Attached files

file filename
8-K - 8-K - WILSHIRE BANCORP INCa12-3912_18k.htm

Exhibit 99.1

 

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

NEWS RELEASE

 

Wilshire Bancorp Reports Net Income of $5.8 Million or

$0.08 Earnings per Share for Fourth Quarter 2011

 

LOS ANGELES, January 23, 2012 - Wilshire Bancorp, Inc. (NASDAQ: WIBC), the holding company (“the Company”) for Wilshire State Bank (“the Bank”), today reported net income available to common shareholders of $5.8 million, or $0.08 per diluted common share, for the quarter ended December 31, 2011.  This compares to a net loss available to common shareholders of $40.3 million, or ($1.37) per diluted common share, for the same period of the prior year, and net income available to common shareholders of $10.2 million, or $0.14 per diluted common share, for the third quarter of 2011.  The decrease in earnings per share from the third quarter of 2011 is attributable to a higher effective tax rate recorded in the fourth quarter of 2011.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “We are pleased to deliver another quarter of solid profitability, which was driven by improved efficiencies and lower credit costs. Compared to the third quarter of 2011, our pre-tax income increased 8%, which reflects the increasing strength in our core operations. We continue to make steady progress on improving our asset quality, which resulted in a 22% decline in non-accrual loans and a 68% decline in charge-offs compared to the prior quarter.

 

“Our focus for 2012 is to prudently increase our marketing efforts to resume the growth of our franchise.  We are adding to our business development staff and re-engaging our markets with more active lending efforts, including re-opening three loan production offices in Georgia, Washington, and Northern California.  We are optimistic that our increased loan production will generate higher levels of interest income and gains on sales of loans this year, which should enable us to further increase our level of profitability as we move through 2012,” said Mr. Yoo.

 

Q4 2011 Summary:

 

·            Net income available to common shareholders of $5.8 million, or $0.08 per share

 

·            Improvement in asset quality from Q3 2011 to Q4 2011 with a 22% decline in non-accrual loans and a 68% decline in charge-offs

 

·            Operating efficiency ratio improved to 52.4% from 55.7% in Q3 2011

 

·            Improved deposit mix with an overall increase in core deposits led by a 9% increase in non-interest bearing accounts

 

·            Annualized return on average assets of 1.01% and return on average equity of 8.72%

 

·            All capital ratios strengthened from prior quarter

 



 

STATEMENT OF OPERATIONS

 

Net Interest Income and Margin

 

Net interest income before provision for loan losses totaled $25.2 million in the fourth quarter of 2011, a decrease of 4% from $26.3 million in the fourth quarter of 2010, and a decrease of 1% from $25.5 million in the third quarter of 2011.

 

Net interest margin was 4.17% in the fourth quarter of 2011, compared to 3.72% in the fourth quarter of 2010 and 4.23% in the third quarter of 2011. The decrease in net interest margin for the fourth quarter of 2011 compared to the third quarter of 2011 was primarily due to the reduction in investment yields as a result of newly purchased investments at lower yields in combination with increased prepayment speeds on MBS securities.

 

Loan yields increased to 5.58% for the fourth quarter of 2011 from 5.54% for the third quarter of 2011 mainly due to the reduction in interest income reversals from non-accrual loans.  Total non-accrual loan interest reversals declined to $430 thousand during the fourth quarter of 2011 compared to $812 thousand during the previous quarter. The total cost of deposits continued to decrease and was 0.80% for the fourth quarter of 2011, down from 0.83% for the third quarter of 2011 and down from 1.04% for the fourth quarter of 2010.  The decrease from both periods was primarily due to an increase in non-interest bearing deposits.

 

Net interest margin for the twelve months ended December 31, 2011 was 4.34%, an increase of 58 basis points compared to 3.76% for the same period in 2010. Loan yield for the twelve months ended December 31, 2011 was 5.54%, down from 5.61% for the twelve months ended December 31, 2010.  Total cost of interest bearing deposits was 1.07% for 2011 compared to 1.56% for 2010.  The increase in net interest margin for the full year was largely the result of a reduction in cost of deposits and borrowings.

 

Non-Interest Income

 

Total non-interest income was $5.8 million for the quarter ended December 31, 2011, compared to $7.7 million for the previous quarter and $6.1 million for the quarter ended December 31, 2010.  The decline in non-interest income from the prior quarter is primarily due to lower gains on sales of loans.  The Company decided to retain all but a few of its SBA loans during the fourth quarter of 2011 and recognize interest income, which resulted in the lower gains on sales of loans.  The $733 thousand in gains on sales of loans recognized in the fourth quarter of 2011 was attributable to gains on sales of commercial real estate (“CRE”) loans totaling $643 thousand and gains from mortgage and SBA loans totaling $70 thousand and $20 thousand, respectively.

 

Other non-interest income was $2.2 million for the quarter ended December 31, 2011, compared to $2.7 million in the previous quarter and $972 thousand for the fourth quarter of 2010.  The decrease in other non-interest income from the previous quarter was primarily attributable to a reduction in miscellaneous income while the increase in other non-interest income from the fourth quarter of 2010 was a result of an increase in loan related servicing fees.

 

Non-Interest Expense

 

Total non-interest expense was $16.2 million for the fourth quarter of 2011, compared with $18.5 million for the prior quarter and $19.7 million for the fourth quarter of 2010.  The decrease in total non-interest expense compared to both prior periods was primarily due to lower other non-interest expenses, as discussed below.

 

2



 

Total salaries and employee benefits were $7.1 million in the fourth quarter of 2011, compared with $6.8 million in the prior quarter and $7.2 million in the fourth quarter of 2010.  The increase from the prior quarter is primarily due to the winter incentive bonus that was awarded to employees during the fourth quarter of 2011.

 

Other non-interest expenses for the fourth quarter of 2011 totaled $6.5 million, compared with $9.0 million in the third quarter of 2011 and $9.8 million in the fourth quarter of 2010.  The decrease in other non-interest expenses from the prior quarter and previous year was primarily attributable to lower expenses related to other real estate owned (“OREO”) and lower legal fees.

 

The Company’s operating efficiency ratio improved to 52.4% for the quarter ended December 31, 2011 from 55.7% for the quarter ended September 30, 2011 and 60.8% for the quarter ended December 31, 2010.

 

Tax Provision

 

For the fourth quarter of 2011 the Company recorded income tax provisions totaling $6.5 million on pretax income of $13.2 million representing a tax rate of 49.1%, compared to income tax provision of $1.1 million on pretax income of $12.2 million, representing an effective tax rate of 9.1% for the previous quarter.  The quarter-to-quarter increase in tax provision was the result of discrete reversal of deferred tax assets related to net operating loss carryback due to higher than expected income, in addition to changes in other comprehensive income from unrealized gains on investment securities. The Company does not expect these non-recurring tax adjustments to impact tax provision in future quarters.

 

BALANCE SHEET

 

Total gross loans were $1.99 billion at December 31, 2011, compared to $2.00 billion at September 30, 2011.  The $11.5 million decline in gross loans during the fourth quarter of 2011 was mostly due to the decrease in covered loans which declined $11.4 million compared to a decline of $117 thousand in non-covered legacy loans.

 

As previously disclosed, upon acquiring certain assets and liabilities of the former Mirae Bank, the Company entered into a loss sharing agreement 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 agreement 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.  The following table shows “covered” and “non-covered” gross loans by loan type:

 

3



 

Loan Categories

 

(Dollars In Thousands)

 

 

 

Quarter Ended

 

 

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Mar 31, 2011

 

Dec 31, 2010

 

Gross Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

61,832

 

$

58,988

 

$

70,304

 

$

74,538

 

$

72,258

 

Real Estate Secured

 

1,490,504

 

1,501,297

 

1,548,559

 

1,725,298

 

1,757,328

 

Commercial & Industrial

 

253,092

 

244,248

 

260,990

 

274,392

 

276,739

 

Consumer

 

15,001

 

16,013

 

15,350

 

14,587

 

15,574

 

Total Non-Covered Gross Loans

 

$

1,820,429

 

$

1,820,546

 

$

1,895,203

 

$

2,088,815

 

$

2,121,899

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

137,144

 

$

143,719

 

$

154,020

 

$

154,655

 

$

159,699

 

Commercial & Industrial

 

28,267

 

33,103

 

38,170

 

45,024

 

49,680

 

Consumer

 

79

 

86

 

96

 

104

 

111

 

Total Covered Gross Loans

 

$

165,490

 

$

176,908

 

$

192,286

 

$

199,783

 

$

209,490

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Gross Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

61,832

 

$

58,988

 

$

70,304

 

$

74,538

 

$

72,258

 

Real Estate Secured

 

1,627,648

 

1,645,016

 

1,702,579

 

1,879,953

 

1,917,027

 

Commercial & Industrial

 

281,359

 

277,351

 

299,160

 

319,416

 

326,419

 

Consumer

 

15,080

 

16,099

 

15,446

 

14,691

 

15,685

 

Total Gross Loans

 

$

1,985,919

 

$

1,997,454

 

$

2,087,489

 

$

2,288,598

 

$

2,331,389

 

 

Loan originations for the fourth quarter of 2011 totaled $109.6 million. This compares to total loan originations of $97.5 million for the third quarter of 2011 and $169.1 million for the fourth quarter of 2010. The increase in loan originations from the prior quarter was attributable to a greater emphasis on commercial and industrial and SBA loan production, in addition to higher loan demand.

 

The following table shows quarterly loan originations by loan type:

 

LOAN ORIGINATIONS (Dollars In Thousands)

 

 

 

Quarter Ended

 

 

 

Dec 31, 2011

 

Sep 30, 2011

 

Dec 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

22,608

 

21

%

$

24,493

 

25

%

$

85,601

 

51

%

Commercial & Industrial

 

40,517

 

37

%

22,049

 

23

%

17,664

 

11

%

Consumer

 

162

 

0

%

1,510

 

2

%

9,150

 

5

%

SBA Loans

 

29,034

 

26

%

20,746

 

21

%

47,735

 

28

%

Home Mortgage Loans

 

17,292

 

16

%

28,736

 

29

%

8,901

 

5

%

Total Loan Originations

 

$

109,613

 

100

%

$

97,534

 

100

%

$

169,051

 

100

%

 

Total cash and cash equivalents increased 30% to $325.3 million at December 31, 2011, from $249.9 million at September 30, 2011 and increased 64% from $198.5 million at December 31, 2010.  The increase was due to an inflow of deposits during the fourth quarter of 2011 which resulted in the placement of funds into short-term instruments on a temporary basis.

 

Total OREO was $8.2 million at December 31, 2011, compared with $9.3 million at September 30, 2011 and $15.0 million at December 31, 2010.  Outflow from OREO in the fourth quarter of 2011 consisted of 10 sold properties totaling approximately $3.1 million. Inflow to OREO in the fourth quarter of 2011 consisted of 10 properties totaling approximately $3.5 million. The remaining decline in OREO during the fourth quarter was a result of write-downs in value of approximately $1.5 million.

 

Total deposits were $2.20 billion at December 31, 2011, an increase of 2% from $2.15 billion at September 30, 2011.  The increase in total deposits was primarily driven by a 9% increase in non-interest bearing demand deposits, which represented 23.2% of total deposits at December 31, 2011 compared to 21.8% at September 31, 2011. During 2011, total deposits decreased from $2.46 billion at December 31, 2010 to $2.20 billion at December 31, 2011.  The decrease of $258.6 million was the result of management’s planned action to reduce high cost deposits during the first half of 2011.

 

4



 

During the fourth quarter of 2011, all of the Company’s net deferred tax assets decreased to zero as the Company moved the realizable net operating loss carrybacks from 2008 and 2009 to tax receivables.  This transaction was a result of the Company’s request of tax refunds from the Internal Revenue Service.  Now that the Company expects tax refunds in the amount of the deferred tax assets previously recorded, the amount has been transferred to income tax receivables included in other assets.

 

CREDIT QUALITY

 

The Company’s credit quality metrics continued to improve during the fourth quarter of 2011, highlighted by a 22% decrease in non-accrual loans and a 68% decrease in charge-offs compared to the prior quarter.  As a result of the improved credit quality metrics, the Company’s provision for loan losses declined to $1.5 million for the fourth quarter of 2011, down from $2.5 million for the prior quarter and $83.6 million for the fourth quarter of 2010.

 

Despite the reduced provision for loan losses, the Company’s coverage ratios remained relatively stable from the end of the prior quarter.  The allowance for loan losses totaled $103.0 million, or 5.19% of gross loans at December 31, 2011, compared to $105.3 million, or 5.27% of gross loans, at September 30, 2011.  The coverage ratio of the allowance for loan losses to non-performing assets was 198% at December 31, 2011, compared with 160% at September 30, 2011.  Allowance coverage of legacy Wilshire loans was 5.66% at December 31, 2011, compared with 5.78% at September 30, 2011.

 

Note Sales

 

The Company sold $21.3 million in held-for-sale CRE loans (excluding SBA or residential mortgage loans) during the fourth quarter of 2011. All of the loans were sold on an individual basis and had an average discount to their principal balance of 32.8%.  Loans held-for-sale sold during the quarter were all non-accrual loans at the end of the third quarter of 2011.  All of loans held-for-sale sold were previously marked down to their fair values during previous quarters.  During the fourth quarter, the Bank was able to record a net gain on sale of loans totaling $733 thousand even with only $20 thousand in gains from SBA loan sales.

 

Non-Accrual Loans

 

At December 31, 2011, total non-covered non-accrual loans declined to $29.8 million, or 1.63% of gross non-covered loans, compared to $39.5 million, or 2.18% of non-covered loans, at September 30, 2011.

 

5



 

The following table shows “covered” and “non-covered” non-accrual loans by loan type:

 

NON-ACCRUAL LOANS (Dollars In Thousands)

(Net of SBA Guaranteed Portions)

 

 

 

Quarter Ended

 

 

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Mar 31, 2011

 

Dec 31, 2010

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

12,548

 

$

316

 

$

12,000

 

$

 

$

 

Real Estate Secured

 

15,696

 

37,454

 

46,447

 

60,363

 

59,571

 

Commercial & Industrial

 

1,573

 

1,764

 

808

 

1,695

 

1,284

 

Consumer

 

 

 

144

 

11

 

27

 

Total Non-Covered Non-Accrual Loans

 

$

29,817

 

$

39,534

 

$

59,399

 

$

62,069

 

$

60,882

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

13,392

 

$

15,322

 

$

16,392

 

$

16,269

 

$

8,005

 

Commercial & Industrial

 

623

 

1,609

 

2,151

 

1,795

 

2,345

 

Total Covered Non-Accrual Loans

 

$

14,015

 

$

16,931

 

$

18,543

 

$

18,064

 

$

10,350

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Accrual Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

12,548

 

$

316

 

$

12,000

 

$

 

$

 

Real Estate Secured

 

29,088

 

52,776

 

62,839

 

76,632

 

67,576

 

Commercial & Industrial

 

2,196

 

3,373

 

2,959

 

3,490

 

3,629

 

Consumer

 

 

 

144

 

11

 

27

 

Total Non-Accrual Loans

 

$

43,832

 

$

56,465

 

$

77,942

 

$

80,133

 

$

71,232

 

 

The decrease in non-accrual loans is attributable to the sale of $21.3 million of non-accrual loans in addition to a decline in inflows into non-accrual status. Total allowance as a percentage of legacy non-accrual loans increased from 266% at the end of the third quarter of 2011 to 345% at the end of the fourth quarter of 2011.

 

The inflow into total (covered and non-covered) non-accrual loans was $17.9 million in the fourth quarter of 2011, a slight increase from inflow of $17.1 million in the third quarter of 2011. Total outflow from total non-accrual loans was $30.5 million in the fourth quarter of 2011, compared with $38.6 million in the third quarter of 2011.

 

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.  Non-covered impaired loans at December 31, 2011 totaled $54.7 million, compared with $65.7 million at September 30, 2011.  The decrease in impaired loans during the fourth quarter of 2011 is largely attributable to note sales. Total inflows into impaired loans were $19.2 million in the fourth quarter of 2011, compared to $18.2 million in the third quarter of 2011.

 

6



 

Total impaired loans by loan category are shown in the table below:

 

IMPAIRED LOANS (Dollars In Thousands)

(Net of SBA Guaranteed Portions)

 

 

 

Quarter Ended

 

 

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Mar 31, 2011

 

Dec 31, 2010

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

12,548

 

$

316

 

$

12,000

 

$

 

$

 

Real Estate Secured

 

37,424

 

60,365

 

74,845

 

149,402

 

93,452

 

Commercial & Industrial

 

4,754

 

4,978

 

4,216

 

5,456

 

5,649

 

Consumer

 

 

 

136

 

 

27

 

Total Non-Covered Impaired Loans

 

$

54,726

 

$

65,659

 

$

91,197

 

$

154,858

 

$

99,128

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

14,175

 

$

16,169

 

$

19,236

 

$

18,256

 

$

15,120

 

Commercial & Industrial

 

1,718

 

2,380

 

2,922

 

3,332

 

4,216

 

Total Covered Impaired Loans

 

$

15,893

 

$

18,549

 

$

22,158

 

$

21,588

 

$

19,336

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

12,548

 

$

316

 

$

12,000

 

$

 

$

 

Real Estate Secured

 

51,599

 

76,534

 

94,081

 

167,658

 

108,572

 

Commercial & Industrial

 

6,472

 

7,358

 

7,138

 

8,788

 

9,865

 

Consumer

 

 

 

136

 

 

27

 

Total Impaired Loans

 

$

70,619

 

$

84,208

 

$

113,355

 

$

176,446

 

$

118,464

 

 

Troubled Debt Restructured Loans

 

At December 31, 2011, total non-covered troubled debt restructured loans or “TDR loans”, were $14.7 million, compared to $13.1 million at September 30, 2011.  The increase from the prior quarter was due to a modest increase in the number of requests for loan modifications, combined with a lower level of TDR note sales.

 

Total TDR loans by loan category are shown in the table below:

 

TROUBLED DEBT RESTRUCTURED LOANS (Dollars In Thousands)

(net of SBA guaranteed portions)

 

 

 

Quarter Ended

 

 

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Mar 31, 2011

 

Dec 31, 2010

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

11,460

 

$

10,568

 

$

18,733

 

$

31,540

 

$

36,187

 

Commercial & Industrial

 

3,235

 

2,538

 

3,529

 

4,117

 

3,574

 

Total Non-Covered TDR Loans

 

$

14,695

 

$

13,106

 

$

22,262

 

$

35,657

 

$

39,761

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

6,377

 

$

6,493

 

$

8,518

 

$

7,676

 

$

7,115

 

Commercial & Industrial

 

1,311

 

1,429

 

1,473

 

1,844

 

1,870

 

Total Covered TDR Loans

 

$

7,688

 

$

7,922

 

$

9,991

 

$

9,520

 

$

8,985

 

 

 

 

 

 

 

 

 

 

 

 

 

Total TDRs Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

17,837

 

$

17,061

 

$

27,251

 

$

39,216

 

$

43,302

 

Commercial & Industrial

 

4,546

 

3,967

 

5,002

 

5,961

 

5,444

 

Total TDR Loans

 

$

22,383

 

$

21,028

 

$

32,253

 

$

45,177

 

$

48,746

 

 

Of the total $22.4 million in TDR loans at December 31, 2011, $7.3 million in TDR loans were also classified as non-accrual, of which $1.5 million was non-covered. The remaining TDR loans were performing in accordance with their modified terms.

 

7



 

Loan Delinquencies (Excluding Non-Accrual Loans)

 

At December 31, 2011, total non-covered loan delinquencies were $14.7 million, compared with $7.3 million at September 30, 2011.  The increase in delinquencies was primarily attributable to one CRE participation loan totaling $8.3 million.  Excluding this participation loan, total inflow into loan delinquencies was $5.4 million in the fourth quarter of 2011, compared with $4.3 million in the prior quarter.

 

Delinquent loans by days past due are reflected in the table below:

 

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

(Net of SBA Guaranteed Portions)

 

 

 

Quarter Ended

 

 

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Mar 31, 2011

 

Dec 31, 2010

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

4,890

 

$

4,146

 

$

11,782

 

$

8,680

 

$

15,641

 

60 - 89 Days Past Due

 

9,762

 

2,963

 

16,594

 

26,389

 

11,007

 

90 Days, and still accruing

 

 

190

 

 

 

 

Total Non-Covered Delinquent Loans

 

$

14,652

 

$

7,299

 

$

28,376

 

$

35,069

 

$

26,648

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

355

 

$

572

 

$

3,303

 

$

5,166

 

$

4,254

 

60 - 89 Days Past Due

 

513

 

186

 

1,227

 

968

 

3,566

 

90 Days, and still accruing

 

 

 

 

 

 

Total Covered Delinquent Loans

 

$

868

 

$

758

 

$

4,530

 

$

6,134

 

$

7,820

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Delinquent Loans

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

5,245

 

$

4,718

 

$

15,085

 

$

13,846

 

$

19,895

 

60 - 89 Days Past Due

 

10,275

 

3,149

 

17,821

 

27,357

 

14,573

 

90 Days, and still accruing

 

 

190

 

 

 

 

Total Delinquent Loans

 

$

15,520

 

$

8,057

 

$

32,906

 

$

41,203

 

$

34,468

 

 

Of the total $15.5 million in delinquent loans at December 31, 2011, $13.0 million was made up of delinquent real estate secured loans and $2.5 million consisted of delinquent commercial and industrial loans.

 

Loan Classifications

 

At December 31, 2011, total non-covered classified loans (loans graded substandard, doubtful, and loss) were $142.3 million, compared with $123.5 million at September 30, 2011.  Non-covered criticized loans (loans graded special mention) were $119.4 million at December 31, 2011, compared with $159.2 million at September 30, 2011.

 

The increase in non-covered classified loans was primarily due to the downgrading of several loans from special mention to substandard during the fourth quarter of 2011.  The downgrades were primarily due to decreases in cash flows at the underlying businesses.

 

The Company’s ratio of legacy classified assets to Tier 1 capital plus reserves percentage was 32.2% at December 31, 2011. The requirement for the legacy classified assets to Tier 1 capital plus reserves ratio for the Bank stated in the memorandum of understanding (“MOU”) with its regulators is a maximum of 50.0%, with which the Bank is in compliance.

 

Loan balances broken down by classification are reflected in the table below:

 

8



 

LOAN CLASSIFICATIONS (Dollars In Thousands)

 

 

 

Quarter Ended

 

 

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Mar 31, 2011

 

Dec 31, 2010

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

119,434

 

$

159,248

 

$

156,249

 

$

180,656

 

$

102,990

 

Substandard

 

136,559

 

108,616

 

140,645

 

207,422

 

216,283

 

Doubtful

 

5,769

 

14,911

 

17,367

 

10,231

 

11,306

 

Total Non-Covered Gross Loans

 

$

261,762

 

$

282,775

 

$

314,261

 

$

398,309

 

$

330,579

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

17,438

 

$

14,342

 

$

12,639

 

$

20,554

 

$

15,618

 

Substandard

 

22,487

 

25,180

 

35,006

 

31,755

 

30,836

 

Doubtful

 

10,578

 

8,511

 

5,806

 

2,112

 

2,921

 

Total Covered Gross Loans

 

$

50,503

 

$

48,033

 

$

53,451

 

$

54,421

 

$

49,375

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

136,872

 

$

173,590

 

$

168,888

 

$

201,210

 

$

118,608

 

Substandard

 

159,046

 

133,796

 

175,651

 

239,177

 

247,119

 

Doubtful

 

16,347

 

23,422

 

23,173

 

12,343

 

14,227

 

Total Gross Loans

 

$

312,265

 

$

330,808

 

$

367,712

 

$

452,730

 

$

379,954

 

 

Loan Charge-offs

 

Non-covered loan charge-offs for the fourth quarter of 2011 totaled $3.4 million, compared to $11.7 million in the third quarter of 2011.  The decline in charge-offs reflects the overall improvement in the quality of the loan portfolio following the Company’s efforts to reduce its level of problem loans over the past several quarters.

 

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

 

LOAN CHARGE-OFFS (Dollars In Thousands)

 

 

 

Quarter Ended

 

 

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Mar 31, 2011

 

Dec 31, 2010

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

 

$

 

$

3,000

 

$

805

 

$

401

 

Real Estate Secured

 

829

 

8,507

 

9,012

 

39,062

 

60,317

 

Commercial & Industrial

 

2,543

 

2,973

 

2,185

 

1,151

 

10,487

 

Consumer

 

1

 

217

 

9

 

19

 

14

 

Total Non-Covered Charge-Offs Loans

 

$

3,373

 

$

11,697

 

$

14,206

 

$

41,037

 

$

71,219

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

426

 

436

 

16

 

171

 

252

 

Commercial & Industrial

 

268

 

384

 

(48

)

489

 

431

 

Total Covered Charge-Offs Loans

 

$

694

 

$

820

 

$

(32

)

$

660

 

$

683

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loan Charge-Offs

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

 

$

 

$

3,000

 

$

805

 

$

401

 

Real Estate Secured

 

1,255

 

8,943

 

9,028

 

39,233

 

60,569

 

Commercial & Industrial

 

2,811

 

3,357

 

2,137

 

1,640

 

10,918

 

Consumer

 

1

 

217

 

9

 

19

 

14

 

Total Charge-Offs Loans

 

$

4,067

 

$

12,517

 

$

14,174

 

$

41,697

 

$

71,902

 

 

Capital Ratios

 

As of December 31, 2011, the Company’s Tier 1 Leverage ratio was 13.86%. The minimum required Tier 1 capital ratio for the Bank stated in the MOU is 10%, with which the Bank is in compliance.

 

9



 

In addition, all of the Company’s capital ratios remain in excess of “well capitalized” regulatory requirements as shown in the following table:

 

(Dollars In thousands, except per share info)

 

Dec 31, 2011

 

Well Capitalized
Regulatory
Requirements

 

Total Excess Above
Well Capitalized
Requirements

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Capital Ratio

 

13.86

%

5.00

%

$

235,961

 

Tier 1 Risk-Based Capital Ratio

 

19.59

%

6.00

%

255,993

 

Total Risk-Based Capital Ratio

 

20.89

%

10.00

%

205,212

 

Tangible Common Equity To Tangible Assets

 

8.95

%

N/A

 

N/A

 

Tangible Common Equity Per Common Share

 

$

3.37

 

N/A

 

N/A

 

 

CONFERENCE CALL

 

Management will host its quarterly conference call on January 24, 2012, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing 866-713-8307 (domestic number) or 617-597-5307 (international number) and entering passcode #86489960.

 

COMPANY INFORMATION

 

Headquartered in Los Angeles, Wilshire State Bank operates 24 branch offices in California, Texas, New Jersey and New York, and eight loan production offices in Dallas and Houston, TX, Atlanta, GA, Aurora, CO, Annandale, VA, Fort Lee, NJ, Newark, CA, and Bellevue, WA, 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. The Company’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 the Company’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, the Company’s 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 the Company’s with the Securities and Exchange Commission.

 

10



 

CONSOLIDATED BALANCE SHEET

(dollars in thousands) (unaudited)

 

 

 

December 31,

 

September 30,

 

Three Months

 

December 31,

 

Twelve Months

 

 

 

2011

 

2011

 

% Change

 

2010

 

% Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

$

155,245

 

$

99,875

 

55

%

$

68,530

 

127

%

Federal Funds Sold and Other Cash Equivalents

 

170,005

 

150,005

 

13

%

130,005

 

31

%

Total Cash and Cash Equivalents

 

325,250

 

249,880

 

30

%

198,535

 

64

%

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available For Sale

 

320,064

 

356,148

 

-10

%

316,623

 

1

%

Investment Securities Held To Maturity

 

66

 

70

 

-6

%

85

 

-22

%

Total Investment Securities

 

320,130

 

356,218

 

-10

%

316,708

 

1

%

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

Loans Held For Sale

 

53,814

 

70,652

 

-24

%

17,098

 

215

%

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

61,213

 

58,275

 

5

%

71,596

 

-15

%

Residential Real Estate

 

98,262

 

94,591

 

4

%

92,901

 

6

%

Commercial Real Estate

 

1,478,254

 

1,478,281

 

0

%

1,804,731

 

-18

%

Commercial and Industrial

 

274,878

 

274,469

 

0

%

324,627

 

-15

%

Consumer

 

15,065

 

16,082

 

-6

%

15,671

 

-4

%

Total Loans Receivable

 

1,927,672

 

1,921,698

 

0

%

2,309,526

 

-17

%

Allowance For Loan Losses

 

(102,982

)

(105,306

)

-2

%

(110,953

)

-7

%

Total Loans, Net of Allowance for Loan Losses

 

1,878,504

 

1,887,044

 

0

%

2,215,671

 

-15

%

 

 

 

 

 

 

 

 

 

 

 

 

Accrued Interest Receivable

 

8,118

 

7,739

 

5

%

10,581

 

-23

%

Due from Customers on Acceptances

 

414

 

255

 

62

%

368

 

13

%

Other Real Estate Owned

 

8,221

 

9,284

 

-11

%

14,983

 

-45

%

Premises and Equipment

 

12,612

 

13,053

 

-3

%

13,330

 

-5

%

Federal Home Loan Bank (FHLB) Stock, at Cost

 

15,523

 

16,276

 

-5

%

18,531

 

-16

%

Cash Surrender Value of Life Insurance

 

19,888

 

19,735

 

1

%

18,663

 

7

%

Investment in affordable housing partnerships

 

37,676

 

33,147

 

14

%

28,186

 

34

%

Deferred Income Taxes

 

 

17,143

 

-100

%

46,357

 

-100

%

Servicing Assets

 

8,798

 

9,052

 

-3

%

7,331

 

20

%

Goodwill

 

6,675

 

6,675

 

0

%

6,675

 

0

%

FDIC Indemnification

 

21,922

 

23,481

 

-7

%

28,525

 

-23

%

Other Assets

 

33,123

 

31,736

 

4

%

46,081

 

-28

%

TOTAL ASSETS

 

$

2,696,854

 

$

2,680,718

 

1

%

$

2,970,525

 

-9

%

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Non-interest Bearing Demand Deposits

 

$

511,467

 

$

468,596

 

9

%

$

467,067

 

10

%

Savings and Interest Checking

 

123,051

 

116,044

 

6

%

106,115

 

16

%

Money Market Deposits

 

572,452

 

551,152

 

4

%

669,486

 

-14

%

Time Deposits in denomination of $100,000 or more

 

647,537

 

656,847

 

-1

%

699,503

 

-7

%

Other Time Deposits

 

347,802

 

356,875

 

-3

%

518,769

 

-33

%

Total Deposits

 

2,202,309

 

2,149,514

 

2

%

2,460,940

 

-11

%

 

 

 

 

 

 

 

 

 

 

 

 

FHLB borrowings and Federal Funds Purchased

 

60,000

 

110,000

 

-45

%

158,011

 

-62

%

Acceptance Outstanding

 

414

 

255

 

62

%

368

 

13

%

Junior Subordinated Debentures

 

87,321

 

87,321

 

0

%

87,321

 

0

%

Accrued Interest Payable

 

3,281

 

2,728

 

20

%

4,092

 

-20

%

Other Liabilities

 

33,947

 

29,059

 

17

%

30,631

 

11

%

Total Liabilities

 

2,387,272

 

2,378,877

 

0

%

2,741,363

 

-13

%

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

61,000

 

60,859

 

0

%

60,450

 

1

%

Common Stock

 

164,711

 

164,650

 

0

%

55,601

 

196

%

Retained Earnings

 

77,110

 

71,292

 

8

%

111,099

 

-31

%

Accumulated Other Comprehensive Income

 

6,761

 

5,040

 

34

%

2,012

 

236

%

Total Stockholders’ Equity

 

309,582

 

301,841

 

3

%

229,162

 

35

%

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

2,696,854

 

$

2,680,718

 

1

%

$

2,970,525

 

-9

%

 

(continued)

 

11



 

CONSOLIDATED STATEMENT OF OPERATIONS

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

 

 

 

Quarter Ended

 

 

 

Quarter Ended

 

 

 

 

 

December 31, 2011

 

September 30, 2011

 

% Change

 

December 31, 2010

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$

28,512

 

$

28,966

 

-2

%

$

32,193

 

-11

%

Interest on Investment Securities

 

1,387

 

1,651

 

-16

%

1,551

 

-11

%

Interest on Federal Funds Sold

 

486

 

340

 

43

%

476

 

2

%

Total Interest Income

 

30,385

 

30,957

 

-2

%

34,220

 

-11

%

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

4,307

 

4,461

 

-3

%

6,758

 

-36

%

FHLB Advances and Other Borrowings

 

857

 

974

 

-12

%

1,194

 

-28

%

Total Interest Expense

 

5,164

 

5,435

 

-5

%

7,952

 

-35

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

25,221

 

25,522

 

-1

%

26,268

 

-4

%

Provision for Losses on Loans and Loan Commitments

 

1,500

 

2,500

 

-40

%

83,600

 

-98

%

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

 

23,721

 

23,022

 

3

%

(57,332

)

-141

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Service Charges on Deposits

 

3,152

 

3,189

 

-1

%

3,034

 

4

%

Loans Held For Sale Valuation

 

(366

)

(394

)

-7

%

 

0

%

Gain on Sales of Loans, Net

 

733

 

2,143

 

-66

%

2,059

 

-64

%

Gain on Sale of Investment Securities

 

4

 

52

 

-92

%

40

 

-90

%

Other

 

2,234

 

2,669

 

-16

%

972

 

130

%

Total Noninterest Income

 

5,757

 

7,659

 

-25

%

6,105

 

-6

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

7,144

 

6,827

 

5

%

7,217

 

-1

%

Occupancy & Equipment

 

1,894

 

1,899

 

0

%

1,936

 

-2

%

Data Processing

 

697

 

710

 

-2

%

692

 

1

%

Other

 

6,504

 

9,031

 

-28

%

9,838

 

-34

%

Total Noninterest Expenses

 

16,239

 

18,467

 

-12

%

19,683

 

-17

%

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

 

13,239

 

12,214

 

8

%

(70,910

)

-119

%

Income Taxes Provision (Benefit)

 

6,503

 

1,112

 

485

%

(31,521

)

-121

%

NET INCOME (LOSS)

 

$

6,736

 

$

11,102

 

-39

%

$

(39,389

)

-117

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend and Accretion of Preferred Stock Discount

 

918

 

916

 

0

%

910

 

1

%

NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS

 

$

5,818

 

$

10,186

 

-43

%

$

(40,299

)

-114

%

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION

 

 

 

 

 

 

 

 

 

 

 

Basic Income (Loss) Per Common Share

 

$

0.08

 

$

0.14

 

-43

%

$

(1.37

)

-106

%

Diluted Income (Loss) Per Common Share

 

$

0.08

 

$

0.14

 

-43

%

$

(1.37

)

-106

%

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

71,291,614

 

71,291,614

 

 

 

29,486,635

 

 

 

Diluted

 

71,309,985

 

71,306,813

 

 

 

29,486,635

 

 

 

 

(continued)

 

12



 

CONSOLIDATED STATEMENT OF OPERATIONS

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

 

 

 

Twelve Months Ended

 

 

 

 

 

December 31, 2011

 

December 31, 2010

 

% Change

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$

121,707

 

$

140,028

 

-13

%

Interest on Investment Securities

 

7,177

 

14,726

 

-51

%

Interest on Federal Funds Sold

 

1,080

 

1,666

 

-35

%

Total Interest Income

 

129,964

 

156,420

 

-17

%

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

Deposits

 

18,541

 

37,096

 

-50

%

FHLB Advances and Other Borrowings

 

4,048

 

5,608

 

-28

%

Total Interest Expense

 

22,589

 

42,704

 

-47

%

 

 

 

 

 

 

 

 

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

 

107,375

 

113,716

 

-6

%

Provision for Losses on Loans and Loan Commitments

 

59,100

 

150,800

 

-61

%

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

 

48,275

 

(37,084

)

-230

%

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

Service Charges on Deposits

 

12,570

 

12,545

 

0

%

Loans Held For Sale Valuation

 

(3,084

)

 

0

%

Gain on Sales of Loans

 

5,186

 

6,261

 

-17

%

Gain on Sale of Investment Securities

 

99

 

8,782

 

-99

%

Other

 

9,034

 

8,324

 

9

%

Total Noninterest Income

 

23,805

 

35,912

 

-34

%

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

28,540

 

29,074

 

-2

%

Occupancy & Equipment

 

7,826

 

7,984

 

-2

%

Data Processing

 

2,892

 

2,721

 

6

%

Other

 

29,527

 

27,597

 

7

%

Total Noninterest Expenses

 

68,785

 

67,376

 

2

%

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

 

3,295

 

(68,548

)

-105

%

Income Taxes Provision (Benefit)

 

33,625

 

(33,790

)

-200

%

NET LOSS

 

$

(30,330)

 

$

(34,758

)

-13

%

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend and Accretion of Preferred Stock Discount

 

3,658

 

3,626

 

1

%

NET LOSS TO COMMON SHAREHOLDERS

 

$

(33,988)

 

$

(38,384

)

-11

%

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION

 

 

 

 

 

 

 

Basic Loss Per Common Share

 

$

(0.61

)

$

(1.30

)

-53

%

Diluted Loss Per Common Share

 

$

(0.61

)

$

(1.30

)

-53

%

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

Basic

 

55,710,427

 

29,486,351

 

 

 

Diluted

 

55,710,427

 

29,486,351

 

 

 

 

(continued)

 

13



 

SUMMARY OF FINANCIAL DATA

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

 

 

 

Quarter Ended

 

AVERAGE BALANCES

 

December 31, 2011

 

September 30, 2011

 

December 31, 2010

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,678,357

 

$

2,687,448

 

$

3,135,483

 

Average Equity

 

308,948

 

298,323

 

272,003

 

Average Net Loans

 

1,868,385

 

1,926,310

 

2,332,921

 

Average Deposits

 

2,145,128

 

2,154,234

 

2,594,300

 

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

 

655,022

 

650,453

 

717,362

 

Average Interest Earning Assets

 

2,439,374

 

2,437,040

 

2,846,537

 

 

 

 

Twelve Months Ended

 

AVERAGE BALANCES

 

December 31, 2011

 

 

 

December 31, 2010

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,758,788

 

 

 

$

3,343,413

 

Average Equity

 

264,666

 

 

 

273,896

 

Average Net Loans

 

2,020,036

 

 

 

2,358,149

 

Average Deposits

 

2,202,445

 

 

 

2,806,832

 

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

 

658,862

 

 

 

745,139

 

Average Interest Earning Assets

 

2,498,025

 

 

 

3,055,609

 

 

 

 

Quarter Ended

 

PROFITABILITY

 

December 31, 2011

 

September 30, 2011

 

December 31, 2010

 

 

 

 

 

 

 

 

 

Annualized Return on Average Assets

 

1.01

%

1.65

%

-5.02

%

Annualized Return on Average Equity

 

8.72

%

14.89

%

-57.92

%

Efficiency Ratio

 

52.42

%

55.66

%

60.80

%

Annualized Operating Expense/Average Assets

 

2.43

%

2.75

%

2.51

%

Annualized Net Interest Margin

 

4.17

%

4.23

%

3.72

%

 

 

 

Twelve Months Ended

 

PROFITABILITY

 

December 31, 2011

 

 

 

December 31, 2010

 

 

 

 

 

 

 

 

 

Annualized Return on Average Assets

 

-1.10

%

 

 

-1.04

%

Annualized Return on Average Equity

 

-11.46

%

 

 

-12.69

%

Efficiency Ratio

 

52.44

%

 

 

45.03

%

Annualized Operating Expense/Average Assets

 

2.49

%

 

 

2.02

%

Annualized Net Interest Margin

 

4.34

%

 

 

3.76

%

 

 

 

As Of

 

DEPOSIT COMPOSITION 

 

December 31, 2011

 

Fund

 

September 30, 2011

 

Fund

 

December 31, 2010

 

Fund

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Demand Deposits

 

23.2

%

0.00

%

21.8

%

0.00

%

19.0

%

0.00

%

Savings & Interest Checking

 

5.6

%

2.24

%

5.4

%

2.26

%

4.3

%

2.34

%

Money Market Deposits

 

26.0

%

0.85

%

25.6

%

0.92

%

27.2

%

0.91

%

Time Deposits of $100,000 or More

 

29.4

%

0.93

%

30.6

%

0.95

%

28.4

%

1.17

%

Other Time Deposits

 

15.8

%

1.07

%

16.6

%

1.07

%

21.1

%

1.66

%

Total Deposits

 

100.0

%

0.80

%

100.0

%

0.83

%

100.0

%

1.04

%

 

 

 

As Of

 

CAPITAL RATIOS

 

December  31, 2011

 

September 30, 2011

 

December 31, 2010

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

13.86

%

13.59

%

9.18

%

Tier 1 Risk-Based Capital Ratio

 

19.59

%

18.75

%

12.61

%

Total Risk-Based Capital Ratio

 

20.89

%

20.15

%

14.00

%

Total Shareholders’ Equity

 

$

309,582

 

$

301,841

 

$

229,162

 

Book Value Per Common Share

 

$

3.49

 

$

3.38

 

$

5.72

 

Tangible Common Equity Per Common Share *

 

$

3.37

 

$

3.27

 

$

5.44

 

Tangible Common Equity to Tangible Assets **

 

8.95

%

8.71

%

5.41

%

 


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

** Tangible assets excludes goodwill and intangible assets

 

(continued)

 

14



 

ALLOWANCE FOR LOAN LOSSES

(dollars in thousands) (unaudited)

 

 

 

Quarter Ended

 

 

 

December 31, 2011

 

September 30, 2011

 

June 30, 2011

 

March 31, 2011

 

December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

105,306

 

$

110,995

 

$

114,842

 

$

110,953

 

$

99,020

 

Provision for Losses on Loans

 

1,500

 

3,180

 

10,123

 

44,800

 

82,600

 

Recoveries on loans previously charged-off

 

243

 

3,648

 

204

 

786

 

1,235

 

Less Charge-offs

 

(4,067

)

(12,517

)

(14,174

)

(41,697

)

(71,902

)

Balance at End of Period

 

$

102,982

 

$

105,306

 

$

110,995

 

$

114,842

 

$

110,953

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs/Average Total Loans

 

0.20

%

0.46

%

0.67

%

1.84

%

3.03

%

Charge-offs/Average Total Loans

 

0.22

%

0.65

%

0.68

%

1.88

%

3.08

%

Allowance for Loan Losses/Gross Loans

 

5.19

%

5.27

%

5.32

%

5.02

%

4.76

%

Allowance for Loan Losses/Legacy Wilshire Loans

 

5.66

%

5.78

%

5.86

%

5.50

%

5.23

%

Allowance for Loan Losses/Non-accrual Loans

 

234.95

%

186.50

%

142.41

%

143.31

%

155.76

%

Allowance for Loan Losses/Legacy Non-accrual Loans

 

345.38

%

266.36

%

186.86

%

185.02

%

182.24

%

Allowance for Loan Losses/Non-performing Loans

 

234.95

%

185.87

%

142.41

%

143.31

%

155.76

%

Allowance for Loan Losses/Legacy Non-performing Loans

 

345.38

%

265.09

%

186.86

%

185.02

%

182.24

%

Allowance for Loan Losses/Non-performing Assets

 

197.84

%

159.70

%

128.41

%

129.55

%

128.69

%

Allowance for Loan Losses/Legacy Non-performing Assets

 

285.36

%

217.82

%

167.16

%

164.68

%

151.35

%

 

NON-PERFORMING ASSETS

(net of SBA guaranteed portions)

 

 

 

Quarter Ended

 

 

 

December 31, 2011

 

September 30, 2011

 

June 30, 2011

 

March 31, 2011

 

December 31, 2010

 

Nonaccrual Loans:

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

$

29,817

 

$

39,535

 

$

59,399

 

$

62,069

 

$

60,882

 

Covered

 

14,015

 

16,930

 

18,543

 

18,064

 

10,350

 

Total

 

43,832

 

56,465

 

77,942

 

80,133

 

71,232

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans 90 days or more past due and still accruing:

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

 

190

 

 

 

 

Covered

 

 

 

 

 

 

Total

 

 

190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Loans:

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

29,817

 

39,725

 

59,399

 

62,069

 

60,882

 

Covered

 

14,015

 

16,930

 

18,543

 

18,064

 

10,350

 

Total

 

43,832

 

56,655

 

77,942

 

80,133

 

71,232

 

 

 

 

 

 

 

 

 

 

 

 

 

OREO and Repossessed Vehicles:

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

6,271

 

8,620

 

7,001

 

7,668

 

12,429

 

Covered

 

1,950

 

664

 

1,498

 

844

 

2,554

 

Total

 

8,221

 

9,284

 

8,499

 

8,512

 

14,983

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Assets:

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

36,088

 

48,345

 

66,400

 

69,737

 

73,311

 

Covered

 

15,965

 

17,594

 

20,041

 

18,908

 

12,904

 

Total

 

$

52,053

 

$

65,939

 

$

86,441

 

$

88,645

 

$

86,215

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Loans/Gross Loans

 

2.21

%

2.84

%

3.73

%

3.50

%

3.06

%

Total Legacy Nonperforming Loans/Legacy Gross Loans

 

1.64

%

2.18

%

3.13

%

2.97

%

2.87

%

 

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Assets/Total Assets

 

1.93

%

2.46

%

3.22

%

3.18

%

2.90

%

Total Legacy Nonperforming Assets/Total Assets

 

1.34

%

1.80

%

2.48

%

2.50

%

2.47

%

 

(continued)

 

15



 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

(Dollars In Thousands)

 

 

 

Quarter Ended

 

 

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Mar 30, 2011

 

Dec 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

3,423

 

$

4,103

 

$

3,926

 

$

3,926

 

$

2,926

 

(Recapture) provision for losses on off-balance sheet items

 

 

(680

)

177

 

 

1,000

 

Balance at end of period

 

$

3,423

 

$

3,423

 

$

4,103

 

$

3,926

 

$

3,926

 

 

 

 

Twelve Months Ended

 

 

 

 

 

 

 

 

 

Dec 31, 2011

 

Dec 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

3,926

 

2,515

 

 

 

 

 

 

 

(Recapture) provision for losses on off-balance sheet items

 

(503

)

1,411

 

 

 

 

 

 

 

Balance at end of period

 

$

3,423

 

$

3,926

 

 

 

 

 

 

 

 

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

Tangible Common Equity and Tangible Assets (dollars in thousands, except per share data) (unaudited)

 

 

 

Quarter Ended

 

 

 

December 31, 2011

 

September 30, 2011

 

December 31, 2010

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

309,582

 

$

301,841

 

$

229,162

 

Preferred stock, net of discount

 

(61,000

)

(60,859

)

(60,450

)

Goodwill and other intangible assets, net

 

(7,995

)

(8,077

)

(8,320

)

Tangible common equity

 

$

240,587

 

$

232,905

 

$

160,392

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,696,854

 

$

2,680,718

 

$

2,970,525

 

Goodwill and other intangible assets, net

 

(7,995

)

(8,077

)

(8,320

)

Tangible assets

 

$

2,688,859

 

$

2,672,641

 

$

2,962,205

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

71,291,614

 

71,291,614

 

29,477,778

 

 

(continued)

 

16



 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(dollars in thousands) (unaudited)

 

 

 

For the Quarter Ended

 

 

 

December 31, 2011

 

September 30, 2011

 

December 31, 2010

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$

1,691,650

 

$

24,012

 

5.68

%

$

1,739,729

 

$

24,388

 

5.61

%

$

2,072,543

 

$

26,919

 

5.20

%

Commercial Loans

 

270,425

 

3,446

 

5.10

%

287,359

 

3,772

 

5.25

%

346,987

 

4,435

 

5.11

%

Consumer Loans

 

15,406

 

115

 

2.99

%

15,827

 

135

 

3.41

%

16,084

 

138

 

3.43

%

Total Gross Loans

 

1,977,481

 

27,573

 

5.58

%

2,042,915

 

28,295

 

5.54

%

2,435,614

 

31,492

 

5.17

%

Loan Fees toward Yield

 

 

 

939

 

 

 

 

 

671

 

 

 

 

 

701

 

 

 

Allowance for Loan Losses & Unearned Income

 

(109,096

)

 

 

 

 

(116,605

)

 

 

 

 

(102,693

)

 

 

 

 

Net Loans

 

1,868,385

 

28,512

 

6.10

%

1,926,310

 

28,966

 

6.01

%

2,332,921

 

32,193

 

5.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

339,302

 

1,387

 

1.90

%

306,272

 

1,651

 

2.45

%

353,983

 

1,551

 

2.02

%

Federal Funds Sold

 

231,687

 

486

 

0.84

%

204,458

 

340

 

0.67

%

159,633

 

476

 

1.19

%

Total Investment Securities and Other Earning Assets

 

570,989

 

1,873

 

1.47

%

510,730

 

1,991

 

1.74

%

513,616

 

2,027

 

1.76

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

2,439,374

 

$

30,385

 

5.02

%

$

2,437,040

 

$

30,957

 

5.12

%

$

2,846,537

 

$

34,220

 

4.84

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

546,972

 

$

1,162

 

0.85

%

$

570,176

 

$

1,317

 

0.92

%

$

738,538

 

$

1,684

 

0.91

%

NOW

 

24,365

 

20

 

0.33

%

23,657

 

21

 

0.36

%

22,217

 

19

 

0.34

%

Savings

 

94,910

 

649

 

2.74

%

91,619

 

631

 

2.75

%

81,267

 

587

 

2.89

%

Time Deposits of $100,000 or More

 

655,022

 

1,529

 

0.93

%

650,453

 

1,540

 

0.95

%

717,362

 

2,106

 

1.17

%

Other Time Deposits

 

355,587

 

947

 

1.07

%

357,289

 

952

 

1.07

%

569,725

 

2,362

 

1.66

%

Total Interest Bearing Deposits

 

1,676,856

 

4,307

 

1.03

%

1,693,194

 

4,461

 

1.05

%

2,129,109

 

6,758

 

1.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

105,163

 

340

 

1.29

%

110,000

 

483

 

1.76

%

144,145

 

697

 

1.93

%

Junior Subordinated Debentures

 

87,321

 

517

 

2.37

%

87,321

 

491

 

2.25

%

87,321

 

497

 

2.28

%

Total Borrowings

 

192,484

 

857

 

1.78

%

197,321

 

974

 

1.97

%

231,466

 

1,194

 

2.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

1,869,340

 

$

5,164

 

1.10

%

$

1,890,515

 

$

5,435

 

1.15

%

$

2,360,575

 

$

7,952

 

1.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

25,221

 

 

 

 

 

$

25,522

 

 

 

 

 

$

26,268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.93

%

 

 

 

 

3.97

%

 

 

 

 

3.49

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.17

%

 

 

 

 

4.23

%

 

 

 

 

3.72

%

 


* Tax equivalent ratios for investment securities

 

(continued)

 

17



 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(dollars in thousands) (unaudited)

 

 

 

For the Twelve Months Ended

 

 

 

December 31, 2011

 

December 31, 2010

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$

1,826,421

 

$

102,175

 

5.59

%

$

2,062,223

 

$

116,585

 

5.65

%

Commercial Loans

 

295,932

 

15,683

 

5.30

%

367,573

 

19,959

 

5.43

%

Consumer Loans

 

15,289

 

442

 

2.89

%

17,162

 

654

 

3.81

%

Total Gross Loans

 

2,137,642

 

118,300

 

5.54

%

2,446,958

 

137,198

 

5.61

%

Loan Fees toward Yield

 

 

 

3,407

 

 

 

 

 

2,830

 

 

 

Allowance for Loan Losses & Unearned Income

 

(117,606

)

 

 

 

 

(88,809

)

 

 

 

 

Net Loans

 

2,020,036

 

121,707

 

6.03

%

2,358,149

 

140,028

 

5.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

328,280

 

7,177

 

2.47

%

527,999

 

14,726

 

3.00

%

Federal Funds Sold

 

149,709

 

1,080

 

0.72

%

169,461

 

1,666

 

0.98

%

Total Investment Securities and Other Earning Assets

 

477,989

 

8,257

 

1.92

%

697,460

 

16,392

 

2.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

2,498,025

 

$

129,964

 

5.24

%

$

3,055,609

 

$

156,420

 

5.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

590,199

 

$

5,290

 

0.90

%

$

880,618

 

$

11,755

 

1.33

%

NOW

 

23,869

 

84

 

0.35

%

22,104

 

97

 

0.44

%

Savings

 

89,582

 

2,487

 

2.78

%

77,484

 

2,380

 

3.07

%

Time Deposits of $100,000 or More

 

658,862

 

6,346

 

0.96

%

745,139

 

10,370

 

1.39

%

Other Time Deposits

 

377,491

 

4,334

 

1.15

%

654,099

 

12,494

 

1.91

%

Total Interest Bearing Deposits

 

1,740,003

 

18,541

 

1.07

%

2,379,444

 

37,096

 

1.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

163,227

 

2,057

 

1.26

%

142,759

 

3,125

 

2.19

%

Junior Subordinated Debentures

 

87,321

 

1,991

 

2.28

%

87,321

 

2,483

 

2.84

%

Total Borrowings

 

250,548

 

4,048

 

1.62

%

230,080

 

5,608

 

2.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

1,990,551

 

$

22,589

 

1.13

%

$

2,609,524

 

$

42,704

 

1.64

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

107,375

 

 

 

 

 

$

113,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

4.11

%

 

 

 

 

3.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.34

%

 

 

 

 

3.76

%

 


* Tax equivalent ratios for investment securities

 

(concluded)

 

18