Attached files

file filename
8-K - 8-K - WILSHIRE BANCORP INCa11-11319_18k.htm

Exhibit 99.1

 

 

WILSHIRE BANCORP, INC.

CONTACT:
Alex Ko, EVP & CFO, (213) 427-6560
www.wilshirebank.com

NEWS RELEASE

 

 

 

Wilshire Bancorp Reports Financial Results for First Quarter 2011

 

LOS ANGELES, April 25, 2011 - Wilshire Bancorp, Inc. (NASDAQ: WIBC), the holding company for Wilshire State Bank, today reported a net loss to common shareholders of $52.1 million, or ($1.77) per basic and diluted share, for the quarter ended March 31, 2011. This compares to net income available to common shareholders of $2.4 million, or $0.08 per basic and diluted share, for the same period of the prior year. The net loss reported for the first quarter of 2011 is attributable to tax expenses of $38.1 million that resulted from a deferred tax asset valuation allowance recorded in the first quarter of 2011, in addition to an increase in provision for loan losses as a result of reclassifying $93.4 million in loans to loans held-for-sale and marking the loans to their expected fair value.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “My highest priority since joining Wilshire Bancorp in February of this year has been to ensure sound credit administration practices and conservative underwriting standards. As part of this process, we have separated the loan production and underwriting functions. We have taken and will continue to take aggressive steps to reduce our level of problem assets, which includes future loan sales.”

 

“Although the Bank’s recent financial performance has declined due in part to the disposition of problem assets, we believe we still have an attractive franchise with strong earnings power. The Bank has steadily reduced its funding costs, resulting in positive trends in net interest income and net interest margin, while generating increasing non-interest income through the production and sale of SBA loans. We are now working on streamlining our operations, which should enhance efficiencies, reduce our non-interest expense levels, and further increase our earnings power. As we make steady progress on improving our asset quality and reducing credit costs, we believe we can return to being the high-performing bank that our customers and shareholders deserve.”

 

FIRST QUARTER 2011 SUMMARY:

 

§     Increase in net interest margin – Net interest margin increased 81 basis points to 4.53% for the first quarter of 2011, compared to 3.72% for the quarter ending December 31, 2010.

 

§    Increase in allowance coverage – Allowance for loan loss coverage of gross loans increased to 5.02% at March 31, 2011, compared to 4.76% at December 31, 2010.

 

§    Decrease in non-accrual inflows – Inflow of loans into non-accrual status decreased from $40.3 million during the fourth quarter of 2010 to $25.2 million during the first quarter of 2011, representing a decline of $15.1 million or 37.5%. However, total non-accrual loans increased to $80.1 million at March 31, 2011, from $60.9 million at December 31, 2010, largely due to an increase in covered non-accrual loans.

 

§    Transfer of loans to held-for-saleLoans held-for-sale at the end of the first quarter of 2011 totaled $136.8 million, and increased from $17.1 million at December 31, 2010.

 

§    Deferred tax asset valuation allowance – A valuation allowance for Federal and State deferred tax assets was recorded during the first quarter of 2011 resulting in a net tax expense of $38.1 million.

 



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 2

 

 

CREDIT QUALITY

 

For the first quarter of 2011, the Company recorded a provision for loan losses of $44.8 million compared to $83.6 million in the fourth quarter of 2010. Approximately $25.0 million in additional provision for loan losses was recorded for the first quarter of 2011 due to the partial charge-off of loans as they were transferred to held-for-sale.

 

The allowance for loan losses increased to $114.8 million, or 5.02% of gross loans, at March 31, 2011, compared to $111.0 million, or 4.76% of gross loans, at December 31, 2010. The coverage ratio of allowance for loan losses to non-performing assets was 129.55% at March 31, 2011, compared with 128.69% at December 31, 2010. Allowance coverage of Legacy Wilshire loans increased from 5.23% at December 31, 2010 to 5.50% at March 31, 2011.

 

The Company sold a total of $12.3 million in loans (not including SBA or mortgage loans) during the first quarter of 2011 and received proceeds of $9.7 million which amounts to a discount of 21.4% based on carrying values. In addition to the note sales, the Company transferred approximately $93.4 million in loans (not including SBA or mortgage loans) to held-for-sale status during the first quarter, most of which are expected to be sold during the second quarter of 2011. These loans include $21.0 million non-accrual loans, $11.5 million in performing troubled debt restructured loans, and $7.5 million in delinquent loans. The Company marked all the loans categorized as held-for-sale to their fair values, which accounted for $31.5 million in charge-offs recorded in the first quarter of 2011.

 

In addition to the transfer of loans to held-for-sale, the new CEO implemented the following actions in the first quarter of 2011 to further strengthen the credit administration practices:

 

§   Separated the loan production and underwriting functions,

 

§   Established an enterprise risk management department and appointed a Chief Risk Officer responsible for managing credit risk,

 

§  Created a credit taskforce consisting of members of the finance, credit administration, and risk management groups whose mandate is to improve credit quality and reduce problem assets,

 

§   Increased the level of credit training throughout the organization; and

 

§   Instituted a new in-house lending limit to single borrowers.

 

These actions are the start of a process to create a stronger credit culture, which the Company believes will lead to improved credit quality and financial performance.

 

Non-accrual Loans

 

As previously disclosed, upon acquiring certain assets and liabilities of the former Mirae Bank, the Company entered into loss sharing agreements with the FDIC whereby the FDIC has agreed to share in losses on assets covered under the agreement. The assets covered by the loss sharing agreements include loans and foreclosed loan collateral existing on June 26, 2009, and acquired from Mirae Bank. As a result, loans acquired through the acquisition of Mirae Bank are identified as “covered” loans, and those that were originated at Wilshire are “non-covered” loans or “legacy Wilshire” loans.

 

At March 31, 2011, total non-accrual loans totaled $80.1 million, or 3.50% of gross loans, compared to $71.2 million, or 3.06% of gross loans, at December 31, 2010. The increase in non-accrual loans occurred primarily in the covered loan portfolio which increased from $10.4 million at December 31, 2010, to $18.1 million at March 31, 2011, an increase of $7.7 million. Meanwhile non-covered non-accrual loans only increased $1.2 million from $60.9 million at December 31, 2010, to $62.1 million at March 31, 2011.

 

 

2



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 3

 

 

The following is a table showing “covered” and “non-covered” non-accrual loans by loan type:

 

NON-ACCRUAL LOANS (Dollars In Thousands)

(Net of SBA Guaranteed Portions)

 

Quarter Ended

Non-Covered Loans

 

Mar 31, 2011

 

Dec 31, 2010

 

Sep 30, 2010

 

Jun 30, 2010

 

Mar 31, 2010

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

$

-

 

$

2,660

 

$

-

 

$

 -

Real Estate Secured

 

60,363

 

59,571

 

56,779

 

61,200

 

75,470

Commercial & Industrial

 

1,695

 

1,284

 

3,272

 

3,051

 

7,603

Consumer

 

11

 

27

 

37

 

34

 

42

Total Non-Covered Non-Accrual Loans

 

$

62,069

 

$

60,882

 

$

62,748

 

$

64,285

 

$

 83,115

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

16,269

 

$

8,005

 

$

10,569

 

$

17,232

 

$

 19,696

Commercial & Industrial

 

1,795

 

2,345

 

3,031

 

1,599

 

2,213

Total Covered Non-Accrual Loans

 

$

18,064

 

$

10,350

 

$

13,600

 

$

18,831

 

$

 21,909

 

 

 

 

 

 

 

 

 

 

 

Total Non-Accrual Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

$

-

 

$

2,660

 

$

-

 

$

 -

Real Estate Secured

 

76,632

 

67,576

 

67,348

 

78,432

 

95,166

Commercial & Industrial

 

3,490

 

3,629

 

6,303

 

4,650

 

9,816

Consumer

 

11

 

27

 

37

 

34

 

42

Total Non-Accrual Loans

 

$

80,133

 

$

71,232

 

$

76,348

 

$

83,116

 

$

 105,024

 

Although we experienced an increase in non-accrual loans in the first quarter, inflow of new loans into non-accrual status declined by 37.5% from $40.3 million total inflows during the fourth quarter of 2010 to $25.2 million of inflow during the first quarter of 2011. Non-covered or legacy inflows into non-accrual status declined to $15.3 million at March 31, 2011 from $38.7 million at December 31, 2010, a decline of 60.4% on a quarterly basis. Of the $25.2 million in inflows into non-accrual status during the first quarter of 2011, 39.1%, or $9.9 million, were covered or acquired loans.

 

Outflow of non-accrual loans decreased from $45.4 million during the fourth quarter of 2010 to $16.3 million during the first quarter of 2011. The decrease was a result of a decline in loan sales during the first quarter of 2011 compared to the previous quarter which reduced the total number and balance of outflows. Outflow of non-covered loans totaled $14.2 million for the quarter ending March 31, 2011, down from $43.2 million in total outflows for the previous quarter.

 

 

3



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 4

 

 

Impaired Loans

 

Loans are classified as impaired when based on current information, it is probable that the Company will not be able to collect all principal and interest payments due in accordance with the terms of the loan. Impaired loans at March 31, 2011 totaled $176.4 million, compared with $118.5 million at December 31, 2010. Total impaired loans by loan category are shown in the table below:

 

IMPAIRED LOANS (Dollars In Thousands)

 

 

 

 

 

 

 

 

 

(Net of SBA Guaranteed Portions)

 

Quarter Ended

 

Non-Covered Loans

 

Mar 31, 2011

 

Dec 31, 2010

 

Sep 30, 2010

 

Jun 30, 2010

 

Mar 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

$

-

 

$

 2,660

 

$

-

 

$

-

 

Real Estate Secured

 

149,402

 

93,452

 

157,068

 

128,538

 

140,305

 

Commercial & Industrial

 

5,456

 

5,649

 

8,505

 

3,870

 

7,537

 

Consumer

 

-

 

27

 

37

 

-

 

-

 

Total Non-Covered Impaired Loans

 

$

 154,858

 

$

 99,128

 

$

 168,270

 

$

 132,408

 

$

 147,842

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

18,256

 

15,120

 

18,837

 

20,036

 

36,849

 

Commercial & Industrial

 

3,332

 

4,216

 

5,479

 

1,801

 

3,078

 

Total Covered Impaired Loans

 

$

 21,588

 

$

 19,336

 

$

 24,316

 

$

 21,837

 

$

 39,927

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

$

-

 

$

 2,660

 

$

-

 

$

-

 

Real Estate Secured

 

167,658

 

108,572

 

175,905

 

148,574

 

177,154

 

Commercial & Industrial

 

8,788

 

9,865

 

13,984

 

5,671

 

10,615

 

Consumer

 

-

 

27

 

37

 

-

 

-

 

Total Impaired Loans

 

$

 176,446

 

$

 118,464

 

$

 192,586

 

$

 154,245

 

$

 187,769

 

 

The increase in impaired loans during the first quarter of 2011 is largely attributable to the transfer of loans to held-for-sale status given that the loans are expected to be sold at a discount to book value and therefore are deemed to be impaired and are reclassified accordingly. Approximately $69.6 million in loans that are currently in held-for-sale status were not impaired at December 31, 2010.

 

 

4



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 5

 

 

Loan Delinquencies

 

At March 31, 2011, total loan delinquencies increased to $41.2 million from $34.5 million at December 31, 2010. As a percentage of gross loans, delinquencies increased to 1.80% at March 31, 2011, from 1.48% at December 31, 2010. A significant driver of the increase in total delinquent loans for the first quarter of 2011 was the result of an inflow of one construction loan with a balance of $15.0 million. This single loan, accounts for 36.4% of all delinquent loans at March 31, 2011.

 

Delinquent loans by days past due and loan type are reflected in the two tables below:

 

DELINQUENT LOANS - By Days Past Due (Dollars In Thousands)

 

 

 

 

 

 

 

(Net of SBA Guaranteed Portions)

 

 

Quarter Ended

 

Non-Covered Loans

 

Mar 31, 2011

 

Dec 31, 2010

 

Sep 30, 2010

 

Jun 30, 2010

 

Mar 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

 8,680

 

$

 15,641

 

$

 13,582

 

$

 17,146

 

$

 17,266

 

60 - 89 Days Past Due

 

26,389

 

11,007

 

18,126

 

14,844

 

5,290

 

90 Days, and still accruing

 

-

 

-

 

304

 

1

 

-

 

Total Non-Covered Delinquent Loans

 

$

 35,069

 

$

 26,648

 

$

 32,012

 

$

 31,991

 

$

 22,556

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

 5,166

 

$

 4,254

 

$

 1,754

 

$

 4,108

 

$

 3,318

 

60 - 89 Days Past Due

 

968

 

3,566

 

1,053

 

910

 

4,640

 

90 Days, and still accruing

 

-

 

-

 

-

 

-

 

-

 

Total Covered Delinquent Loans

 

$

 6,134

 

$

 7,820

 

$

 2,807

 

$

 5,018

 

$

 7,958

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Delinquent Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

 13,846

 

$

 19,895

 

$

 15,336

 

$

 21,254

 

$

 20,584

 

60 - 89 Days Past Due

 

27,357

 

14,573

 

19,179

 

15,754

 

9,930

 

90 Days, and still accruing

 

-

 

-

 

304

 

1

 

-

 

Total Delinquent Loans

 

$

 41,203

 

$

 34,468

 

$

 34,819

 

$

 37,009

 

$

 30,514

 

 

 

Loan Charge-offs

 

Loan charge-offs for the first quarter of 2011 totaled $41.7 million, compared to $71.9 million in the fourth quarter of 2010. Approximately 94.1% of the charge-offs in the first quarter of 2011 were commercial real estate loans. Of the total charge-offs in the first quarter of 2011, $31.5 million or 75.6% were charge-offs that resulted from the transfer of loans to held-for-sale status, which are expected to be sold during the second quarter of 2011.

 

 

5



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 6

 

 

Charge-offs by loan type is reflected in the table below:

 

 

 

 

 

 

 

 

 

 

 

 

 

LOAN CHARGE-OFFS (Dollars In Thousands)

 

 

Quarter Ended

 

Non-Covered Loans

 

Mar 31, 2011

 

Dec 31, 2010

 

Sep 30, 2010

 

Jun 30, 2010

 

Mar 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

805

 

$

401

 

$

-

 

$

2,654

 

$

-

 

Real Estate Secured

 

39,062

 

60,317

 

27,215

 

25,015

 

4,360

 

Commercial & Industrial

 

1,151

 

10,487

 

4,741

 

4,241

 

1,290

 

Consumer

 

19

 

14

 

57

 

81

 

115

 

Total Non-Covered Charge-Offs Loans

 

$

41,037

 

$

71,219

 

$

32,013

 

$

31,991

 

$

5,765

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

171

 

$

252

 

$

1,331

 

$

3,449

 

$

13

 

Commercial & Industrial

 

489

 

431

 

1,475

 

1,569

 

50

 

Total Covered Charge-Offs Loans

 

$

660

 

$

683

 

$

2,806

 

$

5,018

 

$

63

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Charge-Offs Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

805

 

$

401

 

$

-

 

$

2,654

 

$

-

 

Real Estate Secured

 

39,233

 

60,569

 

28,546

 

28,464

 

4,373

 

Commercial & Industrial

 

1,640

 

10,918

 

6,216

 

5,810

 

1,340

 

Consumer

 

19

 

14

 

57

 

81

 

115

 

Total Charge-Offs Loans

 

$

41,697

 

$

71,902

 

$

34,819

 

$

37,009

 

$

5,828

 

 

BALANCE SHEET

 

During the first quarter of 2011, the Company continued to reposition its balance sheet by utilizing cash and cash equivalents and loan sales to fund the run-off of higher-costing money market and time deposit accounts.  This repositioning had the effect of lowering the Company’s overall cost of funds. As a result of this strategy, total assets decreased to $2.79 billion at March 31, 2011, from $2.97 billion at December 31, 2010.

 

Total loans including loans held-for-sale totaled $2.28 billion at March 31, 2011, compared to $2.33 billion at December 31, 2010.  The decrease was primarily due to charge-offs, loan payoffs in the commercial real estate portfolio, and sale of loans during the first quarter.  Loan originations for the first quarter of 2011 were approximately $69 million (excluding SBA and residential mortgage loans), 73% of which were commercial real estate loans and 27% were commercial loans. This compares to total loan originations (excluding SBA and residential mortgage loans) of $112.4 million during the fourth quarter of 2010 and $61.8 million during the first quarter of 2010.

 

 

6



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 7

 

 

Loan Categories

 

GROSS LOANS BY TYPE (Dollars In Thousands)

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Non-Covered Loans

 

Mar 31, 2011

 

Dec 31, 2010

 

Sep 30, 2010

 

Jun 30, 2010

 

Mar 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

74,538

 

$

72,258

 

$

70,808

 

$

59,376

 

$

47,564

 

Real Estate Secured

 

1,725,298

 

1,757,329

 

1,832,726

 

1,830,387

 

1,795,142

 

Commercial & Industrial

 

274,392

 

276,739

 

308,277

 

316,370

 

313,872

 

Consumer

 

14,587

 

15,574

 

16,937

 

18,265

 

16,113

 

Total Non-Covered Gross Loans

 

$

2,088,815

 

$

2,121,899

 

$

2,228,748

 

$

2,224,398

 

$

2,172,691

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

154,655

 

$

159,698

 

$

166,490

 

$

179,124

 

$

188,353

 

Commercial & Industrial

 

45,024

 

49,680

 

53,613

 

56,357

 

61,527

 

Consumer

 

104

 

111

 

125

 

150

 

191

 

Total Covered Gross Loans

 

$

199,783

 

$

209,490

 

$

220,228

 

$

235,631

 

$

250,071

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Gross Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

74,538

 

$

72,258

 

$

70,808

 

$

59,376

 

$

47,564

 

Real Estate Secured

 

1,879,953

 

1,917,027

 

1,999,216

 

2,009,511

 

1,983,495

 

Commercial & Industrial

 

319,416

 

326,419

 

361,890

 

372,727

 

375,399

 

Consumer

 

14,691

 

15,685

 

17,062

 

18,415

 

16,304

 

Total Gross Loans

 

$

2,288,598

 

$

2,331,389

 

$

2,448,976

 

$

2,460,029

 

$

2,422,762

 

 

Total deposits were $2.27 billion at March 31, 2011, down from $2.46 billion at December 31, 2010.  The decline was experienced in all interest-bearing deposit categories. This decline was partially offset by a 4% increase in non-interest bearing deposits as a result of management’s continued focus to attract demand deposits accounts.

 

Total other real estate owned (OREOs) was $8.5 million at March 31, 2011, down from $15.0 million at December 31, 2010.  Outflow from OREO in the first quarter of 2011 consisted of 21 sold properties totaling $12.8 million.  Inflows to OREO in the first quarter of 2011 consisted of 8 properties totaling $6.3 million.

 

Capital Ratios

 

The Company’s capital ratios continued to be in excess of “well capitalized” regulatory requirements as shown in the following table:

 

 

(Dollars In thousands, except per share info)

 

March 31, 2011

 

Well Capitalized
Regulatory
Requirements

 

Total Excess
Above Well
Capitalized
Requirements

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Capital Ratio

 

7.64%

 

5.00%

 

$

76,948

 

Tier 1 Risk-Based Capital Ratio

 

10.30%

 

6.00%

 

92,891

 

Total Risk-Based Capital Ratio

 

12.57%

 

10.00%

 

55,473

 

Tangible Common Equity To Tangible Assets

 

3.92%

 

N/A

 

N/A

 

Tangible Common Equity Per Common Share

 

$

3.70   

 

N/A

 

N/A

 

 

The Company has developed a plan to strengthen all of its capital ratios which it expects to implement in the very near future.

 

 

7



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 8

 

 

STATEMENT OF OPERATIONS

 

Net interest Income and Margin

 

Net interest income before provision for loan losses totaled $29.3 million in the first quarter of 2011, an increase of 11.5% from $26.3 million in the fourth quarter of 2010, and an increase of 2.6% from $28.6 million in the first quarter of 2010.  The increase in net interest income on a linked quarter basis was attributable to both an increase in interest income and a decline in interest expense. Compared to the same quarter of previous year, interest income declined 13.7% from $41.3 million to $35.6 million.  The decline in interest income from the first quarter of 2010 is attributable to the reduction in average earning assets.

 

Interest expense declined to $6.3 million for the first quarter of 2011, a 20.4% reduction from $8.0 million in the fourth quarter of 2010 and a 50.3% decline from $12.7 million in the first quarter of 2010.  The decline in interest expense reflects the improvement in the deposit mix, reduction in the cost of funds, and a reduction in deposits over the past year.  Interest expense on deposits decreased to $5.1 million, a 24.4% and 54.3% reduction compared to the fourth quarter of 2010 and the first quarter of 2010, respectively.

 

Net interest margin was 4.53% in the first quarter of 2011, compared to 3.72% in the fourth quarter of 2010 and 3.65% in the first quarter of 2010.  The increase in net interest margin from the previous quarter is attributable to a decline in funding costs and a lower level of interest reversals on non-accrual loans.  On a year-over-year basis, net interest margin increased due to the continued decline in the cost of funds. Cost of funds declined to 0.88% in the first quarter of 2011 from 1.04% in the fourth quarter of 2010 and 1.55% in the first quarter of 2010.

 

Non-Interest Income

 

Non-interest income was $8.7 million in the first quarter of 2011, compared to $6.1 million for the previous quarter and $7.3 million for the first quarter of 2010.  The increase from both the prior quarter and the prior year was attributable to an increase in gain on sale of loans. A portion of the increase in gain on sale of loans during the first quarter of 2011 was attributable to a change in the treatment of SBA loan sale transactions. During the first quarter of 2011, the Company originated $48.5 million in SBA loans, compared to SBA loan originations of $47.7 million in the fourth quarter of 2010.

 

Non-Interest Expense

 

Total non-interest expense was $17.5 million in the first quarter of 2011, compared with $19.7 million in the prior quarter and $14.2 million for the first quarter of 2010.  During the first quarter of 2011, the Company incurred approximately $450,000 in severance expense related to the elimination of 20 positions, as part of a restructuring initiative to enhance efficiencies. The staff reduction and other expense reduction measures are expected to result in annual savings of $2.6 million.

 

The decrease in non-interest expense compared to the prior quarter was primarily attributable to a reduction in OREO-related expenses and expense related to low income housing tax credit investments.  The increase in non-interest expense from the first quarter of 2010 was primarily attributable to an increase in salaries and benefits expense due to severance payments and OREO-related expenses.

 

Deferred Tax Asset & Effective Tax Rate

 

During the first quarter of 2011, the Company reviewed its deferred tax asset. Due to a decline in income for the past two quarters, the Company’s cumulative three year historical income was reduced to where a valuation allowance on the deferred tax assets was required in the first quarter of 2011. As a result, the Company recorded net tax expenses of $38.1 million to reflect the creation of a valuation allowance on its deferred tax asset. Based on its current business plan, management believes that its future level of profitability will exceed projections utilized for the purpose of evaluating the deferred tax asset.

 

 

8



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 9

 

 

The effective tax benefit rate excluding the tax expense of $38.1 million that resulted from the deferred tax valuation allowance, for the first quarter of 2011 was 46.2%, compared to 44.5% for the fourth quarter of 2010. The effective tax rate for the first quarter of 2010 was 28.8%. The tax benefits relating to municipal investments, low income housing tax credits, and other state sponsored tax credit programs reduced the effective tax rates during the first quarter of 2010, while the same permanent differences have increased the tax benefit rates during the first quarter of 2011 and fourth quarter of 2010.

 

 

CONFERENCE CALL

 

Management will host its quarterly conference call on April 26, 2011, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing 866-804-6929 (domestic number) or 857-350-1675 (international number) and entering passcode 28610857.

 

COMPANY INFORMATION

 

Headquartered in Los Angeles, Wilshire State Bank operates 24 branch offices in California, Texas, New Jersey and New York, and six loan production offices in Dallas, Houston, Atlanta, Denver, Annandale, Virginia, and Fort Lee, New Jersey, and is an SBA preferred lender nationwide. Wilshire State Bank is a community bank with a focus on commercial real estate lending and general commercial banking, with its primary market encompassing the multi-ethnic populations of the Los Angeles Metropolitan area. Wilshire Bancorp’s strategic goals include increasing shareholder and franchise value by continuing to grow its multi-ethnic banking business and expanding its geographic reach to other similar markets with strong levels of small business activity. Visit us at www.wilshirebank.com.

 

FORWARD-LOOKING STATEMENTS

 

Statements concerning future performance, events, or any other guidance on future periods constitute forward-looking statements that are subject to a number of risks and uncertainties that might cause actual results to differ materially from stated expectations. Specific factors include, but are not limited to, loan production and sales, credit quality, the ability to expand net interest margin, the ability to continue to attract low-cost deposits, success of expansion efforts, competition in the marketplace and general economic conditions. The financial information contained in this release should be read in conjunction with the consolidated financial statements and notes included in Wilshire Bancorp’s most recent reports on Form 10-K and Form 10-Q, as filed with the Securities and Exchange Commission, as they may be amended from time to time. Results of operations for the most recent quarter are not necessarily indicative of operating results for any future periods. Any projections in this release are based on limited information currently available to management and are subject to change. Since management will only provide guidance at certain points during the year, Wilshire Bancorp will not necessarily update the information. Such information speaks only as of the date of this release. Additional information on these and other factors that could affect financial results are included in filings by Wilshire Bancorp with the Securities and Exchange Commission.

 

 

9



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 10

 

 

CONSOLIDATED BALANCE SHEET

 

(dollars in thousands) (unaudited)

 

March 31,

 

December 31,

 

Three Month

 

March 31,

 

One Year

 

 

 

2011

 

2010

 

Change

 

2010

 

Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

$

68,827

 

$

68,530

 

0%

 

$

214,970

 

-68%

 

Federal Funds Sold and Other Cash Equivalents

 

5

 

130,005

 

-100%

 

30,018

 

-100%

 

Total Cash and Cash Equivalents

 

68,832

 

198,535

 

-65%

 

244,988

 

-72%

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available For Sale

 

340,812

 

316,623

 

8%

 

687,716

 

-50%

 

Investment Securities Held To Maturity

 

80

 

85

 

-6%

 

105

 

-24%

 

Total Investment Securities

 

340,892

 

316,708

 

8%

 

687,821

 

-50%

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held For Sale

 

136,769

 

17,098

 

700%

 

43,501

 

214%

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

73,879

 

71,596

 

3%

 

47,364

 

56%

 

Residential Real Estate

 

91,842

 

92,901

 

-1%

 

92,874

 

-1%

 

Commercial Real Estate

 

1,656,495

 

1,804,731

 

-8%

 

1,845,374

 

-10%

 

Commercial and Industrial

 

310,225

 

324,627

 

-4%

 

372,407

 

-17%

 

Consumer

 

14,675

 

15,671

 

-6%

 

16,304

 

-10%

 

Total Loans

 

2,147,116

 

2,309,526

 

-7%

 

2,374,323

 

-10%

 

Allowance For Loan Losses

 

(114,842)

 

(110,953)

 

4%

 

(79,576)

 

44%

 

Loans, Net of Allowance for Loan Losses

 

2,032,274

 

2,198,573

 

-8%

 

2,294,747

 

-11%

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued Interest Receivable

 

9,829

 

10,581

 

-7%

 

15,214

 

-35%

 

Due from Customers on Acceptances

 

169

 

368

 

-54%

 

1,006

 

-83%

 

Other Real Estate Owned

 

8,512

 

14,983

 

-43%

 

4,860

 

75%

 

Premises and Equipment

 

13,555

 

13,330

 

2%

 

13,602

 

0%

 

Federal Home Loan Bank (FHLB) Stock, at Cost

 

17,796

 

18,531

 

-4%

 

21,040

 

-15%

 

Cash Surrender Value of Life Insurance

 

18,812

 

18,663

 

1%

 

18,197

 

3%

 

Investment in affordable housing partnerships

 

34,781

 

28,186

 

23%

 

25,102

 

39%

 

Deferred Income Taxes

 

19,112

 

46,357

 

-59%

 

20,198

 

-5%

 

Servicing Assets

 

7,664

 

7,331

 

5%

 

6,715

 

14%

 

Goodwill

 

6,675

 

6,675

 

0%

 

6,675

 

0%

 

FDIC Indemnification

 

26,673

 

28,525

 

-6%

 

33,329

 

-20%

 

Other Assets

 

46,756

 

46,081

 

1%

 

22,292

 

110%

 

TOTAL ASSETS

 

$

2,789,101

 

$

2,970,525

 

-6%

 

$

3,459,287

 

-19%

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Non-interest Bearing Demand Deposits

 

$

484,402

 

$

467,067

 

4%

 

$

414,023

 

17%

 

Savings and Interest Checking

 

109,399

 

106,115

 

3%

 

97,170

 

13%

 

Money Market Deposits

 

622,078

 

669,486

 

-7%

 

979,454

 

-36%

 

Time Deposits in denomination of $100,000 or more

 

670,686

 

699,503

 

-4%

 

746,866

 

-10%

 

Other Time Deposits

 

383,462

 

518,769

 

-26%

 

687,532

 

-44%

 

Total Deposits

 

2,270,027

 

2,460,940

 

-8%

 

2,925,045

 

-22%

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB borrowings and Federal Funds Purchased

 

215,000

 

158,011

 

36%

 

142,487

 

51%

 

Acceptance Outstanding

 

169

 

368

 

-54%

 

1,006

 

-83%

 

Junior Subordinated Debentures

 

87,321

 

87,321

 

0%

 

87,321

 

0%

 

Accrued Interest Payable

 

4,049

 

4,092

 

-1%

 

5,954

 

-32%

 

Other Liabilities

 

34,783

 

30,631

 

14%

 

26,779

 

30%

 

Total Liabilities

 

2,611,349

 

2,741,363

 

-5%

 

3,188,592

 

-18%

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

60,584

 

60,450

 

0%

 

60,058

 

1%

 

Common Stock

 

55,655

 

55,601

 

0%

 

55,118

 

1%

 

Retained Earnings

 

58,994

 

111,099

 

-47%

 

151,895

 

-61%

 

Accumulated Other Comprehensive Income

 

2,519

 

2,012

 

25%

 

3,624

 

-30%

 

Total Stockholders’ Equity

 

177,752

 

229,162

 

-22%

 

270,695

 

-34%

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

2,789,101

 

$

2,970,525

 

-6%

 

$

3,459,287

 

-19%

 

 

 

(continued)

 

10



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 11

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

(dollars in thousands, except per share data) (unaudited)

 

 

Quarter Ended

 

Three Month

 

Quarter Ended

 

One Year

 

 

March 31, 2011

 

December 31, 2010

 

% Change

 

March 31, 2010

 

% Change

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$33,462

 

$32,193

 

4%

 

$35,304

 

-5%

Interest on Investment Securities

 

1,983

 

1,551

 

28%

 

5,615

 

-65%

Interest on Federal Funds Sold

 

179

 

476

 

-62%

 

382

 

-53%

Total Interest Income

 

35,624

 

34,220

 

4%

 

41,301

 

-14%

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

Deposits

 

5,110

 

6,758

 

-24%

 

11,174

 

-54%

FHLB Advances and Other Borrowings

 

1,219

 

1,194

 

2%

 

1,569

 

-22%

Total Interest Expense

 

6,329

 

7,952

 

-20%

 

12,743

 

-50%

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income Before Provision for Losses on Loans and Loan Commitments

 

29,295

 

26,268

 

12%

 

28,558

 

3%

Provision for Losses on Loans and Loan Commitments

 

44,800

 

83,600

 

-46%

 

17,000

 

164%

Net Interest (Loss) Income After Provision for Losses on Loans and Loan Commitments

 

(15,505)

 

(57,332)

 

-73%

 

11,558

 

-234%

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

Service Charges on Deposits

 

3,080

 

3,034

 

2%

 

3,224

 

-4%

Gain on Sales of Loans

 

3,592

 

2,059

 

74%

 

36

 

9878%

Gain on Sale of Investment Securities

 

36

 

40

 

-10%

 

2,484

 

-99%

Other

 

1,968

 

972

 

102%

 

1,556

 

26%

Total Noninterest Income

 

8,676

 

6,105

 

42%

 

7,300

 

19%

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

7,817

 

7,217

 

8%

 

7,115

 

10%

Occupancy & Equipment

 

1,980

 

1,936

 

2%

 

2,181

 

-9%

Data Processing

 

712

 

692

 

3%

 

637

 

12%

Other

 

6,967

 

9,838

 

-29%

 

4,272

 

63%

Total Noninterest Expenses

 

17,476

 

19,683

 

-11%

 

14,205

 

23%

 

 

 

 

 

 

 

 

 

 

 

(Loss) Income Before Income Taxes

 

(24,305)

 

(70,910)

 

-66%

 

4,653

 

-622%

Income Taxes Provision (Benefit)

 

26,888

 

(31,521)

 

-185%

 

1,338

 

1910%

NET (LOSS) INCOME

 

$       (51,193)

 

$              (39,389)

 

30%

 

$          3,315

 

-1644%

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend and Accretion of Preferred Stock Discount

 

912

 

910

 

0%

 

903

 

1%

NET (LOSS) INCOME AVAILABLE TO COMMON SHAREHOLDERS

$       (52,105)

 

$              (40,299)

 

29%

 

$          2,412

 

-2260%

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION

 

 

 

 

 

 

 

 

 

 

Basic (Loss) Earnings Per Common Share

 

$          (1.77)

 

$                  (1.37)

 

29%

 

$            0.08

 

-2261%

Diluted (Loss) Earnings Per Common Share

 

$          (1.77)

 

$                  (1.37)

 

29%

 

$            0.08

 

-2261%

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

Basic

 

29,476,288

 

29,486,635

 

 

 

29,484,006

 

 

Diluted

 

29,476,288

 

29,486,635

 

 

 

29,484,006

 

 

 

 

(continued)

 

11



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 12

 

 

SUMMARY OF FINANCIAL DATA

(dollars in thousands, except per share data) (unaudited)

 

 

Quarter Ended

 

 

AVERAGE BALANCES

 

March 31, 2011

 

 

 

December 31, 2010

 

 

 

March 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

$   2,921,915

 

 

 

$   3,135,483

 

 

 

$   3,417,633

 

 

Average Equity

231,622

 

 

 

272,003

 

 

 

273,293

 

 

Average Net Loans

2,218,079

 

 

 

2,332,929

 

 

 

2,359,522

 

 

Average Deposits

2,314,733

 

 

 

2,594,300

 

 

 

2,886,514

 

 

Average Time Deposits in denomination of $100,000 or more

670,542

 

 

 

717,362

 

 

 

768,882

 

 

Average Interest Earning Assets

2,610,600

 

 

 

2,846,537

 

 

 

3,155,853

 

 

 

 

Quarter Ended

 

 

PROFITABILITY

 

March 31, 2011

 

 

 

December 31, 2010

 

 

 

March 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Return on Average Assets

-7.01%

 

 

 

-5.02%

 

 

 

0.39%

 

 

Annualized Return on Average Equity

-88.41%

 

 

 

-57.92%

 

 

 

4.85%

 

 

Efficiency Ratio

46.02%

 

 

 

60.80%

 

 

 

39.61%

 

 

Annualized Operating Expense/Average Assets

2.39%

 

 

 

2.51%

 

 

 

1.66%

 

 

Annualized Net Interest Margin

4.53%

 

 

 

3.72%

 

 

 

3.65%

 

 

 

 

As Of

DEPOSIT COMPOSITION

March 31, 2011

 

Cost of
Funds

 

December 31, 2010

 

Cost of
Funds

 

March 31, 2010

 

Cost of
Funds

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Demand Deposits

21.3%

 

0.00%

 

19.0%

 

0.00%

 

14.2%

 

0.00%

Savings & Interest Checking

4.8%

 

2.26%

 

4.3%

 

2.34%

 

3.3%

 

2.55%

Money Market Deposits

27.4%

 

0.87%

 

27.2%

 

0.91%

 

33.5%

 

1.68%

Time Deposits of $100,000 or More

29.5%

 

1.01%

 

28.4%

 

1.17%

 

25.5%

 

1.58%

Other Time Deposits

16.9%

 

1.30%

 

21.1%

 

1.66%

 

23.5%

 

2.07%

Total Deposits

100.0%

 

0.88%

 

100.0%

 

1.04%

 

100.0%

 

1.55%

 

 

As Of

CAPITAL RATIOS

 

March 31, 2011

 

 

 

December 31, 2010

 

 

 

March 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

7.64%

 

 

 

9.18%

 

 

 

9.78%

 

 

Tier 1 Risk-Based Capital Ratio

10.30%

 

 

 

12.61%

 

 

 

14.38%

 

 

Total Risk-Based Capital Ratio

12.57%

 

 

 

14.00%

 

 

 

15.83%

 

 

Total Shareholders’ Equity

$177,752

 

 

 

$229,162

 

 

 

$270,695

 

 

Book Value Per Common Share

$3.98

 

 

 

$5.72

 

 

 

$7.16

 

 

Tangible Common Equity Per Common Share *

$3.70

 

 

 

$5.44

 

 

 

$6.87

 

 

Tangible Common Equity to Tangible Assets **

3.92%

 

 

 

5.41%

 

 

 

5.86%

 

 

 

* Tangible common equity excludes goodwill, other intangible assets, and TARP preferred stock

** Tangible assets excludes goodwill and intangible assets

 

SUMMARY OF FINANCIAL DATA

(dollars in thousands, except per share data) (unaudited)

 

Reconciliation of GAAP financial measures to non-GAAP financial measures:

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$177,752

 

$229,162

 

$270,695

 

Preferred stock, net of discount

 

(60,584)

 

(60,450)

 

(60,058)

 

Goodwill and other intangible assets, net

 

(8,239)

 

(8,320)

 

(8,596)

 

Tangible common equity

 

$108,929

 

$160,392

 

$202,041

 

 

 

 

 

 

 

 

 

Total assets

 

$2,789,101

 

$2,970,525

 

$3,459,287

 

Goodwill and other intangible assets, net

 

(8,239)

 

(8,320)

 

(8,596)

 

Tangible assets

 

$2,780,862

 

$2,962,205

 

$3,450,691

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

29,471,714

 

29,477,778

 

29,485,637

 

 

 

(continued)

 

12



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 13

 

 

ALLOWANCE FOR LOAN LOSSES

(dollars in thousands) (unaudited)

 

Quarter Ended

 

 

March 31, 2011

 

December 31, 2010

 

September 30, 2010

 

June 30, 2010

 

March 31, 2010

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$   110,953

 

$    99,020

 

$  91,419

 

$  79,576

 

$  62,130

Provision for Losses on Loans

 

44,800

 

82,600

 

17,999

 

31,269

 

16,930

FDIC Indemnification

 

-

 

-

 

2,953

 

(3,140)

 

5,831

Recoveries on loans previously charged-off

 

786

 

1,235

 

991

 

872

 

512

Less Charge-offs

 

(41,697)

 

(71,902)

 

(14,342)

 

(17,158)

 

(5,827)

Balance at End of Period

 

$  114,842

 

$  110,953

 

$  99,020

 

$  91,419

 

$  79,576

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs/Average Total Loans

 

1.84%

 

3.03%

 

0.56%

 

0.67%

 

0.22%

Charge-offs/Average Total Loans

 

1.88%

 

3.08%

 

0.60%

 

0.70%

 

0.24%

Allowance for Loan Losses/Gross Loans

 

5.02%

 

4.76%

 

4.04%

 

3.72%

 

3.29%

Allowance for Loan Losses/Legacy Wilshire Loans

 

5.50%

 

5.23%

 

4.44%

 

4.11%

 

3.66%

Allowance for Loan Losses/Non-accrual Loans

 

143.31%

 

155.76%

 

129.70%

 

109.99%

 

75.77%

Allowance for Loan Losses/Legacy Non-accrual Loans

 

185.02%

 

182.24%

 

157.80%

 

142.21%

 

95.74%

Allowance for Loan Losses/Non-performing Loans

 

143.31%

 

155.76%

 

129.18%

 

109.99%

 

75.77%

Allowance for Loan Losses/Legacy Non-performing Loans

 

185.02%

 

182.24%

 

157.04%

 

142.21%

 

95.74%

Allowance for Loan Losses/Non-performing Assets

 

129.55%

 

128.69%

 

106.88%

 

101.97%

 

72.42%

Allowance for Loan Losses/Legacy Non-performing Assets

 

164.68%

 

151.35%

 

136.44%

 

133.20%

 

92.26%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

(net of SBA guaranteed portions)

 

As Of

 

 

March 31, 2011

 

December 31, 2010

 

September 30, 2010

 

June 30, 2010

 

March 31, 2010

Nonaccrual Loans:

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

$        62,069

 

$           60,882

 

$         62,749

 

$     64,285

 

$     83,115

Covered Loans

 

18,064

 

10,350

 

13,599

 

18,831

 

21,909

Total

 

80,133

 

71,232

 

76,348

 

83,116

 

105,024

 

 

 

 

 

 

 

 

 

 

 

Loans 90 days or more past due and still accruing:

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

-

 

-

 

304

 

1

 

-

Covered Loans

 

-

 

-

 

-

 

-

 

-

Total

 

-

 

-

 

304

 

1

 

-

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Loans:

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

62,069

 

60,882

 

63,053

 

64,286

 

83,115

Covered Loans

 

18,064

 

10,350

 

13,599

 

18,831

 

21,909

Total

 

80,133

 

71,232

 

76,652

 

83,117

 

105,024

 

 

 

 

 

 

 

 

 

 

 

OREO and Repossessed Vehicles:

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

7,668

 

12,429

 

9,519

 

4,346

 

3,136

Covered Loans

 

844

 

2,554

 

6,477

 

2,194

 

1,723

Total

 

8,512

 

14,983

 

15,996

 

6,540

 

4,859

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Assets:

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

69,737

 

73,311

 

72,572

 

68,632

 

86,251

Covered Loans

 

18,908

 

12,904

 

20,076

 

21,025

 

23,632

Total

 

$88,645

 

$86,215

 

$92,648

 

$89,657

 

$109,883

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Loans/Gross Loans

 

3.50%

 

3.06%

 

3.13%

 

3.38%

 

4.34%

Total Legacy Nonperforming Loans/Legacy Gross Loans

 

2.97%

 

2.87%

 

2.83%

 

2.89%

 

3.83%

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Assets/Total Assets

 

3.18%

 

2.90%

 

2.87%

 

2.61%

 

3.18%

Total Legacy Nonperforming Assets/Total Assets

 

2.50%

 

2.47%

 

2.24%

 

2.00%

 

2.49%

 

 

(continued)

 

13



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 14

 

 

PERFORMING TROUBLED DEBT RESTRUCTURED LOANS (Dollars In Thousands)(unaudited)

(net of SBA guaranteed portions)

 

 

Quarter Ended

Non-Covered Loans

 

Mar 31, 2011

 

Dec 31, 2010

 

Sep 30, 2010

 

Jun 30, 2010

 

Mar 31, 2010

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

$

-

 

$

-

 

$

2,654

 

$

-

Real Estate Secured

 

31,540

 

36,187

 

27,215

 

25,015

 

46,024

Commercial & Industrial

 

4,117

 

3,574

 

4,741

 

4,241

 

474

Consumer

 

-

 

-

 

57

 

81

 

-

Total Non-Covered TDR Loans

 

$

35,657

 

$

39,761

 

$

32,013

 

$

31,991

 

$

46,498

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

7,676

 

$

7,115

 

$

1,331

 

$

3,449

 

$

8,135

Commercial & Industrial

 

1,844

 

1,870

 

1,475

 

1,569

 

-

Total Covered TDR Loans

 

$

9,520

 

$

8,985

 

$

2,806

 

$

5,018

 

$

8,135

 

 

 

 

 

 

 

 

 

 

 

Total Performing TDRs Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

$

-

 

$

-

 

$

2,654

 

$

-

Real Estate Secured

 

39,216

 

43,302

 

28,546

 

28,464

 

54,159

Commercial & Industrial

 

5,961

 

5,444

 

6,216

 

5,810

 

474

Consumer

 

-

 

-

 

57

 

81

 

-

Total PerformingTDR Loans

 

$

45,177

 

$

48,746

 

$

34,819

 

$

37,009

 

$

54,633

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOAN ORIGINATION AMOUNT

 

Quarter Ended

(Dollars In Thousands)

 

Mar 31, 2011

 

Dec 31, 2010

 

Sep 30, 2010

 

Jun 30, 2010

 

Mar 31, 2010

 

 

 

 

 

 

 

 

 

 

 

Total new loan origination amount, excluding renewal.

 

$

120,037

 

$

169,051

 

$

112,911

 

$

186,121

 

$

87,288

SBA new loan origination amount, excluding renewal.

 

$

48,459

 

$

47,735

 

$

17,613

 

$

32,630

 

$

23,471

 

 

 

 

 

 

 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

 

Quarter Ended

 

 

 

 

(Dollars In Thousands)

 

 

 

Mar 31, 2011

 

Mar 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

 

 

$ 3,926

 

$ 2,515

 

 

 

 

Provision for losses on off-balance sheet items

 

 

 

-

 

70

 

 

 

 

Balance at end of period

 

 

 

$ 3,926

 

$ 2,585

 

 

 

 

 

 

(continued)

 

14



 

Wilshire Bancorp Inc.1Q 2011 Results

April 25, 2011

Page 15

 

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(dollars in thousands) (unaudited)

 

 

 

For the Quarter Ended

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

 

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$1,995,191

 

$27,656

 

5.54%

 

$2,072,543

 

$26,919

 

5.20%

 

$2,030,514

 

$29,053

 

5.72%

Commercial Loans

 

327,887

 

4,592

 

5.60%

 

346,987

 

4,435

 

5.11%

 

382,589

 

5,308

 

5.55%

Consumer Loans

 

15,157

 

121

 

3.18%

 

16,084

 

138

 

3.43%

 

16,474

 

180

 

4.38%

Total Gross Loans

 

2,338,235

 

32,369

 

5.54%

 

2,435,614

 

31,492

 

5.17%

 

2,429,577

 

34,541

 

5.69%

Loan Fees toward Yield

 

 

 

1,093

 

 

 

 

 

701

 

 

 

 

 

763

 

 

Allowance for Loan Losses & Unearned Income

(120,156)

 

 

 

 

 

(102,693)

 

 

 

 

 

(70,055)

 

 

 

 

Net Loans

 

2,218,079

 

33,462

 

6.03%

 

2,332,921

 

32,193

 

5.52%

 

2,359,522

 

35,304

 

5.98%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

334,694

 

1,983

 

2.66%

 

353,983

 

1,551

 

2.02%

 

665,366

 

5,615

 

3.52%

Federal Funds Sold

 

57,827

 

179

 

1.24%

 

159,633

 

476

 

1.19%

 

130,965

 

382

 

1.17%

Total Investment Securities and Other Earning Assets

 

392,521

 

2,162

 

2.45%

 

513,616

 

2,027

 

1.76%

 

796,331

 

5,997

 

3.13%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$2,610,600

 

$35,624

 

5.49%

 

$2,846,537

 

$34,220

`

4.84%

 

$3,155,853

 

$41,301

 

5.27%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$644,249

 

$1,408

 

0.87%

 

$738,538

 

$1,684

 

0.91%

 

$956,035

 

$4,023

 

1.68%

NOW

 

24,738

 

23

 

0.38%

 

22,217

 

19

 

0.34%

 

22,481

 

29

 

0.52%

Savings

 

85,287

 

598

 

2.81%

 

81,267

 

587

 

2.89%

 

74,052

 

586

 

3.17%

Time Deposits of $100,000 or More

 

670,542

 

1,687

 

1.01%

 

717,362

 

2,106

 

1.17%

 

768,882

 

3,047

 

1.58%

Other Time Deposits

 

428,815

 

1,394

 

1.30%

 

569,725

 

2,362

 

1.66%

 

675,764

 

3,489

 

2.07%

Total Interest Bearing Deposits

 

1,853,631

 

5,110

 

1.10%

 

2,129,109

 

6,758

 

1.27%

 

2,497,214

 

11,174

 

1.79%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

250,964

 

730

 

1.16%

 

144,145

 

697

 

1.93%

 

148,000

 

920

 

2.49%

Junior Subordinated Debentures

 

87,321

 

489

 

2.24%

 

87,321

 

497

 

2.28%

 

87,321

 

649

 

2.97%

Total Borrowings

 

338,285

 

1,219

 

1.44%

 

231,466

 

1,194

 

2.06%

 

235,321

 

1,569

 

2.67%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$2,191,916

 

$6,329

 

1.15%

 

$2,360,575

 

$7,952

 

1.35%

 

$2,732,535

 

$12,743

 

1.87%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$29,295

 

 

 

 

 

$26,268

 

 

 

 

 

$28,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

4.34%

 

 

 

 

 

3.49%

 

 

 

 

 

3.40%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.53%

 

 

 

 

 

3.72%

 

 

 

 

 

3.65%

 

* Tax equivalent ratios for investment securities

 

(concluded)

 

15