Attached files

file filename
8-K - 8-K - WILSHIRE BANCORP INCa12-25099_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 $38.5 Million or

$0.54 Earnings per Share for Third Quarter 2012

 

LOS ANGELES, October 22, 2012 - Wilshire Bancorp, Inc. (NASDAQ: WIBC) (‘the Company”), the holding company for Wilshire State Bank (“the Bank”), today reported net income available to common shareholders of $38.5 million, or $0.54 per diluted common share, for the quarter ended September 30, 2012.  This compares to net income available to common shareholders of $10.2 million, or $0.14 per common share, for the same period of the prior year, and net income available to common shareholders of $22.1 million, or $0.31 per common share, for the second quarter of 2012.  The increase in net income for the third quarter of 2012 is primarily attributable to a $12.0 million negative provision for losses on loans and a $12.6 million tax benefit that resulted from the reversal of the deferred tax asset valuation allowance.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “Our third quarter results represent the highest level of net income and earnings per share in our history.  We believe that the Company continues to exhibit positive trends, including solid loan growth, an improving deposit mix, an expanding net interest margin, and improved efficiencies.  We also continue to see stable credit quality and a low level of credit losses, which drove a further reduction in our allowance for loan losses from the elevated levels we built last year.

 

“As we previously announced, both the Company’s and the Bank’s Memoranda of Understanding with their respective regulators have been terminated, and as a result, we anticipate more flexibility in terms of strategic planning.” said Mr. Yoo.

 

Q3 2012 Summary:

 

·

 

Net income available to common shareholders of $38.5 million or $0.54 per diluted share

·

 

Net interest margin increased to 4.35% for Q3 2012 from 4.13% for Q2 2012 as cash and cash equivalents were shifted to higher yielding loans

·

 

Deferred tax asset valuation allowance fully reversed in Q3 2012

·

 

Strengthened capital ratios with tier 1 leverage ratio at 15.0%, total risk based ratio at 20.6%, and tangible common equity ratio at 12.3% in Q3 2012.

·

 

Gross loans (including held-for-sale) totaled $2.09 billion at Q3 2012, an increase of 3.2% from $2.03 billion at Q2 2012

·

 

Improved deposit mix with non-interest-bearing demand deposits increasing to 24.8% of total deposits at Q3 2012 from 23.6% at Q2 2012

·

 

Non-accrual loans declined to $38.9 million, classified loan declined to $172.8 million, and gross charge-offs declined to $2.8 million in Q3 2012 compared to Q2 2012

·

 

Improved credit quality and reduced gross charge-offs resulted in $12.0 million negative provision for losses on loans

·

 

FDIC indemnification impairment of $2 million as a result of improved credit quality of covered loans

·

 

Redemption of $10 million in junior subordinated debentures in Q3 2012 that had a rate of approximately 3.5% at redemption

 



 

STATEMENT OF OPERATIONS

 

Net Interest Income and Margin

 

Net interest income before credit for losses on loans totaled $25.6 million in the third quarter of 2012, slightly up from $25.5 million for the third quarter of 2011, and an increase of 5.6% from $24.2 million in the second quarter of 2012.  The increase from the prior quarter was primarily due to an increase in average loans outstanding and a decrease in interest expense.

 

Net interest margin was 4.35% for the third quarter of 2012, compared to 4.23% in the third quarter of 2011, and 4.13% for the second quarter of 2012. The increase in net interest margin from the second quarter of 2012 was primarily due to a higher percentage of loans in the mix of interest-earning assets, as well as a reduction in the cost of overall deposits.

 

Loan yields increased to 5.73% for the third quarter of 2012 from 5.71% for the second quarter of 2012, due to an increase in prepayment penalty fees collected during the quarter. These prepayment penalty fees totaled $336 thousand for the third quarter of 2012, compared to $16 thousand for the second quarter of 2012. The total cost of interest-bearing deposits declined to 0.87% for the third quarter of 2012, down from 0.96% for the second quarter of 2012.  Cost of total deposits was reduced to 0.66% for the third quarter of 2012 compared to 0.74% during the previous quarter.  The reduction in deposit rates was a result of declines in deposit costs across all categories combined with an increase in demand deposits as a percentage of total deposits.

 

Non-Interest Income

 

Total non-interest income was $6.6 million for the third quarter of 2012, compared to $7.7 million for the third quarter of 2011, and $8.5 million for second quarter of 2012.  The decrease in non-interest income from the prior quarter was primarily due to lower gains on sales of loans, as the Company decided to retain a larger portion of its SBA loan production during the third quarter of 2012.  Total SBA loans held-for-sale at the end of the third quarter of 2012 totaled $51.6 million compared to $33.9 million at the end of the previous quarter. The decision to retain or sell SBA loan production will be made on a quarter-to-quarter basis, dependent upon pricing in the secondary market and the Company’s liquidity needs.

 

The $1.2 million in net gains on sales of loans recognized in the third quarter of 2012 included $1.1 million in gains from the sale of SBA loans and $86 thousand in gains from the sale of mortgage loans.

 

Non-Interest Expense

 

Total non-interest expense totaled $18.3 million for the third quarter of 2012, compared with $18.5 million for the third quarter of 2011, and $20.4 million for the second quarter of 2012.  The decrease in total non-interest expense for the third quarter of 2012, compared to the second quarter of 2012 was primarily due to lower other non-interest expense.  Other non-interest expense for the third quarter of 2012 totaled $4.4 million, a 51.5% decline compared with $9.0 million in the third quarter of 2011 and a 34.3% decline from $6.7 million for the second quarter of 2012.  The decrease from the prior quarters was primarily attributable to lower professional fees, a decline in expenses related to other real estate owned (“OREO”), and lower regulatory assessment fees.

 

Total salaries and employee benefits expense was $9.4 million in the third quarter of 2012, compared with $6.8 million in the third quarter of 2011, and $9.0 million in the second quarter of 2012.  The increase from the prior quarters was largely due an increase in staff, particularly in areas related to lending and loan underwriting.

 

2



 

During the third quarter of 2012, the Company recorded an impairment of the FDIC indemnification asset amounting to $2.0 million.  The impairment reflected overall improved credit quality in the covered loan portfolio.  As such the FDIC indemnification asset balance at September 30, 2012, net of the impairment charge of $2.0 million, was $9.9 million.

 

The Company’s operating efficiency ratio was 57.0% for the third quarter of 2012, compared with 55.7% for the third quarter of 2011 and 62.2% for the second quarter of 2012.

 

Tax Provision

 

For the third quarter of 2012, the Company recorded a tax benefit of $12.6 million, primarily related to the full reversal of the remaining valuation allowance held against the Company’s deferred tax asset.  This compares to $215 thousand in tax provision for the second quarter of 2012 and $1.1 million tax provision for the third quarter of 2011.

 

The Company recorded a valuation allowance during the first quarter of 2011 against its entire net deferred tax asset, primarily due to accumulated taxable losses and the absence of clear and objective positive evidence that future taxable income would be sufficient enough to realize the tax benefits of its deferred tax assets.  However, with 12 quarters (3 years) of cumulative positive income, 6 continuous quarters of earnings, strengthening capital, significantly improved asset quality, and removal of regulatory orders, management concluded that those deferred tax assets are now more likely than not to be realized and thus maintaining a valuation allowance was no longer required.

 

Going forward, the Company expects its effective tax rate to be comparable to its normalized historical tax rate, approximately 37%-38%.

 

BALANCE SHEET

 

Total gross loans were $2.09 billion at September 30, 2012, compared to $2.03 billion at June 30, 2012.  The increase in total gross loans during the third quarter of 2012 was primarily due to increases in the commercial real estate and residential real estate portfolio, offset primarily by declines in construction 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.

 

3



 

The following table shows “covered” and “non-covered” gross loans (excluding loan fees and allowance for loan losses) by loan type:

 

Loan Categories

 

(Dollars In Thousands)

 

 

 

Quarter Ended

 

 

 

Sep 30, 2012

 

Jun 30, 2012

 

Mar 31, 2012

 

Dec 31, 2011

 

Sep 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

20,311

 

$

27,030

 

$

38,552

 

$

61,832

 

$

58,988

 

Real Estate Secured

 

1,641,851

 

1,558,274

 

1,472,450

 

1,490,504

 

1,501,297

 

Commercial & Industrial

 

287,045

 

290,063

 

269,501

 

253,092

 

244,248

 

Consumer

 

14,139

 

13,530

 

16,362

 

15,001

 

16,013

 

Total Non-Covered Gross Loans

 

$

1,963,346

 

$

1,888,897

 

$

1,796,865

 

$

1,820,429

 

$

1,820,546

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

113,874

 

$

119,985

 

$

137,051

 

$

137,144

 

$

143,719

 

Commercial & Industrial

 

15,875

 

18,756

 

20,824

 

28,267

 

33,103

 

Consumer

 

14

 

65

 

71

 

79

 

86

 

Total Covered Gross Loans

 

$

129,763

 

$

138,806

 

$

157,946

 

$

165,490

 

$

176,908

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Gross Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

20,311

 

$

27,030

 

$

38,552

 

$

61,832

 

$

58,988

 

Real Estate Secured

 

1,755,725

 

1,678,259

 

1,609,501

 

1,627,648

 

1,645,016

 

Commercial & Industrial

 

302,920

 

308,819

 

290,325

 

281,359

 

277,351

 

Consumer

 

14,153

 

13,595

 

16,433

 

15,080

 

16,099

 

Total Gross Loans

 

$

2,093,109

 

$

2,027,703

 

$

1,954,811

 

$

1,985,919

 

$

1,997,454

 

 

Loan originations for the third quarter of 2012 totaled $209.2 million, compared to total loan originations of $245.2 million for the second quarter of 2012.  The decrease in total loan originations from the prior quarter was attributable to a decrease in originations of commercial and industrial loans, residential mortgage loans, and SBA loans.

 

The following table shows quarterly loan originations by loan type:

 

LOAN ORIGINATIONS

(Dollars In Thousands)

 

 

 

Quarter Ended

 

 

 

September 30, 2012

 

June 30, 2012

 

March 31, 2012

 

December 31, 2011

 

September 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

80,700

 

39

%

$

81,782

 

33

%

$

24,493

 

25

%

$

22,608

 

21

%

$

24,493

 

25

%

Commercial & Industrial

 

40,683

 

19

%

50,469

 

21

%

22,049

 

23

%

40,517

 

37

%

22,049

 

23

%

Consumer

 

1,805

 

1

%

304

 

0

%

1,510

 

2

%

161

 

0

%

1,510

 

2

%

SBA Loans

 

27,457

 

13

%

37,989

 

16

%

20,746

 

21

%

29,035

 

26

%

20,746

 

21

%

Residential Mortgage Loans

 

58,589

 

28

%

74,673

 

30

%

28,736

 

29

%

17,292

 

16

%

28,736

 

29

%

Total Loan Originations

 

$

209,234

 

100

%

$

245,217

 

100

%

$

97,534

 

100

%

$

109,613

 

100

%

$

97,534

 

100

%

 

During the third quarter of 2012 the Company had a 30.9% reduction in cash and cash equivalents.  These funds were used for loan originations and to offset the departure of high cost deposits.  As a result, the Company had a more favorable mix of interest-earning assets and a lower cost of deposits, which helped drive the increase in net interest margin during the third quarter of 2012.

 

The Company, during the third quarter of 2012, redeemed all of the $10.0 million in subordinated debentures issued by Wilshire State Bank.  The junior subordinated debentures issued by the Bank in 2002 had a rate of approximately 3.5% at the time of the redemption.  The remaining $77.3 million in junior subordinated debentures were issued by the Company.

 

Total OREO was $2.3 million at September 30, 2012, compared with $4.4 million at June 30, 2012.  Compared to the third quarter of 2011, total OREO declined 75.5%, from $9.3 million.  Outflow from OREO during the third quarter of 2012 consisted of 6 sold properties totaling approximately $4.1 million. Inflow into OREO during the third quarter of 2012 consisted of 5 properties totaling approximately $2.0 million.

 

4



 

Total deposits were $2.17 billion at September 30, 2012, compared with $2.18 billion at June 30, 2012.  Increases in non-interest bearing demand deposits and money market accounts enabled the Company to run off higher costing time deposits, resulting in a decrease in total deposits, but an overall improved deposit mix.  Non-interest bearing deposits increased 4.6% during the third quarter of 2012 and increased 14.9% during the twelve months ended September 30, 2012.

 

CREDIT QUALITY

 

The Company has experienced improving credit trends for over a year with declining trends in non-performing loans and charge-offs.  Non-accrual loans have declined by 31.1% from September 30, 2011 to September 30, 2012 and gross quarterly charge-offs have been below 25 bps of average total loans for four consecutive quarters.

 

In light of the continued improvements in credit quality, the Company recorded a negative provision for losses on loans and loan commitments of $12.0 million in the third quarter of 2012.  The allowance for loan losses totaled $74.4 million, or 3.81% of gross loans (excluding loans held-for-sale) at September 30, 2012, compared to $89.1 million, or 4.54% of gross loans at June 30, 2012.  The coverage ratio of the allowance for loan losses to non-performing assets was 180.7% at September 30, 2012, compared with 190.6% at June 30, 2012.  Allowance coverage of legacy Wilshire loans (excluding loans held-for-sale) was 4.08% at September 30, 2012, compared with 4.89% at June 30, 2012.

 

Non-Accrual Loans

 

At September 30, 2012, total non-covered non-accrual loans were $33.7 million, or 1.72% of gross non-covered loans, compared to $35.0 million, or 1.85% of gross non-covered loans, at June 30, 2012, and $39.5 million, or 2.17% of gross non-covered loans, at September 30, 2011.

 

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

 

 

 

Sep 30, 2012

 

Jun 30, 2012

 

Mar 31, 2012

 

Dec 31, 2011

 

Sep 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

7,678

 

$

8,139

 

$

8,139

 

$

12,548

 

$

316

 

Real Estate Secured

 

25,124

 

25,762

 

26,082

 

15,696

 

37,454

 

Commercial & Industrial

 

892

 

1,095

 

1,261

 

1,573

 

1,764

 

Total Non-Covered Non-Accrual Loans

 

$

33,694

 

$

34,996

 

$

35,482

 

$

29,817

 

$

39,534

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

4,602

 

$

6,396

 

$

15,400

 

$

13,392

 

$

15,322

 

Commercial & Industrial

 

586

 

93

 

109

 

623

 

1,609

 

Total Covered Non-Accrual Loans

 

$

5,188

 

$

6,489

 

$

15,509

 

$

14,015

 

$

16,931

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Accrual Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

7,678

 

$

8,139

 

$

8,139

 

$

12,548

 

$

316

 

Real Estate Secured

 

29,726

 

32,158

 

41,482

 

29,088

 

52,776

 

Commercial & Industrial

 

1,478

 

1,188

 

1,370

 

2,196

 

3,373

 

Total Non-Accrual Loans

 

$

38,882

 

$

41,485

 

$

50,991

 

$

43,832

 

$

56,465

 

 

The inflow into total (covered and non-covered) non-accrual loans was $5.3 million in the third quarter of 2012, compared with inflow of $6.1 million in the second quarter of 2012.  Half of the inflow into total non-accrual loans for the third quarter of 2012 was related to two large loans totaling $2.9 million.

 

5



 

Total outflow from total non-accrual loans was $7.9 million during the third quarter of 2012, compared with $15.6 million for the second quarter of 2012.  The decrease in outflow of non-accrual loans reflects a decrease in sales of non-performing loans during the third quarter.

 

Troubled Debt Restructured Loans

 

At September 30, 2012, total non-covered troubled debt restructured loans or “TDR loans”, were $29.8 million, compared to $24.2 million at June 30, 2012, and $13.1 million at September 30, 2011.  The increase in TDR loans for the third quarter of 2012 compared to the previous quarter was largely due to one borrower relationship with two loans totaling $5.0 million that were restructured as TDRs during the quarter.

 

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

 

 

 

Sep 30, 2012

 

Jun 30, 2012

 

Mar 31, 2012

 

Dec 31, 2011

 

Sep 30, 2011

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

24,136

 

$

18,347

 

$

12,648

 

$

11,460

 

$

10,568

 

Commercial & Industrial

 

5,695

 

5,845

 

6,046

 

3,235

 

2,538

 

Total Non-Covered TDR Loans

 

$

29,831

 

$

24,192

 

$

18,694

 

$

14,695

 

$

13,106

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

4,388

 

$

2,372

 

$

7,964

 

$

6,377

 

$

6,493

 

Commercial & Industrial

 

1,787

 

1,138

 

1,283

 

1,311

 

1,429

 

Total Covered TDR Loans

 

$

6,175

 

$

3,510

 

$

9,247

 

$

7,688

 

$

7,922

 

 

 

 

 

 

 

 

 

 

 

 

 

Total TDRs Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

28,524

 

$

20,719

 

$

20,612

 

$

17,837

 

$

17,061

 

Commercial & Industrial

 

7,482

 

6,983

 

7,329

 

4,546

 

3,967

 

Total TDR Loans

 

$

36,006

 

$

27,702

 

27,941

 

$

22,383

 

$

21,028

 

 

Of the total $36.0 million in TDR loans at September 30, 2012, $8.1 million were also classified as non-accrual, of which $5.7 million were non-covered. The remaining TDR loans were performing in accordance with their modified terms.

 

Loan Delinquencies (Excluding Non-Accrual Loans)

 

At September 30, 2012, total non-covered loan delinquencies were $8.4 million, compared with $10.8 million at June 30, 2012, and $7.3 million at September 30, 2011.  Total inflow into loan delinquencies was $8.6 million in the third quarter of 2012, compared with $8.2 million in the prior quarter.  Total outflow from loan delinquencies was $9.6 million in the third quarter of 2012, compared with $7.0 million in the prior quarter.  The $9.6 million in third quarter outflows consisted of $4.0 million in delinquencies that migrated to non-accrual status, $3.9 million in loans that migrated to current status, $1.1 million that was sold, and the remaining either were paid-down or charged-off.

 

6



 

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

 

 

 

Sep 30, 2012

 

Jun 30, 2012

 

Mar 31, 2012

 

Dec 31, 2011

 

Sep 30, 2011

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

6,855

 

$

8,461

 

$

5,361

 

$

4,890

 

$

4,146

 

60 - 89 Days Past Due

 

1,503

 

1,412

 

2,837

 

9,762

 

2,963

 

90 Days, and still accruing

 

 

923

 

933

 

 

190

 

Total Non-Covered Delinquent Loans

 

$

8,358

 

$

10,796

 

$

9,131

 

$

14,652

 

$

7,299

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

652

 

$

696

 

$

987

 

$

355

 

$

572

 

60 - 89 Days Past Due

 

1,491

 

 

240

 

513

 

186

 

90 Days, and still accruing

 

 

 

 

 

 

Total Covered Delinquent Loans

 

$

2,143

 

$

696

 

$

1,227

 

$

868

 

$

758

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Delinquent Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

7,507

 

$

9,157

 

$

6,348

 

$

5,245

 

$

4,718

 

60 - 89 Days Past Due

 

2,994

 

1,412

 

3,077

 

10,275

 

3,149

 

90 Days, and still accruing

 

 

923

 

933

 

 

190

 

Total Delinquent Loans

 

$

10,501

 

$

11,492

 

$

10,358

 

$

15,520

 

$

8,057

 

 

Of the total $10.5 million in delinquent loans at September 30, 2012, $7.5 million was comprised of delinquent real estate secured loans and $3.0 million consisted of delinquent commercial and industrial loans. Over 70% of total delinquent loans at September 30, 2012 were past due less than 59 days.

 

Loan Classifications

 

At September 30, 2012, total non-covered classified loans (loans graded substandard, doubtful, and loss) totaled $145.2 million, compared with $159.0 million at June 30, 2012, and $123.5 million at September 30, 2011.  Non-covered criticized loans (loans graded special mention) were $89.5 million at September 30, 2012, compared with $75.2 million at June 30, 2012 and $159.2 million at September 30, 2011.  Approximately $4.9 million of the increase in non-covered criticized loans was attributable to the upgrading of loans from substandard classification.

 

7



 

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

 

LOAN CLASSIFICATIONS

(Dollars In Thousands, Net of SBA Guaranteed Portions)

 

 

 

Quarter Ended

 

 

 

Sep 30, 2012

 

Jun 30, 2012

 

Mar 31, 2012

 

Dec 31, 2011

 

Sep 30, 2011

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

89,522

 

$

75,219

 

$

93,303

 

$

119,434

 

$

159,248

 

Substandard

 

139,414

 

153,699

 

148,788

 

136,559

 

108,616

 

Doubtful

 

5,740

 

5,316

 

6,032

 

5,769

 

14,911

 

Total Non-Covered Gross Loans

 

$

234,676

 

$

234,234

 

$

248,123

 

$

261,762

 

$

282,775

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

5,194

 

$

9,126

 

$

15,357

 

$

17,438

 

$

14,342

 

Substandard

 

26,059

 

24,591

 

27,087

 

22,487

 

25,180

 

Doubtful

 

1,604

 

3,405

 

11,668

 

10,578

 

8,511

 

Total Covered Gross Loans

 

$

32,857

 

$

37,122

 

$

54,112

 

$

50,503

 

$

48,033

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

94,716

 

$

84,345

 

$

108,660

 

$

136,872

 

$

173,590

 

Substandard

 

165,473

 

178,290

 

175,875

 

159,046

 

133,796

 

Doubtful

 

7,344

 

8,721

 

17,700

 

16,347

 

23,422

 

Total Gross Loans

 

$

267,533

 

$

271,356

 

$

302,235

 

$

312,265

 

$

330,808

 

 

Gross Loan Charge-offs

 

Non-covered loan charge-offs for the third quarter of 2012 totaled $3.1 million, compared to $3.2 million in the second quarter of 2012, and $11.7 million in the third quarter of 2011.

 

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

 

LOAN CHARGE-OFFS

(Dollars In Thousands)

 

 

 

Quarter Ended

 

 

 

Sep 30, 2012

 

Jun 30, 2012

 

Mar 31, 2012

 

Dec 31, 2011

 

Sep 30, 2011

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

3,004

 

$

2,734

 

$

2,826

 

$

829

 

$

8,507

 

Commercial & Industrial

 

70

 

502

 

1,299

 

2,543

 

2,973

 

Consumer

 

 

1

 

1

 

1

 

217

 

Total Non-Covered Charge-Offs Loans

 

$

3,074

 

$

3,237

 

$

4,126

 

$

3,373

 

$

11,697

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

11

 

$

196

 

$

102

 

$

426

 

$

436

 

Commercial & Industrial

 

42

 

9

 

136

 

268

 

384

 

Total Covered Charge-Offs Loans

 

$

53

 

$

205

 

$

238

 

$

694

 

$

820

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loan Charge-Offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

3,015

 

2,930

 

2,928

 

1,255

 

8,943

 

Commercial & Industrial

 

112

 

511

 

1,435

 

2,811

 

3,357

 

Consumer

 

 

1

 

1

 

1

 

217

 

Total Charge-Offs Loans

 

$

3,127

 

$

3,442

 

$

4,364

 

$

4,067

 

$

12,517

 

 

8



 

CAPITAL RATIOS

 

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)

 

 

 

September 30, 2012

 

Well Capitalized
Regulatory
Requirements

 

Total Excess Above
Well Capitalized
Requirements

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Capital Ratio

 

14.96

%

5.00

%

254,603

 

Tier 1 Risk-Based Capital Ratio

 

19.33

%

6.00

%

263,704

 

Total Risk-Based Capital Ratio

 

20.61

%

10.00

%

209,927

 

Tangible Common Equity To Tangible Assets

 

12.31

%

N/A

 

N/A

 

Tangible Common Equity Per Common Share

 

$

4.50

 

N/A

 

N/A

 

 

9



 

CONFERENCE CALL

 

Management will host its quarterly conference call on October 23, 2012, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing 800-659-2056 (domestic number) or 617-614-2714 (international number) and entering passcode #13410832.

 

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

 

This press release contains statements that we believe are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Rule 175 promulgated thereunder, and Section 21E of the Securities Exchange Act of 1934, as amended, and Rule 3b-6 promulgated thereunder.  Statements concerning future performance, events, financial condition, results of operations, plans 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. You should not place undue reliance on forward-looking statements, as they are subject to risks and uncertainties, including but not limited to the risk factors set forth in our most recent Annual Report on Form 10-K.  Specific factors that could cause future results to differ materially from historical performance and these forward-looking statements include, but are not limited to, (1) loan production and sales, (2) credit quality, (3) the ability to expand net interest margin, (4) the ability to continue to attract low-cost deposits, (5) success of expansion efforts, (6) competition in the marketplace, (7) political developments, war or other hostilities, (8) changes in the interest rate environment, (9) the ability of our borrowers to repay their loans, (10) the ability to maintain capital requirements and adequate sources of liquidity, (11) effects of or changes in accounting policies, (12) legislative or regulatory changes or actions, (13) the ability to attract and retain key personnel, (14) the ability to receive dividends from our subsidiaries, (15) the ability to secure confidential information through the use of computer systems and telecommunications networks, (16) weakening in the economy, specifically the real estate market, either nationally or in the states in which we do business, and (17) 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 with the Securities and Exchange Commission.

 

10



 

CONSOLIDATED BALANCE SHEET

(Dollars In Thousands) (Unaudited)

 

 

 

September  30,

 

June 30,

 

Three Months

 

September  30,

 

Twelve Months

 

 

 

2012

 

2012

 

% Change

 

2011

 

% Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

$

113,258

 

$

147,202

 

-23

%

$

99,875

 

13

%

Federal Funds Sold and Other Cash Equivalents

 

30,005

 

60,004

 

-50

%

150,005

 

-80

%

Total Cash and Cash Equivalents

 

143,263

 

207,206

 

-31

%

249,880

 

-43

%

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available For Sale

 

292,254

 

298,364

 

-2

%

356,148

 

-18

%

Investment Securities Held To Maturity

 

53

 

57

 

-7

%

70

 

-24

%

Total Investment Securities

 

292,307

 

298,421

 

-2

%

356,218

 

-18

%

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held For Sale

 

140,109

 

66,485

 

111

%

70,652

 

98

%

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

19,679

 

26,386

 

-25

%

58,275

 

-66

%

Residential Real Estate

 

130,706

 

117,318

 

11

%

94,591

 

38

%

Commercial Real Estate

 

1,533,396

 

1,502,273

 

2

%

1,478,281

 

4

%

Commercial and Industrial

 

250,560

 

297,049

 

-16

%

274,469

 

-9

%

Consumer

 

14,138

 

13,580

 

4

%

16,082

 

-12

%

Total Loans Receivable

 

1,948,479

 

1,956,606

 

0

%

1,921,698

 

1

%

Allowance For Loan Losses

 

(74,353

)

(89,134

)

-17

%

(105,306

)

-29

%

Total Loans, Net of Allowance for Loan Losses

 

2,014,235

 

1,933,957

 

4

%

1,887,044

 

7

%

 

 

 

 

 

 

 

 

 

 

 

 

Accrued Interest Receivable

 

7,570

 

7,806

 

-3

%

7,739

 

-2

%

Due from Customers on Acceptances

 

388

 

382

 

2

%

255

 

52

%

Other Real Estate Owned

 

2,277

 

4,351

 

-48

%

9,284

 

-75

%

Premises and Equipment

 

12,010

 

12,248

 

-2

%

13,053

 

-8

%

Federal Home Loan Bank (FHLB) Stock, at Cost

 

13,327

 

14,051

 

-5

%

16,276

 

-18

%

Cash Surrender Value of Life Insurance

 

20,735

 

20,181

 

3

%

19,735

 

5

%

Investment in affordable housing partnerships

 

40,048

 

36,007

 

11

%

33,147

 

21

%

Deferred Income Taxes

 

21,337

 

6,115

 

249

%

17,143

 

24

%

Servicing Assets

 

9,645

 

9,505

 

1

%

9,052

 

7

%

Goodwill

 

6,675

 

6,675

 

0

%

6,675

 

0

%

FDIC Indemnification

 

9,927

 

12,629

 

-21

%

23,481

 

-58

%

Other Assets

 

22,145

 

21,865

 

1

%

31,736

 

-30

%

TOTAL ASSETS

 

$

2,615,889

 

$

2,591,399

 

1

%

$

2,680,718

 

-2

%

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Non-interest Bearing Demand Deposits

 

$

538,291

 

$

514,418

 

5

%

$

468,596

 

15

%

Savings and Interest Checking

 

124,397

 

129,157

 

-4

%

116,044

 

7

%

Money Market Deposits

 

662,322

 

622,177

 

6

%

551,152

 

20

%

Time Deposits in denomination of $100,000 or more

 

594,500

 

608,123

 

-2

%

656,847

 

-9

%

Other Time Deposits

 

255,342

 

306,123

 

-17

%

356,875

 

-28

%

Total Deposits

 

2,174,852

 

2,179,998

 

0

%

2,149,514

 

1

%

 

 

 

 

 

 

 

 

 

 

 

 

FHLB borrowings

 

 

 

N/A

 

110,000

 

-100

%

Acceptance Outstanding

 

388

 

382

 

2

%

255

 

52

%

Junior Subordinated Debentures

 

77,321

 

87,321

 

-11

%

87,321

 

-11

%

Accrued Interest Payable

 

2,465

 

3,238

 

-24

%

2,728

 

-10

%

Other Liabilities

 

32,095

 

31,404

 

2

%

29,059

 

10

%

Total Liabilities

 

2,287,121

 

2,302,343

 

-1

%

2,378,877

 

-4

%

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

 

 

0

%

60,859

 

-100

%

Common Stock

 

164,649

 

164,480

 

0

%

164,650

 

0

%

Retained Earnings

 

155,606

 

117,137

 

33

%

71,292

 

118

%

Accumulated Other Comprehensive Income

 

8,513

 

7,439

 

14

%

5,040

 

69

%

Total Shareholders’ Equity

 

328,768

 

289,056

 

14

%

301,841

 

9

%

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

2,615,889

 

$

2,591,399

 

1

%

$

2,680,718

 

-2

%

 

(continued)

 

11



 

CONSOLIDATED STATEMENT OF OPERATIONS

(Dollars In Thousands, Except Per Share Data) (Unaudited)

 

 

 

Quarter Ended

 

Three Mths

 

Quarter Ended

 

Twelve Mths

 

 

 

September  30, 2012

 

June 30, 2012

 

% Change

 

September  30, 2011

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$

27,966

 

$

26,808

 

4

%

$

28,966

 

-3

%

Interest on Investment Securities

 

1,651

 

1,560

 

6

%

1,651

 

0

%

Interest on Federal Funds Sold

 

79

 

423

 

-81

%

340

 

-77

%

Total Interest Income

 

29,696

 

28,791

 

3

%

30,957

 

-4

%

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

3,575

 

4,015

 

-11

%

4,461

 

-20

%

FHLB Advances and Other Borrowings

 

529

 

532

 

-1

%

974

 

-46

%

Total Interest Expense

 

4,104

 

4,547

 

-10

%

5,435

 

-24

%

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income Before (Credit) Provision for Losses on

 

 

 

 

 

 

 

 

 

 

 

Loans and Loan Commitments

 

25,592

 

24,244

 

6

%

25,522

 

0

%

(Credit) Provision for Losses on Loans and Loan Commitments

 

(12,000

)

(10,000

)

20

%

2,500

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

37,592

 

34,244

 

10

%

23,022

 

63

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Service Charges on Deposits

 

3,157

 

3,238

 

-3

%

3,189

 

-1

%

Gain on Sales of Loans, Net

 

1,222

 

3,254

 

-62

%

1,749

 

-30

%

Gain on Sale of Investment Securities

 

 

 

0

%

52

 

-100

%

Other

 

2,231

 

2,022

 

10

%

2,669

 

-16

%

Total Noninterest Income

 

6,610

 

8,514

 

-22

%

7,659

 

-14

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

9,355

 

9,038

 

4

%

6,827

 

37

%

FDIC Indemnification Impairment

 

2,000

 

2,000

 

0

%

 

N/A

 

Occupancy & Equipment

 

1,930

 

1,950

 

-1

%

1,899

 

2

%

Data Processing

 

680

 

717

 

-5

%

710

 

-4

%

Other

 

4,377

 

6,663

 

-34

%

9,031

 

-52

%

Total Noninterest Expenses

 

18,342

 

20,368

 

-10

%

18,467

 

-1

%

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

25,860

 

22,390

 

15

%

12,214

 

112

%

Income Taxes (Benefit) Provision

 

(12,609

)

215

 

N/A

 

1,112

 

N/A

 

NET INCOME

 

$

38,469

 

$

22,175

 

73

%

$

11,102

 

247

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend

 

 

(29

)

-100

%

(777

)

-100

%

Accretion of Preferred Stock Discount

 

 

(35

)

-100

%

(139

)

-100

%

Total Preferred Stock Related Adjustment

 

 

(64

)

-100

%

(916

)

-100

%

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

38,469

 

$

22,111

 

74

%

$

10,186

 

278

%

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

Basic Income Per Common Share

 

$

0.54

 

$

0.31

 

74

%

$

0.14

 

278

%

Diluted Income Per Common Share

 

$

0.54

 

$

0.31

 

74

%

$

0.14

 

277

%

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

71,290,881

 

71,285,870

 

 

 

71,291,614

 

 

 

Diluted

 

71,420,567

 

71,385,624

 

 

 

71,306,813

 

 

 

 

(continued)

 

12



 

CONSOLIDATED STATEMENT OF OPERATIONS

(Dollars In Thousands, Except Per Share Data) (Unaudited)

 

 

 

Nine Months Ended

 

Twelve Mths

 

 

 

September 30, 2012

 

September 30, 2011

 

% Change

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$

81,895

 

$

93,195

 

-12

%

Interest on Investment Securities

 

4,737

 

5,790

 

-18

%

Interest on Federal Funds Sold

 

1,102

 

594

 

86

%

Total Interest Income

 

87,734

 

99,579

 

-12

%

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

Deposits

 

11,844

 

14,235

 

-17

%

FHLB Advances and Other Borrowings

 

1,615

 

3,192

 

-49

%

Total Interest Expense

 

13,459

 

17,427

 

-23

%

 

 

 

 

 

 

 

 

Net Interest Income Before (Credit) Provision for

 

 

 

 

 

 

 

Losses on Loans and Loan Commitments

 

74,275

 

82,152

 

-10

%

(Credit) Provision for Losses on Loans and Loan Commitments

 

(22,000

)

57,600

 

N/A

 

 

 

 

 

 

 

 

 

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

 

96,275

 

24,552

 

292

%

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

Service Charges on Deposits

 

9,621

 

9,418

 

2

%

Gain on Sales of Loans, Net

 

5,234

 

1,735

 

202

%

Gain on Sale of Investment Securities

 

3

 

95

 

-97

%

Other

 

6,652

 

6,800

 

-2

%

Total Noninterest Income

 

21,510

 

18,048

 

19

%

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

26,555

 

21,397

 

24

%

FDIC Indemnification Impairment

 

4,000

 

 

0

%

Occupancy & Equipment

 

5,822

 

5,933

 

-2

%

Data Processing

 

2,129

 

2,195

 

-3

%

Other

 

14,932

 

23,019

 

-35

%

Total Noninterest Expenses

 

53,438

 

52,544

 

2

%

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

 

64,347

 

(9,944

)

N/A

 

Income Taxes (Benefit) Provision

 

(12,748

)

27,122

 

N/A

 

NET INCOME (LOSS)

 

$

77,095

 

$

(37,066

)

N/A

 

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend

 

(830

)

(2,331

)

-64

%

Accretion of Preferred Stock Discount

 

(1,158

)

(410

)

182

%

One-time Adjustment From Repurchase of Preferred Stock

 

3,389

 

 

N/A

 

Total Preferred Stock Related Adjustment

 

1,401

 

(2,741

)

N/A

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS

 

$

78,496

 

$

(39,807

)

N/A

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

Basic Income (Loss) Per Common Share

 

$

1.10

 

$

(0.79

)

N/A

 

Diluted Income (Loss) Per Common Share

 

$

1.10

 

$

(0.79

)

N/A

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

Basic

 

71,286,439

 

50,459,623

 

 

 

Diluted

 

71,362,802

 

50,459,623

 

 

 

 

(continued)

 

13



 

SUMMARY OF FINANCIAL DATA

(Dollars In Thousands, Except Per Share Data) (Unaudited)

 

 

 

Quarter Ended

 

 

 

September 30, 2012

 

June 30, 2012

 

September 30, 2011

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,579,203

 

$

2,570,530

 

$

2,687,448

 

Average Equity

 

297,725

 

276,021

 

298,323

 

Average Net Loans

 

1,951,126

 

1,877,716

 

1,926,310

 

Average Deposits

 

2,162,430

 

2,169,831

 

2,154,234

 

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

 

600,204

 

616,612

 

650,453

 

Average Interest Earning Assets

 

2,370,619

 

2,365,217

 

2,437,040

 

 

 

 

Nine Months Ended

 

 

 

September 30, 2012

 

 

 

September 30, 2011

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,597,172

 

 

 

$

2,785,893

 

Average Equity

 

296,247

 

 

 

249,743

 

Average Net Loans

 

1,894,923

 

 

 

2,071,142

 

Average Deposits

 

2,170,442

 

 

 

2,221,761

 

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

 

620,917

 

 

 

660,156

 

Average Interest Earning Assets

 

2,386,006

 

 

 

2,517,792

 

 

 

 

Quarter Ended

 

 

 

September 30, 2012

 

June 30, 2012

 

September 30, 2011

 

PROFITABILITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Return on Average Assets

 

5.97

%

3.45

%

1.65

%

Annualized Return on Average Equity

 

51.68

%

32.14

%

14.89

%

Efficiency Ratio

 

56.96

%

62.18

%

55.66

%

Annualized Operating Expense/Average Assets

 

2.84

%

3.17

%

2.75

%

Annualized Net Interest Margin

 

4.35

%

4.13

%

4.23

%

 

 

 

Nine Months Ended

 

 

 

September 30, 2012

 

 

 

September 30, 2011

 

PROFITABILITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Return on Average Assets

 

3.96

%

 

 

-1.77

%

Annualized Return on Average Equity

 

34.70

%

 

 

-19.79

%

Efficiency Ratio

 

55.79

%

 

 

52.44

%

Annualized Operating Expense/Average Assets

 

2.74

%

 

 

2.51

%

Annualized Net Interest Margin

 

4.19

%

 

 

4.39

%

 

 

 

As Of

 

DEPOSIT COMPOSITION 

 

September 30,2012

 

Cost of
Funds

 

June 30 ,2012

 

Cost of
Funds

 

September 30,2011

 

Cost of
Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Demand Deposits

 

24.8

%

0.00

%

23.6

%

0.00

%

21.8

%

0.00

%

Savings & Interest Checking

 

5.7

%

1.78

%

5.9

%

2.05

%

5.4

%

2.26

%

Money Market Deposits

 

30.5

%

0.76

%

28.5

%

0.83

%

25.6

%

0.92

%

Time Deposits of $100,000 or More

 

27.3

%

0.78

%

27.9

%

0.84

%

30.6

%

0.95

%

Other Time Deposits

 

11.7

%

0.92

%

14.0

%

1.01

%

16.6

%

1.07

%

Total Deposits

 

100.0

%

0.66

%

100.0

%

0.74

%

100.0

%

0.83

%

 

 

 

As Of

 

 

 

September 30,2012

 

June 30 ,2012

 

September 30,2011

 

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

14.96

%

13.62

%

13.59

%

Tier 1 Risk-Based Capital Ratio

 

19.33

%

18.11

%

18.75

%

Total Risk-Based Capital Ratio

 

20.61

%

19.41

%

20.15

%

Total Shareholders’ Equity

 

$

328,768

 

$

289,056

 

$

301,841

 

Book Value Per Common Share

 

$

4.61

 

$

4.05

 

$

3.38

 

Tangible Common Equity Per Common Share *

 

$

4.50

 

$

3.94

 

$

3.27

 

Tangible Common Equity to Tangible Assets **

 

12.31

%

10.88

%

8.71

%

 


* 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

 

 

 

September 30, 2012

 

June 30, 2012

 

March 31, 2012

 

December 31, 2011

 

September 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

89,134

 

$

99,826

 

$

102,982

 

$

105,306

 

$

110,995

 

(Credit) Provision for Losses on Loans

 

(12,000

)

(9,000

)

 

1,500

 

3,180

 

Recoveries on Loans Previously Charged-off

 

346

 

1,750

 

1,208

 

243

 

3,648

 

Less Charge-offs

 

(3,127

)

(3,442

)

(4,364

)

(4,067

)

(12,517

)

Balance at End of Period

 

$

74,353

 

$

89,134

 

$

99,826

 

$

102,982

 

$

105,306

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs/Average Total Loans

 

0.14

%

0.09

%

0.17

%

0.20

%

0.46

%

Charge-offs/Average Total Loans

 

0.16

%

0.18

%

0.24

%

0.22

%

0.65

%

Allowance for Loan Losses/Gross Loans *

 

3.81

%

4.54

%

5.24

%

5.33

%

5.47

%

Allowance for Loan Losses/Legacy Wilshire Loans *

 

4.08

%

4.89

%

5.69

%

5.81

%

6.00

%

Allowance for Loan Losses/Non-accrual Loans

 

191.23

%

214.86

%

195.77

%

234.95

%

186.50

%

Allowance for Loan Losses/Legacy Non-accrual Loans

 

220.67

%

254.70

%

281.34

%

345.38

%

266.36

%

Allowance for Loan Losses/Non-performing Loans

 

191.23

%

210.18

%

192.25

%

234.95

%

185.87

%

Allowance for Loan Losses/Legacy Non-performing Loans

 

220.67

%

248.15

%

274.13

%

345.38

%

265.09

%

Allowance for Loan Losses/Non-performing Assets

 

180.65

%

190.62

%

184.20

%

197.84

%

159.70

%

Allowance for Loan Losses/Legacy Non-performing Assets

 

214.15

%

238.90

%

258.04

%

285.36

%

217.82

%

 


* Excluding held-for-sale loans

 

NON-PERFORMING ASSETS

(Dollars In Thousands, Net of SBA Guaranteed Portions)

(Unaudited)

 

 

 

Quarter Ended

 

 

 

September 30, 2012

 

June 30, 2012

 

March 31, 2012

 

December 31, 2011

 

September 30, 2011

 

Non-accrual Loans:

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

$

33,694

 

$

34,996

 

$

35,482

 

$

29,817

 

$

39,534

 

Covered

 

5,188

 

6,489

 

15,509

 

14,015

 

16,931

 

Total

 

38,882

 

41,485

 

50,991

 

43,832

 

56,465

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans 90 days or more past due and still accruing:

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

 

923

 

933

 

 

190

 

Covered

 

 

 

 

 

 

Total

 

 

923

 

933

 

 

190

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Loans:

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

33,694

 

35,919

 

36,415

 

29,817

 

39,724

 

Covered

 

5,188

 

6,489

 

15,509

 

14,015

 

16,931

 

Total

 

38,882

 

42,408

 

51,924

 

43,832

 

56,655

 

 

 

 

 

 

 

 

 

 

 

 

 

OREO and Repossessed Vehicles:

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

1,026

 

1,391

 

2,271

 

6,271

 

8,620

 

Covered

 

1,251

 

2,960

 

 

1,950

 

664

 

Total

 

2,277

 

4,351

 

2,271

 

8,221

 

9,284

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Assets:

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

34,720

 

37,310

 

38,686

 

36,088

 

48,344

 

Covered

 

6,439

 

9,449

 

15,509

 

15,965

 

17,595

 

Total

 

$

41,159

 

$

46,759

 

$

54,195

 

$

52,053

 

$

65,939

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Loans/Gross Loans

 

1.86

%

2.09

%

2.66

%

2.21

%

2.84

%

Total Legacy Non-performing Loans/Legacy Gross Loans

 

1.72

%

1.90

%

2.03

%

1.64

%

2.18

%

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Assets/Total Assets

 

1.57

%

1.80

%

2.04

%

1.93

%

2.46

%

Total Legacy Non-performing Assets/Total Assets

 

1.33

%

1.44

%

1.45

%

1.34

%

1.80

%

 

(continued)

 

15



 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

September 30, 2012

 

June 30, 2012

 

March 31, 2012

 

December 31, 2011

 

September 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

2,423

 

$

3,423

 

$

3,423

 

$

3,423

 

$

4,103

 

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

 

 

(1,000

)

 

 

(680

)

Balance at end of period

 

$

2,423

 

$

2,423

 

$

3,423

 

$

3,423

 

$

3,423

 

 

 

 

Nine Months Ended

 

 

 

September 30, 2012

 

September 30, 2011

 

 

 

 

 

 

 

Balance at beginning of period

 

$

3,423

 

$

3,926

 

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

 

(1,000

)

(503

)

Balance at end of period

 

$

2,423

 

$

3,423

 

 

RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES:

TANGIBLE COMMON EQUITY AND TANGIBLE ASSETS

(Dollars In Thousands, Except Share Data) (Unaudited)

 

 

 

Quarter Ended

 

 

 

September 30, 2012

 

June 30, 2012

 

September 30, 2011

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

$

328,768

 

$

289,056

 

$

301,841

 

Preferred stock, net of discount

 

 

 

(60,859

)

Goodwill and other intangible assets, net

 

(7,783

)

(7,854

)

(8,077

)

Tangible common equity

 

$

320,985

 

$

281,202

 

$

232,905

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,615,889

 

$

2,591,399

 

$

2,680,718

 

Goodwill and other intangible assets, net

 

(7,783

)

(7,854

)

(8,077

)

Tangible assets

 

$

2,608,106

 

$

2,583,545

 

$

2,672,641

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

71,293,394

 

71,287,518

 

71,291,614

 

 

(continued)

 

16



 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Quarter Ended

 

 

 

September  30, 2012

 

June 30, 2012

 

September  30, 2011

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$

1,727,223

 

$

23,530

 

5.45

%

$

1,671,048

 

$

22,657

 

5.42

%

$

1,739,729

 

$

24,429

 

5.62

%

Commercial Loans

 

303,338

 

3,572

 

4.71

%

295,630

 

3,657

 

4.95

%

287,359

 

3,772

 

5.25

%

Consumer Loans

 

13,899

 

87

 

2.50

%

15,283

 

100

 

2.62

%

15,827

 

94

 

2.38

%

Total Gross Loans

 

2,044,460

 

27,189

 

5.32

%

1,981,961

 

26,414

 

5.33

%

2,042,915

 

28,295

 

5.54

%

Loan Fees toward Yield

 

 

 

777

 

 

 

 

 

394

 

 

 

 

 

671

 

 

 

Allowance for Loan Losses & Unearned Income

 

(93,334

)

 

 

 

 

(104,245

)

 

 

 

 

(116,605

)

 

 

 

 

Net Loans

 

1,951,126

 

27,966

 

5.73

%

1,877,716

 

26,808

 

5.71

%

1,926,310

 

28,966

 

6.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

294,535

 

1,651

 

2.51

%

291,258

 

1,560

 

2.42

%

306,272

 

1,651

 

2.45

%

Federal Funds Sold

 

124,958

 

79

 

0.25

%

196,243

 

423

 

0.86

%

204,458

 

340

 

0.67

%

Total Investment Securities and Other Earning Assets

 

419,493

 

1,730

 

1.84

%

487,501

 

1,983

 

1.79

%

510,730

 

1,991

 

1.74

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

2,370,619

 

$

29,696

 

5.04

%

$

2,365,217

 

$

28,791

 

4.90

%

$

2,437,040

 

$

30,957

 

5.12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

208,584

 

 

 

 

 

205,313

 

 

 

 

 

250,408

 

 

 

 

 

TOTAL ASSETS

 

$

2,579,203

 

 

 

 

 

$

2,570,530

 

 

 

 

 

$

2,687,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

637,082

 

$

1,206

 

0.76

%

$

612,223

 

$

1,267

 

0.83

%

$

570,176

 

$

1,317

 

0.92

%

NOW

 

27,310

 

16

 

0.23

%

25,747

 

22

 

0.34

%

23,657

 

21

 

0.36

%

Savings

 

100,299

 

551

 

2.20

%

102,348

 

633

 

2.47

%

91,619

 

631

 

2.76

%

Time Deposits of $100,000 or More

 

600,204

 

1,169

 

0.78

%

616,612

 

1,293

 

0.84

%

650,453

 

1,540

 

0.95

%

Other Time Deposits

 

274,366

 

633

 

0.92

%

318,400

 

800

 

1.01

%

357,289

 

952

 

1.07

%

Total Interest Bearing Deposits

 

1,639,261

 

3,575

 

0.87

%

1,675,330

 

4,015

 

0.96

%

1,693,194

 

4,461

 

1.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

 

 

0.00

%

 

 

0.00

%

110,000

 

483

 

1.76

%

Junior Subordinated Debentures

 

86,669

 

529

 

2.44

%

87,321

 

532

 

2.44

%

87,321

 

491

 

2.25

%

Total Borrowings

 

86,669

 

529

 

2.44

%

87,321

 

532

 

2.44

%

197,321

 

974

 

1.97

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

1,725,930

 

$

4,104

 

0.95

%

$

1,762,651

 

$

4,547

 

1.03

%

$

1,890,515

 

$

5,435

 

1.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

523,169

 

 

 

 

 

494,501

 

 

 

 

 

461,040

 

 

 

 

 

Other Liabilities

 

32,379

 

 

 

 

 

37,357

 

 

 

 

 

37,570

 

 

 

 

 

Shareholders’ Equity

 

297,725

 

 

 

 

 

276,021

 

 

 

 

 

298,323

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

2,579,203

 

 

 

 

 

$

2,570,530

 

 

 

 

 

$

2,687,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

25,592

 

 

 

 

 

$

24,244

 

 

 

 

 

$

25,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

4.09

%

 

 

 

 

3.87

%

 

 

 

 

3.97

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.35

%

 

 

 

 

4.13

%

 

 

 

 

4.23

%

 


* 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 Nine Months Ended

 

 

 

September  30, 2012

 

September  30, 2011

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$

1,687,973

 

$

69,101

 

5.46

%

$

1,871,839

 

$

78,162

 

5.57

%

Commercial Loans

 

293,612

 

10,626

 

4.83

%

304,528

 

12,237

 

5.36

%

Consumer Loans

 

14,970

 

292

 

2.60

%

15,249

 

327

 

2.86

%

Total Gross Loans

 

1,996,555

 

80,019

 

5.34

%

2,191,616

 

90,726

 

5.52

%

Loan Fees toward Yield

 

 

 

1,876

 

 

 

 

 

2,469

 

 

 

Allowance for Loan Losses & Unearned Income

 

(101,632

)

 

 

 

 

(120,474

)

 

 

 

 

Net Loans

 

1,894,923

 

81,895

 

5.76

%

2,071,142

 

93,195

 

6.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

298,080

 

4,737

 

2.40

%

324,566

 

5,790

 

2.66

%

Federal Funds Sold

 

193,003

 

1,102

 

0.76

%

122,084

 

594

 

0.65

%

Total Investment Securities and Other Earning Assets

 

491,083

 

5,839

 

1.76

%

446,650

 

6,384

 

2.11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

2,386,006

 

$

87,734

 

4.94

%

$

2,517,792

 

$

99,579

 

5.31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earnings Assets

 

211,166

 

 

 

 

 

268,101

 

 

 

 

 

TOTAL ASSETS

 

$

2,597,172

 

 

 

 

 

$

2,785,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

611,102

 

$

3,696

 

0.81

%

$

604,766

 

$

4,128

 

0.91

%

NOW

 

25,763

 

57

 

0.30

%

23,702

 

64

 

0.36

%

Savings

 

101,200

 

1,859

 

2.45

%

87,786

 

1,839

 

2.79

%

Time Deposits of $100,000 or More

 

620,917

 

3,909

 

0.84

%

660,156

 

4,817

 

0.97

%

Other Time Deposits

 

311,109

 

2,323

 

1.00

%

384,872

 

3,387

 

1.17

%

Total Interest Bearing Deposits

 

1,670,091

 

11,844

 

0.95

%

1,761,282

 

14,235

 

1.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

7,018

 

6

 

0.11

%

182,794

 

1,718

 

1.25

%

Junior Subordinated Debentures

 

87,102

 

1,609

 

2.46

%

87,321

 

1,474

 

2.25

%

Total Borrowings

 

94,120

 

1,615

 

2.29

%

270,115

 

3,192

 

1.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

1,764,211

 

$

13,459

 

1.02

%

$

2,031,397

 

$

17,427

 

1.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

500,351

 

 

 

 

 

460,479

 

 

 

 

 

Other Liabilities

 

36,363

 

 

 

 

 

44,274

 

 

 

 

 

Shareholders’ Equity

 

296,247

 

 

 

 

 

249,743

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

2,597,172

 

 

 

 

 

$

2,785,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

74,275

 

 

 

 

 

$

82,152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.92

%

 

 

 

 

4.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.19

%

 

 

 

 

4.39

%

 


* Tax equivalent ratios for investment securities

 

(concluded)

 

18