Attached files

file filename
8-K - 8-K - WILSHIRE BANCORP INCa12-16902_18k.htm

Exhibit 99.1

 

 

 

 

 

WILSHIRE BANCORP, INC.

 

CONTACT:

 

Alex Ko, EVP & CFO, (213) 427-6560

NEWS RELEASE

www.wilshirebank.com

 

 

Wilshire Bancorp Reports Net Income of $22.1 Million or

$0.31 Earnings per Share for Second Quarter 2012

 

LOS ANGELES, July 23, 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 $22.1 million, or $0.31 per diluted common share, for the quarter ended June 30, 2012.  This compares to net income available to common shareholders of $2.1 million, or $0.04 per common share, for the same period of the prior year, and net income available to common shareholders of $17.9 million, or $0.25 per common share, for the first quarter of 2012.  The increase in net income for the second quarter of 2012 is primarily attributable to a $10.0 million negative provision for losses on loans and commitments and higher non-interest income.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “We delivered another strong quarter that was driven by low credit costs, increased loan production, and improved net interest margin.  Our higher loan production helped generate 15% annualized growth in total gross loans during the second quarter.  Importantly, we believe we are achieving very balanced growth with meaningful increases in our commercial real estate, commercial and industrial, residential real estate, and SBA loan production.”

 

“We have also seen several consecutive quarters of positive trends in credit quality, which among other factors, contributes to our conclusion that it is the appropriate time for us to reduce our allowance for loan losses from the elevated level we built last year.  This resulted in recording a negative provision for loan losses of $10 million during the second quarter. If credit quality remains at its current level or improves further, we may determine that a further reduction in our allowance for loan losses going forward is appropriate. We expect to continue generating a strong level of profitability over the remainder of 2012, driven by low credit costs and a continued low tax rate.”  said Mr. Yoo.

 

Q2 2012 Summary:

 

·            Net income available to common shareholders of $22.1 million or $0.31 per diluted share

·            Loan originations increased 93.0% to $245.2 million in Q2 2012 from $127.0 million during Q1 2012

·            Non-accrual loans declined by 18.6% to $41.5 million in Q2 2012 from $51.0 million in Q1 2012

·            Reduction in criticized and classified loans during Q2 2012

·            Improved deposit mix with non-interest-bearing demand deposits increasing to 23.6% of total deposits for Q2 2012 from 23.0% for Q1 2012

·            Net interest margin expanded to 4.13% in Q2 2012 from 4.07% in Q1 2012

·            Improved credit quality and continued low net charge-offs resulted in $10.0 million negative provision for losses on loans and loan commitments in Q2 2012

·            Annualized return on average assets of 3.45% and return on average equity of 32.1% for Q2 2012

·            FDIC indemnification impairment of $2 million in Q2 2012

·            Fully repurchased shares of TARP preferred stock in addition to TARP warrants in Q2 2012

 



 

STATEMENT OF OPERATIONS

 

Net Interest Income and Margin

 

Net interest income before credit for losses on loans and loan commitments totaled $24.2 million in the second quarter of 2012, a decrease of 11% from $27.3 million in the second quarter of 2011, and a decrease of 1% from $24.4 million in the first quarter of 2012.  The decrease from the prior quarters is primarily due to a lower average balance of interest-earning assets and a reduction in overall loan yields in the second quarter of 2012.

 

Net interest margin was 4.13% for the second quarter of 2012, compared to 4.42% in the second quarter of 2011, and 4.07% for the first quarter of 2012. The increase in net interest margin from the first 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 interest bearing deposits.  The increase in average loans and decline in higher costing time deposits were funded by a decline in cash and lower yielding federal funds sold which also contributed to the increase in net interest margin for the second quarter of 2012.

 

Loan yields declined to 5.71% for the second quarter of 2012 from 5.85% for the first quarter of 2012, primarily due to the addition of newly originated loans that have lower yields than the existing portfolio.  The total cost of deposits continued to decrease and was 0.74% for the second quarter of 2012, down from 0.78% for the first quarter of 2012.  The decrease was primarily due to lower rates paid on savings and time deposit accounts and an increase in demand deposit account balances.

 

Non-Interest Income

 

Total non-interest income was $8.5 million for the second quarter of 2012, compared to $1.7 million for the second quarter of 2011, and $6.4 million for first quarter of 2012.  The increase in non-interest income from the prior quarters is primarily due to higher gains on sales of loans.  The $3.3 million in net gains on sales of loans recognized in the second quarter of 2012 includes gains on sales of SBA loans totaling $2.5 million, net gains on sales of commercial real estate loans totaling $684 thousand, and gains on sales of residential mortgage loans of $129 thousand.

 

Non-Interest Expense

 

Total non-interest expense was $20.4 million for the second quarter of 2012, compared with $16.6 million for the second quarter of 2011, and $14.7 million for the first quarter of 2012.  The increase in total non-interest expense for the second quarter of 2012, compared to the first quarter of 2012 and second quarter of 2011 was primarily due to higher salaries and employee benefits expense, FDIC indemnification impairment expense and higher other non-interest expense.

 

Total salaries and employee benefits expense was $9.0 million in the second quarter of 2012, compared with $6.8 million in the second quarter of 2011 and $8.2 million in the first quarter of 2012.  The increase from the prior quarter is primarily due to the impact of annual salary increases given in the second quarter of 2012 and $271 thousand in stock-based compensation expense related to stock option grants made in the second quarter of 2012.

 

During the second quarter of 2012, the Company recorded an impairment of the FDIC indemnification assets amounting to $2.0 million.  The impairment reflected overall improved credit quality in the covered loan portfolio.

 

Other non-interest expenses for the second quarter of 2012 totaled $6.7 million, compared with $7.0 million in the second quarter of 2011 and $3.9 million in the first quarter of 2012.  The increase in other non-interest expenses from the prior quarter was primarily attributable to higher expenses related to other real

 

2



 

estate owned (“OREO”), an increase in expenses related to low income housing tax credit investments, and an increase in legal fees.

 

The Company’s operating efficiency ratio was 62.2% for the second quarter of 2012, compared with 57.2% for the second quarter of 2011 and 47.8% for the first quarter of 2012.

 

Tax Provision

 

For the second quarter of 2012, the Company recorded an income tax provision totaling $215 thousand on pretax income of $22.4 million, representing a tax rate of 1.0%, compared to income tax benefit of $354 thousand on pretax income of $16.1 million, representing an effective tax rate of -2.2% for the previous quarter.  The second quarter of 2012 increase in the effective tax rate compared to the first quarter of 2012 was the result of non-recurring favorable State tax settlements in the first quarter offset by the effect of an increase in pretax income in the second quarter.

 

BALANCE SHEET

 

Total gross loans were $2.03 billion at June 30, 2012, compared to $1.95 billion at March 31, 2012.  The increase in total gross loans during the second quarter of 2012 was primarily due to increases in the commercial real estate, commercial and industrial, and residential real estate portfolios.

 

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:

 

Loan Categories

 

 

 

Quarter Ended

 

(Dollars In Thousands)

 

Jun 30, 2012

 

Mar 31, 2012

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Gross Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

27,030

 

$

38,552

 

$

61,832

 

$

58,988

 

$

70,304

 

Real Estate Secured

 

1,558,274

 

1,472,450

 

1,490,504

 

1,501,297

 

1,548,559

 

Commercial & Industrial

 

290,063

 

269,501

 

253,092

 

244,248

 

260,990

 

Consumer

 

13,530

 

16,362

 

15,001

 

16,013

 

15,350

 

Total Non-Covered Gross Loans

 

$

1,888,897

 

$

1,796,865

 

$

1,820,429

 

$

1,820,546

 

$

1,895,203

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

119,985

 

$

137,051

 

$

137,144

 

$

143,719

 

$

154,020

 

Commercial & Industrial

 

18,756

 

20,824

 

28,267

 

33,103

 

38,170

 

Consumer

 

65

 

71

 

79

 

86

 

96

 

Total Covered Gross Loans

 

$

138,806

 

$

157,946

 

$

165,490

 

$

176,908

 

$

192,286

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Gross Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

27,030

 

$

38,552

 

$

61,832

 

$

58,988

 

$

70,304

 

Real Estate Secured

 

1,678,259

 

1,609,501

 

1,627,648

 

1,645,016

 

1,702,579

 

Commercial & Industrial

 

308,819

 

290,325

 

281,359

 

277,351

 

299,160

 

Consumer

 

13,595

 

16,433

 

15,080

 

16,099

 

15,446

 

Total Gross Loans

 

$

2,027,703

 

$

1,954,811

 

$

1,985,919

 

$

1,997,454

 

$

2,087,489

 

 

Loan originations for the second quarter of 2012 totaled $245.2 million. This compares to total loan originations of $127.0 million for the first quarter of 2012 and $82.2 million for the second quarter of 2011.

 

3



 

The increase in total loan originations from the prior quarter was attributable to a large increase in originations of commercial and industrial loans, real estate secured loans, and residential mortgage loans.

 

The following table shows quarterly loan originations by loan type:

 

LOAN ORIGINATIONS 

(Dollars In Thousands)

 

 

 

Quarter Ended

 

 

 

June 30, 2012

 

March 31, 2012

 

June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

81,782

 

33

%

$

46,029

 

36

%

$

39,066

 

47

%

Commercial & Industrial

 

50,469

 

21

%

27,222

 

22

%

11,200

 

14

%

Consumer

 

304

 

0

%

100

 

0

%

47

 

0

%

SBA Loans

 

37,989

 

16

%

33,043

 

26

%

27,665

 

34

%

Residential Mortgage Loans

 

74,673

 

30

%

20,630

 

16

%

4,205

 

5

%

Total Loan Originations

 

$

245,217

 

100

%

$

127,024

 

100

%

$

82,183

 

100

%

 

During the second quarter of 2012 the Company had a 44% reduction in cash and cash equivalents.  These funds were used to repurchase shares of TARP preferred stock, fund loan origination, and to supplement the departure of high cost deposits.  As such, our balance sheet composition has improved with greater interest earnings asset capacity, evidenced in our margin increase in the second quarter.

 

Total OREO was $4.4 million at June 30, 2012, compared with $2.3 million at March 31, 2012.  Outflow from OREO in the second quarter of 2012 consisted of 4 sold properties totaling approximately $2.7 million. Inflow to OREO in the second quarter of 2012 consisted of 6 properties totaling approximately $4.9 million. The remaining change in OREO was a result of valuation write-downs during the second quarter of 2012.

 

Total deposits were $2.18 billion at June 30, 2012, compared with $2.21 billion at March 31, 2012.  Decreases in savings, interest checking and time deposits were partially offset by increases in non-interest bearing demand and money market deposits during the second quarter of 2012.  Other liabilities declined by $60.0 million during the second quarter of 2012 as holdover funds set aside as a payable for the repurchase of 60,000 shares TARP preferred stock were paid out in April 2012.  The warrant to purchase 949,460 shares of our common stock, issued to the US Treasury in connection with the TARP preferred stock issuance, was repurchased during the second quarter of 2012 and the remaining 2,158 shares of TARP preferred stock was redeemed in July 2012.  As such, the Company is completely out of the TARP Capital Purchase Program as of this release date.

 

CREDIT QUALITY

 

The Company has experienced improving credit trends for over a year with declining trends in non-performing loans, delinquent loans, TDR loans, and net charge-offs.  Non-accrual loans have declined by over 45% from June 30, 2011 to June 30, 2012 and delinquencies have declined by over 65% for the same period.  Inflow and outflow trends for non-performing and delinquent loans have also improved with consistently low levels of inflows into each of these categories.  With the improvement in credit quality, the Company’s loss experience has steadily declined, with net charge-off totaling less than $4 million in each of the past three quarters.

 

In light of the continued improvements in credit quality mentioned above, the Company recorded a negative provision for losses on loans and loan commitments of $10.0 million in the second quarter of 2012.  The allowance for loan losses totaled $89.1 million, or 4.54% of gross loans (excluding loans held-for-sale) at June 30, 2012, compared to $99.8 million, or 5.24% of gross loans at March 31, 2012.  The coverage ratio of the allowance for loan losses to non-performing assets was 190.6% at June 30, 2012, compared with

 

4



 

184.20% at March 31, 2012.  Allowance coverage of legacy Wilshire loans was 4.89% at June 30, 2012, compared with 5.69% at March 31, 2012.

 

Non-Accrual Loans

 

At June 30, 2012, total non-covered non-accrual loans was $35.0 million, or 1.85% of gross non-covered loans, compared to $35.5 million, or 1.97% of gross non-covered loans, at March 31, 2012, and $59.4 million, or 3.13% of gross non-covered loans, at June 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

 

 

 

Jun 30, 2012

 

Mar 31, 2012

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

8,139

 

$

8,139

 

$

12,548

 

$

316

 

$

12,000

 

Real Estate Secured

 

25,762

 

26,082

 

15,696

 

37,454

 

46,447

 

Commercial & Industrial

 

1,095

 

1,261

 

1,573

 

1,764

 

808

 

Consumer

 

 

 

 

 

144

 

Total Non-Covered Non-Accrual Loans

 

$

34,996

 

$

35,482

 

$

29,817

 

$

39,534

 

$

59,399

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

6,396

 

$

15,400

 

$

13,392

 

$

15,322

 

$

16,392

 

Commercial & Industrial

 

93

 

109

 

623

 

1,609

 

2,151

 

Total Covered Non-Accrual Loans

 

$

6,489

 

$

15,509

 

$

14,015

 

$

16,931

 

$

18,543

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Accrual Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

8,139

 

$

8,139

 

$

12,548

 

$

316

 

$

12,000

 

Real Estate Secured

 

32,158

 

41,482

 

29,088

 

52,776

 

62,839

 

Commercial & Industrial

 

1,188

 

1,370

 

2,196

 

3,373

 

2,959

 

Consumer

 

 

 

 

 

144

 

Total Non-Accrual Loans

 

$

41,485

 

$

50,991

 

$

43,832

 

$

56,465

 

$

77,942

 

 

The decrease in total non-accrual loans is primarily attributable to the sale of two non-performing commercial real estate loans.  One of these loans was a legacy Wilshire loan with a balance of $1.3 million and the other was a covered loan with a balance of $5.1 million. The loans were sold for a net gain of $520 thousand.  In addition to the loan sales mentioned above, $1.5 million in loans were sold through short sale transactions during the second quarter of 2012.

 

The inflow into total (covered and non-covered) non-accrual loans was $6.1 million in the second quarter of 2012, compared with inflow of $14.4 million in the first quarter of 2012. Total outflow from total non-accrual loans was $15.6 million during the second quarter of 2012, compared with $7.2 million for the first quarter of 2012.  The increase in outflow of non-accrual loans reflects an increase in sales of non-performing loans during the second quarter in addition to an increase in loans transferred to OREO

 

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 June 30, 2012 totaled $60.3 million, compared with $57.9 million at March 31, 2012, and $91.2 million at June 30, 2011.  Total inflows (covered and non-covered) into impaired loans were $14.9 million in the second quarter of 2012, compared to $19.0 million in the first quarter of 2012.  Total outflows increased to $20.3 million during the second quarter of 2012 compared to $14.2 million during the previous quarter.

 

5



 

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

 

IMPAIRED LOANS

(Dollars In Thousands, Net of SBA Guaranteed Portions)

 

 

 

Quarter Ended

 

 

 

Jun 30, 2012

 

Mar 31, 2012

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

8,139

 

$

8,139

 

$

12,548

 

$

316

 

$

12,000

 

Real Estate Secured

 

45,310

 

42,518

 

37,424

 

60,365

 

74,845

 

Commercial & Industrial

 

6,848

 

7,232

 

4,754

 

4,978

 

4,216

 

Consumer

 

 

 

 

 

136

 

Total Non-Covered Impaired Loans

 

$

60,297

 

$

57,889

 

$

54,726

 

$

65,659

 

$

91,197

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

8,493

 

$

16,179

 

$

14,175

 

$

16,169

 

$

19,236

 

Commercial & Industrial

 

1,216

 

1,368

 

1,718

 

2,380

 

2,922

 

Total Covered Impaired Loans

 

$

9,709

 

$

17,547

 

$

15,893

 

$

18,549

 

$

22,158

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

8,139

 

$

8,139

 

$

12,548

 

$

316

 

$

12,000

 

Real Estate Secured

 

53,803

 

58,697

 

51,599

 

76,534

 

94,081

 

Commercial & Industrial

 

8,064

 

8,600

 

6,472

 

7,358

 

7,138

 

Consumer

 

 

 

 

 

136

 

Total Impaired Loans

 

$

70,006

 

$

75,436

 

$

70,619

 

$

84,208

 

$

113,355

 

 

Troubled Debt Restructured Loans

 

At June 30, 2012, total non-covered troubled debt restructured loans or “TDR loans”, were $24.2 million, compared to $18.7 million at March 31, 2012, and $22.3 million at June 30, 2011.  The increase in non-covered TDR loans from the prior quarter is primarily due to the Company’s increased use of A/B note structures as a problem loan resolution strategy.

 

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

 

 

 

Jun 30, 2012

 

Mar 31, 2012

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

18,347

 

$

12,648

 

$

11,460

 

$

10,568

 

$

18,733

 

Commercial & Industrial

 

5,845

 

6,046

 

3,235

 

2,538

 

3,529

 

Total Non-Covered TDR Loans

 

$

24,192

 

$

18,694

 

$

14,695

 

$

13,106

 

$

22,262

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

2,372

 

$

7,964

 

$

6,377

 

$

6,493

 

$

8,518

 

Commercial & Industrial

 

1,138

 

1,283

 

1,311

 

1,429

 

1,473

 

Total Covered TDR Loans

 

$

3,510

 

$

9,247

 

$

7,688

 

$

7,922

 

$

9,991

 

 

 

 

 

 

 

 

 

 

 

 

 

Total TDRs Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

20,719

 

$

20,612

 

$

17,837

 

$

17,061

 

$

27,251

 

Commercial & Industrial

 

6,983

 

7,329

 

4,546

 

3,967

 

5,002

 

Total TDR Loans

 

$

27,702

 

27,941

 

$

22,383

 

$

21,028

 

$

32,253

 

 

Of the total $27.7 million in TDR loans at June 30, 2012, $6.1 million in TDR loans were also classified as non-accrual, of which $5.8 million was non-covered. The remaining TDR loans were performing in accordance with their modified terms.

 

6



 

Loan Delinquencies (Excluding Non-Accrual Loans)

 

At June 30, 2012, total non-covered loan delinquencies were $10.8 million, compared with $9.1 million at March 31, 2012, and $28.4 million at June 30, 2011.  Total inflow into loan delinquencies was $8.2 million in the second quarter of 2012, compared with $7.5 million in the prior quarter.  Total outflow from loan delinquencies was $7.0 million in the second quarter of 2012, compared with $12.7 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

 

 

 

Jun 30, 2012

 

Mar 31, 2012

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

8,461

 

$

5,361

 

$

4,890

 

$

4,146

 

$

11,782

 

60 - 89 Days Past Due

 

1,412

 

2,837

 

9,762

 

2,963

 

16,594

 

90 Days, and still accruing

 

923

 

933

 

 

190

 

 

Total Non-Covered Delinquent Loans

 

$

10,796

 

$

9,131

 

$

14,652

 

$

7,299

 

$

28,376

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

696

 

$

987

 

$

355

 

$

572

 

$

3,303

 

60 - 89 Days Past Due

 

 

240

 

513

 

186

 

1,227

 

90 Days, and still accruing

 

 

 

 

 

 

Total Covered Delinquent Loans

 

$

696

 

$

1,227

 

$

868

 

$

758

 

$

4,530

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Delinquent Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

9,157

 

$

6,348

 

$

5,245

 

$

4,718

 

$

15,085

 

60 - 89 Days Past Due

 

1,412

 

3,077

 

10,275

 

3,149

 

17,821

 

90 Days, and still accruing

 

923

 

933

 

 

190

 

 

Total Delinquent Loans

 

$

11,492

 

$

10,358

 

$

15,520

 

$

8,057

 

$

32,906

 

 

Of the total $11.5 million in delinquent loans at June 30, 2012, $8.8 million was comprised of delinquent real estate secured loans and $2.7 million consisted of delinquent commercial and industrial loans. Over 50% of total delinquent loans at June 30, 2012 were past due less than 32 days.

 

Loan Classifications

 

At June 30, 2012, total non-covered classified loans (loans graded substandard, doubtful, and loss) totaled $159.0 million, compared with $154.8 million at March 31, 2012, and $158.0 million at June 30, 2011.  Non-covered criticized loans (loans graded special mention) were $75.2 million at June 30, 2012, compared with $93.3 million at March 31, 2012 and $156.2 million at June 30, 2011.  Classified assets ratios (classified assets divided by Tier 1 capital plus allowance for loan losses) at the end of the second quarter of 2012 was 43.8%.

 

The increase in non-covered classified loans was primarily due to the downgrading of several loans from special mention to substandard during the second quarter of 2012.  The downgrades were primarily due to decreases in cash flows at the underlying businesses.

 

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

 

 

 

Jun 30, 2012

 

Mar 31, 2012

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

75,219

 

$

93,303

 

$

119,434

 

$

159,248

 

$

156,249

 

Substandard

 

153,699

 

148,788

 

136,559

 

108,616

 

140,645

 

Doubtful

 

5,316

 

6,032

 

5,769

 

14,911

 

17,367

 

Total Non-Covered Gross Loans

 

$

234,234

 

$

248,123

 

$

261,762

 

$

282,775

 

$

314,261

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

9,126

 

$

15,357

 

$

17,438

 

$

14,342

 

$

12,639

 

Substandard

 

24,591

 

27,087

 

22,487

 

25,180

 

35,006

 

Doubtful

 

3,405

 

11,668

 

10,578

 

8,511

 

5,806

 

Total Covered Gross Loans

 

$

37,122

 

$

54,112

 

$

50,503

 

$

48,033

 

$

53,451

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

84,345

 

$

108,660

 

$

136,872

 

$

173,590

 

$

168,888

 

Substandard

 

178,290

 

175,875

 

159,046

 

133,796

 

175,651

 

Doubtful

 

8,721

 

17,700

 

16,347

 

23,422

 

23,173

 

Total Gross Loans

 

$

271,356

 

$

302,235

 

$

312,265

 

$

330,808

 

$

367,712

 

 

Loan Charge-offs

 

Non-covered loan charge-offs for the second quarter of 2012 totaled $3.2 million, compared to $4.1 million in the first quarter of 2012, and $14.2 million in the second quarter of 2011.

 

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

 

LOAN CHARGE-OFFS

(Dollars In Thousands)

 

 

 

Quarter Ended

 

 

 

Jun 30, 2012

 

Mar 31, 2012

 

Dec 31, 2011

 

Sep 30, 2011

 

Jun 30, 2011

 

Non-Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

 

$

 

$

 

$

 

$

3,000

 

Real Estate Secured

 

2,734

 

2,826

 

829

 

8,507

 

9,012

 

Commercial & Industrial

 

502

 

1,299

 

2,543

 

2,973

 

2,185

 

Consumer

 

1

 

1

 

1

 

217

 

9

 

Total Non-Covered Charge-Offs Loans

 

$

3,237

 

$

4,126

 

$

3,373

 

$

11,697

 

$

14,206

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

196

 

$

102

 

$

426

 

$

436

 

$

16

 

Commercial & Industrial

 

9

 

136

 

268

 

384

 

(48

)

Total Covered Charge-Offs Loans

 

$

205

 

$

238

 

$

694

 

$

820

 

$

(32

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Loan Charge-Offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

 

$

 

$

 

$

 

$

3,000

 

Real Estate Secured

 

2,930

 

2,928

 

1,255

 

8,943

 

9,028

 

Commercial & Industrial

 

511

 

1,435

 

2,811

 

3,357

 

2,137

 

Consumer

 

1

 

1

 

1

 

217

 

9

 

Total Charge-Offs Loans

 

$

3,442

 

$

4,364

 

$

4,067

 

$

12,517

 

$

14,174

 

 

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)

 

June 30, 2012

 

Well Capitalized
Regulatory
Requirements

 

Total Excess Above
Well Capitalized
Requirements

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Capital Ratio

 

13.62

%

5.00

%

219,913

 

Tier 1 Risk-Based Capital Ratio

 

18.11

%

6.00

%

232,400

 

Total Risk-Based Capital Ratio

 

19.41

%

10.00

%

180,472

 

Tangible Common Equity To Tangible Assets

 

10.88

%

N/A

 

N/A

 

Tangible Common Equity Per Common Share

 

$

3.94

 

N/A

 

N/A

 

 

9



 

CONFERENCE CALL

 

Management will host its quarterly conference call on July 24, 2012, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing 866-713-8310 (domestic number) or 617-597-5308 (international number) and entering passcode #28342920.

 

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)

 

 

 

June 30,

 

March 31,

 

Three Months

 

June 30,

 

Twelve Months

 

 

 

2012

 

2012

 

% Change

 

2011

 

% Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

$

147,202

 

$

200,581

 

-27

%

$

97,499

 

51

%

Federal Funds Sold and Other Cash Equivalents

 

60,004

 

170,007

 

-65

%

115,005

 

-48

%

Total Cash and Cash Equivalents

 

207,206

 

370,588

 

-44

%

212,504

 

-2

%

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available For Sale

 

298,364

 

292,305

 

2

%

307,309

 

-3

%

Investment Securities Held To Maturity

 

57

 

62

 

-8

%

74

 

-23

%

Total Investment Securities

 

298,421

 

292,367

 

2

%

307,383

 

-3

%

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held For Sale

 

66,485

 

48,128

 

38

%

66,429

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

26,386

 

37,971

 

-31

%

57,637

 

-54

%

Residential Real Estate

 

117,318

 

106,361

 

10

%

90,715

 

29

%

Commercial Real Estate

 

1,502,273

 

1,462,111

 

3

%

1,558,067

 

-4

%

Commercial and Industrial

 

297,049

 

279,665

 

6

%

294,438

 

1

%

Consumer

 

13,580

 

16,419

 

-17

%

15,430

 

-12

%

Total Loans Receivable

 

1,956,606

 

1,902,527

 

3

%

2,016,287

 

-3

%

Allowance For Loan Losses

 

(89,134

)

(99,826

)

-11

%

(110,995

)

-20

%

Total Loans, Net of Allowance for Loan Losses

 

1,933,957

 

1,850,829

 

4

%

1,971,721

 

-2

%

 

 

 

 

 

 

 

 

 

 

 

 

Accrued Interest Receivable

 

7,806

 

8,385

 

-7

%

8,082

 

-3

%

Due from Customers on Acceptances

 

382

 

174

 

120

%

509

 

-25

%

Other Real Estate Owned

 

4,351

 

2,271

 

92

%

8,499

 

-49

%

Premises and Equipment

 

12,248

 

12,168

 

1

%

13,243

 

-8

%

Federal Home Loan Bank (FHLB) Stock, at Cost

 

14,051

 

14,781

 

-5

%

17,033

 

-18

%

Cash Surrender Value of Life Insurance

 

20,181

 

20,036

 

1

%

19,582

 

3

%

Investment in affordable housing partnerships

 

36,007

 

37,020

 

-3

%

33,697

 

7

%

Deferred Income Taxes

 

6,115

 

2,384

 

157

%

19,112

 

-68

%

Servicing Assets

 

9,505

 

9,013

 

5

%

8,561

 

11

%

Goodwill

 

6,675

 

6,675

 

0

%

6,675

 

0

%

FDIC Indemnification

 

12,629

 

18,901

 

-33

%

21,912

 

-42

%

Other Assets

 

21,865

 

16,910

 

29

%

32,739

 

-33

%

TOTAL ASSETS

 

$

2,591,399

 

$

2,662,502

 

-3

%

$

2,681,252

 

-3

%

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Non-interest Bearing Demand Deposits

 

$

514,418

 

$

508,292

 

1

%

$

449,270

 

15

%

Savings and Interest Checking

 

129,157

 

135,622

 

-5

%

110,097

 

17

%

Money Market Deposits

 

622,177

 

602,169

 

3

%

587,442

 

6

%

Time Deposits in denomination of $100,000 or more

 

608,123

 

634,039

 

-4

%

646,238

 

-6

%

Other Time Deposits

 

306,123

 

330,151

 

-7

%

360,825

 

-15

%

Total Deposits

 

2,179,998

 

2,210,273

 

-1

%

2,153,872

 

1

%

 

 

 

 

 

 

 

 

 

 

 

 

FHLB borrowings

 

 

 

0

%

110,000

 

-100

%

Acceptance Outstanding

 

382

 

174

 

120

%

509

 

-25

%

Junior Subordinated Debentures

 

87,321

 

87,321

 

0

%

87,321

 

0

%

Accrued Interest Payable

 

3,238

 

3,429

 

-6

%

3,651

 

-11

%

Other Liabilities

 

31,404

 

91,409

 

-66

%

35,730

 

-12

%

Total Liabilities

 

2,302,343

 

2,392,606

 

-4

%

2,391,083

 

-4

%

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

 

2,123

 

-100

%

60,721

 

-100

%

Common Stock

 

164,480

 

164,876

 

0

%

164,585

 

0

%

Retained Earnings

 

117,137

 

95,026

 

23

%

61,106

 

92

%

Accumulated Other Comprehensive Income

 

7,439

 

7,871

 

-5

%

3,757

 

98

%

Total Shareholders’ Equity

 

289,056

 

269,896

 

7

%

290,169

 

0

%

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

2,591,399

 

$

2,662,502

 

-3

%

$

2,681,252

 

-3

%

 

(continued)

 

11



 

CONSOLIDATED STATEMENT OF OPERATIONS

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

 

 

 

Quarter Ended

 

Three Mths

 

Quarter Ended

 

Twelve Mths

 

 

 

June 30, 2012

 

March 31, 2012

 

% Change

 

June 30, 2011

 

% Change

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$

26,808

 

$

27,121

 

-1

%

$

30,767

 

-13

%

Interest on Investment Securities

 

1,560

 

1,525

 

2

%

2,156

 

-28

%

Interest on Federal Funds Sold

 

423

 

601

 

-30

%

74

 

472

%

Total Interest Income

 

28,791

 

29,247

 

-2

%

32,997

 

-13

%

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

4,015

 

4,255

 

-6

%

4,663

 

-14

%

FHLB Advances and Other Borrowings

 

532

 

553

 

-4

%

999

 

-47

%

Total Interest Expense

 

4,547

 

4,808

 

-5

%

5,662

 

-20

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

24,244

 

24,439

 

-1

%

27,335

 

-11

%

(Credit) Provision for Losses on Loans and Loan Commitments

 

(10,000

)

 

0

%

10,300

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

34,244

 

24,439

 

40

%

17,035

 

101

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Service Charges on Deposits

 

3,238

 

3,226

 

0

%

3,149

 

3

%

Gain (Loss) on Sales of Loans, Net

 

3,254

 

758

 

329

%

(3,606

)

N/A

 

Gain on Sale of Investment Securities

 

 

3

 

-100

%

6

 

-100

%

Other

 

2,022

 

2,399

 

-16

%

2,179

 

-7

%

Total Noninterest Income

 

8,514

 

6,386

 

33

%

1,728

 

393

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

9,038

 

8,162

 

11

%

6,753

 

34

%

FDIC Indemnification Impairment

 

2,000

 

 

0

%

 

0

%

Occupancy & Equipment

 

1,950

 

1,942

 

0

%

2,053

 

-5

%

Data Processing

 

717

 

732

 

-2

%

773

 

-7

%

Other

 

6,663

 

3,891

 

71

%

7,035

 

-5

%

Total Noninterest Expenses

 

20,368

 

14,727

 

38

%

16,614

 

23

%

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

22,390

 

16,098

 

39

%

2,149

 

942

%

Income Taxes Provision (Benefit)

 

215

 

(354

)

N/A

 

(877

)

N/A

 

NET INCOME

 

$

22,175

 

$

16,452

 

35

%

$

3,026

 

633

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend

 

(29

)

(802

)

-96

%

(778

)

-96

%

Accretion of Preferred Stock Discount

 

(35

)

(1,123

)

-97

%

(135

)

-74

%

One-time Adjustment From Repurchase of Preferred Stock

 

 

3,389

 

-100

%

 

0

%

Total Preferred Stock Related Adjustment

 

(64

)

1,464

 

N/A

 

(913

)

-93

%

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

22,111

 

$

17,916

 

23

%

$

2,113

 

946

%

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

Basic Income Per Common Share

 

$

0.31

 

$

0.25

 

23

%

$

0.04

 

636

%

Diluted Income Per Common Share

 

$

0.31

 

$

0.25

 

23

%

$

0.04

 

635

%

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

71,285,870

 

71,282,518

 

 

 

50,151,459

 

 

 

Diluted

 

71,385,624

 

71,311,209

 

 

 

50,165,970

 

 

 

 

(continued)

 

12



 

CONSOLIDATED STATEMENT OF OPERATIONS

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

 

 

 

Six Months Ended

 

Twelve Mths

 

 

 

June 30, 2012

 

June 30, 2011

 

% Change

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$

53,929

 

$

64,229

 

-16

%

Interest on Investment Securities

 

3,085

 

4,139

 

-25

%

Interest on Federal Funds Sold

 

1,023

 

253

 

304

%

Total Interest Income

 

58,037

 

68,621

 

-15

%

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

Deposits

 

8,269

 

9,773

 

-15

%

FHLB Advances and Other Borrowings

 

1,085

 

2,217

 

-51

%

Total Interest Expense

 

9,354

 

11,990

 

-22

%

 

 

 

 

 

 

 

 

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

 

48,683

 

56,631

 

-14

%

(Credit) Provision for Losses on Loans and Loan Commitments

 

(10,000

)

55,100

 

N/A

 

 

 

 

 

 

 

 

 

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

 

58,683

 

1,531

 

3733

%

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

Service Charges on Deposits

 

6,464

 

6,229

 

4

%

Gain (Loss) on Sales of Loans, Net

 

4,012

 

(14

)

N/A

 

Gain on Sale of Investment Securities

 

3

 

42

 

-93

%

Other

 

4,422

 

4,134

 

7

%

Total Noninterest Income

 

14,901

 

10,391

 

43

%

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

17,200

 

14,569

 

18

%

FDIC Indemnification Impairment

 

2,000

 

 

0

%

Occupancy & Equipment

 

3,892

 

4,033

 

-3

%

Data Processing

 

1,449

 

1,485

 

-2

%

Other

 

10,556

 

13,992

 

-25

%

Total Noninterest Expenses

 

35,097

 

34,079

 

3

%

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

 

38,487

 

(22,157

)

-274

%

Income Taxes (Benefit) Provision

 

(139

)

26,010

 

-101

%

NET INCOME (LOSS)

 

$

38,626

 

$

(48,167

)

-180

%

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend

 

(830

)

(1,555

)

-47

%

Accretion of Preferred Stock Discount

 

(1,158

)

(271

)

327

%

One-time Adjustment From Repurchase of Preferred Stock

 

3,389

 

 

0

%

Total Preferred Stock Related Adjustment

 

1,401

 

(1,826

)

N/A

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS

 

$

40,027

 

$

(49,993

)

N/A

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

Basic Income (Loss) Per Common Share

 

$

0.56

 

$

(1.25

)

N/A

 

Diluted Income (Loss) Per Common Share

 

$

0.56

 

$

(1.25

)

N/A

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

Basic

 

71,284,194

 

39,870,987

 

 

 

Diluted

 

71,344,150

 

39,870,987

 

 

 

 

(continued)

 

13



 

SUMMARY OF FINANCIAL DATA

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

 

 

 

Quarter Ended

 

AVERAGE BALANCES

 

June 30, 2012

 

March 31, 2012

 

June 30, 2011

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,570,530

 

$

2,641,982

 

$

2,750,894

 

Average Equity

 

276,021

 

314,980

 

218,551

 

Average Net Loans

 

1,877,716

 

1,855,310

 

2,072,244

 

Average Deposits

 

2,169,831

 

2,179,151

 

2,198,081

 

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

 

616,612

 

646,162

 

654,647

 

Average Interest Earning Assets

 

2,365,217

 

2,422,351

 

2,496,763

 

 

 

 

Six Months Ended

 

AVERAGE BALANCES

 

June 30, 2012

 

June 30, 2011

 

 

 

 

 

 

 

Average Assets

 

$

2,606,256

 

$

2,835,932

 

Average Equity

 

295,500

 

225,050

 

Average Net Loans

 

1,866,513

 

2,144,759

 

Average Deposits

 

2,174,491

 

2,256,084

 

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

 

631,387

 

665,088

 

Average Interest Earning Assets

 

2,393,784

 

2,558,838

 

 

 

 

Quarter Ended

 

PROFITABILITY

 

June 30, 2012

 

March 31, 2012

 

June 30, 2011

 

 

 

 

 

 

 

 

 

Annualized Return on Average Assets

 

3.45

%

2.49

%

0.44

%

Annualized Return on Average Equity

 

32.14

%

20.89

%

5.54

%

Efficiency Ratio

 

62.18

%

47.78

%

57.17

%

Annualized Operating Expense/Average Assets

 

3.17

%

2.23

%

2.42

%

Annualized Net Interest Margin

 

4.13

%

4.07

%

4.42

%

 

 

 

Six Months Ended

 

PROFITABILITY

 

June 30, 2012

 

June 30, 2011

 

 

 

 

 

 

 

Annualized Return on Average Assets

 

2.96

%

-3.40

%

Annualized Return on Average Equity

 

26.14

%

-42.81

%

Efficiency Ratio

 

55.20

%

50.85

%

Annualized Operating Expense/Average Assets

 

2.69

%

2.40

%

Annualized Net Interest Margin

 

4.10

%

4.46

%

 

 

 

As Of

 

DEPOSIT COMPOSITION 

 

June 30 ,2012

 

Cost of
Funds

 

March 31 ,2012

 

Cost of
Funds

 

June 30 ,2011

 

Cost of
Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Demand Deposits

 

23.6

%

0.00

%

23.0

%

0.00

%

20.9

%

0.00

%

Savings & Interest Checking

 

5.9

%

2.05

%

6.1

%

2.22

%

5.1

%

2.31

%

Money Market Deposits

 

28.5

%

0.83

%

27.2

%

0.84

%

27.3

%

0.93

%

Time Deposits of $100,000 or More

 

27.9

%

0.84

%

28.7

%

0.90

%

30.0

%

0.97

%

Other Time Deposits

 

14.0

%

1.01

%

14.9

%

1.04

%

16.8

%

1.11

%

Total Deposits

 

100.0

%

0.74

%

100.0

%

0.78

%

100.0

%

0.85

%

 

 

 

As Of

 

CAPITAL RATIOS

 

June 30 ,2012

 

March 31 ,2012

 

June 30 ,2011

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

13.62

%

12.49

%

12.88

%

Tier 1 Risk-Based Capital Ratio

 

18.11

%

18.00

%

17.70

%

Total Risk-Based Capital Ratio

 

19.41

%

19.31

%

19.10

%

Total Shareholders’ Equity

 

$

289,056

 

$

269,896

 

$

290,169

 

Book Value Per Common Share

 

$

4.05

 

$

3.76

 

$

3.22

 

Tangible Common Equity Per Common Share *

 

$

3.94

 

$

3.65

 

$

3.10

 

Tangible Common Equity to Tangible Assets **

 

10.88

%

9.79

%

8.28

%

 


* 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

 

 

 

June 30, 2012

 

March 31, 2012

 

December 31, 2011

 

September 30, 2011

 

June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

99,826

 

$

102,982

 

$

105,306

 

$

110,995

 

$

114,842

 

(Credit) Provision for Losses on Loans

 

(9,000

)

 

1,500

 

3,180

 

10,123

 

Recoveries on Loans Previously Charged-off

 

1,750

 

1,208

 

243

 

3,648

 

204

 

Less Charge-offs

 

(3,442

)

(4,364

)

(4,067

)

(12,517

)

(14,174

)

Balance at End of Period

 

$

89,134

 

$

99,826

 

$

102,982

 

$

105,306

 

$

110,995

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs/Average Total Loans

 

0.09

%

0.17

%

0.20

%

0.46

%

0.67

%

Charge-offs/Average Total Loans

 

0.18

%

0.24

%

0.22

%

0.65

%

0.68

%

Allowance for Loan Losses/Gross Loans *

 

4.54

%

5.24

%

5.33

%

5.47

%

5.49

%

Allowance for Loan Losses/Legacy Wilshire Loans *

 

4.89

%

5.69

%

5.81

%

6.00

%

6.07

%

Allowance for Loan Losses/Non-accrual Loans

 

214.86

%

195.77

%

234.95

%

186.50

%

142.41

%

Allowance for Loan Losses/Legacy Non-accrual Loans

 

254.70

%

281.34

%

345.38

%

266.36

%

186.86

%

Allowance for Loan Losses/Non-performing Loans

 

210.18

%

192.25

%

234.95

%

185.87

%

142.41

%

Allowance for Loan Losses/Legacy Non-performing Loans

 

248.15

%

274.13

%

345.38

%

265.09

%

186.86

%

Allowance for Loan Losses/Non-performing Assets

 

190.62

%

184.20

%

197.84

%

159.70

%

128.41

%

Allowance for Loan Losses/Legacy Non-performing Assets

 

238.90

%

258.04

%

285.36

%

217.82

%

167.16

%

 


* Excluding held-for-sale loans

 

 

NON-PERFORMING ASSETS

(Dollars In Thousands, Net of SBA Guaranteed Portions)

(Unaudited)

 

 

 

Quarter Ended

 

 

 

June 30, 2012

 

March 31, 2012

 

December 31, 2011

 

September 30, 2011

 

June 30, 2011

 

Non-accrual Loans:

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

$

34,996

 

$

35,482

 

$

29,817

 

$

39,534

 

$

59,399

 

Covered

 

6,489

 

15,509

 

14,015

 

16,931

 

18,543

 

Total

 

41,485

 

50,991

 

43,832

 

56,465

 

77,942

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

35,919

 

36,415

 

29,817

 

39,724

 

59,399

 

Covered

 

6,489

 

15,509

 

14,015

 

16,931

 

18,543

 

Total

 

42,408

 

51,924

 

43,832

 

56,655

 

77,942

 

 

 

 

 

 

 

 

 

 

 

 

 

OREO and Repossessed Vehicles:

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

1,391

 

2,271

 

6,271

 

8,620

 

7,001

 

Covered

 

2,960

 

 

1,950

 

664

 

1,498

 

Total

 

4,351

 

2,271

 

8,221

 

9,284

 

8,499

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Assets:

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

37,310

 

38,686

 

36,088

 

48,344

 

66,400

 

Covered

 

9,449

 

15,509

 

15,965

 

17,595

 

20,041

 

Total

 

$

46,759

 

$

54,195

 

$

52,053

 

$

65,939

 

$

86,441

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Loans/Gross Loans

 

2.09

%

2.66

%

2.21

%

2.84

%

3.73

%

Total Legacy Non-performing Loans/Legacy Gross Loans

 

1.90

%

2.03

%

1.64

%

2.18

%

3.13

%

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Assets/Total Assets

 

1.80

%

2.04

%

1.93

%

2.46

%

3.22

%

Total Legacy Non-performing Assets/Total Assets

 

1.44

%

1.45

%

1.34

%

1.80

%

2.48

%

 

(continued)

 

15



 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

June 30, 2012

 

March 31, 2012

 

December 31, 2011

 

September 30, 2011

 

June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

3,423

 

$

3,423

 

$

3,423

 

$

4,103

 

$

3,926

 

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

 

(1,000

)

 

 

(680

)

177

 

Balance at end of period

 

$

2,423

 

$

3,423

 

$

3,423

 

$

3,423

 

$

4,103

 

 

 

 

Six Months Ended

 

 

 

June 30, 2012

 

June 30, 2011

 

 

 

 

 

 

 

Balance at beginning of period

 

$

3,423

 

$

3,926

 

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

 

(1,000

)

177

 

Balance at end of period

 

$

2,423

 

$

4,103

 

 

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

 

 

 

June 30, 2012

 

March 31, 2012

 

June 30, 2011

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

$

289,056

 

$

269,896

 

$

290,169

 

Preferred stock, net of discount

 

 

(2,123

)

(60,721

)

Goodwill and other intangible assets, net

 

(7,854

)

(7,925

)

(8,158

)

Tangible common equity

 

$

281,202

 

$

259,848

 

$

221,290

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,591,399

 

$

2,662,502

 

$

2,681,252

 

Goodwill and other intangible assets, net

 

(7,854

)

(7,925

)

(8,158

)

Tangible assets

 

$

2,583,545

 

$

2,654,577

 

$

2,673,094

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

71,287,518

 

71,282,518

 

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

 

 

 

June 30, 2012

 

March 31, 2012

 

June 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

 

$

1,671,048

 

$

22,657

 

5.42

%

$

1,665,217

 

$

22,914

 

5.50

%

$

1,883,055

 

$

26,075

 

5.54

%

Commercial Loans

 

295,630

 

3,657

 

4.95

%

281,761

 

3,397

 

4.82

%

299,078

 

3,873

 

5.18

%

Consumer Loans

 

15,283

 

100

 

2.62

%

15,740

 

105

 

2.67

%

14,809

 

114

 

3.08

%

Total Gross Loans

 

1,981,961

 

26,414

 

5.33

%

1,962,718

 

26,416

 

5.38

%

2,196,942

 

30,062

 

5.47

%

Loan Fees toward Yield

 

 

 

394

 

 

 

 

 

705

 

 

 

 

 

705

 

 

 

Allowance for Loan Losses & Unearned Income

 

(104,245

)

 

 

 

 

(107,408

)

 

 

 

 

(124,698

)

 

 

 

 

Net Loans

 

1,877,716

 

26,808

 

5.71

%

1,855,310

 

27,121

 

5.85

%

2,072,244

 

30,767

 

5.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

291,258

 

1,560

 

2.42

%

308,486

 

1,525

 

2.27

%

333,044

 

2,156

 

2.86

%

Federal Funds Sold

 

196,243

 

423

 

0.86

%

258,555

 

601

 

0.93

%

91,475

 

74

 

0.32

%

Total Investment Securities and Other Earning Assets

 

487,501

 

1,983

 

1.79

%

567,041

 

2,126

 

1.66

%

424,519

 

2,230

 

2.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

2,365,217

 

$

28,791

 

4.90

%

$

2,422,351

 

$

29,247

 

4.87

%

$

2,496,763

 

$

32,997

 

5.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

205,313

 

 

 

 

 

219,631

 

 

 

 

 

254,131

 

 

 

 

 

TOTAL ASSETS

 

$

2,570,530

 

 

 

 

 

$

2,641,982

 

 

 

 

 

$

2,750,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

612,223

 

$

1,267

 

0.83

%

$

583,711

 

$

1,223

 

0.84

%

$

600,686

 

$

1,404

 

0.93

%

NOW

 

25,747

 

22

 

0.34

%

24,215

 

20

 

0.33

%

22,724

 

20

 

0.35

%

Savings

 

102,348

 

633

 

2.47

%

100,964

 

675

 

2.67

%

86,382

 

609

 

2.82

%

Time Deposits of $100,000 or More

 

616,612

 

1,293

 

0.84

%

646,162

 

1,447

 

0.90

%

654,647

 

1,587

 

0.97

%

Other Time Deposits

 

318,400

 

800

 

1.01

%

340,965

 

890

 

1.04

%

374,346

 

1,043

 

1.11

%

Total Interest Bearing Deposits

 

1,675,330

 

4,015

 

0.96

%

1,696,017

 

4,255

 

1.00

%

1,738,785

 

4,663

 

1.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

 

 

0.00

%

21,132

 

6

 

0.11

%

188,967

 

505

 

1.07

%

Junior Subordinated Debentures

 

87,321

 

532

 

2.44

%

87,321

 

547

 

2.51

%

87,321

 

494

 

2.26

%

Total Borrowings

 

87,321

 

532

 

2.44

%

108,453

 

553

 

2.04

%

276,288

 

999

 

1.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

1,762,651

 

$

4,547

 

1.03

%

$

1,804,470

 

$

4,808

 

1.07

%

$

2,015,073

 

$

5,662

 

1.12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

494,501

 

 

 

 

 

483,134

 

 

 

 

 

459,296

 

 

 

 

 

Other Liabilities

 

37,357

 

 

 

 

 

39,398

 

 

 

 

 

57,974

 

 

 

 

 

Shareholders’ Equity

 

276,021

 

 

 

 

 

314,980

 

 

 

 

 

218,551

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

2,570,530

 

 

 

 

 

$

2,641,982

 

 

 

 

 

$

2,750,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

24,244

 

 

 

 

 

$

24,439

 

 

 

 

 

$

27,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.87

%

 

 

 

 

3.80

%

 

 

 

 

4.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.13

%

 

 

 

 

4.07

%

 

 

 

 

4.42

%

 


* 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 Six Months Ended

 

 

 

June 30, 2012

 

June 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

 

$

1,668,133

 

$

45,571

 

5.46

%

$

1,938,990

 

$

53,732

 

5.54

%

Commercial Loans

 

288,695

 

7,054

 

4.89

%

313,254

 

8,465

 

5.40

%

Consumer Loans

 

15,511

 

205

 

2.64

%

14,955

 

234

 

3.13

%

Total Gross Loans

 

1,972,339

 

52,830

 

5.36

%

2,267,199

 

62,431

 

5.51

%

Loan Fees toward Yield

 

 

 

1,099

 

 

 

 

 

1,798

 

 

 

Allowance for Loan Losses & Unearned Income

 

(105,826

)

 

 

 

 

(122,440

)

 

 

 

 

Net Loans

 

1,866,513

 

53,929

 

5.78

%

2,144,759

 

64,229

 

5.99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

299,872

 

3,085

 

2.34

%

333,865

 

4,139

 

2.76

%

Federal Funds Sold

 

227,399

 

1,023

 

0.90

%

80,214

 

253

 

0.63

%

Total Investment Securities and Other Earning Assets

 

527,271

 

4,108

 

1.72

%

414,079

 

4,392

 

2.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

2,393,784

 

$

58,037

 

4.88

%

$

2,558,838

 

$

68,621

 

5.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earnings Assets

 

212,472

 

 

 

 

 

277,094

 

 

 

 

 

TOTAL ASSETS

 

$

2,606,256

 

 

 

 

 

$

2,835,932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

597,967

 

$

2,490

 

0.83

%

$

622,347

 

$

2,811

 

0.90

%

NOW

 

24,981

 

41

 

0.33

%

23,725

 

43

 

0.36

%

Savings

 

101,656

 

1,308

 

2.57

%

85,838

 

1,207

 

2.81

%

Time Deposits of $100,000 or More

 

631,387

 

2,740

 

0.87

%

665,088

 

3,277

 

0.99

%

Other Time Deposits

 

329,683

 

1,690

 

1.03

%

398,892

 

2,435

 

1.22

%

Total Interest Bearing Deposits

 

1,685,674

 

8,269

 

0.98

%

1,795,890

 

9,773

 

1.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

10,566

 

6

 

0.11

%

219,794

 

1,234

 

1.12

%

Junior Subordinated Debentures

 

87,321

 

1,079

 

2.47

%

87,321

 

983

 

2.25

%

Total Borrowings

 

97,887

 

1,085

 

2.22

%

307,115

 

2,217

 

1.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

1,783,561

 

$

9,354

 

1.05

%

$

2,103,005

 

$

11,990

 

1.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

488,817

 

 

 

 

 

460,194

 

 

 

 

 

Other Liabilities

 

38,378

 

 

 

 

 

47,683

 

 

 

 

 

Shareholders’ Equity

 

295,500

 

 

 

 

 

225,050

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

2,606,256

 

 

 

 

 

$

2,835,932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

48,683

 

 

 

 

 

$

56,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.84

%

 

 

 

 

4.26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.10

%

 

 

 

 

4.46

%

 


* Tax equivalent ratios for investment securities

 

(concluded)

 

18