EX-11 4 a2114817zex-11.htm EXHIBIT 11
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 11

        Basic earnings per share is calculated by dividing net income by the weighted average number of shares outstanding. Stock options are considered common stock equivalents for purposes of calculating diluted earnings per share. All earnings per share data for CB Bancshares are adjusted to reflect the 10% stock dividend paid on June 27, 2003.

 
  Pro Forma(1)
  CPF Historical Data(2)
 
  Six Months
Ended June 30,

  Year Ended
December 31,

  Six Months Ended June 30,
  Year Ended December 31,
 
  2003
  2002
  2003
  2002
  2002
  2001
  2000
  1999
  1998
 
  (Dollars in thousands)

Basic earnings per share computation                                                      
Numerator:                                                      
  Net income available to common stockholders   $     $ 41,965   $     $ 15,214   $ 33,283   $ 28,705   $ 19,434   $ 16,326   $ 15,069

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Weighted average common shares outstanding           22,952           15,903     15,931     16,410     17,834     19,260     20,708
Basic earnings per share   $     $ 1.83   $     $ 0.96   $ 2.09   $ 1.75   $ 1.09   $ 0.85   $ 0.73
   
 
 
 
 
 
 
 
 

Diluted earnings per share computation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Numerator:                                                      
  Net income available to common stockholders   $     $ 41,965   $     $ 15,214   $ 33,283   $ 28,705   $ 19,434   $ 16,326   $ 15,069

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Weighted average common shares outstanding           22,952           15,903     15,931     16,410     17,834     19,260     20,708
  Incremental shares from conversion of options           395           356     395     350     298     220     156
   
 
 
 
 
 
 
 
 
    Weighted average diluted shares outstanding           23,347           16,259     16,326     16,760     18,132     19,480     20,864
   
 
 
 
 
 
 
 
 
  Diluted earnings per share   $     $ 1.80   $     $ 0.94   $ 2.04   $ 1.71   $ 1.07   $ 0.84   $ 0.72
   
 
 
 
 
 
 
 
 

(1)
Pro Forma data reflect CB Bancshares historical data, which is adjusted to reflect the 10% stock dividend paid on June 27, 2003, and CPF historical data, adjusted to give effect to the exchange offer and the proposed merger.

(2)
CPF historical data derived from information contained in CPF's Quarterly Reports on Form 10-Q for the quarterly periods ended March 31 and June 30, 2003 and Annual Report on Form 10-K for the fiscal year ended December 31, 2002, which are incorporated by reference into this registration statement.

 
  CB Bancshares Historical Data(3)
 
  Six Months Ended June 30,
  Year Ended December 31,
 
  2003
  2002
  2002
  2001
  2000
  1999
  1998
 
  (in thousands)

Basic earnings per share computation                                          
Numerator:                                          
  Net income available to common stockholders   $     $ 7,157   $ 13,482   $ 6,150   $ 11,218   $ 306   $ 8,369

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Weighted average common shares outstanding           4,225     4,254     4,225     4,288     4,576     4,728
Basic earnings per share   $     $ 1.69   $ 3.17   $ 1.46   $ 2.62   $ 0.07   $ 1.77
   
 
 
 
 
 
 
Diluted earnings per share computation                                          
Numerator:                                          
  Net income available to common stockholders   $     $ 7,157   $ 13,482   $ 6,150   $ 11,218   $ 306   $ 8,369

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Weighted average common shares outstanding           4,225     4,254     4,225     4,288     4,576     4,728
  Incremental shares from conversion of options           76     75     56         1     9
   
 
 
 
 
 
 
    Weighted average diluted shares outstanding           4,301     4,329     4,281     4,288     4,577     4,737
   
 
 
 
 
 
 
  Diluted earnings per share   $     $ 1.66   $ 3.12   $ 1.44   $ 2.62   $ 0.07   $ 1.77
   
 
 
 
 
 
 

(3)
CB Bancshares historical data derived from information contained in CB Bancshares' Quarterly Reports on Form 10-Q for the quarterly periods ended March 31 and June 30, 2003 and Annual Report on Form 10-K for the fiscal year ended December 31, 2002, which are incorporated by reference into this registration statement. All earnings per share data and weighted average common shares outstanding data for CB Bancshares is adjusted to reflect the 10% stock dividend paid on June 27, 2003. Earnings per share data and weighted average common shares outstanding data for CB Bancshares for the years ended December 31, 2001, 2000, 1999 and 1998 is also adjusted to reflect the 10% stock dividend paid in 2002, and earnings per share data and weighted average common shares outstanding data for CB Bancshares for the years ended December 31, 2000, 1999 and 1998 is also adjusted to reflect the 10% stock dividend paid in 2001.



QuickLinks