Use these links to rapidly review the document
FORM 10-Q INDEX HANMI FINANCIAL CORPORATION
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
/x/ |
Quarterly report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended March 31, 2001
or
/ / | Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from to
Hanmi Financial Corporation
(Exact name of registrant as specified in its charter)
Delaware (State or other jurisdiction of incorporation or organization) |
95-4788120 (IRS Employer Identification Number) |
|
3660 Wilshire Boulevard, Suite PH-A, Los Angeles, California (Address of Principal executive offices) |
90010 (Zip Code) |
(213) 382-2200
(Registrant's telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes /x/ No / /
As of March 31, 2001, there were approximately 7,430,490 outstanding shares of the issuer's Common Stock, with par value of $0.001.
FORM 10-Q
INDEX
HANMI FINANCIAL CORPORATION
1
HANMI FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Amounts in Thousands) |
March 31, 2001 |
December 31, 2000 |
||||||
---|---|---|---|---|---|---|---|---|
|
(Unaudited) |
|
||||||
Assets | ||||||||
Cash and due from banks | 64,807 | 68,499 | ||||||
Federal funds sold | 67,200 | 52,700 | ||||||
Short-term commercial paper | | 54,908 | ||||||
Cash and cash equivalents | 132,007 | 176,107 | ||||||
Federal Reserve Bank stock | 1,954 | 1,954 | ||||||
Federal Home Loan Bank stock | 707 | 693 | ||||||
Investment securities held to maturity, at amortized cost (fair value: March 31, 2001-$21,584; December 31, 2000-$22,196) | 21,372 | 22,327 | ||||||
Investment securities available-for-sale, at fair value | 228,142 | 183,668 | ||||||
Loans receivable, net of allowance for loan losses: | ||||||||
March 31, 2001- $12,084; December 31, 2000-$11,976 | 640,818 | 607,676 | ||||||
Loan held for sale | 14,653 | 12,846 | ||||||
Due from customers on acceptances | 3,786 | 2,234 | ||||||
Bank premises and equip. | 6,863 | 6,689 | ||||||
Accrued interest receivable | 6,786 | 6,852 | ||||||
Other real estate owned | 291 | | ||||||
Deferred income taxes | 3,802 | 5,060 | ||||||
Servicing assets | 1,541 | 1,556 | ||||||
Goodwill and intangible assets | 2,370 | 2,432 | ||||||
Other assets | 4,592 | 4,516 | ||||||
Total | 1,069,684 | 1,034,610 | ||||||
Liabilities and shareholders' equity | ||||||||
Liabilities |
||||||||
Deposits | ||||||||
Noninterest-bearing | 241,304 | 239,844 | ||||||
Interest-bearing | ||||||||
Savings | 72,134 | 70,985 | ||||||
Time deposit $100,000 and over | 280,299 | 247,584 | ||||||
Other time deposits | 272,767 | 282,564 | ||||||
Money market checking | 92,594 | 93,604 | ||||||
Total deposits | 959,098 | 934,581 | ||||||
Accrued interest payable | 6,422 | 6,379 | ||||||
Acceptances outstanding | 3,786 | 2,234 | ||||||
Other borrowed funds | 4,500 | 2,302 | ||||||
Other liabilities | 3,862 | 2,718 | ||||||
Total liabilities | 977,668 | 948,214 | ||||||
Common stock, $.001 par value; authorized, 10,000,000 shares; issued and outstanding, 8,324,581 shares and 7,434,457 shares at March 31, 2001 and December 31, 2000, respectively | 8 | 7 | ||||||
Additional paid in capital | 80,566 | 65,415 | ||||||
Accumulated other comprehensive income | ||||||||
Unrealized gain (loss) on securities available-for-sale, net of taxes of $1,084 and $(174) in March 31, 2001 and December 31, 2000, respectively | 1,594 | (243 | ) | |||||
Unrealized gain (loss) on interest-only strips, net of taxes of $(39) and $(39) in March 31, 2001 and December 31, 2000, respectively | (55 | ) | (55 | ) | ||||
Retained earnings | 9,903 | 21,272 | ||||||
Total shareholders' equity | 92,016 | 86,396 | ||||||
Total | 1,069,684 | 1,034,610 | ||||||
2
HANMI FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2001 AND 2000
|
For Three Months ended |
||||||
---|---|---|---|---|---|---|---|
(Amounts in thousands, except per share data) |
March 31, 2001 |
March 31, 2000 |
|||||
|
(Unaudited) |
|
|||||
Interest income | |||||||
Interest and fees on loans | 15,630 | 12,427 | |||||
Interest on investments | 4,101 | 2,590 | |||||
Interest on Federal funds sold | 841 | 319 | |||||
Total interest income | 20,572 | 15,336 | |||||
Interest expense |
9,952 |
5,932 |
|||||
Net interest income before provision for loan losses | 10,620 | 9,404 | |||||
Provision for loan losses |
50 |
400 |
|||||
Net interest income after provision for loan losses | 10,570 | 9,004 | |||||
Non-interest income |
|||||||
Service charges on deposit accounts | 2,356 | 2,235 | |||||
Gain on sales of SBA loans | 134 | 490 | |||||
Net Gains on sale of available-for-sale securities | 113 | | |||||
Trade finance related fees | 370 | 389 | |||||
Remittance fees | 224 | 223 | |||||
Other service charges and fees | 10 | 11 | |||||
Other income | 61 | 117 | |||||
Total noninterest income | 3,268 | 3,465 | |||||
Noninterest expenses |
|||||||
Salaries & employee benefits | 3,800 | 3,193 | |||||
Occupancy and equipment | 937 | 764 | |||||
Data processing | 542 | 505 | |||||
Supplies and communications | 319 | 328 | |||||
Professional fees | 113 | 180 | |||||
Advertising and promotion | 436 | 315 | |||||
Loan referral fee | 121 | 172 | |||||
Other operating | 938 | 700 | |||||
Total noninterest expenses | 7,206 | 6,157 | |||||
Income before income taxes provision | 6,632 | 6,312 | |||||
Income taxes provision |
2,686 |
2,652 |
|||||
Net income | 3,946 | 3,660 | |||||
Earnings per share: | |||||||
Basic | 0.47 | 0.44 | |||||
Diluted | 0.47 | 0.44 |
3
HANMI FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
OR THE THREE MONTHS ENDED MARCH 31, 2001 AND 2000
|
Three Months Ended |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands, except per share data) |
March 31, 2001 |
March 31, 2000 |
|||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||
Net income | $ | 3,946 | $ | 3,660 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation | 253 | 241 | |||||||||
Amortization of goodwill | 62 | 62 | |||||||||
Provision for loan losses | 50 | 400 | |||||||||
Provision for other real estate owned losses | 40 | | |||||||||
Federal Home Loan Bank stock dividend | (14 | ) | | ||||||||
Gain on sale of securities available-for-sale | (263 | ) | | ||||||||
Impairment loss on security held-to-maturity | 150 | | |||||||||
Gain on sale of loans | (134 | ) | (490 | ) | |||||||
Loss on disposal of fixed assets | 13 | | |||||||||
Origination of loans held-for-sale | (5,022 | ) | (6,729 | ) | |||||||
Proceeds from sale of loans held-for-sale | 3,350 | 9,800 | |||||||||
Change in: | |||||||||||
Accrued interest receivable | 66 | 152 | |||||||||
Other assets | (63 | ) | (581 | ) | |||||||
Accrued interest payable | 43 | 357 | |||||||||
Other liabilities | 1,145 | 2,483 | |||||||||
Net cash provided by operating activities | 3,621 | 9,355 | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||
Proceeds from interest-bearing deposits | | 100 | |||||||||
Proceeds from sale, matured or called investment securities available-for-sale | 25,191 | 6,365 | |||||||||
Proceeds from matured or called investment securities held-to-maturity | 1,493 | 16,313 | |||||||||
Net increase in loans receivable | (33,523 | ) | (56,145 | ) | |||||||
Purchase of securities available-for-sale | (66,306 | ) | (1,297 | ) | |||||||
Purchase of securities held-to-maturity | (688 | ) | | ||||||||
Purchases of premises and equipment | (440 | ) | (265 | ) | |||||||
Net cash used in investing activities | (74,273 | ) | (34,929 | ) | |||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||
Net increase in deposits | 24,517 | 73,115 | |||||||||
Proceeds from exercise of stock options | 187 | | |||||||||
Repurchase of common stock | (345 | ) | | ||||||||
Stock dividend paid in cash for fractional shares | (5 | ) | (3 | ) | |||||||
Payment made on other borrowing | 0 | (5,892 | ) | ||||||||
Proceeds from other borrowed funds | 2,198 | | |||||||||
Net cash provided by financing activities | 26,552 | 67,220 | |||||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS | (44,100 | ) | 41,646 | ||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR | 176,107 | 63,476 | |||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 132,007 | $ | 105,122 | |||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||||||||
Interest paid | $ | 9,909 | $ | 5,575 | |||||||
Income taxes paid | 4,135 | 178 | |||||||||
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING, OPERATING AND FINANCING ACTIVITIES - | |||||||||||
Transfer of retained earning to common stock for stock dividend | $ | 15,316 | $ | 8,932 | |||||||
Transfer of loan to other real estate owned | 331 | |
4
Notes to Consolidated Financial Statements
Note 1. Hanmi Financial Corporation
Hanmi Financial Corporation ("Hanmi Financial" or the "Company") is a Delaware corporation incorporated on March 14, 2000 pursuant to a Plan of Reorganization and Agreement of Merger to be the holding company for Hanmi Bank (the "Hanmi Bank"). The Company became the holding company for Hanmi Bank in June, 2000, and is subject to the Bank Holding Company Act of 1956, as amended.
Hanmi Bank, the sole subsidiary of the Company, was incorporated under the laws of the State of California on August 24, 1981, and was licensed by the California Department of Financial Institutions on December 15, 1982. Hanmi Bank's deposit accounts are insured under the Federal Deposit Insurance Act up to applicable limits thereof, and Bank is a member of the Federal Reserve System. Hanmi Bank's headquarters office is located at 3660 Wilshire Boulevard, Penthouse suite "A", Los Angeles, California 90010.
Hanmi Bank is a community bank conducting general business banking with its primary market encompassing the multi-ethnic population of the Los Angeles, Orange and San Diego counties. Hanmi Bank's full-service offices are located in business areas where many of the businesses are run by immigrants and other minority groups. Hanmi Bank's client base reflects the multi-ethnic composition of these communities. The Hanmi Bank currently has eleven full-service branch offices located in Los Angeles, Orange and San Diego counties. Of the eleven offices, Hanmi Bank opened eight as de novo branches and acquired the other three through acquisition.
Note 2. Basis of Presentation
In the opinion of management, the consolidated financial statements of Hanmi Financial Corporation and its subsidiary (the "Company") reflect all the material adjustments necessary for a fair presentation of the results for the interim period ended March 31, 2001 but are not necessarily indicative of the results which will be reported for the entire year. In the opinion of management, the aforementioned consolidated financial statements are in conformity with accounting principles generally accepted in the United States of America.
Note 3. Accounting Matters
The Company adopted the provision of Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivative Instruments and Hedging Activities", as amended by SFAS Nos. 137 and 138, as of January 1, 2001. This statement establishes accounting and reporting standards for derivative instruments, including certain derivative instruments embedded in other contracts (collectively referred to as derivatives), and for hedging activities.
No transition adjustment was required at January 1, 2001. The swaps existing at January 1, 2001 were terminated during the quarter with an insignificant effect on earnings. No derivatives were outstanding at March 31, 2001.
Note 4. Subsequent EventLetter of Intent
On May 3, 2001, the Company and California Center Bank, Los Angeles, California ("CCB"), executed a letter of intent in which CCB will be acquired by the Company. The letter provides that the common shareholders, including option holders, of CCB will receive an aggregate cash consideration equal to 2.3 times the shareholders' equity of CCB at the end of the month prior to closing, excluding any funds from the exercise of stock options between April 1, 2001 and closing. Based upon the shareholders' equity of CCB at March 31, 2001, each shareholder would be entitled to approximately $17.00 per share. The final consideration is subject to possible adjustment after due diligence by HFC.
5
The transaction is subject to certain contingencies including the execution of a final definitive merger agreement, the Company obtaining necessary financing after a definitive agreement is executed, approval or non-objection by the applicable federal regulatory agencies, approval by the shareholders of CCB and the Company (if necessary), and completion of an acceptable due diligence examination of CCB by the Company. The merger, which would be accounted for as a purchase, is expected to close in the fourth quarter of 2001. At closing, CCB will be merged with and into Hanmi Bank and will operate under the name "Hanmi Bank." Based on CCB's shareholders' equity at March 31, 2001, the merger is valued at approximately $103 million. At March 31, 2001, CCB had approximately $480 million in assets and approximately $421 million in deposits.
Furthermore, between the date of the letter of intent and the signing of a definitive merger agreement or the termination of the letter of intent, if either party receives an unsolicited offer or acquisition proposal, the parties have agreed that the party not receiving the unsolicited offer or acquisition proposal would, under certain circumstances, be entitled to a break-up fee equal to $10,000,000.
Item 2. Management's Discussion and Analysis of Recent Developments
The following is management's discussion and analysis of the major factors that influenced the Company's results of operations and financial condition for the three months ended March 31, 2001. This analysis should be read in conjunction with the Company's Annual Report included in Form 10-K for the year ended December 31, 2000 and with the unaudited financial statements and notes as set forth in this report.
The following table sets forth certain selected financial data concerning the Company for the periods indicated (dollars in thousand):
|
For the Three Months Ended |
|||||||
---|---|---|---|---|---|---|---|---|
|
March 31, 2001 |
March 31, 2000 |
||||||
AVERAGE BALANCES: | ||||||||
Average net loans | $ | 638,976 | $ | 502,174 | ||||
Average investment securities | 302,164 | 189,143 | ||||||
Average assets | 1,040,137 | 766,071 | ||||||
Average deposits | 935,408 | 683,613 | ||||||
Average equity | 88,503 | 72,666 | ||||||
PERFORMANCE RATIOS: | ||||||||
Return on average assets(1) | 1.52 | % | 1.91 | % | ||||
Return on average equity(1) | 17.84 | % | 20.15 | % | ||||
Efficiency ratio(2) | 52.31 | % | 47.84 | % | ||||
Net interest margin(3) | 4.45 | % | 5.44 | % | ||||
CAPITAL RATIOS(4) | ||||||||
Leverage capital ratio | 8.48 | % | 8.84 | % | ||||
Tier 1 risk-based capital ratio | 11.41 | % | 12.19 | % | ||||
Total risk-based capital ratio | 12.67 | % | 13.44 | % | ||||
ASSET QUALITY RATIOS | ||||||||
Allowance for loan losses to total gross loans | 1.81 | % | 2.00 | % | ||||
Allowance for loan losses to non-accrual loans | 318.84 | % | 262.19 | % | ||||
Total non-performing assets (5) to total assets | 0.38 | % | 0.51 | % |
6
Forward-Looking Information
Certain matters discussed under this caption may constitute forward-looking statements under Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934. There can be no assurance that the results described or implied in such forward-looking statements will, in fact, be achieved and actual results, performance, and achievements could differ materially because the business of the Company involves inherent risks and uncertainties. Risks and uncertainties include possible future deteriorating economic conditions in the Company's areas of operation; interest rate risk associated with volatile interest rates and related asset-liability matching risk; liquidity risks; risk of significant non-earning assets, and net credit losses that could occur, particularly in times of weak economic conditions or times of rising interest rates; risks of available for sale securities declining significantly in value as interest rates rise; and regulatory risks associated with the variety of current and future regulations to which the Company is subject. For additional information concerning these factors, see "Interest Rate Risk Management", and "Liquidity and Capital Resources" contained in the Company's annual 10-K.
Dividends
On February 28, 2001, the Company declared a 12% stock dividend payable on April 4, 2001 to shareholders of record at the close of business on March 14, 2001. Per share data have been retroactively restated to reflect the 12% year 2001 stock dividend. On February 16, 2000, the Company declared an 11% stock dividend payable on April 3, 2000 to shareholders of record at the close of business on March 1, 2000.
The Company's net income for the quarter ended March 31, 2001 was $3.9 million or $0.47 per diluted share compared to $3.7 million or $0.44 per diluted share for the quarter ended March 31,2000. The increase in net income for 2001 as compared to 2000 was resulted from the steady growing of loans and interest earning assets as well as reduction of provision for loan losses. The annualized return on average assets was 1.52% for the first quarter of 2001 compared to a return on average assets of 1.91% for the first quarter of 2000, an decrease of 0.39%. The annualized return on average equity was 17.84% for the first quarter of 2001, compared to a return on average equity of 20.15% for the same period in 2000, an decrease of 2.31%.
Net Interest Income
The principal component of the Company's earnings is net interest income, which is the difference between the interest and fees earned on loans and investments and the interest paid on deposits and other borrowed funds. When net interest income is expressed as a percentage of average interest-earning assets, the result is the net interest margin. The net interest spread is the yield on average interest-earning assets less the average cost of interest-bearing deposits and borrowed funds.
For the first three months ended March 31, 2001, the Company's net interest income was $10.6 million. This represented an increase of $1.2 million or 12.9% over net interest income of $9.4 million for the three months ended March 31, 2000. Due to a decrease in the Prime interest rate
7
of 1.5% during the first quarter of 2001, the net interest spread decreased to 3.06% for the three months ended March 31, 2001, from 4.02% for the same period in 2000. Accordingly, the net interest margin decreased to 4.47% for the three months ended March 31, 2001, from 5.44% for the same period in 2000.
Interest income increased $5.2 million or 34.1% to $20.6 million for the three months ended March 31, 2001 from $15.3 million for the three months ended March 31, 2000. This increase was primarily the result of volume growth in interest earning assets due to loan growth attributable to the current economy. Interest-earning assets averaged $950.9 million for the first three months of 2001, which represented an increase of $259.6 million or 37.5%, from $691.3 million for the first three months of 2000.
The yield on average interest-earning assets decreased to 8.65% for the three months ended March 31, 2001, from a yield of 8.87% for the three months ended March 31, 2000. This decrease is primarily due to a decrease of the Prime interest rate by 1.5% over the first quarter of 2001.
The Company's interest expense on deposits for the quarter ended March 31, 2001 increased by approximately $4.1 million or 69.5% to $10.0 million from $5.9 million for the quarter ended March 31, 2000. This increase reflected an increase in the average volume of interest-bearing liabilities and interest rates paid to depositors. Average interest-bearing liabilities were $712.0 million for the first quarter of 2001, which represented an increase of $223.1 million or 45.6% from average interest-bearing liabilities of $488.9 million for the first quarter of 2000.
The cost of average interest-bearing liabilities increased to 5.59% for the first quarter ended March 31, 2001, compared to a cost of 4.85% for the same period of 2000. Even though the Prime interest rate decreased by 1.5% during the first quarter of 2001, the Company has not seen the impact yet, since most of the high interest rate deposits were tied to long term certification of deposits. The Company expects a decrease in the cost of average interest-bearing liabilities in coming quarters.
8
The table below presents the average yield on each category of interest-earning assets, average rate paid on each category of interest-bearing liabilities, and the resulting interest rate spread and net yield on interest-earning assets for periods indicated. All average balances are daily average balances.
|
For the three months ended March 31, |
||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Average Balance |
2001 Interest Income/ Expense |
Average Rate/Yield |
Average Balance |
2000 Interest Income/ Expense |
Average Rate/Yield |
|||||||||||||
|
(Dollars in Thousands) |
||||||||||||||||||
Assets: | |||||||||||||||||||
Earning assets: | |||||||||||||||||||
Net Loans(1) | $ | 638,976 | $ | 15,630 | 9.78 | % | $ | 502,174 | $ | 12,427 | 9.90 | % | |||||||
Municipal securities(2) | 24,447 | 340 | 5.56 | % | 14,506 | 204 | 5.63 | % | |||||||||||
Obligations of other U.S. govt. | 67,259 | 1,046 | 6.22 | % | 92,816 | 1,438 | 6.20 | % | |||||||||||
Other debt securities | 151,926 | 2,548 | 6.71 | % | 60,364 | 942 | 6.24 | % | |||||||||||
Federal funds sold | 58,532 | 841 | 5.75 | % | 21,357 | 319 | 5.97 | % | |||||||||||
Commercial paper | 9,779 | 167 | 6.85 | % | 6.85 | % | |||||||||||||
Interest-earning deposits | | | | 125 | 6 | | |||||||||||||
Total interest earning assets: | 950,919 | 20,572 | 8.65 | % | 691,342 | 15,336 | 8.87 | % | |||||||||||
Liabilities and Stockholders' Equity: |
|||||||||||||||||||
Interest-bearing liabilities | |||||||||||||||||||
Deposits: | |||||||||||||||||||
Money market | $ | 94,408 | $ | 770 | 3.26 | % | $ | 95,697 | $ | 848 | 3.54 | % | |||||||
Savings | 70,838 | 688 | 3.89 | % | 52,718 | 485 | 3.68 | % | |||||||||||
Time certificates of deposits $100,000 or more | 259,694 | 4,292 | 6.61 | % | 127,419 | 1,710 | 5.37 | % | |||||||||||
Other time deposits | 284,360 | 4,165 | 5.86 | % | 208,817 | 2,796 | 5.36 | % | |||||||||||
Other borrowing | 2,702 | 36 | 5.33 | % | 4,200 | 93 | 8.86 | % | |||||||||||
Total interest-bearing liabilities | 712,002 | 9,952 | 5.59 | % | 488,851 | 5,932 | 4.85 | % | |||||||||||
Net interest income |
$ |
10,620 |
$ |
9,404 |
|||||||||||||||
Net interest spread(3) |
3.06 |
% |
4.02 |
% |
|||||||||||||||
Net interest margin(4) | 4.47 | % | 5.44 | % |
9
The next table shows changes in interest income and interest expense and the amounts attributable to variations in interest rates and volumes for the periods indicated. The variances attributable to simultaneous volume and rate changes have been allocated to the change due to volume and the change due to rate categories in proportion to the relationship of the absolute dollar amount attributable solely to the change in volume and to the change in rate.
|
For the three months ended March 31, |
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2001 vs. 2000 Increases(Decreases) Due to Change In |
2000 vs. 1999 Increases(Decreases) Due to Change In |
|||||||||||||||||||
|
Volume |
Rate |
Total |
Volume |
Rate |
Total |
|||||||||||||||
|
(Dollars in Thousands) |
||||||||||||||||||||
Earning assetsInterest income: | |||||||||||||||||||||
Loans, net(5) | $ | 3,387 | (184 | ) | $ | 3,203 | $ | 4,193 | $ | (415 | ) | $ | 3,778 | ||||||||
Municipal securities(6) | 140 | (4 | ) | 136 | 46 | (5 | ) | 41 | |||||||||||||
Obligations of other U.S. govt. | (395 | ) | 3 | (392 | ) | (219 | ) | 9 | (210 | ) | |||||||||||
Other debt securities | 1,429 | 177 | 1,606 | (493 | ) | 44 | (449 | ) | |||||||||||||
Federal funds sold | 555 | (34 | ) | 522 | (21 | ) | 72 | 51 | |||||||||||||
Commercial paper | 167 | 0 | 167 | (20 | ) | 5 | (15 | ) | |||||||||||||
Interest-earning deposits | (6 | ) | | (6 | ) | | | | |||||||||||||
Total | $ | 5,277 | $ | (42 | ) | $ | 5,236 | $ | 3,486 | $ | (290 | ) | $ | 3,196 | |||||||
Deposits and borrowed funds: |
|||||||||||||||||||||
Interest expense: | |||||||||||||||||||||
Money market deposits | $ | (11 | ) | (67 | ) | $ | (78 | ) | $ | 73 | $ | 63 | $ | 136 | |||||||
Savings deposits | 167 | 37 | 204 | (7 | ) | 31 | 24 | ||||||||||||||
Time certificates of deposit $100,000 more | 1,776 | 806 | 2,582 | 178 | 87 | 265 | |||||||||||||||
Other time deposits | 1,013 | 355 | 1,368 | 811 | 240 | 1,051 | |||||||||||||||
Other borrowing | (32 | ) | (24 | ) | (56 | ) | 93 | | 93 | ||||||||||||
Total | $ | 2,912 | $ | 1,108 | $ | 4,020 | $ | 1,148 | $ | 421 | $ | 1,569 | |||||||||
Change in net interest income |
$ |
2,365 |
$ |
(1,149 |
) |
$ |
1,216 |
$ |
2,338 |
$ |
(711 |
) |
$ |
1,627 |
|||||||
Provision for loan losses
For the three months ended March 31, 2001, the Company made an additional provision of $50 thousand. The Company's management believes that the allowances are sufficient for the inherent losses at March 31, 2001.
Non-interest Income
Non-interest income includes revenues earned from sources other than interest income. It is primarily comprised of service charges and fees on deposit accounts, on loan servicing (mainly trade finance), and gain on sale of loans and investment securities.
Non-interest income decreased approximately $197 thousand or 5.67% to $3.3 million for the quarter ended March 31, 2001 from $3.5 million for the same period in 2000. The service charges on deposit accounts increased approximately $121 thousand or 5.40% to $2.4 million for the quarter ended March 31, 2001 from $2.1 million for the same period in 2000. Most of the increase came from the increase in service charges due to growth in transaction accounts.
Gain on sale of SBA loans decreased approximately $356 thousand or 72.6% during three months ended March 31, 2001 to $134 thousand, compared to $490 thousand during the same period in 2000.
10
The company sells the guaranteed portion of the SBA loans in government securities secondary markets, while the Company retains servicing rights. During the first quarter of 2001, the secondary market for these loans provided a less favorable premium compared to prior periods and, therefore, the Company held SBA loans in its portfolio. The Company currently plans to sell a significant number of its SBA loans, which were originated in 2000, in coming quarters.
During the first quarter of 2001, one of the investments with book value of $5.0 million in the available-for-sale portfolio was sold for $5.3 million resulting in a gain of approximately $263 thousand. At March 31, 2001, the Company wrote down Southern California Edison ("SCE") corporate bond's cost basis to fair value, recognizing a loss of $150 thousand, as Company management considered the decline in market value as other than temporary.
Other income decreased approximately $56 thousand or 47.86% during three months ended March 31, 2001, to $61 thousand from $117 thousand during the same period in 2000. Other income mainly consisted of rental income generated from one of the Company's premises, which was sold in October 2000.
The breakdown of non-interest income by category is reflected below:
|
For the three months ended March 31, |
Increase (Decrease) |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2001 |
2000 |
Amount |
Percentage |
||||||||
|
(dollars in thousands) |
|||||||||||
Service charges on deposit accounts | $ | 2,356 | $ | 2,235 | 121 | 5.41 | % | |||||
Gain on sale of loans | 134 | 490 | (356 | ) | -72.65 | % | ||||||
Gain on sale of securities | 113 | | 113 | 0.00 | % | |||||||
Trade finance related fees | 370 | 389 | (19 | ) | -4.88 | % | ||||||
Remittance fees | 224 | 223 | 1 | 0.45 | % | |||||||
Other service charges and fees | 10 | 11 | (1 | ) | -9.09 | % | ||||||
Other income | 61 | 117 | (56 | ) | -47.86 | % | ||||||
Total | $ | 3,268 | $ | 3,465 | (197 | ) | -5.69 | % | ||||
Non-interest Expenses
Non-interest expenses for the first quarter of 2001 increased approximately $1.0 million or 17.04% to $7.2 million from $6.2 million for the same period in 2000. This increase was primarily due to expanding branch network and internal growth.
Salaries and employee benefits expenses for the first quarter of 2001 increased approximately $607 thousand or 19% to $3.8 million from $3.2 million for the same period in 2000. This increase was primarily due to expenses associated with annual salary adjustments and addition of new employees to the two new branches established in 2000.
The occupancy and equipment expenses for the first quarter of 2001 increased approximately $173 thousand or 22.64% to $937 thousand from $764 thousand for the same period in 2000. This increase is also a result of the Company's recent growth and expansion of two new branches as well as annual adjustments of existing leases on the branch premises.
Professional fees for the first quarter of 2001 decreased by approximately $67 thousand or 37.47% to $113 thousand from $180 thousand during the same period in 2000. Additional expense was incurred in 2000 in connection with incorporation of the holding company.
Advertising and promotional expenses for the first quarter of 2001 increased by $121 thousand or 38.43% to $436 thousand from $315 thousand during the same period in 2001, due to the introduction
11
of non-depository products and two new branches. Starting this quarter, the Company used television media for broad exposure to its target market.
Other expenses consist of various operating expenses other than the above mentioned major expenses. Most increases were due to the expansion of the branch network, and associated expenses, including, but not to limit to, security guards expense, armored expense, insurance and regulatory assessment. The expenses increased approximately $238 thousand or 34.04% to $938 thousand from $700 thousand for the same period in 2000.
The breakdowns on non-interest expenses are summarized as follows;
|
For the three months ended March 31, |
Increase (Decrease) |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2001 |
2000 |
Amount |
Percentage |
||||||||
|
(dollars in thousands) |
|
|
|||||||||
Salaries and employee benefits | $ | 3,800 | $ | 3,193 | 607 | 19.00 | % | |||||
Occupancy and equipment | 937 | 764 | 173 | 22.64 | % | |||||||
Data processing | 542 | 505 | 37 | 7.40 | % | |||||||
Supplies and communication | 319 | 328 | (9 | ) | -2.71 | % | ||||||
Professional fees | 113 | 180 | (67 | ) | -37.47 | % | ||||||
Advertising and promotion | 436 | 315 | 121 | 38.43 | % | |||||||
Loan referral fee | 121 | 172 | (51 | ) | -29.51 | % | ||||||
Other operating | 938 | 700 | 238 | 34.04 | % | |||||||
Total | $ | 7,206 | $ | 6,157 | 1,049 | 17.04 | % | |||||
12
Summary of Changes in Balance Sheets at March 31, 2001 compared to December 31, 2000
At March 31, 2001, the Company's total assets increased by $35.1 million or 3.39% to $1,069.7 million from $1,034.6 million at December 31, 2000. Net loans, net of unearned loan fees, the allowance for loan losses and loans held for sale, totaled $640.8 million at March 31, 2001, which represents an increase of $33.1 million or 5.45% from $607.7 million at December 31, 2000. Total deposits also increased by $24.5 million or 2.62% to $959.1 million at March 31, 2001 from $934.6 million at December 31, 2000.
Investment Security Portfolio
At March 31, 2001, the Company classified its securities as held-to-maturity or available-for-sale in accordance with Statement of Financial Accounting Standards (SFAS) 115. Those securities that the Company has the ability and intent to hold to maturity are classified as "held-to-maturity securities". All other securities are classified as "available-for-sale". The Company owned no trading securities at March 31, 2001. Securities classified as held-to-maturity are stated at cost, adjusted for amortization of premiums and accretion of discounts, and available-for-sale securities are stated at fair value. The securities currently held by the Company are U.S. agencies, municipal bonds, mortgage-backed securities and corporate bonds.
As of March 31, 2001, held-to-maturity securities totaled $21.4 million and available-for-sale securities totaled $228.1 million, compared to $22.3 million and $183.7 million at December 31, 2000, respectively.
|
At March 31, 2001 (Unaudited) |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Amortized Cost |
Fair Value |
Urealized Gain(Loss) |
|||||||||
HELD-TO-MATURITY | ||||||||||||
Obligations of state and political subdivisions | $ | 4,324 | $ | 4,419 | $ | 95 | ||||||
Mortgage-backed securities | 4,140 | 4,172 | 32 | |||||||||
Asset-backed securities | 1,007 | 1,129 | 122 | |||||||||
Other debt securities | 11,901 | 11,864 | (37 | ) | ||||||||
Total | $ | 21,372 | $ | 21,584 | $ | 212 | ||||||
AVAILABLE-FOR-SALE |
||||||||||||
Obligations of state and political subdivisions | $ | 20,414 | $ | 20,910 | $ | 496 | ||||||
Obligations of U.S. Governmnet ageny | 66,084 | 66,146 | 62 | |||||||||
Mortgage-backed securities | 56,701 | 57,358 | 657 | |||||||||
Corporate bonds | 81,266 | 82,729 | 1,463 | |||||||||
Other securities | 999 | 999 | | |||||||||
Total | $ | 225,464 | $ | 228,142 | $ | 2,678 | ||||||
Loan Portfolio
The Company carries all loans at face amount, less payments collected, net of deferred loan origination fees and costs and the allowance for loan losses. Interest on all loans is accrued daily on a simple interest basis. Once a loan is placed on non-accrual status, accrual of interest is discontinued and previously accrued interest is reversed. Loans are placed on a non-accrual status when principal and interest on a loan is past due 90 days or more, unless a loan is both well-secured and in process of collection.
13
The Company's net loans, including loans held for sale, were $655.5 million at March 31, 2001. This represented an increase of $35 million or 5.64% over net loans of $620.5 million at December 31, 2000.
Total commercial loans, comprised of domestic commercial, trade-financing loans, and SBA commercial loans, were approximately $397.6 million at March 31, 2001, which represented an increase of $6.5 million or 1.66% from $391.1 million at December 31, 2000.
Real estate loans increased by $28.6 million or 14% to $233.1 million at March 31, 2001 from $204.5 million at December 31, 2000. This increase was due to increase in real estate loans including construction loans.
The following table shows the Company's loan composition by type:
|
March 31, 2001 |
December 31, 2000 |
||||||
---|---|---|---|---|---|---|---|---|
|
(Unaudited) |
|
||||||
Real estate | 233,191 | 204,545 | ||||||
Commercial and industrial(1) | 397,554 | 391,093 | ||||||
Installment Loan | 38,478 | 38,486 | ||||||
Total loan | $ | 669,223 | $ | 634,124 | ||||
Unearned income on loans, net of costs | (1,668 | ) | (1,626 | ) | ||||
Less: Allowance for loan losses | (12,084 | ) | (11,976 | ) | ||||
Net loans receivable | $ | 655,471 | $ | 620,522 | ||||
At March 31, 2001, the Company's nonperforming assets (nonaccrual loans, loans 90 days or more past due and still accruing interest, restructured loans, and other real estate owned) totaled $4.1 million. The next table shows the composition of the Company's nonperforming assets as of the dates indicated.
|
March 31, 2001 (Unaudited) |
December 31, 2000 |
|||||
---|---|---|---|---|---|---|---|
|
(Dollars in thousand) |
||||||
Nonaccrual loans | $ | 3,089 | $ | 2,159 | |||
Loan past due 90 days or more, still accruing | 701 | 394 | |||||
Total Nonperforming Loans | 3,790 | 2,553 | |||||
Other real estate owned | 291 | ||||||
Total Nonperforming Assets | $ | 4,081 | $ | 2,553 | |||
Allowance and Provision for Loan Losses
The allowance for loan losses represents the amounts that the Company has set aside for the specific purpose of absorbing losses that may occur in the Company's loan portfolio. The provision for loan losses is an expense charged against operating income and added to the allowance for loan losses. Management of the Company continues to carefully monitor the allowance for loan losses in relation to the size of the Company's loan portfolio and known risks or problem loans.
The allowance for loan losses was $12.1 million at March 31, 2001, compared to $12.0 million at December 31, 2000. The allowance for loan losses was 1.80% of gross loans at March 31, 2001 compared to 1.89% at December 31, 2000. The Company made an additional provision of
14
$50 thousand in the first quarter of 2001. Including net recoveries of approximately $58 thousand, the allowance increased by over $100 thousand for the quarter. Management believes the level of allowance as of March 31, 2001 is adequate to absorb losses inherent in the loan portfolio.
The following table shows the provisions made for loan losses, the amount of loans charged off, the recoveries on loans previously charged off together with the balance in the allowance for loan losses at the beginning and end of each period, the amount of average and total loans outstanding, and other pertinent ratios as of the dates and for the periods indicated:
|
March 31, 2001 (Unaudited) |
December 31, 2000 |
|||||||
---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousand) |
||||||||
Allowance: | |||||||||
Balancebeginning of period |
$ |
11,976 |
$ |
10,624 |
|||||
Loans charged off | 290 | 1,782 | |||||||
Less: Recoveries on loan previous charged off | 348 | 884 | |||||||
Less: Net loan charged-offs | (58 | ) | 898 | ||||||
Add: Provision for loan losses | 50 | 2,250 | |||||||
Balanceend of period | 12,084 | 11,976 | |||||||
Asset Quality Ratio: |
|||||||||
Net loan charge-offs to average total loans | Not Meaningful | 0.16 | % | ||||||
Allowance for loan losses to total loans at end of period | 1.81 | % | 1.89 | % | |||||
Net loan charge-offs to allowance for loan losses at the end of period | Not Meaningful | 7.50 | % | ||||||
Allowance for loan losses to nonperforming loans | 318.84 | % | 469.10 | % |
Deposits and Other Borrowings
At March 31, 2001, the Company's total deposits were $959.1 million. This represented an increase of $24.5 million or 2.62%, from total deposits of $934.6 million at December 31, 2000. Demand deposits totaled $241.3 million, representing an increase of approximately $1.5 million or .63% from total demand deposits of $239.8 million at December 31, 2000.
Time deposits of $100,000 or more totaled $280.3 million at March 31, 2001. This represented an increase of approximately $32.7 million or 13.21%, compared to $247.6 million at December 31, 2000.
Shareholders' Equity and Regulatory Capital
In order to ensure adequate levels of capital, the Company conducts an ongoing assessment of projected sources and uses of capital in conjunction with projected increases in assets and levels of risk. Management considers, among other things, on an ongoing basis, cash generated from operations, access to capital from financial markets or the issuance of additional securities, including common stock or notes, to meet the Company's capital needs. Total shareholders' equity was $92 million at March 31, 2001. This represented an increase of $5.6 million or 6.48% over total shareholders' equity of $86.4 million at December 31, 2000.
The Company will need additional capital to finance its proposed acquisition of CCB. The Company currently intends to finance the acquisition of CCB through the issuance of a combination of common and trust preferred shares. This announcement is neither an offer to sell nor a solicitation for an offer to buy securities. Any offering with respect to the proposed issuance(s) will be made only by a prospectus or pursuant to an exemption from registration.
15
The regulatory agencies require a minimum ratio of qualifying total capital to risk-adjusted assets of 8% and a minimum ratio of Tier 1 capital to risk-adjusted assets of 4%. In addition to the risk-based guidelines, regulators require banking organizations to maintain a minimum amount of Tier 1 capital to total assets, referred to as the leverage ratio. For a banking organization rated in the highest of the five categories used by regulators to rate banking organizations, the minimum leverage ratio of Tier 1 capital to total assets must be 3%. In addition to these uniform risk-based capital guidelines and leverage ratios that apply across the industry, the regulators have the discretion to set individual minimum capital requirements for specific institutions at rates significantly above the minimum guidelines and ratios.
At March 31, 2001, Tier 1 capital, shareholders' equity less intangible assets, was $87.9 million. This represented an increase of $3.3 million or 3.92% over total Tier 1 capital of $84.1 million at December 31, 2000. At March 31, 2001, the Company had a ratio of total capital to total risk-weighted assets of 12.67% and a ratio of Tier 1 capital to total risk weighted assets of 11.41%. The Tier 1 leverage ratio was 8.48% at March 31, 2001.
The following table presents the amounts of regulatory capital and the capital ratios for the Company, compared to regulatory capital requirements for adequacy purposes as of March 31, 2001.
|
As of March 31, 2001 (dollars in thousand) |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Actual |
Required |
Excess |
||||||||||||
|
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
|||||||||
Total capital (to risk-weighted assets) | $ | 97,599 | 12.67 | % | $ | 61,646 | 8 | % | 35,953 | 4.67 | % | ||||
Tier I capital (to risk-weighted assets) | 87,937 | 11.41 | % | 30,823 | 4 | % | 57,114 | 7.41 | % | ||||||
Tier I capital (to average assets) | 87,937 | 8.48 | % | 41,465 | 4 | % | 46,472 | 4.48 | % |
Item 3. Quantitative and qualitative disclosures about market risk
General
Market risk is the risk of loss to future earnings, to fair values, or to future cash flows that may result from changes in the price of a financial instrument. The value of a financial instrument may change as a result of changes in interest rates, foreign currency exchange rates, commodity prices, equity prices, and other market changes that affect market risk sensitive instruments. Market risk is attributed to all market risk sensitive financial instruments, including securities, loans, deposits, and borrowings, as well as derivative instruments. Our exposure to market risk is a function of our asset and liability management activities and other roles as a financial intermediary in customer-related transactions. The objective of market risk management is to avoid excessive exposure of our earnings and equity to loss and to reduce the volatility inherent in certain financial instruments.
The management of market risk is governed by policies reviewed and approved annually by the Board of Directors ("Board"). The Board delegates responsibility for market risk management to the Asset and Liability Management Committee (ALCO), which is composed of the Company's senior executives and other designated officers. ALCO makes changes in the mix of assets and liabilities. ALCO also reviews and approves market risk-management programs and market risk limits.
The Company uses various tools to measure existing and potential interest rate risk exposures. Deposit trend analysis, gap analysis, and shock tests are the representative examples of the tools used in risk management.
16
The following is the most recent status of gap position.
|
Less than 3 Months |
3 to 12 Months |
|||||||
---|---|---|---|---|---|---|---|---|---|
|
Current Qtr |
Previous Qtr |
Current Qtr |
Previous Qtr |
|||||
Cumulative Repricing Gap | 289,425 | 262,515 | -24,713 | -31,862 | |||||
As % of Total Assets | 27.06 | % | 25.37 | % | -2.31 | % | -3.08 | % | |
As % of Earning Assets | 29.37 | % | 27.76 | % | -2.51 | % | -3.37 | % |
The repricing gap analysis measures the static timing of repricing risk of assets and liabilities. The results from the first quarter revealed a comparable position in the less than three months period with cumulative repricing as a percentage of earning assets staying well below the policy guideline of 35%. The three to twelve month period remained liability sensitive with cumulative repricing as a percentage of earning assets at -2.51%.
The next tabulation is a result of simulations performed by Management to forecast the interest rate impact on the Company's net income and economic value of portfolio equity.
CURRENT EXPOSURE OF THE COMPANY TO
HYPOTHETICAL CHANGES IN INTEREST RATES
(As of March 31, 2001)
(Units: US$ 1,000)
|
Projected Changes (%) |
Change in Amount |
Expected Amount |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Change in Interest rate(BPS) |
Net Int. Income |
Economic Value equity |
Net Int. Income |
Economic Value equity |
Net Int. Income |
Economic Value equity |
||||||
+200 | 6.78 | -19.79 | 2,811 | -19,884 | 44,288 | 80,586 | ||||||
+100 | 3.27 | -10.29 | 1,358 | -10,335 | 42,835 | 90,134 | ||||||
0 | 0.0 | 0.0 | 0 | 0 | 41,477 | 100,469 | ||||||
-100 | -3.65 | 11.17 | -1,512 | 11,220 | 39,965 | 111,689 | ||||||
-200 | -7.11 | 23.32 | -2,949 | 23,433 | 38,528 | 123,902 |
The results of the rate shock report improved from those of the previous quarter. The projected change in the economic value of equity at a hypothetical 200BPS drop in interest rate improved significantly to 23.32%. This figure was far better than December 2000's 26.2%, which loomed near the policy guideline of 25%. All other figures were well within policy guidelines. The projected changes in net interest income ranged from -7.11% at -200 BPS to 6.78% at +200 BPS. These changes equated to a dollar amount range of -$2.95 million to +$2.81 million. The projected changes for the economic value of equity were -19.79% at +200 BPS and 23.32% at -200 BPS.
The Company's interest rate and economic outlook predicted that, despite a rate easing of 150 BPS thus far this year, the Fed would cut rates by an additional 50 to 75 BPS in the second quarter. This assumption was based on economic data released in the latter part of the first quarter. Non-farm payroll employment dropped in March with considerable job cuts in the manufacturing and retail sectors. In addition, although the NAPM Survey improved, it remained well below the critical 50% mark. Consumer confidence, consumer spending, and the real estate market remained strong. However, these data and the 150 BPS rate cut have done little to improve the quality in the equity market, prompting analysts to predict further rate cuts by the Fed.
Liquidity and Interest Rate Sensitivity
Liquidity risk is the risk to earnings or capital resulting from the Company's inability to meet its obligations when they come due without incurring unacceptable losses. Liquidity risk includes the ability
17
to manage unplanned decreases or changes in funding sources and to recognize or address changes in market conditions that affect the Company's ability to liquidate assets quickly and with a minimum loss of value. Factors considered in liquidity risk management are stability of the deposit base, marketability, maturity, and pledging of investments, and demand for credit.
The maintenance of a proper level of liquid assets is critical for both the liquidity and the profitability of the Company. Since the primary objective of the investment portfolio is to maintain proper liquidity of the Company, it is recommended for Management to keep enough liquid assets to avoid exposure to higher than feasible liquidity risk.
The Company's liquid assets include cash and cash equivalents, interest-bearing deposits in corresponding banks, Federal funds sold and securities available-for-sale. The aggregate of these assets totaled $360.1 million at March 31, 2001 compared to $359.8 million at December 31, 2000.
The Measuring of Liquidity Ratios is composed of Liquid Assets as a percentage of Total Liabilities, Liquid Assets as a percentage of Volatile Liabilities, and Liquid Assets plus Available Credit Line as a percentage of Total Liabilities plus Off-Balance amount. The results of the report are as follows:
|
Current |
Previous |
Variation |
||||
---|---|---|---|---|---|---|---|
Liquid Assets as a percentage of Total Liabilities (20%) | 29.34 | % | 32.99 | % | -3.65 | % | |
Liquid Assets as a percentage of Volatile Liabilities (40%) | 50.24 | % | 57.50 | % | -7.26 | % | |
(Liquid assets+Available credit line) as a percentage of (Total liabilities+Off-balance amount) (20%) | 27.18 | % | 30.46 | % | -3.28 | % |
Each of the above positions decreased from the previous quarter, but remained well above policy minimums. Liquid assets as a percentage of total liabilities fell 3.65% due to a decrease in investments and an increase in deposits, namely CD's. Liquid assets as a percentage of volatile liabilities decreased by 7.26% due to an increase in CD's greater than $100,000. Although the Company maintained a lower liquid assets position than the previous quarter, the Company did maintain a strong over-night Fed funds position to offset liquidity risk.
In general, the Company manages liquidity risk daily by controlling the level of Federal funds and the use of funds provided by the cash flow from the investment portfolio and scheduled loan repayment. To meet unexpected demands, lines of credit are maintained with correspondent banks, and the Federal Reserve Bank. The sale of securities available-for-sale also can also serve as a contingent source of funds. Increases in deposit rates are considered a last resort as a means of raising funds to increase liquidity.
The Company currently uses the interest rate gap to measure interest rate risk. It is the difference between interest-earning assets and interest-bearing liabilities maturing or repricing within specified periods. The gap analysis presented next indicates that assets that are rate sensitive within one year
18
exceeded liabilities within that same period by $46.5 million at March 31, 2001. The following table shows the Company's gap position as of March 31, 2001.
|
Within Three Months |
After Three Months But Within One Year |
After One Year But Within Five Years |
After Five Years |
Non sensitive Account |
Total |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(dollars in thousands) |
||||||||||||||
Cash and due from Bank | 64,807 | 64,807 | |||||||||||||
Securities | |||||||||||||||
Fixed | 28,411 | 52,012 | 121,461 | 44,339 | 246,223 | ||||||||||
Floating | 5,952 | | | | 5,952 | ||||||||||
Loans | |||||||||||||||
Fixed | 12,013 | 28,312 | 67,040 | 56,902 | 164,267 | ||||||||||
Floating | 485,678 | 5,092 | 10,936 | | 501,706 | ||||||||||
Nonaccrual | | | | | 3,250 | 3,250 | |||||||||
Unearned & ALLL | | | | | (13,752 | ) | (13,752 | ) | |||||||
Net Loans | 655,471 | ||||||||||||||
Federal funds sold |
67,200 |
|
|
|
|
67,200 |
|||||||||
Other assets | 3,786 | | | | 26,244 | 30,030 | |||||||||
Total | 603,040 | 85,416 | 199,437 | 101,241 | 80,549 | 1,069,683 | |||||||||
Cumulative | 603,040 | 688,456 | 887,893 | 989,134 | 1,069,683 | ||||||||||
Deposit | |||||||||||||||
Demand deposit | 16,457 | 75,763 | 124,646 | 24,438 | 241,304 | ||||||||||
Interest-bearing | |||||||||||||||
Savings | 9,872 | 22,430 | 37,909 | 1,923 | 72,134 | ||||||||||
Time deposit $100,000 over | 172,830 | 103,321 | 4,148 | | 280,299 | ||||||||||
Other time deposits | 102,916 | 165,916 | 3,802 | 133 | 272,767 | ||||||||||
Money market checking | 7,040 | 32,124 | 46,664 | 6,766 | 92,594 | ||||||||||
Accrued interest payable |
|
|
|
6,422 |
6,422 |
||||||||||
Acceptance outstanding | | 3,786 | 3,786 | ||||||||||||
Securities sold under repo | |||||||||||||||
Other borrowed funds | 4,500 | | | | 4,500 | ||||||||||
Other liabilities | | | | | 3,862 | 3,862 | |||||||||
Total |
313,615 |
399,554 |
217,169 |
33,260 |
14,069 |
977,668 |
|||||||||
Shareholders equity |
92,015 |
92,015 |
|||||||||||||
Total | 313,615 | 399,554 | 217,169 | 33,260 | 106,085 | 1,069,683 | |||||||||
313,615 | 713,169 | 930,338 | 963,598 | 1,069,683 | |||||||||||
Cumulative interest rate sensitivity gap ratio (based on total assets) |
289,425 |
(24,713 |
) |
(42,445 |
) |
25,536 |
|
||||||||
as % of total assets |
27.06 |
% |
- -2.31 |
% |
- -3.97 |
% |
2.39 |
% |
|||||||
as % of Earning assets | 29.37 | % | -2.51 | % | -4.31 | % | 2.59 | % |
19
Item 1 Legal Proceedings
None
Item 2 Changes in Securities
None
Item 3 Defaults upon Senior Securities
None
Item 4 Submission of Matters to a vote of Shareholders
None
On May 3, 2001, the Company and CCB entered into a letter of intent whereby the Company would acquire CCB. See "Notes to Financial StatementsNote 4Subsequent EventLetter of Intent."
Item 6 Exhibits and Reports on Form 8-K
None
20
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Hanmi Financial Corporation | ||||
Date: May 14, 2001 |
By |
|||
/s/ YONG KU CHOE Yong Ku Choe Chief Financial Officer (Principal financial or accounting officer and duly authorized signatory) |
21