Attached files

file filename
8-K - 8-K - WILSHIRE BANCORP INCa13-10572_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 $11.6 Million or

$0.16 Earnings per Share for First Quarter 2013

 

LOS ANGELES, April 22, 2013 - 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 $11.6 million, or $0.16 per diluted common share, for the quarter ended March 31, 2013.  This compares to net income available to common shareholders of $17.9 million, or $0.25 per common share, for the same period of the prior year, and net income of $15.2 million, or $0.21 per common share, for the fourth quarter of 2012.

 

Pre-tax, pre-provision income (PTPP)* was $17.0 million for the first quarter of 2013, compared with $16.1 million in the first quarter of 2012, and $11.6 million in the fourth quarter of 2012.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “Our first quarter results reflect the strong core earnings power of the Company, as we generated an annualized return on average assets of 1.70% and an annualized return on average equity of 13.3%.  We also showed solid growth in both revenue and pre-tax, pre-provision income over the first quarter of 2012.  While overall loan growth remains challenging given the intense competition for quality loans, we are pleased with our continued progress in developing more commercial lending relationships.  We originated $55 million of commercial loans during the first quarter of 2013 — our highest level in several years — and also saw significant inflows of demand deposits from new commercial customers.  We also continue to see steady improvement in asset quality, which has kept our credit costs low.

 

“We continue to have a very strong capital position and our operations are generating additional capital each quarter.  Accordingly, we have initiated a more active capital management plan designed to both invest in the growth of our franchise and return excess capital to shareholders.  The first step in this plan was the authorization of a program to repurchase up to 5% of our outstanding common shares.  We are actively evaluating other uses for our capital including but not limited to the potential reinstatement of a common stock dividend, investments in de novo branches, and strategic acquisitions.  We are optimistic that our more active capital management plan will create additional value for shareholders going forward,” said Mr. Yoo.

 


* PTPP is a Non-GAAP measure of financial performance.  Please refer to the “Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures” table at the end of this press release for a reconciliation of PTPP to net income

 



 

Q1 2013 Summary:

 

·                  Net income available to common shareholders totaled $11.6 million or $0.16 per diluted common share

·                  Total revenue of $34.3 million, an increase of 5.8% from the Q4 2012 and 11.1% from the Q1 2012

·                  Return on average assets of 1.70%; return on average equity of 13.3%

·                  Operating efficiency ratio reduced to 50.5% for Q1 2013, compared to 64.1% for Q4 2012

·                  Loans receivable totaled $2.05 billion at March 31, 2013, an increase of 2.0% from $2.01 billion at December 31, 2012

·                  Non-accrual loans reduced 10.3% and classified loans reduced 6.2% in Q1 2013 compared to Q4 2012

·                  Continued improvement in credit quality resulted in no provision for losses on loans and loan commitments for Q1 2013

·                  Board of Directors authorized repurchase of up to 5% of outstanding common stock

 

STATEMENT OF OPERATIONS

 

Net Interest Income and Margin

 

Net interest income before credit for losses on loans and loan commitments totaled $25.6 million for the first quarter of 2013, an increase of 4.6% from $24.4 million for the first quarter of 2012, and unchanged from the fourth quarter of 2012.  The increase from the prior year was primarily due to a reduction in interest expense on deposits.

 

Net interest margin was 4.09% for the first quarter of 2013, compared to 4.07% in the first quarter of 2012, and 4.33% for the fourth quarter of 2012. The decrease in net interest margin from the fourth quarter of 2012 was primarily due to lower yields on loans, partially offset by a reduction in the cost of deposits.

 

Loan yields decreased to 5.21% for the first quarter of 2013 from 5.54% for the fourth quarter of 2012 due to new loans that were originated at rates that were lower than that of the existing portfolio, as a result of the low interest rate environment and competitive landscape within the banking industry.  The total cost of interest-bearing deposits declined to 0.73% for the first quarter of 2013, down from 0.79% for the fourth quarter of 2012.  The reduction in deposit rates was the result of declines in deposit costs across all categories.

 

Non-Interest Income

 

Total non-interest income was $8.7 million for the first quarter of 2013, compared to $6.4 million for the first quarter of 2012, and $6.7 million for the fourth quarter of 2012.  The increase from the prior quarter was primarily due to an increase in the net gain on sales of loans to $3.5 million during the first quarter of 2013 from $1.2 million during the fourth quarter of 2012.

 

The $3.5 million in net gains on sales of loans recognized in the first quarter of 2013 represents $3.4 million in gains from the sale of SBA loans, and $13 thousand in gains from the sale of residential mortgage loans.

 

2



 

Non-Interest Expense

 

Total non-interest expense was $17.3 million for the first quarter of 2013, compared with $14.7 million for the first quarter of 2012, and $20.7 million for the fourth quarter of 2012.  The decrease in total non-interest expense from the prior quarter was primarily due to a $3.9 million impairment charge against the Company’s FDIC indemnification asset that increased non-interest expense in the fourth quarter of 2012.  No impairment charge against the FDIC indemnification asset was recorded in the first quarter of 2013.

 

Total salaries and employee benefits expense was $8.8 million for the first quarter of 2013, compared with $8.2 million for the first quarter of 2012, and $7.9 million for the fourth quarter of 2012.  The increase from the prior year was primarily due to an increase in the number of employees.  The increase from the prior quarter was primarily due to seasonally higher payroll taxes and employee benefits.

 

Other non-interest expense for the first quarter of 2013 totaled $5.8 million, compared with $3.9 million in the first quarter of 2012, and $6.2 million for the fourth quarter of 2012.  The increase from the first quarter of 2012 was primarily attributable to an increase in legal fees and other miscellaneous expenses.  The decrease from the fourth quarter of 2012 was primarily attributable to a decline in other loan and OREO expenses.

 

The Company’s operating efficiency ratio was 50.5% for the first quarter of 2013, compared with 47.8% for the first quarter of 2012 and 64.1% for the fourth quarter of 2012.

 

Tax Provision

 

For the first quarter of 2013, the Company recorded a provision for income taxes totaling $5.4 million, reflecting an effective tax rate of 31.7%.  The effective tax rate is lower than historical rates primarily due to the generation of tax credits associated with the Company’s investment in affordable housing programs.

 

BALANCE SHEET

 

Total gross loans receivable, were $2.06 billion at March 31, 2013, compared to $2.01 billion at December 31, 2012.  The increase in total gross loans receivable during the first quarter of 2013 was primarily due to a $29.3 million increase in the commercial and industrial portfolio.

 

The following table shows gross loans (excluding loan fees and allowance for loan losses) by loan type:

 

Loan Categories

 

 

 

Quarter Ended

 

(Dollars In Thousands)

 

Mar 31, 2013

 

Dec 31, 2012

 

Sep 30, 2012

 

Jun 30, 2012

 

Mar 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

34,030

 

$

20,928

 

$

20,311

 

$

27,030

 

$

38,552

 

Real Estate Secured

 

1,695,980

 

1,692,273

 

1,629,951

 

1,622,786

 

1,571,351

 

Commercial & Industrial

 

313,645

 

284,318

 

288,585

 

297,807

 

280,347

 

Consumer

 

11,684

 

13,674

 

14,153

 

13,595

 

16,433

 

Gross Loans Receivable *

 

2,055,339

 

2,011,193

 

1,953,000

 

1,961,218

 

1,906,683

 

Held-For-Sale Loans

 

134,129

 

145,973

 

140,109

 

66,485

 

48,128

 

Total Gross Loans *

 

$

2,189,468

 

$

2,157,166

 

$

2,093,109

 

$

2,027,703

 

$

1,954,811

 

 


* Gross Loans Receivable and Total Gross Loans are not net of deferred fees and costs as is shown in the consolidated balance sheet presentation

 

3



 

The following table shows quarterly loan originations by loan type:

 

Loan Originations

 

 

 

Quarter Ended

 

(Dollars In Thousands)

 

March 31, 2013

 

December 31, 2012

 

September 30, 2012

 

June 30, 2012

 

March 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

86,839

 

45

%

$

157,901

 

60

%

$

80,700

 

39

%

$

81,782

 

33

%

$

46,029

 

36

%

Commercial & Industrial

 

55,096

 

29

%

34,059

 

13

%

40,683

 

19

%

50,469

 

21

%

27,223

 

22

%

Consumer

 

537

 

0

%

3,083

 

1

%

1,805

 

1

%

304

 

0

%

100

 

0

%

SBA

 

27,379

 

14

%

38,700

 

15

%

27,457

 

13

%

37,989

 

16

%

33,043

 

26

%

Residential Mortgage

 

22,831

 

12

%

30,624

 

11

%

58,589

 

28

%

74,673

 

30

%

20,630

 

16

%

Total Loan Originations

 

$

192,682

 

100

%

$

264,367

 

100

%

$

209,234

 

100

%

$

245,217

 

100

%

$

127,025

 

100

%

 

Total SBA loans held-for-sale at the end of the first quarter of 2013 totaled $64.9 million compared to $72.8 million at the end of the previous quarter.  The remaining $69.2 million in loans held-for-sale at March 31, 2013 were comprised entirely of residential mortgage loans.  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.  During the first quarter of 2013, the Company sold approximately $30.3 million in SBA loans.

 

Total deposits were $2.16 billion at March 31, 2013, compared with $2.17 billion at December 31, 2012.  Decreases in non-jumbo time deposits and money market deposits were partially offset by an increase in non-interest bearing demand deposits and jumbo time deposits.  Compared to the March 31, 2012, non-interest bearing demand deposits increased 16.8% at March 31, 2013.

 

CREDIT QUALITY

 

The Company has experienced improving credit trends for several quarters, most notably evidenced by decreases in non-accrual loans and classified loans.  In light of the continued improvement in credit quality, the Company determined that no provision for losses on loans and loan commitments was required for the first quarter of 2013.  The allowance for loan losses totaled $58.6 million, or 2.85% of gross loans (excluding loans held-for-sale), at March 31, 2013, compared to $63.3 million, or 3.15% of gross loans (excluding loans held-for-sale), at December 31, 2012.  The coverage ratio of the allowance for loan losses to non-performing assets was 214.6% at March 31, 2013, compared with 210.7% at December 31, 2012.

 

Non-Accrual Loans

 

At March 31, 2013, total non-accrual loans were $25.1 million, or 1.15% of gross loans, compared to $28.0 million, or 1.30% of gross loans, at December 31, 2012.  Covered loan (previously acquired loans covered under FDIC loss share agreements) non-accruals totaled $5.0 million at March 31, 2013.

 

The following table shows total non-accrual loans by loan type:

 

NON-ACCRUAL LOANS

 

Quarter Ended

 

(Dollars In Thousands, Net of SBA Gty Portions)

 

Mar 31, 2013

 

Dec 31, 2012

 

Sep 30, 2012

 

Jun 30, 2012

 

Mar 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

5,542

 

$

5,644

 

$

7,678

 

$

8,139

 

$

8,139

 

Real Estate Secured

 

18,366

 

21,007

 

29,726

 

32,158

 

41,482

 

Commercial & Industrial

 

1,169

 

1,302

 

1,478

 

1,188

 

1,370

 

Total Non-Accrual Loans

 

$

25,077

 

$

27,953

 

$

38,882

 

$

41,485

 

$

50,991

 

 

4



 

Gross Loan Charge-offs

 

Loan charge-offs for the first quarter of 2013 totaled $5.6 million, compared to $3.0 million in the fourth quarter of 2012.  The largest components of the first quarter 2013 loan charge-offs was a $1.7 million partial charge-off of a real estate secured loan related to a golf course and a $1.3 million partial charge-off of a gas station loan. Covered loan charge-offs totaled $35 thousand for the first quarter of 2013.

 

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

 

LOAN CHARGE-OFFS

 

Quarter Ended

 

(Dollars In Thousands)

 

Mar 31, 2013

 

Dec 31, 2012

 

Sep 30, 2012

 

Jun 30, 2012

 

Mar 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

4,405

 

$

1,776

 

$

3,015

 

$

2,930

 

$

2,928

 

Commercial & Industrial

 

1,183

 

1,224

 

112

 

511

 

1,435

 

Consumer

 

1

 

 

 

1

 

1

 

Total Charge-Offs Loans

 

$

5,589

 

$

3,000

 

$

3,127

 

$

3,442

 

$

4,364

 

 

Other measures of credit quality are shown in the following tables:

 

DELINQUENT LOANS - By Days Past Due

 

Quarter Ended

 

(Dollars In Thousands, Net of SBA Gty Portions)

 

Mar 31, 2013

 

Dec 31, 2012

 

Sep 30, 2012

 

Jun 30, 2012

 

Mar 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

7,438

 

$

3,059

 

$

7,507

 

$

9,157

 

$

6,348

 

60 - 89 Days Past Due

 

1,193

 

1,174

 

2,994

 

1,412

 

3,077

 

90 Days, and still accruing

 

1,000

 

 

 

923

 

933

 

Total Delinquent Loans

 

$

9,631

 

$

4,233

 

$

10,501

 

$

11,492

 

$

10,358

 

 

TROUBLED DEBT RESTRUCTURED LOANS

 

Quarter Ended

 

(Dollars In Thousands, Net of SBA Gty Portions) 

 

Mar 31, 2013

 

Dec 31, 2012

 

Sep 30, 2012

 

Jun 30, 2012

 

Mar 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

23,588

 

$

28,268

 

$

28,524

 

$

20,719

 

$

20,612

 

Commercial & Industrial

 

7,279

 

7,465

 

7,482

 

6,983

 

7,329

 

Total TDR Loans

 

$

30,867

 

$

35,733

 

$

36,006

 

$

27,702

 

27,941

 

 

LOAN CLASSIFICATIONS

 

Quarter Ended

 

(Dollars In Thousands, Net of SBA Gty Portions)

 

Mar 31, 2013

 

Dec 31, 2012

 

Sep 30, 2012

 

Jun 30, 2012

 

Mar 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

74,553

 

$

82,275

 

$

94,716

 

$

84,345

 

$

108,660

 

Substandard

 

144,521

 

157,192

 

165,473

 

178,290

 

175,875

 

Doubtful

 

9,301

 

6,856

 

7,344

 

8,721

 

17,700

 

Total Gross Loans

 

$

228,375

 

$

246,323

 

$

267,533

 

$

271,356

 

$

302,235

 

 

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)

 

March 31, 2013

 

Well Capitalized
Regulatory Requirements

 

Total Excess Above Well
Capitalized Requirements

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Capital Ratio

 

14.72

%

5.00

%

$

263,194

 

Tier 1 Risk-Based Capital Ratio

 

18.72

%

6.00

%

$

270,882

 

Total Risk-Based Capital Ratio

 

19.99

%

10.00

%

$

212,735

 

Tangible Common Equity To Tangible Assets *

 

12.59

%

N/A

 

N/A

 

Tangible Common Equity Per Common Share *

 

$

4.85

 

N/A

 

N/A

 

 


* Tangible Common Equity and Tangible Assets are Non-GAAP measure of financial performance.  Please refer to the “Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures” table at the end of this press release for a reconciliation of Tangible Common Equity to Shareholders’ Equity and Tangible Assets to Total Assets

 

5



 

CONFERENCE CALL

 

Management will host its quarterly conference call on April 23, 2013, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing 866-953-6857 (domestic number) or 617-399-3481 (international number) and entering passcode #48466954.

 

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 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 and our other filings made from time to time with the SEC.  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 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.

 

6



 

CONSOLIDATED BALANCE SHEET

(Dollars In Thousands) (Unaudited)

 

 

 

March 31,

 

December 31,

 

Three Months

 

March 31,

 

Twelve Months

 

 

 

2013

 

2012

 

% Change

 

2012

 

% Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

$

86,890

 

$

118,495

 

-27

%

$

200,581

 

-57

%

Federal Funds Sold and Other Cash Equivalents

 

55,005

 

55,005

 

0

%

170,007

 

-68

%

Total Cash and Cash Equivalents

 

141,895

 

173,500

 

-18

%

370,588

 

-62

%

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available For Sale

 

336,569

 

332,504

 

1

%

292,305

 

15

%

Investment Securities Held To Maturity

 

46

 

50

 

-8

%

62

 

-26

%

Total Investment Securities

 

336,615

 

332,554

 

1

%

292,367

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans Held-For-Sale

 

134,129

 

145,973

 

-8

%

48,128

 

179

%

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

33,275

 

20,254

 

64

%

37,971

 

-12

%

Residential Real Estate

 

142,958

 

136,189

 

5

%

106,361

 

34

%

Commercial Real Estate

 

1,549,280

 

1,552,741

 

0

%

1,462,111

 

6

%

Commercial and Industrial

 

312,758

 

283,525

 

10

%

279,665

 

12

%

Consumer

 

11,666

 

13,658

 

-15

%

16,419

 

-29

%

Total Loans Receivable, Net of Deferred Fees and Costs

 

2,049,937

 

2,006,367

 

2

%

1,902,527

 

8

%

Allowance For Loan Losses

 

(58,577

)

(63,285

)

-7

%

(99,826

)

-41

%

Total Loans, Net of Allowance for Loan Losses

 

2,125,489

 

2,089,055

 

2

%

1,850,829

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

Accrued Interest Receivable

 

7,533

 

7,290

 

3

%

8,385

 

-10

%

Due from Customers on Acceptances

 

162

 

54

 

200

%

174

 

-7

%

Other Real Estate Owned

 

1,219

 

2,080

 

-41

%

2,271

 

-46

%

Premises and Equipment

 

11,218

 

11,630

 

-4

%

12,168

 

-8

%

Federal Home Loan Bank (FHLB) Stock, at Cost

 

11,933

 

12,090

 

-1

%

14,781

 

-19

%

Cash Surrender Value of Life Insurance

 

22,074

 

21,213

 

4

%

20,036

 

10

%

Investment in affordable housing partnerships

 

38,334

 

39,154

 

-2

%

37,020

 

4

%

Deferred Income Taxes

 

17,135

 

20,862

 

-18

%

2,384

 

619

%

Servicing Assets

 

10,421

 

9,610

 

8

%

9,013

 

16

%

Goodwill

 

6,675

 

6,675

 

0

%

6,675

 

0

%

FDIC Indemnification Asset

 

4,954

 

5,446

 

-9

%

18,901

 

-74

%

Other Assets

 

20,763

 

19,650

 

6

%

16,910

 

23

%

TOTAL ASSETS

 

$

2,756,420

 

$

2,750,863

 

0

%

$

2,662,502

 

4

%

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Non-interest Bearing Demand Deposits

 

$

593,584

 

$

586,003

 

1

%

$

508,292

 

17

%

Savings and Interest Checking

 

125,636

 

125,595

 

0

%

135,622

 

-7

%

Money Market Deposits

 

623,103

 

640,266

 

-3

%

602,169

 

3

%

Time Deposits in denomination of $100,000 or more

 

589,502

 

573,773

 

3

%

634,039

 

-7

%

Other Time Deposits

 

230,733

 

241,172

 

-4

%

330,151

 

-30

%

Total Deposits

 

2,162,558

 

2,166,809

 

0

%

2,210,273

 

-2

%

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Borrowings

 

150,000

 

150,000

 

0

%

 

0

%

Acceptance Outstanding

 

162

 

54

 

200

%

174

 

-7

%

Junior Subordinated Debentures

 

61,857

 

61,857

 

0

%

87,321

 

-29

%

Accrued Interest Payable

 

2,056

 

2,037

 

1

%

3,429

 

-40

%

Other Liabilities

 

26,074

 

27,689

 

-6

%

91,409

 

-71

%

Total Liabilities

 

2,402,707

 

2,408,446

 

0

%

2,392,606

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

 

 

0

%

2,123

 

-100

%

Common Stock

 

164,915

 

164,790

 

0

%

164,876

 

0

%

Retained Earnings

 

182,405

 

170,816

 

7

%

95,026

 

92

%

Accumulated Other Comprehensive Income

 

6,393

 

6,811

 

-6

%

7,871

 

-19

%

Total Shareholders’ Equity

 

353,713

 

342,417

 

3

%

269,896

 

31

%

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

2,756,420

 

$

2,750,863

 

0

%

$

2,662,502

 

4

%

 

(continued)

 

7



 

CONSOLIDATED STATEMENT OF OPERATIONS

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

 

 

 

Quarter Ended

 

Three Mths

 

Quarter Ended

 

Twelve Mths

 

 

 

March 31, 2013

 

December 31, 2012

 

% Change

 

March 31, 2012

 

% Change

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$

26,885

 

$

27,472

 

-2

%

$

27,121

 

-1

%

Interest on Investment Securities

 

1,725

 

1,596

 

8

%

1,525

 

13

%

Interest on Federal Funds Sold

 

153

 

155

 

-1

%

601

 

-75

%

Total Interest Income

 

28,763

 

29,223

 

-2

%

29,247

 

-2

%

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

2,849

 

3,176

 

-10

%

4,255

 

-33

%

FHLB Advances and Other Borrowings

 

362

 

420

 

-14

%

553

 

-35

%

Total Interest Expense

 

3,211

 

3,596

 

-11

%

4,808

 

-33

%

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income Before Credit for Losses on

 

 

 

 

 

 

 

 

 

 

 

Loans and Loan Commitments

 

25,552

 

25,627

 

0

%

24,439

 

5

%

Credit for Losses on Loans and Loan Commitments

 

 

(12,000

)

-100

%

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

25,552

 

37,627

 

-32

%

24,439

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Service Charges on Deposits

 

2,808

 

3,051

 

-8

%

3,226

 

-13

%

Gain on Sales of Loans, Net

 

3,486

 

1,159

 

201

%

758

 

360

%

Gain on Sale/Call of Investment Securities

 

 

 

0

%

3

 

-100

%

Other

 

2,411

 

2,529

 

-5

%

2,399

 

1

%

Total Noninterest Income

 

8,705

 

6,739

 

29

%

6,386

 

36

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

8,805

 

7,920

 

11

%

8,162

 

8

%

FDIC Indemnification Impairment

 

 

3,900

 

-100

%

 

0

%

Occupancy & Equipment

 

2,040

 

2,054

 

-1

%

1,942

 

5

%

Data Processing

 

675

 

688

 

-2

%

732

 

-8

%

Other

 

5,764

 

6,179

 

-7

%

3,891

 

48

%

Total Noninterest Expenses

 

17,284

 

20,741

 

-17

%

14,727

 

17

%

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

16,973

 

23,625

 

-28

%

16,098

 

5

%

Income Taxes Provision (Benefit)

 

5,384

 

8,415

 

-36

%

(354

)

N/A

 

NET INCOME

 

$

11,589

 

$

15,210

 

-24

%

$

16,452

 

-30

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend

 

 

 

0

%

(802

)

-100

%

Accretion of Preferred Stock Discount

 

 

 

0

%

(1,123

)

-100

%

One-time Adjustment From Repurchase of Preferred Stock

 

 

 

0

%

3,389

 

-100

%

Total Preferred Stock Related Adjustment

 

 

 

0

%

1,464

 

-100

%

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

11,589

 

$

15,210

 

-24

%

$

17,916

 

-35

%

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

Basic Income Per Common Share

 

$

0.16

 

$

0.21

 

-24

%

$

0.25

 

-35

%

Diluted Income Per Common Share

 

$

0.16

 

$

0.21

 

-24

%

$

0.25

 

-35

%

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

71,295,673

 

71,294,573

 

 

 

71,282,518

 

 

 

Diluted

 

71,431,841

 

71,421,836

 

 

 

71,311,209

 

 

 

 

(continued)

 

8



 

SUMMARY OF FINANCIAL DATA

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

 

 

 

Quarter Ended

 

AVERAGE BALANCES

 

March 31, 2013

 

December 31, 2012

 

March 31, 2012

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,726,058

 

$

2,609,509

 

$

2,641,982

 

Average Equity

 

348,071

 

334,380

 

314,980

 

Average Net Loans

 

2,063,649

 

1,984,434

 

1,855,310

 

Average Deposits

 

2,135,445

 

2,153,976

 

2,179,151

 

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

 

581,213

 

585,134

 

646,162

 

Average FHLB & Other Borrowings

 

150,000

 

14,130

 

21,132

 

Average Interest Earning Assets

 

2,517,165

 

2,386,128

 

2,422,351

 

 

 

 

Quarter Ended

 

PROFITABILITY

 

March 31, 2013

 

December 31, 2012

 

March 31, 2012

 

 

 

 

 

 

 

 

 

Annualized Return on Average Assets

 

1.70

%

2.33

%

2.49

%

Annualized Return on Average Equity

 

13.32

%

18.19

%

20.89

%

Efficiency Ratio

 

50.45

%

64.08

%

47.78

%

Annualized Operating Expense/Average Assets

 

2.54

%

3.18

%

2.23

%

Annualized Net Interest Margin

 

4.09

%

4.33

%

4.07

%

 

 

 

As Of

 

DEPOSIT COMPOSITION 

 

March 31, 2013

 

Cost of
Funds

 

December 31, 2012

 

Cost of
Funds

 

March 31, 2012

 

Cost of
Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Demand Deposits

 

27.4

%

0.00

%

27.0

%

0.00

%

23.0

%

0.00

%

Savings & Interest Checking

 

5.8

%

1.51

%

5.8

%

1.66

%

6.2

%

2.22

%

Money Market Deposits

 

28.8

%

0.63

%

29.6

%

0.66

%

27.2

%

0.84

%

Time Deposits of $100,000 or More

 

27.3

%

0.64

%

26.5

%

0.72

%

28.7

%

0.90

%

Other Time Deposits

 

10.7

%

0.80

%

11.1

%

0.84

%

14.9

%

1.04

%

Total Deposits

 

100.0

%

0.53

%

100.0

%

0.59

%

100.0

%

0.78

%

 

 

 

As Of

 

CAPITAL RATIOS

 

March 31, 2013

 

December 31, 2012

 

March 31, 2012

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

14.72

%

14.87

%

12.49

%

Tier 1 Risk-Based Capital Ratio

 

18.72

%

18.47

%

18.00

%

Total Risk-Based Capital Ratio

 

19.99

%

19.74

%

19.31

%

Total Shareholders’ Equity

 

$

353,713

 

$

342,417

 

$

269,896

 

Book Value Per Common Share

 

$

4.96

 

$

4.80

 

$

3.76

 

Tangible Common Equity Per Common Share *

 

$

4.85

 

$

4.69

 

$

3.65

 

Tangible Common Equity to Tangible Assets **

 

12.59

%

12.20

%

9.79

%

 


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

** Tangible assets excludes goodwill and intangible assets

(continued)

 

9



 

ALLOWANCE FOR LOAN LOSSES

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

March 31, 2013

 

December 31, 2012

 

September 30, 2012

 

June 30, 2012

 

March 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

63,285

 

$

74,353

 

$

89,134

 

$

99,826

 

$

102,982

 

Credit for Losses on Loans

 

 

(10,600

)

(12,000

)

(9,000

)

 

Recoveries on Loans Previously Charged-off

 

881

 

2,532

 

346

 

1,750

 

1,208

 

Gross Loan Charge-offs

 

(5,589

)

(3,000

)

(3,127

)

(3,442

)

(4,364

)

Balance at End of Period

 

$

58,577

 

$

63,285

 

$

74,353

 

$

89,134

 

$

99,826

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs/Average Total Loans

 

0.23

%

0.02

%

0.14

%

0.09

%

0.17

%

Charge-offs/Average Total Loans

 

0.27

%

0.15

%

0.16

%

0.18

%

0.24

%

Allowance for Loan Losses/Gross Loans *

 

2.85

%

3.15

%

3.81

%

4.54

%

5.24

%

Allowance for Loan Losses/Legacy Wilshire Loans *

 

3.01

%

3.33

%

4.08

%

4.89

%

5.69

%

Allowance for Loan Losses/Non-accrual Loans

 

233.59

%

226.40

%

191.23

%

214.86

%

195.77

%

Allowance for Loan Losses/Non-performing Loans

 

224.63

%

226.40

%

191.23

%

210.18

%

192.25

%

Allowance for Loan Losses/Non-performing Assets

 

214.60

%

210.73

%

180.65

%

190.62

%

184.20

%

 


* Excluding held-for-sale loans

 

NON-PERFORMING ASSETS

(Dollars In Thousands, Net of SBA Gty Portions)

(Unaudited)

 

 

 

Quarter Ended

 

 

 

March 31, 2013

 

December 31, 2012

 

September 30, 2012

 

June 30, 2012

 

March 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual Loans

 

$

25,077

 

$

27,953

 

$

38,882

 

$

41,485

 

$

50,991

 

Loans 90 days or more past due and still accruing

 

1,000

 

 

 

923

 

933

 

Total Non-performing Loans

 

26,077

 

27,953

 

38,882

 

42,408

 

51,924

 

 

 

 

 

 

 

 

 

 

 

 

 

Total OREO

 

1,219

 

2,079

 

2,277

 

4,351

 

2,271

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Assets

 

$

27,296

 

$

30,032

 

$

41,159

 

$

46,759

 

$

54,195

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Loans/Gross Loans

 

1.19

%

1.30

%

1.86

%

2.09

%

2.66

%

Total Non-performing Assets/Total Assets

 

0.99

%

1.09

%

1.57

%

1.80

%

2.04

%

 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

March 31, 2013

 

December 31, 2012

 

September 30, 2012

 

June 30, 2012

 

March 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

1,023

 

$

2,423

 

$

2,423

 

$

3,423

 

$

3,423

 

Credit for losses on off-balance sheet items

 

 

(1,400

)

 

(1,000

)

 

Balance at end of period

 

$

1,023

 

$

1,023

 

$

2,423

 

$

2,423

 

$

3,423

 

 

(continued)

 

10



 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

 

March 31, 2013

 

December 31, 2012

 

March 31, 2012

 

 

 

 

 

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

 

$

1,804,496

 

$

22,435

 

4.97

%

$

1,749,807

 

$

22,753

 

5.20

%

$

1,665,217

 

$

22,914

 

5.50

%

Commercial Loans

 

314,389

 

3,630

 

4.62

%

300,138

 

3,703

 

4.94

%

281,761

 

3,397

 

4.82

%

Consumer Loans

 

12,827

 

80

 

2.50

%

13,708

 

89

 

2.60

%

15,740

 

105

 

2.67

%

Total Gross Loans

 

2,131,712

 

26,145

 

4.91

%

2,063,653

 

26,545

 

5.15

%

1,962,718

 

26,416

 

5.38

%

Loan Fees toward Yield

 

 

 

740

 

 

 

 

 

927

 

 

 

 

 

705

 

 

 

Allowance for Loan Losses & Unearned Income

 

(68,063

)

 

 

 

 

(79,219

)

 

 

 

 

(107,408

)

 

 

 

 

Net Loans

 

2,063,649

 

26,885

 

5.21

%

1,984,434

 

27,472

 

5.54

%

1,855,310

 

27,121

 

5.85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

324,261

 

1,725

 

2.37

%

297,205

 

1,596

 

2.42

%

308,486

 

1,525

 

2.27

%

Federal Funds Sold

 

129,255

 

153

 

0.47

%

104,489

 

155

 

0.59

%

258,555

 

601

 

0.93

%

Total Investment Securities and Other Earning Assets

 

453,516

 

1,878

 

1.83

%

401,694

 

1,751

 

1.94

%

567,041

 

2,126

 

1.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

2,517,165

 

$

28,763

 

4.60

%

$

2,386,128

 

$

29,223

 

4.93

%

$

2,422,351

 

$

29,247

 

4.87

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

208,893

 

 

 

 

 

223,381

 

 

 

 

 

219,631

 

 

 

 

 

TOTAL ASSETS

 

$

2,726,058

 

 

 

 

 

$

2,609,509

 

 

 

 

 

$

2,641,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

623,471

 

$

976

 

0.63

%

$

653,020

 

$

1,072

 

0.66

%

$

583,711

 

$

1,223

 

0.84

%

NOW

 

25,958

 

12

 

0.19

%

27,317

 

14

 

0.21

%

24,215

 

20

 

0.33

%

Savings

 

100,560

 

464

 

1.85

%

99,371

 

511

 

2.06

%

100,964

 

675

 

2.67

%

Time Deposits of $100,000 or More

 

581,213

 

924

 

0.64

%

585,134

 

1,059

 

0.72

%

646,162

 

1,447

 

0.90

%

Other Time Deposits

 

235,862

 

473

 

0.80

%

248,237

 

520

 

0.84

%

340,965

 

890

 

1.04

%

Total Interest Bearing Deposits

 

1,567,064

 

2,849

 

0.73

%

1,613,079

 

3,176

 

0.79

%

1,696,017

 

4,255

 

1.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

150,044

 

80

 

0.21

%

14,130

 

10

 

0.28

%

21,132

 

6

 

0.11

%

Junior Subordinated Debentures

 

61,857

 

282

 

1.82

%

74,295

 

410

 

2.21

%

87,321

 

547

 

2.51

%

Total Borrowings

 

211,901

 

362

 

0.68

%

88,425

 

420

 

1.90

%

108,453

 

553

 

2.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

1,778,965

 

$

3,211

 

0.72

%

$

1,701,504

 

$

3,596

 

0.85

%

$

1,804,470

 

$

4,808

 

1.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

568,381

 

 

 

 

 

540,897

 

 

 

 

 

483,134

 

 

 

 

 

Other Liabilities

 

30,641

 

 

 

 

 

32,728

 

 

 

 

 

39,398

 

 

 

 

 

Shareholders’ Equity

 

348,071

 

 

 

 

 

334,380

 

 

 

 

 

314,980

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

2,726,058

 

 

 

 

 

$

2,609,509

 

 

 

 

 

$

2,641,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

25,552

 

 

 

 

 

$

25,627

 

 

 

 

 

$

24,439

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.88

%

 

 

 

 

4.09

%

 

 

 

 

3.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.09

%

 

 

 

 

4.33

%

 

 

 

 

4.07

%

 


* Tax equivalent ratios for investment securities

 

(continued)

 

11



 

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

 

 

 

March 31, 2013

 

December 31, 2012

 

March 31, 2012

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

$

353,713

 

$

342,417

 

$

269,896

 

Preferred stock, net of discount

 

 

 

(2,123

)

Goodwill and other intangible assets, net

 

(7,642

)

(7,712

)

(7,925

)

Tangible common equity

 

$

346,071

 

$

334,705

 

$

259,848

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,756,420

 

$

2,750,863

 

$

2,662,502

 

Goodwill and other intangible assets, net

 

(7,642

)

(7,712

)

(7,925

)

Tangible assets

 

$

2,748,778

 

$

2,743,151

 

$

2,654,577

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

71,296,956

 

71,295,144

 

71,282,518

 

 

PRE-TAX, PRE-PROVISION INCOME (PTPP) *

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

March 31, 2013

 

December 31, 2012

 

March 31, 2012

 

 

 

 

 

 

 

 

 

Net Income

 

$

11,589

 

$

15,210

 

$

16,452

 

Add Back - Income Tax Provision (Benefit)

 

5,384

 

8,415

 

(354

)

Add Back - Credit for Losses on Loans and Loan Commitments

 

 

(12,000

)

 

Pre-tax, Pre-Provision Income (PTPP)

 

$

16,973

 

$

11,625

 

$

16,098

 

 

 

 

 

 

 

 

 

PTPP to Average Assets (Annualized)

 

2.49

%

1.78

%

2.44

%

 


*       Tangible Common Equity, Tangible Assets, and Pre-tax, Pre-provision Income are Non-GAAP financial measures.  Management believes that presentation of non-GAAP financial information included in this press release are meaningful and useful in understanding the business metrics of the Company’s operations.  We provide non-GAAP financial information for informational purposes and to enhance an understanding of the Company’s GAAP consolidated financial statements.  Readers should consider this non-GAAP information in addition to, but not instead or as superior to, the Company’s financial statements in accordance with GAAP.  Non-GAAP financial information presented by us may be determined or calculated differently by other companies, limiting the usefulness of non-GAAP measures for comparative purposes

 

(concluded)

 

12