Wilshire Bancorp Reports Fourth Quarter and Year End Results: Highlights Include Fourth Quarter Net Income of $3.2 Million or $0.11 Per Common Share, Strengthened Allowance for Loan Losses, and Improved Efficiency Ratio


LOS ANGELES, Jan. 21, 2010 (GLOBE NEWSWIRE) -- Wilshire Bancorp, Inc. (Nasdaq:WIBC), the holding company for Wilshire State Bank, today reported net income available to common shareholders of $3.2 million, or $0.11 per basic and diluted common share, for the fiscal quarter ended December 31, 2009. This compares to a net loss of $1.7 million or ($0.06) per basic and diluted share for the quarter ended September 30, 2009, and a profit of $5.0 million or $0.17 per basic and diluted share for the year-earlier fourth quarter.

“In spite of our continued steps in the fourth quarter to further improve the quality of our balance sheet by aggressively charging-off problem loans as well as increasing our allowance for loan losses, our core profitability remains strong due to our stable net interest margin and low efficiency ratio. Total non-performing assets decreased from the third quarter of 2009, a large portion of which can be attributed to a decrease in non-accrual loans,” said Ms. Joanne Kim, President and CEO. She added “Overall, 2009 was a good year, and with the successful acquisition of Mirae Bank in the second quarter, we will continue to cautiously look ahead for other growth opportunities in the future.”

For the full fiscal year, the Company reported net income available to common shareholders of $16.5 million or $0.56 per basic and diluted share, compared to $26.3 million or $0.90 per basic and diluted common share for the fiscal year ended December 31, 2008.

FOURTH QUARTER 2009 HIGHLIGHTS:

  • Decrease in non-performing assets – Non-performing assets decreased by 12%, or $9.8 million during 4Q 2009, compared to 3Q 2009. The decrease in non-performing assets was comprised of a decrease of $7.4 million in non-accrual loans and a $2.4 million decrease in ORE. TDR loans decreased by $1.6 million from 3Q 2009 to 4Q 2009. Total non-performing loans to gross loans and non-performing assets to total asset ratios decreased from 3.2% and 2.5% to 2.9% and 2.2%, respectively.
     
  • Allowance for loan losses – The allowance for loan losses as a percentage of total gross loans was strengthened to 2.56% for 4Q 2009, compared to 2.24% at 3Q 2009 and 1.43% at 4Q 2008. Provision for loan losses and loan commitments was $25.6 million for the latest quarter, comparable to the $24.2 million in 3Q 2009 and $5.9 million for 4Q 2008. For the full year, the provision for loan losses was $68.6 million, compared to $12.1 million in 2008.       
     
  • Improved efficiency ratio – The efficiency ratio improved to 35.08% at 4Q 2009 from 40.26% at 3Q 2009 and 44.08% at 4Q 2008.
     
  • Strong capital position – Total risk-based capital ratio remained strong at 15.81%, compared to 15.82% at 3Q 2009, but was down from 17.09% at 4Q 2008. Tangible common equity per common share was $6.71, down from $6.93 at 3Q 2009 but up from $6.38 at 4Q 2008.
     
  • Strong core deposits growth – Core deposits increased to $2.03 billion, a 17% increase from 3Q 2009 and a 123% increase from 4Q 2008.
     

CREDIT QUALITY

During the fourth quarter we continued to accelerate the resolution of our problem loans. As a result, allowance for loan losses increased to $62.1 million, or 2.56% of gross loans. This compares to $54.7 million, or 2.24% of gross loans at 3Q 2009, and $29.4 million or 1.43% of gross loans at Q4 2008. The provision for loan losses and loan commitments was $25.6 million, compared to $24.2 million at 3Q 2009 and $5.9 million at 4Q 2008.

As previously disclosed, upon acquiring certain assets and liabilities of the former Mirae Bank, we entered into a loss sharing agreement with the FDIC where the FDIC will share in losses on assets covered under the agreement. Such loss sharing includes loans and foreclosed loan collateral existing at June 26, 2009 acquired from Mirae. As a result, loans acquired through the acquisition of Mirae Bank are identified herein as “covered” loans, and those that were originated at Wilshire are “non-covered” loans or “legacy Wilshire” loans. The following is a table of “covered” and “non-covered” loans as of the quarter ended December 31, 2009 and September 30, 2009:

Loan Categories

               
(dollars in thousands) Quarter Ended
  Dec 31, 2009 Sep 30, 2009
  COVERED NON-COVERED TOTAL LOANS COVERED NON-COVERED TOTAL LOANS
Construction $ -- $48,371 $48,371 $494 $44,586 $45,080
Real Estate Secured 196,066 1,783,638 1,979,704 206,770 1,766,428 1,973,198
Commercial & Industrial 62,409 325,034 387,443 66,829 348,910 415,739
Consumer 608 16,626 17,234 627 15,984 16,611
TOTAL GROSS LOANS $259,083 $2,173,669 $2,432,752 $274,720 $2,175,908 $2,450,628

 

Loan Delinquencies

 

During the fourth quarter of 2009, total loan delinquencies increased to $40.6 million, compared to $27.6 million at 3Q 2009. However, delinquencies as a percentage of total gross loans was still relatively low at 1.67% for 4Q 2009 compared to 1.13% at 3Q 2009. Delinquencies by days past due and loan type are reflected in the tables below:

 

By Days Past Due (dollars in thousands) Quarter Ended
  Dec 31, 2009 Sep 30, 2009 Jun 30, 2009 Mar 31, 2009 Dec 31, 2008
  COVERED NON-COVERED TOTAL LOANS COVERED NON-COVERED TOTAL LOANS TOTAL LOANS
                   
30 - 59 Days Past Due $3,909 $24,614 $28,523 $6,340 $7,602 $13,942 $35,359 $12,756 $8,769
60 - 89Days Past Due 6,224 4,557 10,781 1,513 11,342 12,855 37,001 3,387 2,851
90 Days, and still accruing -- 1,336 1,336 772 -- 772 128 475 213
TOTAL DELINQUENCIES $10,133 $30,507 $40,640 $8,625 $18,944 $27,569 $72,488 $16,618 $11,833
                   
                   
By Loan Category (dollars in thousands) Quarter Ended
  Dec 31, 2009 Sep 30, 2009 Jun 30, 2009 Mar 31, 2009 Dec 31, 2008
  COVERED NON-COVERED TOTAL LOANS COVERED NON-COVERED TOTAL LOANS TOTAL LOANS
                   
Construction $-- $-- $-- $-- $-- $-- $494 $-- $--
Real Estate Secured 8,655 26,783 35,438 6,267 15,328 21,595 60,251 14,336 8,989
Commercial & Industrial 1,478 3,528 5,006 2,358 3,426 5,784 11,535 2,032 2,514
Consumer -- 196 196 -- 190 190 208 250 330
TOTAL DELINQUENCIES $10,133 $30,507 $40,640 $8,625 $18,944 $27,569 $72,488 $16,618 $11,833

Non-covered loan delinquencies that were 30-59 days past due increased by $17.0 million, compared to 3Q 2009, while loans 60-89 days delinquent decreased by $6.8 million. Most categories of delinquencies by loan types experienced increases in during 4Q 2009 led by an increase of $11.5 million in covered and non-covered secured real estate loans delinquencies. A large portion of the increase in delinquencies is attributable to two loans with principal amounts of $4.4 million and $5.0 million, respectively that were categorized as delinquent in the fourth quarter of 2009. Both loans are real estate secured and are not more than 40 days past due.

Non-accrual Loans

(Net of SBA Guaranteed Portions) Quarter Ended
(dollars in thousands) Dec 31, 2009 Sep 30, 2009 Jun 30, 2009 Mar 31, 2009 Dec 31, 2008
  COVERED NON-COVERED TOTAL LOANS COVERED NON-COVERED TOTAL LOANS TOTAL LOANS
                   
Construction $-- $-- $-- $494 $-- $494 $-- $-- $--
Real Estate Secured 15,555 48,016 63,571 21,002 44,469 65,471 43,547 23,185 9,334
Commercial & Industrial 2,773 3,032 5,805 3,511 7,868 11,379 5,685 5,774 5,874
Consumer -- 70 70 -- 49 49 90 307 131
TOTAL NON-ACCRUAL $18,328 $51,118 $69,446 $25,007 $52,386 $77,393 $49,322 $29,266 $15,339

Compared to the 3Q 2009, total non-accrual loans decreased by $7.9 million to $69.4 million, or 2.86% of gross loans at the end of the 4Q 2009. The decrease is attributed to the reduction of loans through sales and charge-offs in the fourth quarter 2009. During the fourth quarter, we sold loans that were classified as non-accrual, resulting in a decrease in non-accrual loans of $8.5 million.

Loan Charge-offs
 

(dollars in thousands) Quarter Ended
  Dec 31, 2009 Sep 30, 2009 Jun 30, 2009 Mar 31, 2009 Dec 31, 2008
  COVERED NON-COVERED TOTAL LOANS COVERED NON-COVERED TOTAL LOANS TOTAL LOANS
                   
Construction $99 $-- $99 $-- $-- $-- $-- $-- $--
Real Estate Secured 204 6,798 7,002 148 1,740 1,888 176 672 823
Commercial & Industrial 59 11,452 11,511 381 5,753 6,134 6,940 1,629 1,688
Consumer -- 43 43 -- 191 191 356 102 96
TOTAL CHARGE-OFFS $362 $18,293 $18,655 $529 $7,684 $8,213 $7,472 $2,403 $2,607

Loan charge-offs for 4Q 2009 totaled $18.7 million, an increase of $10.4 million from 3Q 2009. The increase in charge-offs resulted from management’s proactive response to charge-offs of unsecured non-accrual loan amounts, and partially charging-off of loans as a result of updated appraisal values for CRE loans. All loans charged-offs in the fourth quarter had previously been reserved for in prior quarters.

COMMERCIAL REAL ESTATE PORTFOLIO

CRE Loan Composition

Total CRE loans at 4Q 2009 were essentially unchanged from $1.89 billion at 3Q 2009 and increased by $364 million or 24% from the $1.52 billion at year-end 2008, as noted below:

(dollars in thousands) Dec 31, 2009 % Sep 30, 2009 % 3 Mths Change Dec 31, 2008 % 12 Mths Change
Multi-Family $112,395 6% $116,456 6% -3% $52,115 3% 116%
Office / Mixed Use 277,870 15% 264,536 14% 5% 271,073 18% 2%
Retail 722,646 38% 719,969 38% 0% 553,076 37% 30%
Industrial / Warehouse 320,176 17% 317,501 17% 1% 243,867 16% 31%
Hotel / Motel 310,568 16% 313,138 17% -1% 247,317 16% 26%
Other 142,193 8% 147,734 8% 4% 154,322 10% 2%
Total CRE Loans $1,885,848 100% $1,879,334 100% 0% $1,521,770 100% 24%

The CRE loan maturity distributions for 4Q 2009 were as listed below:

(dollars in thousands) 2010 2011 2012 2013 2014 2015 & after TOTAL
Multifamily $48,948 $7,458 $10,960 $18,915 $12,901 $13,213 $112,395
Office / Mixed Use 52,506 13,377 53,032 44,858 60,338 53,759 277,870
Retail 49,702 89,104 107,013 154,912 141,963 179,953 722,647
Industrial / Warehouse 37,929 27,065 65,251 43,847 75,943 70,141 320,176
Hotel / Motel 38,697 40,127 51,061 47,515 32,189 100,979 310,568
Other 35,765 18,528 21,916 18,661 14,057 33,265 142,192
Total CRE Loans $263,547 $195,659 $309,233 $328,708 $337,391 $451,310 $1,885,848
% of CRE 14% 10% 16% 18% 18% 24% 100%

We believe that our refinance risk is limited based on our relatively low loan-to-value ratios and the fact that fewer of our loans are due for refinance or maturity, with  85% of our CRE loan portfolio having maturities in 2011 or later. 

BALANCE SHEET

Total assets increased by $58.4 million or 2% to $3.44 billion at 4Q 2009, from $3.38 billion at 3Q 2009. The increase was primarily due to an increase of $91.7 million in investment securities, offset in part by a $17.9 million decrease in gross loans. The gross loan portfolio was $2.43 billion at 4Q 2009, compared to $2.45 billion at 3Q 2009, and $2.05 billion at 4Q 2008.                                 

Total deposits increased to $2.83 billion at 4Q 2009 from $2.67 billion at 3Q 2009, an increase of 6.0% or $156.1 million from the prior quarter and 56.0% or $1.02 billion from the $1.81 billion of 4Q 2008.

The increase in deposits resulted from a substantial increase in core deposits of $289.1 million or 16.6% from 3Q 2009, and $1.12 billion or 123.4% from year-end 2008. Core deposits consist of demand deposits, savings, NOW accounts, money market accounts, and time deposits accounts under $100,000.

We have successfully grown core deposits by introducing new deposit products, attracting new customers, and expanding existing customer relationships. With the successful increase in core deposits, the cost of deposits has decreased considerably. The cost of deposits in 4Q 2009 decreased to 2.12%, 27 basis points less than 3Q 2009. The inflow of core deposits allowed us to pay down higher rate brokered deposits during the fourth quarter. Our brokered deposits decreased to $25.5 million or 58.2% as of 4Q 2009, compared to $64.1 million as of 3Q 2009 and $147.9 million at 4Q 2008.

As a result of continual growth in core deposits, Wilshire was also able to pay off $90 million in FHLB borrowings during the 4Q 2009. Compared to total FHLB borrowings of $322 million in the third quarter of the same year, borrowings are down by 28% to $232 million.

Strong Capital Ratios

Capital ratios remained strong in the fourth quarter and were well in excess of “well capitalized” regulatory requirements. Based on our capital levels as of 4Q 2009, we had excess capital to absorb future credit costs, as noted in the table below:

 

(Dollars In thousands
except per share info)
December 31, 2009 Well Capitalized Regulatory Requirements Total Excess Above Well Capitalized Requirements
Tier 1 Leverage Capital Ratio 9.77% 5.00% $161,780
Tier 1 Risk-Based Capital Ratio 14.37% 6.00% 193,025
Total Risk-Based Capital Ratio 15.81% 10.00% 134,030
Tangible Common Equity To Tangible Assets 5.76% N/A N/A
Tangible Common Equity Per Common Share $6.71 N/A N/A

During the fourth quarter, we declared dividends on our common stock in the amount of $.05 per share, consistent with prior quarterly dividends. We also paid the dividend owing to the U.S. Treasury on our non-cumulative perpetual convertible preferred stock, series A We will continue to monitor our dividend policy in light of the current economic environment.

NET INTEREST MARGIN

Net interest income remained virtually the same at $29.4 million, compared to 3Q 2009. Net interest income increased by 39% from the $21.1 million reported at 4Q 2008. The year-over-year increase in interest income and net interest income is largely due to increased earning assets obtained through the acquisition of the assets of Mirae Bank, as well as strong organic growth.

Net interest margin decreased by 14 basis points to 3.73% in 4Q 2009 from the 3.87% in the prior quarter, and decreased by one basis point from the 3.74% for 4Q 2008.  The weighted average loan yield decreased by 14 basis points to 6.44% in 4Q 2009 from 6.58% at 3Q 2009. The yield on investment securities decreased 30 basis points to 3.24% from 3.54% at 3Q 2009.

Net interest income reversal on non-accrual loans was $780 thousand at 4Q 2009, compared to $2.5 million in the 3Q 2009. Net interest income reversal in 4Q 2009 impacted our net interest margin by 10 basis points for the same period.

Average interest-bearing deposits increased by $227 million to $2.40 billion during 4Q 2009, from the $2.17 billion at 3Q 2009. The cost of deposits decreased by 27 basis points in 4Q 2009 compared to 2.39% in the 3Q 2009. The decrease in the cost of deposits was due to repricing at lower levels of related interest bearing deposits. Certificate of deposits, excluding State of California time deposits, of $273 million with a weighted average rate of 2.18% are expected to mature in the first quarter of 2010. We expect to reprice most of these certificates of deposits at lower rates upon maturity.

During the fourth quarter Wilshire was able to realize a gain on sale of investment securities of $9.6 million and a gain on sale of loans of $2.0 million. The stability and strength of our liquidity position had enabled us to capitalize on these gains and as a result our efficiency ratio has continued to improve. Compared to 40.26% at the end of the 3Q 2009, our efficiency ratio stood at 35.08% a decrease of 5.18% from quarter to quarter.

Year to date interest income increased from $148.6 million at Q4 2008 to $158.3 million at Q4 2009, an increase of 7% from year to year. Net interest income before provision for loan losses also increased for the twelve months ending December 31, 2009 to $99.5 million, an increase of $16.8 million or 20%. Although deposits increased by $1.0 billion or 56% during the 1 year period, we were able to decrease interest expense by $7.1 million to $58.9 million, an 11% decrease. For the twelve months ending 2009, non-interest expense increased to $57.4 million or 19% from $48.4 million at year end 2008 in part due to an increase in FDIC and state assessments. However, the largest portion of non-interest expense, salaries and employee benefits, increased by only $19 thousand for the same period. 

CONFERENCE CALL

Management will host its quarterly conference call on January 21, 2010, at 11:00 a.m. PST (2:00 p.m. EST). Investment professionals are invited to participate in the call by dialing 1-866-788-0545 (domestic number) or 1-857-350-1683 (international number) and entering passcode 64779674.

COMPANY INFORMATION

Headquartered in Los Angeles, Wilshire State Bank operates 23 branch offices in California, Texas, New Jersey and New York, and five loan production offices in Dallas, Houston, Atlanta, Denver, and Annandale, Virginia, and is an SBA preferred lender nationwide. Wilshire State Bank is a community bank with a focus on commercial real estate lending and general commercial banking, with its primary market encompassing the multi-ethnic populations of the Los Angeles Metropolitan area. Wilshire Bancorp’s strategic goals include increasing shareholder and franchise value by continuing to grow its multi-ethnic banking business and expanding its geographic reach to other similar markets with strong levels of small business activity. www.wilshirebank.com

FORWARD-LOOKING STATEMENTS

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

 

CONSOLIDATED BALANCE SHEET December 31, September 30, Three Month December 31, One Year
(dollars in thousands) (unaudited) 2009 2009 Change 2008 Change
           
           
ASSETS:          
Cash and Due from Banks $155,753 $141,533 10% $67,540 131%
Federal Funds Sold and Other Cash Equivalents 80,004 130,004 -38% 30,001 167%
Total Cash and Cash Equivalents 235,757 271,537 -13% 97,541 142%
           
Investment Securities Available For Sale 651,318 559,602 16% 229,136 184%
Investment Securities Held To Maturity 109 116 -6% 139 -22%
Total Investment Securities 651,427 559,718 16% 229,275 184%
Loans          
Real Estate Construction 48,371 45,080 7% 43,180 12%
Residential Real Estate 93,828 79,384 18% 77,846 21%
Commercial Real Estate 1,881,998 1,890,432 0% 1,519,082 24%
Commercial and Industrial 385,958 414,194 -7% 387,752 0%
Consumer 17,286 16,262 6% 23,669 -27%
Total Loans 2,427,441 2,445,352 -1% 2,051,529 18%
Allowance For Loan Losses (62,130) (54,735) 14% (29,437) 111%
Loans Receivable, Net of Allowance for Loan Losses 2,365,311 2,390,617 -1% 2,022,092 17%
           
Accrued Interest Receivable 15,266 13,375 14% 9,975 53%
Due from Customers on Acceptances 945 251 276% 2,213 -57%
Other Real Estate Owned 3,797 6,238 -39% 2,663 43%
Premises and Equipment 12,660 12,454 2% 11,265 12%
Federal Home Loan Bank (FHLB) Stock, at Cost 21,040 21,040 0% 17,537 20%
Cash Surrender Value of Life Insurance 18,037 17,884 1% 17,395 4%
Investment in affordable housing partnerships 13,732 12,271 12% 9,019 52%
Deferred Income Taxes 18,684 8,787 113% 12,051 55%
Servicing Assets 6,898 6,898 0% 4,839 43%
Goodwill 6,675 6,675 0% 6,675 0%
FDIC Indemnification 33,775 40,014 -16% -- 0%
Other Assets 31,993 9,804 226% 7,471 328%
TOTAL ASSETS $3,435,997 $3,377,563 2% $2,450,011 40%
           
LIABILITIES AND STOCKHOLDERS’ EQUITY:          
LIABILITIES:          
Non-interest Bearing Demand Deposits $385,188 $373,332 3% $277,542 39%
Savings and Interest Checking 94,539 91,223 4% 65,923 43%
Money Market Deposits 909,125 752,788 21% 362,719 151%
Time Deposits in denomination of $100,000 or more 795,679 928,724 -14% 902,804 -12%
Other Time Deposits 643,684 526,035 22% 203,613 216%
Total Deposits 2,828,215 2,672,102 6% 1,812,601 56%
           
FHLB borrowings and Federal Funds Purchased 232,000 322,000 -28% 274,000 -15%
Acceptance Outstanding 945 251 276% 2,213 -57%
Junior Subordinated Debentures 87,321 87,321 0% 87,321 0%
Accrued Interest Payable 5,865 7,715 -24% 6,957 -16%
Other Liabilities 15,515 15,687 -1% 11,859 31%
Total Liabilities 3,169,861 3,105,076 2% 2,194,951 44%
           
STOCKHOLDERS’ EQUITY:          
Preferred Stock 59,931 59,806 0% 59,443 1%
Common Stock 54,918 54,646 0% 54,038 2%
Retained Earnings 150,961 149,258 2% 140,340 8%
Accumulated Other Comprehensive Income 326 8,777 -96% 1,239 -74%
Total Stockholders’ Equity 266,136 272,487 -2% 255,060 5%
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $3,435,997 $3,377,563 2% $2,450,011 40%

 

 

CONSOLIDATED STATEMENT OF OPERATIONS          
(dollars in thousands, except per share data) (unaudited)          
  Quarter Ended   Quarter Ended  
  December 31, 2009 September 30, 2009 Three Month% Change December 31, 2008 One Year % Change
INTEREST INCOME          
Interest and Fees on Loans $38,478 $39,389 -2% $33,615 14%
Interest on Investment Securities 5,562 4,876 14% 2,729 104%
Interest on Federal Funds Sold 576 844 -32% 62 829%
Total Interest Income 44,616 45,109 -1% 36,406 23%
           
INTEREST EXPENSE          
Deposits 12,737 12,994 -2% 11,841 8%
FHLB Advances and Other Borrowings 2,473 2,702 -8% 3,436 -28%
Total Interest Expense 15,210 15,696 -3% 15,277 0%
           
Net Interest Income Before Provision for Losses on Loans and Loan Commitments 29,406 29,413 0% 21,129 39%
Provision for Losses on Loans and Loan Commitments 25,600 24,200 6% 5,910 333%
Net Interest Income After Provision for Losses on Loans and Loan Commitments 3,806 5,213 -27% 15,219 -75%
           
NONINTEREST INCOME          
Service Charges on Deposits 3,400 3,314 3% 3,049 12%
Gain on Sales ofLoans 1,983 2,235 -11% -- N/A
Gain on Sale of Securities 9,569 -- N/A -- N/A
Other 2,636 1,851 42% 1,492 77%
Total Noninterest Income 17,588 7,400 138% 4,541 287%
           
NONINTEREST EXPENSES          
Salaries and Employee Benefits 7,183 7,120 1% 5,168 39%
Occupancy & Equipment 2,162 1,935 12% 1,636 32%
Data Processing 1,219 1,078 13% 790 54%
Other 5,921 4,688 26% 3,723 59%
Total Noninterest Expenses 16,485 14,821 11% 11,317 46%
           
Income Before Income Taxes 4,909 (2,208) N/A 8,443 -42%
Income Taxes 833 (1,451) N/A 3,317 -75%
NET INCOME (LOSS) 4,076 (757) N/A 5,126 -20%
           
Preferred Stock Cash Dividend and Accretion of Preferred Stock Discount 902 900 0% 155 480%
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS $3,147 ($1,657) N/A $4,971 -36%
           
PER COMMON SHARE INFORMATION          
Basic Earnings Per Common Share $0.11 ($0.06) N/A $0.17 -36%
Diluted Earnings Per Common Share $0.11 ($0.06) N/A $0.17 -36%
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:          
Basic 29,413,943 29,413,757   29,409,061  
Diluted 29,423,424 29,413,757   29,422,727

 

 

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

       
(dollars in thousands, except per share data) (unaudited)        
  Twelve Months Ended One Year
  December 31, 2009   December 31, 2008 % Change
         
INTEREST INCOME        
Interest and Fees on Loans $139,295   $137,630 1%
Interest on Investment Securities 16,573   10,749 54%
Interest on Federal Funds Sold 2,486   254 879%
Total Interest Income 158,354   148,633 7%
         
INTEREST EXPENSE        
Deposits 48,690   51,912 -6%
FHLB Advances and Other Borrowings 10,201   14,102 -28%
Total Interest Expense 58,891   66,014 -11%
         
Net Interest Income Before Provision for Losses on Loans and        
Loan Commitments 99,463   82,619 20%
Provision for Losses on Loans and Loan Commitments 68,600   12,110 466%
Net Interest Income after Provision for Losses on Loans and        
Loan Commitments 30,863   70,509 -56%
         
NONINTEREST INCOME        
Service Charges on Deposits 12,738   11,964 6%
Gain on Sales ofLoans 3,694   2,186 69%
Gain on Sale of Securities 11,158   3 327143%
Gain from Acquisition of net assets of Mirae Bank 21,679   -- N/A
Other 8,047   6,493 24%
Total Noninterest Income 57,316   20,646 178%
         
NONINTEREST EXPENSES        
Salaries and Employee Benefits 26,498   26,517 0%
Occupancy & Equipment 7,456   6,128 22%
Data Processing 3,969   3,111 28%
Other 19,446   12,644 54%
Total Noninterest Expenses 57,369   48,400 19%
         
Income Before Income Taxes 30,810   42,755 -28%
Income Taxes 10,686   16,282 -34%
NET INCOME 20,124   26,473 -24%
         
Preferred Stock Cash Dividend and Accretion of        
Preferred Stock Discount 3,620   155 2229%
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS $16,504   $26,318 -37%
         
PER COMMON SHARE INFORMATION        
Basic Earnings Per Common Share $0.56   $0.90 -37%
Diluted Earnings Per Common Share $0.56   $0.90 -37%
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:        
Basic 29,413,804   29,368,762  
Diluted 29,422,779   29,407,388  

 

SUMMARY OF FINANCIAL DATA            
(dollars in thousands, except per share data) (unaudited)            
             
  Quarter Ended  
AVERAGE BALANCES December 31, 2009   September 30, 2009   December 31, 2008  
             
Average Assets $3,414,830   $3,298,238   $2,426,075  
Average Equity 278,382   276,770   205,462  
Average Net Loans (includes LHFS) 2,388,443   2,393,513   2,010,671  
Average Deposits 2,787,804   2,547,303   1,770,237  
Average Time Deposits in denomination of $100,000 or more 862,805   984,521   834,971  
Average Interest Earning Assets 3,175,516   3,062,707   2,263,477  
             
  Twelve Months Ended  
  December 31, 2009       December 31, 2008  
             
Average Assets $2,987,365       $2,331,029  
Average Equity 271,197       187,240  
Average Net Loans (includes LHFS) 2,219,675       1,933,048  
Average Deposits 2,295,409       1,744,069  
Average Time Deposits in denomination of $100,000 or more 944,012       797,404  
Average Interest Earning Assets 2,782,691       2,173,791  
             
  Quarter Ended  
PROFITABILITY December 31, 2009   September 30, 2009   December 31, 2008  
             
Annualized Return on Average Assets 0.48%   -0.09%   0.85%  
Annualized Return on Average Equity 5.86%   -1.09%   9.98%  
Efficiency Ratio 35.08%   40.26%   44.08%  
Annualized Operating Expense/Average Assets 1.93%   1.80%   1.87%  
Annualized Net Interest Margin 3.73%   3.87%   3.74%  
             
  Twelve Months Ended  
  December 31, 2009       December 31, 2008  
             
Annualized Return on Average Assets 0.90%       1.14%  
Annualized Return on Average Equity 9.89%       14.14%  
Efficiency Ratio 36.59%       46.87%  
Annualized Operating Expense/Average Assets 2.56%       2.08%  
Annualized Net Interest Margin 3.60%       3.81%  
             
  Quarter Ended
DEPOSIT COMPOSITION December 31, 2009 Cost of Fund September 30, 2009 Cost of Fund December 31, 2008 Cost of Fund
Noninterest Bearing Demand Deposits 13.60% 0.00% 14.00% 0.00% 15.30% 0.00%
Savings & Interest Checking 3.30% 2.68% 3.40% 2.76% 3.60% 2.89%
Money Market Deposits 32.20% 2.18% 28.20% 2.41% 20.00% 3.06%
Time Deposits of $100,000 or More 28.10% 1.91% 34.70% 2.28% 49.90% 3.17%
Other Time Deposits 22.80% 2.27% 19.70% 2.56% 11.20% 3.54%
Total Deposits 100.00% 1.83% 100.00% 2.04% 100.00% 2.68%
             
  Quarter Ended  
CAPITAL RATIOS December 31, 2009   September 30, 2009   December 31, 2008  
             
Tier 1 Leverage Ratio 9.77%   10.03%   13.25%  
Tier 1 Risk-Based Capital Ratio 14.37%   14.29%   15.36%  
Total Risk-Based Capital Ratio 15.81%   15.82%   17.09%  
Total Shareholders' Equity $266,136   $272,487   $255,060  
Book Value Per Common Share $7.01   $7.23   $6.65  
Tangible Common Equity Per Common Share * $6.71   $6.93   $6.38  
Tangible Common Equity to Tangible Assets** 5.76%   6.05%   7.68%  
             
* Tangible common equity excludes goodwill, other intangible assets, and TARP preferred stock
** Tangible assets excludes goodwill and intangible asset

 

Reconciliation of GAAP financial measures to non-GAAP financial measures:  
       
  12/31/2009 9/30/2008 12/31/2008
Total stockholders' equity $266,136 $272,487 $255,060
Preferred stock, net of discount (59,931) (59,806) (59,443)
Goodwill and other intangible assets, net (8,688) (8,906) (7,963)
Tangible common equity $197,517 $203,775 $187,654
       
Total assets $3,435,997 $3,377,563 $2,450,011
Goodwill and other intangible assets, net (8,688) (8,906) (7,963)
Tangible assets $3,427,309 $3,368,657 $2,442,048
       
Common shares outstanding 29,415,657 29,413,757 29,413,757

 

 

SUMMARY OF FINANCIAL DATA                    
(dollars in thousands, except per share data) (unaudited)          
           
ALLOWANCE FOR LOAN LOSSES Quarter Ended
(net of SBA guaranteed portion) December 31, 2009 September 30, 2009 June 30, 2009 March 31, 2009 December 31, 2008
           
Balance at Beginning of Period $54,735 $38,758 $34,156 $29,437 $25,950
Provision for Losses on Loans 24,540 23,967 11,812 7,009 5,902
FDIC Indemnification 856 -- -- -- --
Recoveries on loans previously charged-off 654 223 262 113 191
Less Charge-offs (18,655) (8,213) (7,472) (2,403) (2,606)
Balance at End of Period $62,130 $54,735 $38,758 $34,156 $29,437
           
Net Loan Charge-offs/Average Total Loans 0.74% 0.33% 0.34% 0.11% 0.12%
Charge-offs/Average Total Loans 0.76% 0.34% 0.36% 0.12% 0.13%
Allowance for Loan Losses/Gross Loans 2.56% 2.24% 1.62% 1.65% 1.43%
Allowance for Loan Losses/Legacy Wilshire Loans 2.86% 2.52% 1.83% 1.65% 1.43%
Allowance for Loan Losses/Non-accrual Loans 89.47% 70.72% 78.58% 116.71% 191.90%
Allowance for Loan Losses/Non-performing Loans 87.78% 70.02% 78.38% 114.84% 189.27%
Allowance for Loan Losses/Total Assets 1.81% 1.62% 1.22% 1.31% 1.20%
Allowance for Loan Losses/Non-performing Assets 83.31% 64.85% 71.62% 94.82% 161.61%
           
           
NON-PERFORMING ASSETS Quarter Ended
(net of SBA guaranteed portion) December 31, 2009 September 30, 2009 June 30, 2009 March 31, 2009 December 31, 2008
Nonaccrual Loans:          
Non-covered Loans $51,119 $52,386 $35,032 $29,266 $15,339
Covered Loans 18,327 25,007 14,290 -- --
Total 69,446 77,393 49,322 29,266 15,339
           
Loans 90 days or more past due and still accruing:          
Non-covered Loans 1,336 -- 128 475 213
Covered Loans -- 772 -- -- --
Total 1,336 772 128 475 213
           
Total Nonperforming Loans:          
Non-covered Loans 52,455 52,386 35,160 29,741 15,552
Covered Loans 18,327 25,779 14,290 -- --
Total 70,782 78,165 49,450 29,741 15,552
           
OREO and Repossessed Vehicles:          
Non-covered Loans 3,297 5,738 5,456 6,282 2,663
Covered Loans 500 500 500 -- --
Total 3,797 6,238 5,956 6,282 2,663
           
Total Nonperforming Assets:          
Non-covered Loans 55,752 58,124 40,616 36,023 18,215
Covered Loans 18,827 26,279 14,790 -- --
Total $74,579 $84,403 $55,406 $36,023 $18,215
           
Total Nonperforming Loans/Gross Loans 2.92% 3.20% 2.01% 1.43% 0.76%
           
Total Nonperforming Assets/Total Assets 2.17% 2.50% 1.70% 1.38% 0.74%

 

Performing Troubled Debt Restructured (TDR) Loans            
(dollars in thousands) Quarter Ended
    December 31, 2009 September 30, 2009
    COVERED NON-COVERED TOTAL LOANS COVERED NON-COVERED TOTAL LOANS
               
Construction   $ -- $ -- $ -- $ -- $ -- $ --
Real Estate Secured   9,175 54,414 63,589 10,494 54,868 65,362
Commercial & Industrial   -- 1,023 1,023 -- 895 895
Consumer   -- -- -- -- -- --
TOTAL PERFORMING TDR LOANS   $9,175 $55,437 $64,612 $10,494 $55,763 $66,257
               

 

LOAN ORIGINATION AMOUNT Quarter Ended
  December 31, 2009 September 30, 2009 June 30, 2009 March 31, 2009 December 31, 2008
           
Total new loan origination amount, excluding renewal. $125,281 $183,859 $159,334 $64,838 $72,412
SBA new loan origination amount, excluding renewal. $17,158 $15,592 $12,456 $6,276 $9,190
           
ALLOWANCE FOR LOAN LOSSES Twelve Months Ended      
(net of SBA guaranteed portion) December 31, 2009 December 31, 2008      
           
Balance at Beginning of Period $29,437 $21,579      
Provision for Losses on Loans 67,328 12,865      
FDIC Indemnification 856        
Recoveries on loans previously charged off 1,252 2,140      
Less Charge-offs (36,743) (7,147)      
Balance at End of Period $62,130 $29,437      
           
ALLOWANCE FOR OFF-BALANCE SHEET ITEMS          
(non-covered loan only) Twelve Months Ended      
(net of SBA guaranteed portion) December 31, 2009 December 31, 2008      
           
Balance at Beginning of Period $1,243 $1,998      
Provision for (Recapture of) Losses on Off-balance Sheet Items 1,272 (755)      
Balance at End of Period $2,515 $1,243      
           
LOAN ORIGINATION AMOUNTS Twelve Months Ended      
  December 31, 2009 December 31, 2008      
           
Total new loan origination amount, excluding renewal. $533,312 $518,089      
SBA new loan origination amount, excluding renewal. $51,482 $63,329      

  

WILSHIRE BANCORP, INC.
AND SUBSIDIARIES
AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID
(dollars in thousands) (unaudited)
                   
  For the Three Months Ended
  December 31, 2009 September 30, 2009 December 31, 2008
                   
  Average Balance Interest Income/Expense Average Yield/Rate Average Balance Interest Income/Expense Average Yield/Rate Average Balance Interest Income/Expense Average Yield/Rate
INTEREST EARNING ASSETS                  
                   
Real Estate Loans $2,027,288 $31,822 6.28% $1,982,131 $31,400 6.34% $1,604,234 $26,980 6.73%
Commercial Loans 400,784 5,745 5.73% 440,140 6,821 6.20% 412,842 5,449 5.28%
Consumer Loans 17,588 229 5.21% 16,818 250 5.96% 24,665 370 6.00%
Total Loans - Gross 2,445,660 37,796 6.18% 2,439,089 38,471 6.31% 2,041,741 32,799 6.43%
Loan Fees toward Yield   682     918     816  
Allowance for Loan Losses & Unearned income (57,217)     (45,576)     (31,070)    
Net Loans 2,388,443 38,478 6.44% 2,393,513 39,389 6.58% 2,010,671 33,615 6.69%
                   
INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:                  
Investment Securities* 613,021 5,562 3.79% 488,704 4,876 4.16% 229,730 2,729 4.82%
Federal Funds Sold 174,052 576 1.32% 180,490 844 1.87% 23,076 62 1.07%
Total Investment Securities and Other Earning Assets 787,073 6,138 3.24% 669,194 5,720 3.54% 252,806 2,791 4.48%
                   
TOTAL INTEREST-EARNING ASSETS $3,175,516 $44,616 5.65% $3,062,707 $45,109 5.92% $2,263,477 36,406 6.44%
                   
INTEREST BEARING LIABILITIES                  
                   
INTEREST-BEARING DEPOSITS:                  
Money Market $853,770 $4,661 2.18% $677,234 $4,075 2.41% $380,275 $2,905 3.06%
NOW 21,971 36 0.65% 21,481 50 0.93% 18,989 58 1.23%
Savings 68,373 569 3.33% 62,089 527 3.39% 43,029 390 3.63%
Time Deposits of $100,000 or More 862,805 4,113 1.91% 984,521 5,611 2.28% 834,971 6,618 3.17%
Other Time Deposits 592,336 3,358 2.27% 427,234 2,731 2.56% 211,351 1,870 3.54%
Total Interest Bearing Deposits 2,399,255 12,737 2.12% 2,172,559 12,994 2.39% 1,488,615 11,841 3.18%
                   
BORROWINGS:                  
FHLB Advances and Other Borrowings 238,017 1,811 3.04% 362,208 1,982 2.19% 340,424 2,318 2.72%
Junior Subordinated Debentures 87,321 662 3.03% 87,321 720 3.30% 87,321 1,118 5.12%
Total Borrowings 325,338 2,473 3.04% 449,529 2,702 2.40% 427,745 3,436 3.21%
                   
TOTAL INTEREST BEARING LIABILITIES $2,724,593 $15,210 2.23% $2,622,088 $15,696 2.40% $1,916,360 $15,277 3.19%
                   
NET INTEREST INCOME   $29,406     $29,413     $21,129  
                   
NET INTEREST SPREAD     3.42%     3.52%     3.25%
                   
NET INTEREST MARGIN     3.73%     3.87%     3.74%
                   
* Tax equivalent ratios for investment securities

  

  For the Twelve Months Ended
  December 31, 2009 December 31, 2008
  Average Balance Interest Income/Expense Average Yield/Rate Average Balance Interest Income/Expense Average Yield/Rate
INTEREST EARNING ASSETS            
             
LOANS:            
Real Estate Loans $1,842,540 $114,014 6.19% $1,558,723 $109,166 7.00%
Commercial Loans 402,367 21,553 5.36% 377,090 22,607 6.00%
Consumer Loans 18,595 1,036 5.57% 26,102 1,702 6.52%
Total Loans - Gross 2,263,502 136,603 6.04% 1,961,915 133,475 6.80%
Loan Fees toward Yield   2,692     4,155  
Allowance for Loan Losses & Unearned income (43,827)     (28,867)    
Gross Loans, Net 2,219,675 139,295 6.28% 1,933,048 137,630 7.12%
             
INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:            
Investment Securities* 429,205 16,573 4.03% 227,481 10,749 4.80%
Federal Funds Sold 133,811 2,486 1.86% 13,262 254 1.91%
Total Investment Securities and            
Other Earning Assets 563,016 19,059 3.51% 240,743 11,003 4.64%
             
TOTAL INTEREST-EARNING ASSETS $2,782,691 $158,354 5.72% $2,173,791 $148,633 6.84%
             
             
INTEREST BEARING LIABILITIES            
             
INTEREST-BEARING DEPOSITS:            
Money Market $584,054 $13,842 2.37% $402,323 $13,147 3.27%
NOW 20,546 177 0.86% 21,290 286 1.34%
Savings 55,639 1,932 3.47% 38,250 1,297 3.39%
Time Deposits of $100,000 or More 944,012 23,145 2.45% 797,404 29,840 3.74%
Other Time Deposits 357,590 9,594 2.68% 186,639 7,342 3.93%
Total Interest-Bearing Deposits 1,961,841 48,690 2.48% 1,445,906 51,912 3.59%
             
BORROWINGS:            
FHLB Advances and Other Borrowings 312,009 7,073 2.27% 287,566 9,287 3.23%
Junior Subordinated Debentures 87,321 3,128 3.58% 87,321 4,815 5.51%
Total Borrowings 399,330 10,201 2.55% 374,887 14,102 3.76%
             
TOTAL INTEREST BEARING LIABILITIES $2,361,171 $58,891 2.50% $1,820,793 $66,014 3.63%
             
NET INTEREST INCOME   $99,463     $82,619  
             
NET INTEREST SPREAD     3.22%     3.21%
             
NET INTEREST MARGIN     3.60%     3.81%
             
             
* Tax equivalent ratios for investment securities

  



            

Contact Data