| Pre-tax income for the third quarter of 2005 increased 33.1 percent to $24.2 million, compared to $18.2 million for the same quarter in 2004. | |
| Net interest income before provision for credit losses for the third quarter of 2005 increased 16.9 percent to $34.8 million from $29.8 million for the same quarter in 2004. | |
| The provision for credit losses was $3.2 million in the third quarter of 2005, compared to $450 thousand for the second quarter of 2005 and $0 for the same quarter of 2004. | |
| Gain on sales of loans was $1.7 million in the third quarter of 2005, compared to $56 thousand for the second quarter of 2005 and $352 thousand for the same quarter in 2004. | |
| Return on average assets for the third quarter of 2005 was 1.80 percent, compared to 1.90 percent for the second quarter of 2005 and 1.41 percent for the same quarter in 2004. |
-1-
| Return on average shareholders equity for the third quarter of 2005 was 13.89 percent, compared to 14.48 percent for the second quarter of 2005 and 11.62 percent for the same quarter in 2004. | |
| Return on average tangible shareholders equity for the third quarter of 2005 was 28.45 percent, compared to 30.61 percent for the second quarter of 2005 and 28.02 percent for the same quarter in 2004. | |
| Net interest margin for the third quarter of 2005 decreased to 4.75 percent from 4.89 percent for the second quarter of 2005 and 4.38 percent for the same quarter in 2004. | |
| Total assets increased to $3.37 billion at September 30, 2005 from $3.25 billion at June 30, 2005 and $3.10 billion at December 31, 2004. | |
| The loan portfolio increased by $54.9 million, or 2.3 percent, during the third quarter of 2005 to $2.46 billion from $2.40 billion at June 30, 2005. The loan portfolio totaled $2.23 billion at December 31, 2004. | |
| Deposits grew by $186.8 million, or 7.3 percent, during the third quarter of 2005 to $2.75 billion from $2.56 billion at June 30, 2005. Deposits totaled $2.53 billion at December 31, 2004. | |
| Borrowings decreased from $147.6 million at June 30, 2005 to $86.9 million at September 30, 2005. | |
| The efficiency ratio for the third quarter of 2005 improved to 38.34 percent compared to 40.30 percent for the second quarter of 2005 and 51.12 percent for the same quarter in 2004. |
-2-
-3-
-4-
Hanmi Financial Corporation | ||||
Michael J. Winiarski | Stephanie Yoon | |||
Chief Financial Officer | Investor Relations | |||
(213) 368-3200 | (213) 427-5631 |
-5-
Sept. 30, | June 30, | % | December 31, | % | ||||||||||||||||
2005 | 2005 | Change | 2004 | Change | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and Cash Equivalents |
$ | 174,233 | $ | 103,850 | 67.8 | % | $ | 127,164 | 37.0 | % | ||||||||||
FRB and FHLB Stock |
24,251 | 24,130 | 0.5 | % | 21,961 | 10.4 | % | |||||||||||||
Investment Securities |
398,274 | 411,841 | (3.3 | )% | 418,973 | (4.9 | )% | |||||||||||||
Loans: |
||||||||||||||||||||
Loans, Net of Deferred Loan Fees |
2,483,471 | 2,426,085 | 2.4 | % | 2,257,544 | 10.0 | % | |||||||||||||
Allowance for Loan Losses |
(24,523 | ) | (22,049 | ) | 11.2 | % | (22,702 | ) | 8.0 | % | ||||||||||
Net Loans |
2,458,948 | 2,404,036 | 2.3 | % | 2,234,842 | 10.0 | % | |||||||||||||
Customers Liability on Acceptances |
9,360 | 10,154 | (7.8 | )% | 4,579 | 104.4 | % | |||||||||||||
Premises and Equipment, Net |
20,426 | 20,557 | (0.6 | )% | 19,691 | 3.7 | % | |||||||||||||
Accrued Interest Receivable |
12,157 | 12,105 | 0.4 | % | 10,029 | 21.2 | % | |||||||||||||
Deferred Income Taxes |
8,159 | 4,536 | 79.9 | % | 5,009 | 62.9 | % | |||||||||||||
Servicing Asset |
3,716 | 3,434 | 8.2 | % | 3,846 | (3.4 | )% | |||||||||||||
Goodwill |
209,058 | 209,058 | | 209,643 | (0.3 | )% | ||||||||||||||
Core Deposit Intangible |
9,336 | 10,031 | (6.9 | )% | 11,476 | (18.6 | )% | |||||||||||||
Bank-Owned Life Insurance |
22,498 | 22,283 | 1.0 | % | 21,868 | 2.9 | % | |||||||||||||
Other Assets |
17,972 | 15,777 | 13.9 | % | 15,107 | 19.0 | % | |||||||||||||
Total Assets |
$ | 3,368,388 | $ | 3,251,792 | 3.6 | % | $ | 3,104,188 | 8.5 | % | ||||||||||
LIABILITIES AND
SHAREHOLDERS EQUITY |
||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Non-Interest-Bearing |
$ | 764,380 | $ | 757,482 | 0.9 | % | $ | 729,583 | 4.8 | % | ||||||||||
Interest-Bearing |
1,982,390 | 1,802,495 | 10.0 | % | 1,799,224 | 10.2 | % | |||||||||||||
Total Deposits |
2,746,770 | 2,559,977 | 7.3 | % | 2,528,807 | 8.6 | % | |||||||||||||
Accrued Interest Payable |
9,010 | 8,367 | 7.7 | % | 7,100 | 26.9 | % | |||||||||||||
Acceptances Outstanding |
9,360 | 10,154 | (7.8 | )% | 4,579 | 104.4 | % | |||||||||||||
Other Borrowed Funds |
86,931 | 147,647 | (41.1 | )% | 69,293 | 25.5 | % | |||||||||||||
Junior Subordinated Debentures |
82,406 | 82,406 | | 82,406 | | |||||||||||||||
Other Liabilities |
17,905 | 18,411 | (2.7 | )% | 12,093 | 48.1 | % | |||||||||||||
Total Liabilities |
2,952,382 | 2,826,962 | 4.4 | % | 2,704,278 | 9.2 | % | |||||||||||||
Shareholders Equity |
416,006 | 424,830 | (2.1 | )% | 399,910 | 4.0 | % | |||||||||||||
Total Liabilities and Shareholders Equity |
$ | 3,368,388 | $ | 3,251,792 | 3.6 | % | $ | 3,104,188 | 8.5 | % | ||||||||||
-6-
For the Three Months Ended | For the Nine Months Ended | |||||||||||||||||||||||||||||||
Sept. 30, | June 30, | % | Sept. 30, | % | Sept. 30, | Sept. 30, | % | |||||||||||||||||||||||||
2005 | 2005 | Change | 2004 | Change | 2005 | 2004 | Change | |||||||||||||||||||||||||
INTEREST INCOME |
$ | 51,673 | $ | 47,507 | 8.8 | % | $ | 39,091 | 32.2 | % | $ | 142,238 | $ | 92,547 | 53.7 | % | ||||||||||||||||
INTEREST EXPENSE |
16,831 | 13,462 | 25.0 | % | 9,276 | 81.4 | % | 41,640 | 21,930 | 89.9 | % | |||||||||||||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR
CREDIT LOSSES |
34,842 | 34,045 | 2.3 | % | 29,815 | 16.9 | % | 100,598 | 70,617 | 42.5 | % | |||||||||||||||||||||
Provision for Credit Losses |
3,157 | 450 | 601.6 | % | | | 3,743 | 1,750 | 113.9 | % | ||||||||||||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR
CREDIT LOSSES |
31,685 | 33,595 | (5.7 | )% | 29,815 | 6.3 | % | 96,855 | 68,867 | 40.6 | % | |||||||||||||||||||||
NON-INTEREST INCOME: |
||||||||||||||||||||||||||||||||
Service Charges on Deposit Accounts |
4,059 | 3,868 | 4.9 | % | 4,197 | (3.3 | )% | 11,657 | 10,388 | 12.2 | % | |||||||||||||||||||||
Trade Finance Fees |
1,162 | 1,036 | 12.2 | % | 1,253 | (7.3 | )% | 3,143 | 3,088 | 1.8 | % | |||||||||||||||||||||
Remittance Fees |
527 | 550 | (4.2 | )% | 456 | 15.6 | % | 1,545 | 1,149 | 34.5 | % | |||||||||||||||||||||
Other Service Charges and Fees |
959 | 789 | 21.5 | % | 383 | 150.4 | % | 2,478 | 1,204 | 105.8 | % | |||||||||||||||||||||
Bank-Owned Life Insurance Income |
215 | 210 | 2.4 | % | 216 | (0.5 | )% | 630 | 513 | 22.8 | % | |||||||||||||||||||||
Increase in Fair Value of Derivatives |
176 | 370 | (52.4 | )% | (4 | ) | N/M | 965 | 19 | N/M | ||||||||||||||||||||||
Other Income |
648 | 554 | 17.0 | % | 364 | 78.0 | % | 1,823 | 1,105 | 65.0 | % | |||||||||||||||||||||
Gain on Sales of Loans |
1,712 | 56 | N/M | 352 | 386.4 | % | 2,076 | 1,654 | 25.5 | % | ||||||||||||||||||||||
Gain on Sales of Securities Available for Sale |
21 | 14 | 50.0 | % | 115 | (81.7 | )% | 117 | 124 | (5.6 | )% | |||||||||||||||||||||
Total Non-Interest Income |
9,479 | 7,447 | 27.3 | % | 7,332 | 29.3 | % | 24,434 | 19,244 | 27.0 | % | |||||||||||||||||||||
NON-INTEREST EXPENSES: |
||||||||||||||||||||||||||||||||
Salaries and Employee Benefits |
9,155 | 8,545 | 7.1 | % | 9,505 | (3.7 | )% | 26,867 | 23,079 | 16.4 | % | |||||||||||||||||||||
Occupancy and Equipment |
2,179 | 2,171 | 0.4 | % | 2,299 | (5.2 | )% | 6,581 | 5,816 | 13.2 | % | |||||||||||||||||||||
Data Processing |
1,253 | 1,245 | 0.6 | % | 1,442 | (13.1 | )% | 3,663 | 3,326 | 10.1 | % | |||||||||||||||||||||
Supplies and Communications |
559 | 729 | (23.3 | )% | 981 | (43.0 | )% | 1,867 | 1,959 | (4.7 | )% | |||||||||||||||||||||
Professional Fees |
393 | 560 | (29.8 | )% | 600 | (34.5 | )% | 1,432 | 1,483 | (3.4 | )% | |||||||||||||||||||||
Advertising and Promotion |
726 | 563 | 29.0 | % | 630 | 15.2 | % | 1,983 | 2,053 | (3.4 | )% | |||||||||||||||||||||
Amortization of Core Deposit Intangible |
694 | 714 | (2.8 | )% | 686 | 1.2 | % | 2,140 | 1,185 | 80.6 | % | |||||||||||||||||||||
Decrease in Fair Value of Embedded Option |
173 | 2 | N/M | | | 748 | | | ||||||||||||||||||||||||
Other Operating Expenses |
1,859 | 2,192 | (15.2 | )% | 2,521 | (26.3 | )% | 5,836 | 6,161 | (5.3 | )% | |||||||||||||||||||||
Merger-Related Expenses |
| (509 | ) | (100.0 | )% | 325 | (100.0 | )% | (509 | ) | 2,053 | (124.8 | )% | |||||||||||||||||||
Total Non-Interest Expenses |
16,991 | 16,212 | 4.8 | % | 18,989 | (10.5 | )% | 50,608 | 47,115 | 7.4 | % | |||||||||||||||||||||
INCOME BEFORE PROVISION FOR INCOME TAXES |
24,173 | 24,830 | (2.6 | )% | 18,158 | 33.1 | % | 70,681 | 40,996 | 72.4 | % | |||||||||||||||||||||
Provision for Income Taxes |
9,204 | 9,792 | (6.0 | )% | 7,089 | 29.8 | % | 27,342 | 15,996 | 70.9 | % | |||||||||||||||||||||
NET INCOME |
$ | 14,969 | $ | 15,038 | (0.5 | )% | $ | 11,069 | 35.2 | % | $ | 43,339 | $ | 25,000 | 73.4 | % | ||||||||||||||||
EARNINGS PER SHARE:(1) |
||||||||||||||||||||||||||||||||
Basic |
$ | 0.30 | $ | 0.30 | | $ | 0.23 | 30.4 | % | $ | 0.88 | $ | 0.63 | 39.7 | % | |||||||||||||||||
Diluted |
$ | 0.30 | $ | 0.30 | | $ | 0.22 | 36.4 | % | $ | 0.86 | $ | 0.62 | 38.7 | % | |||||||||||||||||
WEIGHTED-AVERAGE SHARES OUTSTANDING:(1) |
||||||||||||||||||||||||||||||||
Basic |
49,144,508 | 49,556,926 | (0.8 | )% | 48,971,194 | 0.4 | % | 49,386,112 | 39,877,288 | 23.8 | % | |||||||||||||||||||||
Diluted |
49,914,432 | 50,213,725 | (0.6 | )% | 49,803,814 | 0.2 | % | 50,188,484 | 40,560,294 | 23.7 | % | |||||||||||||||||||||
SHARES OUTSTANDING AT PERIOD-END(1) |
48,606,245 | 49,651,477 | (2.1 | )% | 49,076,634 | (1.0 | )% | 48,606,245 | 49,076,634 | (1.0 | )% |
(1) | 2004 restated to reflect 100% stock dividend in January 2005. |
-7-
For the Three Months Ended | For the Nine Months Ended | |||||||||||||||||||||||||||||||
Sept. 30, | June 30, | % | Sept. 30, | % | Sept. 30, | Sept. 30, | % | |||||||||||||||||||||||||
2005 | 2005 | Change | 2004 | Change | 2005 | 2004 | Change | |||||||||||||||||||||||||
AVERAGE BALANCES: |
||||||||||||||||||||||||||||||||
Average Gross Loans, Net of Deferred Loan Fees |
$ | 2,456,033 | $ | 2,334,803 | 5.2 | % | $ | 2,269,477 | 8.2 | % | $ | 2,344,123 | $ | 1,821,496 | 28.7 | % | ||||||||||||||||
Average Interest-Earning Assets |
2,913,198 | 2,793,143 | 4.3 | % | 2,739,222 | 6.4 | % | 2,815,192 | 2,272,567 | 23.9 | % | |||||||||||||||||||||
Average Total Assets |
3,299,551 | 3,168,995 | 4.1 | % | 3,119,083 | 5.8 | % | 3,191,373 | 2,524,788 | 26.4 | % | |||||||||||||||||||||
Average Deposits |
2,650,581 | 2,542,886 | 4.2 | % | 2,438,223 | 8.7 | % | 2,571,380 | 2,017,851 | 27.4 | % | |||||||||||||||||||||
Average Interest-Bearing Liabilities |
2,075,091 | 1,960,987 | 5.8 | % | 1,964,657 | 5.6 | % | 1,988,038 | 1,599,515 | 24.3 | % | |||||||||||||||||||||
Average Shareholders Equity |
427,535 | 416,465 | 2.7 | % | 379,028 | 12.8 | % | 416,737 | 259,345 | 60.7 | % | |||||||||||||||||||||
Average Tangible Shareholders Equity |
208,729 | 197,080 | 5.9 | % | 157,169 | 32.8 | % | 197,060 | 109,294 | 80.3 | % | |||||||||||||||||||||
PERFORMANCE RATIOS: (Annualized) |
||||||||||||||||||||||||||||||||
Return on Average Assets |
1.80 | % | 1.90 | % | 1.41 | % | 1.82 | % | 1.33 | % | ||||||||||||||||||||||
Return on Average Shareholders Equity |
13.89 | % | 14.48 | % | 11.62 | % | 13.90 | % | 12.92 | % | ||||||||||||||||||||||
Return on Average Tangible Shareholders Equity |
28.45 | % | 30.61 | % | 28.02 | % | 29.40 | % | 30.67 | % | ||||||||||||||||||||||
Efficiency Ratio * |
38.34 | % | 40.30 | % | 51.12 | % | 40.88 | % | 52.43 | % | ||||||||||||||||||||||
Net Interest Margin |
4.75 | % | 4.89 | % | 4.38 | % | 4.80 | % | 4.03 | % | ||||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES: |
||||||||||||||||||||||||||||||||
Balance at the Beginning of Period |
$ | 22,049 | $ | 22,621 | (2.5 | )% | $ | 23,608 | (6.6 | )% | $ | 22,702 | $ | 13,349 | 70.1 | % | ||||||||||||||||
Acquired in PUB Acquisition |
| | | | | | 10,566 | (100.0 | )% | |||||||||||||||||||||||
Provision Charged to Operating Expense |
3,069 | 450 | 582.0 | % | | | 3,519 | 1,335 | 163.6 | % | ||||||||||||||||||||||
Charge-Offs, Net of Recoveries |
(595 | ) | (1,022 | ) | (41.8 | )% | (1,458 | ) | (59.2 | )% | (1,698 | ) | (3,100 | ) | (45.2 | )% | ||||||||||||||||
Balance at the End of Period |
$ | 24,523 | $ | 22,049 | 11.2 | % | $ | 22,150 | 10.7 | % | $ | 24,523 | $ | 22,150 | 10.7 | % | ||||||||||||||||
Allowance for Loan Losses to Total Gross Loans |
0.99 | % | 0.91 | % | 0.98 | % | ||||||||||||||||||||||||||
Allowance for Loan Losses to Total Non-Performing
Loans |
310.73 | % | 361.64 | % | 368.31 | % | ||||||||||||||||||||||||||
ALLOWANCE FOR OFF-BALANCE SHEET ITEMS: |
||||||||||||||||||||||||||||||||
Balance at the Beginning of Period |
$ | 1,936 | $ | 1,936 | | $ | 1,800 | 7.6 | % | $ | 1,800 | $ | 1,385 | 30.0 | % | |||||||||||||||||
Provision Charged to Operating Expense |
88 | | | | | 224 | 415 | (46.0 | )% | |||||||||||||||||||||||
Balance at the End of Period |
$ | 2,024 | $ | 1,936 | 4.5 | % | $ | 1,800 | 12.4 | % | $ | 2,024 | $ | 1,800 | 12.4 | % | ||||||||||||||||
* | Excluding reversal of merger-related expenses totaling $509,000 for the three months ended June 30, 2005 and nine months ended September 30, 2005. |
-8-
Sept. 30, | June 30, | % | Dec. 31, | % | ||||||||||||||||
2005 | 2005 | Change | 2004 | Change | ||||||||||||||||
NON-PERFORMING ASSETS: |
||||||||||||||||||||
Non-Accrual Loans |
$ | 7,622 | $ | 5,688 | 34.0 | % | $ | 5,806 | 31.3 | % | ||||||||||
Loans 90 Days or More Past Due and Still Accruing |
270 | 409 | (34.0 | )% | 208 | 29.8 | % | |||||||||||||
Total Non-Performing Loans |
7,892 | 6,097 | 29.4 | % | 6,014 | 31.2 | % | |||||||||||||
Real Estate Owned |
| | | | | |||||||||||||||
Total Non-Performing Assets |
$ | 7,892 | $ | 6,097 | 29.4 | % | $ | 6,014 | 31.2 | % | ||||||||||
Total Non-Performing Loans/Total Gross Loans |
0.32 | % | 0.25 | % | 0.27 | % | ||||||||||||||
Total Non-Performing Assets/Total Assets |
0.23 | % | 0.19 | % | 0.19 | % | ||||||||||||||
Total Non-Performing Assets/Allowance for Loan
Losses |
32.2 | % | 27.7 | % | 26.5 | % | ||||||||||||||
LOAN PORTFOLIO: |
||||||||||||||||||||
Real Estate Loans |
$ | 967,025 | $ | 934,789 | 3.4 | % | $ | 956,846 | 1.1 | % | ||||||||||
Commercial and Industrial Loans |
1,428,708 | 1,408,468 | 1.4 | % | 1,218,269 | 17.3 | % | |||||||||||||
Consumer Loans |
91,799 | 87,287 | 5.2 | % | 87,526 | 4.9 | % | |||||||||||||
Total Gross Loans |
2,487,532 | 2,430,544 | 2.3 | % | 2,262,641 | 9.9 | % | |||||||||||||
Deferred
Loan Fees, Net |
(4,061 | ) | (4,459 | ) | (8.9 | )% | (5,097 | ) | (20.3 | )% | ||||||||||
Allowance for Loan Losses |
(24,523 | ) | (22,049 | ) | 11.2 | % | (22,702 | ) | 8.0 | % | ||||||||||
Loans Receivable, Net |
$ | 2,458,948 | $ | 2,404,036 | 2.3 | % | $ | 2,234,842 | 10.0 | % | ||||||||||
LOAN MIX: |
||||||||||||||||||||
Real Estate Loans |
38.87 | % | 38.46 | % | 42.29 | % | ||||||||||||||
Commercial and Industrial Loans |
57.43 | % | 57.95 | % | 53.84 | % | ||||||||||||||
Consumer Loans |
3.70 | % | 3.59 | % | 3.87 | % | ||||||||||||||
Total Gross Loans |
100.00 | % | 100.00 | % | 100.00 | % | ||||||||||||||
DEPOSIT PORTFOLIO: |
||||||||||||||||||||
Demand Non-Interest-Bearing |
$ | 764,380 | $ | 757,482 | 0.9 | % | $ | 729,583 | 4.8 | % | ||||||||||
Money Market |
506,843 | 518,893 | (2.3 | )% | 613,662 | (17.4 | )% | |||||||||||||
Savings |
127,349 | 141,440 | (10.0 | )% | 153,862 | (17.2 | )% | |||||||||||||
Time Deposits of $100,000 or More |
1,089,917 | 916,212 | 19.0 | % | 756,580 | 44.1 | % | |||||||||||||
Other Time Deposits |
258,281 | 225,950 | 14.3 | % | 275,120 | (6.1 | )% | |||||||||||||
Total Deposits |
$ | 2,746,770 | $ | 2,559,977 | 7.3 | % | $ | 2,528,807 | 8.6 | % | ||||||||||
DEPOSIT MIX: |
||||||||||||||||||||
Demand Non-Interest-Bearing |
27.83 | % | 29.59 | % | 28.85 | % | ||||||||||||||
Money Market |
18.45 | % | 20.27 | % | 24.27 | % | ||||||||||||||
Savings |
4.64 | % | 5.53 | % | 6.08 | % | ||||||||||||||
Time Deposits of $100,000 or More |
39.68 | % | 35.79 | % | 29.92 | % | ||||||||||||||
Other Time Deposits |
9.40 | % | 8.82 | % | 10.88 | % | ||||||||||||||
Total Deposits |
100.00 | % | 100.00 | % | 100.00 | % | ||||||||||||||
-9-