EX-99.1 2 a05-2586_1ex99d1.htm EX-99.1

Exhibit 99.1

 

CORRECTING and REPLACING Nara Bancorp Announces 42% Increase in Net Income to $5.6
Million for the Fourth Quarter of 2004

 

Tuesday February 1, 4:28 am ET

 

LOS ANGELES—(BUSINESS WIRE)—Feb. 1, 2005—In BW6217 issued Jan. 31, 2005: Please replace the release dated January 31, 2005 with the following corrected version due to multiple reivisions.

 

The corrected release reads:

 

NARA BANCORP ANNOUNCES 42% INCREASE IN NET INCOME TO $5.6 MILLION FOR THE FOURTH QUARTER OF 2004

 

Nara Bancorp, Inc. (Nasdaq:  NARA-NEWS), the holding company of Nara Bank (the “Bank”) today announced preliminary unaudited financial results for 2004.  Nara Bancorp, Inc. (the “Company”) reported net income of $5.6 million or $0.23 earnings per diluted share for the fourth quarter of 2004, a 42% increase compared with $4.0 million or $0.16 for the fourth quarter of 2003.  Net income for the year ended December 31, 2004 increased 35% to $19.3 million or $0.78 earnings per diluted share compared with $14.3 million or $0.62 earnings per diluted share for the year ended December 31, 2003.  Earnings per share, dividends per share, and book value per share have been restated for the two-for-one stock split declared on May 17, 2004 and paid on June 15, 2004.

 

Fourth Quarter Highlights:

 

(2004 Fourth Quarter vs. 2003 Fourth Quarter)

                  42% increase in net income to $5.6 million compared with $4.0 million

                  44% increase in diluted EPS to $0.23 compared with $0.16

                  24% increase in net interest income to $16.1 million compared with $12.9 million

                  4% increase in non-interest income to $5.7 million compared with $5.5 million

                  12% increase in non-interest expenses to $11.8 million compared with $10.5 million

                  21.99% annualized ROE compared with 18.72%

                  1.57% annualized ROA compared with 1.31%

 

Full Year Highlights:

General

                  Nara Bancorp included in S&P Small Cap 600 Index

                  Consistently declared quarterly cash dividend of $0.0275 or $0.11 per year

      Opened Rowland Heights branch in California

                  Opened two loan production offices, Denver, Colorado and Dallas, Texas

                  20.41% ROE compared with 19.01% in 2003

                  1.41% ROA compared with 1.32% in 2003

 

Balance Sheet Items – (December 31, 2004 vs. December 31, 2003)

                  20% increase in total assets to $1.5 billion

                  22% loan growth including loans held for sale to $1.2 billion

                  18% increase in deposits to $1.3 billion

 

Income Statement Comparison Highlights (2004 vs. 2003)

                  35% increase in net income to $19.3 million compared with $14.3 million

                  26% increase in diluted EPS to $0.78 compared with $0.62

                  28% increase in net interest income to $58.4 million compared with $45.5 million

                  6% increase in non-interest income to $21.6 million compared with $20.4 million

                  17% increase in non-interest expenses to $43.6 million compared with $37.4 million

 

The Company reported an increase of 42% in net income for the fourth quarter to $5.6 million, or $0.23 earnings per diluted share compared with $4.0 million, or $0.16 earnings per diluted share for the fourth quarter of 2003.  Net income for the year ended December 31, 2004 was $19.3 million, or $0.78 earnings per diluted share, compared with $14.3 million, or $0.62 earnings per diluted share for the same period in 2003.

 

The annualized return on average assets (ROA) for the 2004 fourth quarter was 1.57% and the annualized return on average equity (ROE) was 21.99%.  The annualized ROA and ROE for the 2003 fourth quarter were 1.31% and 18.72%.  The efficiency ratio was 53.97% for the fourth quarter of 2004 compared with 57.02% for the fourth quarter of 2003.  The efficiency ratio improved during the fourth quarter of 2004 compared with the fourth quarter of 2003 in spite of realizing

 



 

securities impairment charges of $394 thousand in the fourth quarter of 2004.  The ROA for 2004 full year was 1.41% and the ROE was 20.41% compared with 1.32% and 19.01% for 2003.  The efficiency ratio for the 2004 year was 54.56% compared with 56.84% in 2003.  Included in the 2004 efficiency ratio is the recognition of $2.6 million in securities impairment charges.

 

Benjamin Hong, President and Chief Executive Officer, commented, “We are very pleased with the strong financial performance of Nara during the fourth quarter of 2004 and for the full year.  Our continued focus on balanced growth in all regions while adhering to our strict underwriting criteria provided a consistent growth in our balance sheet and income statements.

 

Based on the current interest rate environment and economic conditions, our estimate for 2005 diluted earnings per share is between $1.00 and $1.04.”

 

Net Income

 

Net income increased by 42% to $5.6 million for the quarter ended December 31, 2004 from $4.0 million for the corresponding quarter of the prior year primarily as a result of an increase in net interest income and a decrease in provision for loan losses partially offset by an increase in non-interest expenses and income tax provision.

 

Net income for the year ended December 31, 2004 increased 35% to $19.3 million or $0.78 earnings per diluted share compared with $14.3 million or $0.62 earnings per diluted share for the year ended December 31, 2003 primarily as a result of an increase in net interest income, a decrease in the provision for loan losses, an increase in non-interest income partially offset by an increase in non-interest expenses and income tax provision.

 

Net Interest Income

 

Net interest income for the 2004 fourth quarter increased by $3.2 million, or 24%, to $16.1 million compared with $12.9 million in the same period of 2003.  This increase was primarily due to $211 million increase in the average balance of total interest earning assets.  Annualized net interest margin also increased to 4.79% for the quarter ended December 31, 2004 from 4.57% for the corresponding quarter of 2003 due to the increases in the yield on average interest-earning assets which was only partially offset by increases in the average rate paid on interest bearing liabilities.

 

Net interest income increased by $12.9 million, or 28%, to $58.4 million for the full year 2004 compared with $45.5 million for 2003.  This increase was primarily due to $256 million increase in the average balance of total interest earning assets.  The net interest margin also increased to 4.58% for the full year 2004 from 4.46% in 2003 due to the combination of yield increases in interest earning assets and a decrease in the average cost of interest bearing liabilities.

 

Non-interest Income

 

Non-interest income increased $237 thousand, or 4%, to $5.7 million for the fourth quarter ended December 31, 2004 compared with $5.5 million for the corresponding quarter of 2003 primarily as a result of an increase in gain on sale of SBA loans and loan referral fees offset by a decrease in income from service charges on deposits and recognition of other than temporary securities impairment charges in 2004.  During the fourth quarter of 2004 gain on sale of SBA loans increased by $646 thousand to $1.7 million compared with $1.1 million in the fourth quarter of 2003 due to an increase in SBA loans funded and sold during the fourth quarter of 2004 compared with the fourth quarter of 2003.  Recognition of loan referral fees was $266 thousand in the fourth quarter of 2004 compared with none in the 2003 fourth quarter due to a new loan sales referral arrangement entered into with GE Capital and Zion Bancorp.  Service charges on deposits decreased $359 thousand to $1.7 million in the fourth quarter of 2004 compared with the fourth quarter of 2003 due to the reduction of money servicing business during the year.  Recognition of impairment charges related to other than temporary declines in market value of securities were $394 thousand in the fourth quarter of 2004 and there were no impaired securities in 2003.

 

Non-interest income increased $1.2 million, or 6%, to $21.6 million in 2004 compared with $20.4 million in 2003, primarily as a result of increases in gain on sale of SBA loans and loan referral fees offset by recognition of valuation losses in interest rate hedges and other than temporary securities impairment charges in 2004.  During 2004, gain on sale of SBA loans increased $2.3 million to $6.5 million due to an increase in SBA loans funded and sold during the 2004 year compared with the 2003 year.  Recognition of loan referral fees was $1.0 million compared to none in 2003 due to a new loan sales referral arrangement entered into with GE Capital and Zion Bancorp.  During 2004, valuation losses in interest rate hedges were $382 thousand compared with a valuation gain of $80 thousand in 2003 due to a decline in the aggregate

 



 

value of the interest rate hedges.  Recognition of impairment charges related to other than temporary declines in market value of securities were $2.6 million in 2004 compared to none in 2003.

 

Non-interest Expenses

 

Non-interest expenses for the fourth quarter increased by $1.3 million to $11.8 million compared with the corresponding quarter of 2003 primarily as a result of the increases in salaries and employee benefits and professional fees expenses.  During the fourth quarter of 2004 salaries and employee benefits expenses increased by $360 thousand to $5.8 million compared with the fourth quarter of 2003 due to the hiring of new employees required to support the growth of the Bank.  Professional fees increased by $541 thousand to $994 thousand compared with the fourth quarter of 2003 primarily due to expenses associated with Sarbanes-Oxley compliance.

 

Non-interest expenses increased $6.2 million to $43.6 million in 2004 compared with 2003 primarily due to the increases in salaries and employee benefits, occupancy, advertising and marketing, professional fees, loan referral fees, and amortization of intangible assets expenses.  During the 2004 year, salaries and employee benefits increased $2.2 million to $22.4 million as a result of hiring new employees to support the growth of the Bank.  Occupancy expenses increased $620 thousand to $5.4 million compared to 2003 due to the opening of new branches and loan production offices.  Advertising and marketing expenses increased $463 thousand to $1.9 million compared to 2003 due to the additional advertising provided to support new deposit and loan promotions conducted during the year.  Professional fees expenses increased $1.1 million to $2.5 million compared to 2003 primarily due to expenses associated with Sarbanes-Oxley and Bank Secrecy Act compliance during the year.  Loan referral fees which were primarily loan referral payments to loan brokers increased $562 thousand to $1.5 million compared with 2003.  Amortization of intangible assets expenses increased $421 thousand in 2004 to $830 thousand compared with 2003 due to the amortization of core deposit premiums associated with acquisitions made during the second half of 2003.

 

Loan Growth

 

Loans net of unamortized deferred loan fees increased $59 million during the fourth quarter of 2004 to $1.2 billion or an annualized rate of 21%.  During the quarter, commercial real estate increased $45.7 million, commercial loans increased $12.6 million, trade finance increased $736 thousand, SBA loans increased $1.9 million, and consumer loans decreased $1.4 million.  During the fourth quarter of 2004, SBA department originated $20.3 million SBA loans of which approximately $7.1 million is held for portfolio and sold $23.4 million.

 

For the 2004 year, loans net of unamortized deferred loan fees increased $224.4 million or 23% to $1.2 billion compared with December 31, 2003.  During the year, real estate and construction loans increased $141.8 million, commercial loans increased $57.5 million, trade finance increased $5.4 million, SBA loans increased $18.8 million, and consumer loans increased $1.5 million.

 

Credit Quality

 

Total non-performing assets at December 31, 2004 were $2.9 million.  Net loan charge-offs were $334 thousand for the quarter ended December 31, 2004 compared with $822 thousand during the fourth quarter of 2003.  The annualized net charge-off rate on average loans for the fourth quarter of 2004 was 0.11% compared with 0.34% for the fourth quarter of 2003.  During the 2004 fourth quarter, a $200 thousand in provision for loan losses was provided compared with $1.6 million during the fourth quarter of 2003.

 

Net loan charge-offs were $1.7 million for the 2004 year compared with $1.9 million for 2003.  The net charge-off rate on average loans for 2004 was 0.16% compared with 0.23% for 2003.  The Company provided $3.9 million in provision for loan losses in 2004 compared with $5.3 million the year before which brought the allowance for loan losses to $14.6 million, or 1.20% of the gross loans at December 31, 2004 compared with $12.5 million, or 1.25%, at December 31, 2003.

 

Securities

 

Securities, including available for sale and held to maturity totaled $140.2 million at December 31, 2004, an increase of $5.8 million from 2003.  During the fourth quarter of 2004, as a result of an other than temporary decline in market value of securities, a $394 thousand charge was recognized for government sponsored enterprises Federal National Mortgage Association (FNMA) and Federal Home Loan Mortgage Corporation (FHLMC) floating rate preferred stocks.  For the twelve months ended December 31, 2004, a total of $2.6 million in securities impairment charges were recognized for

 



 

those floating rate preferred stocks.  Subsequent to December 31, 2004, all floating rate FNMA and FHLMC preferred stocks were sold with a slight gain from the December 31, 2004 adjusted book value, eliminating any future impairment issues.

 

Deposits

 

Deposits increased $2.8 million during the 2004 fourth quarter to $1.3 billion.  For the 2004 year, deposits increased $194.6 million or 18% compared with December 31, 2003.

 

The average cost of deposits for the quarter ended December 31, 2004 increased to 1.53% from 1.21% for the corresponding quarter of the prior year due to the increases in market interest rates during the fourth quarter of 2004.  The average cost of deposits decreased to 1.32% for 2004 from 1.43% for 2003 due to generally lower market interest rates for the first three quarters of 2004 compared to 2003.

 

Income Taxes

 

The effective tax rate for the fourth quarter ended December 31, 2004 was 43.1% compared with 37.1% for the same period in 2003.  The increase in the effective tax rate is primarily due to less tax exempt income in 2004 and no benefit in 2004 from real estate investment trust tax credits as were recognized in 2003.  The effective tax rate for the year-ended 2004 was 40.6% compared with 38.3% for 2003.

 

Capital

 

Stockholders’ equity increased $18.2 million to $103.2 million at the end of 2004 compared with $85.0 million at year-end 2003.  The Tier 1 Leverage Ratio of the Company was 9.13% and 8.84% at December 31, 2004 and 2003, respectively.  The Company’s capital ratios exceed regulatory requirements and the Company continues to be categorized as “Well Capitalized.”

 

Fourth Quarter Earnings Teleconference and Webcast

 

Nara will hold a conference call and audio webcast, Tuesday, February 1, 2005, at 8:00 a.m. Pacific time to discuss the financial results of the fourth quarter.  The webcast will be available through a link on the Investor Relations page of the Company’s website at www.narabank.com and may be accessed through Thompson StreetEvents www.fullldisclosure.com.  The dial in number is (800) 901–5213 and the passcode is 17315625.  If you are unable to listen to the webcast, a replay will be available at both websites temporarily.

 

About Nara Bancorp

 

Nara Bancorp, Inc. is the parent company of Nara Bank, which was founded in 1989. Nara Bank is a full-service commercial bank headquartered in Los Angeles with twenty-five branches and loan production offices in the United States, and one representative office in Seoul, Korea.  Nara Bank operates full-service branches in California and New York with loan production offices in California, Washington, Colorado, Texas, Georgia, Illinois, New Jersey, and Virginia.  Nara Bank was founded specifically to serve the needs of Korean-Americans, one of the fastest-growing Asian ethnic communities over the past decade.  Presently, Nara Bank serves a diverse group of customers mirroring its communities.  Nara Bank specializes in core business banking products for small and medium-sized companies with emphasis in commercial real estate and business lending, SBA lending and international trade financing.  Nara Bank is a member of the FDIC and is an Equal Opportunity Lender.  For more information on Nara Bank call our Los Angeles office at 213-639-1700 or New York office at 212-279-2790 or visit our website at www.narabank.com. Nara Bancorp, Inc. stock is listed on Nasdaq under the symbol “NARA.”

 

Forward-Looking Statements

 

This press release may contain forward-looking statements that are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such forward looking statements, including, but not limited to economic, competitive, governmental and technological factors affecting Nara Bancorp’s operations, markets, products, services, and pricing. Nara Bancorp undertakes no obligation to revise or publicly release the results of any revision to these forward-looking statements. Readers should carefully review the risk factors and the information that

 



 

could materially affect Nara Bancorp’s financial results, described in other documents the Company files from time to time with the Securities and Exchange Commission, including its quarterly Form 10-Qs and Annual Reports on Form 10-K/A, and particularly the discussion of business considerations and certain factors that may affect results of operations and stock price set forth therein. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release.

 

CONTACT INFORMATION:

 

Benjamin Hong, Chief Executive Officer

 

213-639–1700

 

Timothy T. Chang, Chief Financial Officer

 

213-637-2596

 

timchang@narabank.com

 

Annie Ahn, Public Relations

 

213-427-6315

 

annie@narabank.com

 



 

Nara Bancorp, Inc.

Consolidated Statement of Financial Condition

Unaudited (Dollars in Thousands)

 

 

 

December 31

 

 

 

2004

 

2003

 

Assets

 

 

 

 

 

Cash and due from banks

 

$

27,712

 

$

34,238

 

Term federal funds sold

 

12,000

 

5,000

 

Federal funds sold

 

47,500

 

37,200

 

Securities available for sale, at fair value

 

133,386

 

126,412

 

Securities held to maturity, at cost (fair value $2,088 at December 31, 2004 and $2,149 at December 31, 2003)

 

2,001

 

2,001

 

FHLB and FRB stocks

 

4,802

 

5,958

 

Loans held for sale

 

4,730

 

3,927

 

Loans

 

1,221,735

 

997,338

 

Allowance for loan losses

 

(14,627

)

(12,471

)

Net loans

 

1,207,108

 

984,867

 

Accrued interest receivable

 

5,124

 

4,718

 

Premises and equipment, net

 

7,363

 

6,766

 

Goodwill and intangible assets, net

 

1,909

 

1,909

 

Intanbigle assets, net

 

4,204

 

4,855

 

Other assets

 

48,059

 

42,177

 

Total assets

 

$

1,505,898

 

$

1,260,028

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

1,255,975

 

$

1,061,415

 

FHLB borrowings

 

90,000

 

60,000

 

Trust preferred securities

 

39,268

 

39,268

 

Accrued interest payable

 

3,412

 

3,291

 

Other liabilities

 

14,036

 

11,057

 

 

 

 

 

 

 

Total liabilities

 

1,402,691

 

$

1,175,031

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.001 par value, authorized 40,000,000 shares at December 31, 2004 and 20,000,000 shares at December 31, 2003, shares issued and outstanding 23,333,338 and 11,560,089 shares at December 31, 2004 and December 31, 2003

 

$

23

 

$

12

 

Capital surplus

 

44,903

 

43,058

 

Deferred compensation

 

(3

)

(10

)

Retained earnings

 

58,801

 

41,992

 

Accumulated other comprehensive income (loss)

 

(517

)

(55

)

 

 

 

 

 

 

Total stockholders’ equity

 

103,207

 

84,997

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,505,898

 

$

1,260,028

 

 



 

Nara Bancorp, Inc.

Consolidated Statements of Income

Unaudited (Dollars in Thousands, Except for Per Share Data)

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

INCOME STATEMENT

 

2004

 

2003

 

2004

 

2003

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

Loans

 

$

19,742

 

$

14,393

 

$

68,215

 

$

51,429

 

Securities

 

1,186

 

1,415

 

5,038

 

5,768

 

Federal funds sold and other investments

 

195

 

104

 

710

 

796

 

Interest rate swaps

 

574

 

890

 

3,108

 

3,432

 

Total interest income

 

21,697

 

16,802

 

77,071

 

61,425

 

 

 

 

 

 

 

 

 

 

 

Interest expenses:

 

 

 

 

 

 

 

 

 

Deposits

 

4,770

 

3,065

 

15,511

 

12,774

 

Borrowings

 

821

 

789

 

3,175

 

3,160

 

Total interest expense

 

5,591

 

3,854

 

18,686

 

15,934

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

16,106

 

12,948

 

58,385

 

45,491

 

Provision for loan losses

 

200

 

1,635

 

3,900

 

5,250

 

Net interest income after provision for loan losses

 

15,906

 

11,313

 

54,485

 

40,241

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Service charge on deposits

 

1,739

 

2,098

 

7,640

 

7,678

 

Gain on sale of loans

 

1,739

 

1,226

 

6,722

 

4,397

 

Gain on sale of securities

 

310

 

449

 

743

 

854

 

Loan referral fee

 

266

 

 

1,013

 

 

Interest rate hedging

 

(188

)

(357

)

(382

)

80

 

Other than temporary impairment charge

 

(394

)

 

(2,593

)

 

Other charges and fees

 

2,262

 

2,081

 

8,469

 

7,369

 

Total noninterest income

 

5,734

 

5,497

 

21,612

 

20,378

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

5,849

 

5,489

 

22,394

 

20,204

 

Occupancy

 

1,386

 

1,386

 

5,413

 

4,793

 

Furniture and equipment

 

514

 

440

 

1,931

 

1,582

 

Advertising and marketing

 

560

 

459

 

1,855

 

1,392

 

Communications

 

209

 

151

 

685

 

631

 

Data processing

 

593

 

565

 

2,400

 

2,087

 

Professional fees

 

994

 

453

 

2,482

 

1,426

 

Loan referral fees

 

334

 

246

 

1,476

 

914

 

Office supplies and forms

 

128

 

149

 

460

 

447

 

Amortization of intangible assets

 

207

 

175

 

830

 

409

 

Other expenses

 

1,012

 

1,004

 

3,717

 

3,555

 

Total noninterest expense

 

11,786

 

10,517

 

43,643

 

37,440

 

Income before income taxes

 

9,854

 

6,293

 

32,454

 

23,179

 

Income tax provision

 

4,244

 

2,334

 

13,173

 

8,866

 

Net Income

 

$

5,610

 

$

3,959

 

$

19,281

 

$

14,313

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.24

 

$

0.17

 

$

0.83

 

$

0.65

 

Diluted

 

$

0.23

 

$

0.16

 

$

0.78

 

$

0.62

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

Basic

 

23,326,621

 

23,087,402

 

23,228,672

 

22,055,890

 

Diluted

 

24,743,578

 

24,011,148

 

24,576,174

 

23,104,682

 

 



 

Nara Bancorp, Inc.

Supplemental Data

Unaudited (Dollars in Thousands, Except for Per Share Data)

 

 

 

(Annualized)
At or for the three months ended December 31,

 

At or for the twelve months ended December 31,

 

 

 

2004

 

2003

 

2004

 

2003

 

Profitability measures:

 

 

 

 

 

 

 

 

 

ROA

 

1.57

%

1.31

%

1.41

%

1.32

%

ROE

 

21.99

%

18.72

%

20.41

%

19.01

%

Net interest margin

 

4.79

%

4.57

%

4.58

%

4.46

%

Efficiency ratio

 

53.97

%

57.02

%

54.56

%

56.84

%

Yield on average interest-earning assets

 

6.45

%

5.93

%

6.04

%

6.02

%

Cost of interest bearing liabilities

 

2.29

%

1.91

%

2.03

%

2.17

%

Cost of interest bearing deposits

 

2.09

%

1.74

%

1.84

%

2.02

%

Average cost of all deposits during the period

 

1.53

%

1.21

%

1.32

%

1.43

%

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the twelve months ended

 

 

 

December 31, 2004

 

December 31, 2003

 

December 31, 2004

 

December 31, 2003

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

Loans, including loans held for sale

 

$

1,192,223

 

$

978,217

 

$

1,113,750

 

$

839,097

 

Other interest earning assets

 

152,865

 

155,932

 

161,460

 

180,480

 

Total interest earning assets

 

1,345,088

 

1,134,149

 

1,275,210

 

1,019,577

 

Other assets

 

85,430

 

79,048

 

89,879

 

67,464

 

Total assets

 

$

  1,430,518

 

$

  1,213,197

 

$

  1,365,089

 

$

  1,087,041

 

 

 

 

 

 

 

 

 

 

 

Savings and interest bearing demand deposits

 

$

481,168

 

 

279,957

 

$

398,878

 

$

245,646

 

Time deposits

 

433,478

 

426,488

 

444,842

 

387,304

 

Total interest-bearing depostis

 

914,646

 

706,445

 

843,720

 

632,950

 

Borrowings

 

25,787

 

78,211

 

38,400

 

79,126

 

Junior subordinated debentures

 

37,138

 

22,301

 

37,126

 

20,663

 

Total Interest bearing liabilities

 

977,571

 

18,007

 

919,246

 

732,739

 

Noninterest bearing demand deposits

 

330,626

 

303,652

 

333,537

 

262,933

 

Other liabilities

 

20,288

 

18,007

 

17,857

 

16,085

 

Total liabilities

 

1,328,485

 

1,128,616

 

1,270,640

 

1,011,769

 

Stockholders’ equity

 

102,033

 

84,581

 

94,449

 

75,284

 

Total liabilities and stockholders’ equity

 

$

1,430,518

 

$

1,213,197

 

$

1,365,089

 

$

1,087,041

 

Total deposits

 

$

1,245,272

 

$

1,010,097

 

$

1,177,257

 

$

895,883

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2004

 

December 31, 2003

 

 

 

 

 

LOAN PORTFOLIO ANALYSIS:

 

 

 

 

 

 

 

 

 

Real estate and constructions

 

$

717,747

 

$

575,930

 

 

 

 

 

Commercial

 

296,276

 

238,798

 

 

 

 

 

Trade finance

 

68,186

 

62,741

 

 

 

 

 

SBA loans

 

77,479

 

58,662

 

 

 

 

 

Consumer and other loans

 

64,845

 

63,371

 

 

 

 

 

Loans outstanding

 

1,224,533

 

999,502

 

 

 

 

 

Unamortized deferred loan fees

 

(2,798

)

(2,164

)

 

 

 

 

Loans, net of unearned loan fees

 

$

1,221,735

 

$

997,338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the twelve months ended

 

 

 

 

 

 

 

December 31, 2004

 

December 31, 2003

 

 

 

 

 

ALLOWANCE FOR LOAN LOSSES:

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

12,471

 

$

8,458

 

 

 

 

 

Provision for loan losses

 

3,900

 

5,250

 

 

 

 

 

Recoveries

 

801

 

510

 

 

 

 

 

Charge offs

 

(2,545

)

(2,416

)

 

 

 

 

Allowance made with business acquisition

 

 

669

 

 

 

 

 

Balance at end of period

 

$

14,627

 

$

12,471

 

 

 

 

 

Net charge-off/Average gross loans

 

0.16

%

0.23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2004

 

December 31, 2003

 

 

 

 

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

 

Delinquent loans 90 days or more on non-accrual status

 

$

2,679

 

$

4,855

 

 

 

 

 

Delinquent loans 90 days or more on accrual status

 

 

209

 

 

 

 

 

Total non-performing loans

 

2,679

 

5,064

 

 

 

 

 

Other real estate owned

 

 

 

 

 

 

 

Restructured loans

 

229

 

529

 

 

 

 

 

Total non-performing assets

 

$

2,908

 

$

5,593

 

 

 

 

 

Non-performing assets/ Total assets

 

0.19

%

0.44

%

 

 

 

 

Non-performing loans/Gross loans

 

0.22

%

0.51

%

 

 

 

 

Allowance for loan losses/Gross loans

 

1.20

%

1.25

%

 

 

 

 

Allowance for loan losses/ Non-performing loans

 

546

%

246

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2004

 

December 31, 2003

 

 

 

 

 

SELECTED DEPOSIT DATA

 

 

 

 

 

 

 

 

 

Noninterest bearing demand deposits

 

$

328,326

 

$

325,647

 

 

 

 

 

Savings and interest bearing demand deposits

 

442,334

 

291,628

 

 

 

 

 

Time deposits

 

485,315

 

444,140

 

 

 

 

 

Total deposit balances

 

$

1,255,975

 

$

1,061,415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2004

 

December 31, 2003

 

 

 

 

 

SELECTED EQUITY DATA

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

103,207

 

$

84,997

 

 

 

 

 

Tier 1 risk-based capital ratio

 

9.95

%

9.82

%

 

 

 

 

Total risk-based capital ratio

 

11.58

%

11.78

%

 

 

 

 

Tier 1 leverage ratio

 

9.13

%

8.84

%

 

 

 

 

Book value per share

 

$

4.42

 

$

3.68

(1)

 

 

 

 

 


(1) As restated for 2004 two-for-one stock split