758,1S9

2.641,310

Surplus for the period

6,674.295

S,5 I 8,29t

29,574,039

23,483.014

Operator's Fund (OPF) Participants' Tahaful Fund (PTF)

June 30,

2025

(Un-audited)

June 30, z024

(Un-audited)

June 30,

2025

(Un-audited)

June 30,

2024

(flu-audited)

Cash at bank

Savings accounts

24,595.559

G.481.841

â0.774,318

24.840.800

24,595,559

I 6,481,84T

50,774,318

24,540,800

Short-term investments

57,215.93 I

3,946,000

81.8 11,490

16,481,841

54.720,318

24,840,800



SHAHEEN INSURANCE COMPANY LIMITED - YINDOIV TAKAFUL OPERATIONS CONDENSED INTERIM STATEMENT OF COMPREHENSIVE INCOfIE (UN-AUDITED) FOR THE THREE A4ONTHS AND SIX MONTIJS I'ERIOD ENDED JUNE 30, 2025

Three months period ended Six months period ended

PAIITICIPANTS' TAKAFUL FUND

June 30, June 30,

2025 2024

-------- -- {Ruyees) -----------

June 30, June 50,

2025 2024

-- ---------- (Rupees) ------------

Surplus during the period

15,185,610

10,265,843

29,574,039

23,483,014

Other comprehensive income for the period

Totat comprehensive income for the ycziod

15,185,610

10,265,843

29,574,039

23,483,014

OPERATORS' PUND

Profit after tax for the period

4,070,160

2,714,097

6,674,295

5,S18,291



Items that may subsequently be classified to profit and loss account Other comprehensive (loss) for the period

(75/,l49)

Total comprehensive income for the period

4,070,160

2,714,097

5,923,146

5,518,291





SHAHEEN INSURANCE COMPANY LIMITED - WINDOW TAKAFIJL OPERATIONS



Operator's Fund

Statutory funa

Unrealised (loss) / gain on

available-for-sale investments

Total

CONDENSED INTERIM STATEMENT OF CHANGES £N FUND (UN-AUDITED) FOR THE SIX MONTHS PERIOD ENDED JUNE 30, 2025

Balance ss st December 31, 2023 tAuditea

----- Rupees)

50,000,000

- ---------

N,2GG2}8

61,266,218

Total comprehensive income for the period

Profit after tax for the period

Other comprehensive income for the period

S,'i t8,291

5,518,291

Balance as at June 30, 2024 (in-audited)

50,000.000

-

16,784,509 66,784,509

Balance »s at December 31, 2024 (Audited)

50,000,000

21,227,310

71,227,310

Total comprehensive income for the period Profit after tax for the period

G,674,295

G,G74,295

Other comprehensive loss for the period

(751,149)

(7S1.149)

Balance as at June 30, 2025 (Un-audited)

50.000.000 (751.149)

27,901.605 77.150,456

Participants' Takaful Fund

Cedetl Money

Unrealised (loss) /



available-for-sale investments

Accumulated Surplus

Total

Balance as at December 31, 2023 (Audited)

500,000

2,881,617

3,381,617

Total comprehensive income for the period Surplus for the period

23,483,014

23,483,014

Other comprehensive income for the period

------•---------- (Rupees) -------------

Balance as ct June 30, 2024 (Un-audited)

500,000 - 26.364.631 26.864.63 l

Balance as at December 3t, 2024 (Audited)

500,000

27,844,426

28,344,426

Total comprehensive income for the period

Surplus for the period

Other comprehensive income for the period

29,574,039

29,374.039

Balance as at June 30, 2025 (Un-audited) 500.000 - 57.418.465 57.918.465



Earlier from Shaheen Insurance

All Shaheen Insurance news releases