PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Unionbank/West

Macomb, IL · Cert 12116

FDIC

Q4 2003

$159.9MAssets
$76.7MLoans
$131.1MDeposits
$15.1MEquity
Loan mix
63%RE $25.8M37%C&I $14.9M0%Consumer $0.0MQ4 2002Q4 2003
Deposit mix
92%Interest-bearing $120.4M8%Noninterest $10.7MQ4 2002Q4 2003

NIM

6.66%Q4 ’015.67%Q4 ’024.41%Q4 ’03-7%-23%

Non-interest income vs. expense

2.43%Q4 ’011.67%Q4 ’022.28%Q4 ’03-19%+15%

Executive Summary

  • Earnings: ROA of -1.85%, down 289 bps year over year; NIM at 2.58%.
  • Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net charge-offs at 4.25%.
  • Funding: loans stand at 58.49% of deposits as of Q4 2003.

Financial Results

Return on Assets (quarter, annualized)

-1.85%-289 bps YoY

Net Interest Margin (quarter, annualized)

2.58%-78 bps YoY

Efficiency Ratio (quarter, annualized)

71.47%+2,535 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ4 2002Q1 2003Q2 2003Q3 2003Q4 2003YoY ΔTrend
Earnings
Return on Assets1.04%0.95%-0.40%-5.35%-1.85%-289 bps
Return on Equity9.99%8.74%-3.58%-51.77%-19.52%-2,951 bps
Net Interest Margin3.36%3.26%2.99%2.78%2.58%-78 bps
Efficiency Ratio46.13%50.27%57.47%62.95%71.47%+2,535 bps
Non-Interest Burden1.52%1.38%1.50%1.60%1.75%+22 bps
Growth
Asset Growth (YoY)13.77%3.76%2.29%-6.32%-9.35%-2,312 bps
Loan Growth (YoY)-1.36%-5.21%-8.98%-14.75%-27.58%-2,621 bps
Deposit Growth (YoY)20.87%3.69%-5.78%-7.25%-10.72%-3,159 bps
Asset Quality
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Net Charge-Offs / Loans0.57%0.44%1.06%10.68%4.25%+368 bps
Allowance / Loans1.19%1.34%2.12%4.06%5.92%+473 bps
Allowance Coverage of NPLsn/an/an/an/an/an/an/a
Capital
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Total Risk-Based Capital12.84%13.58%13.65%12.44%13.10%+27 bps
Equity / Assets10.52%11.22%11.17%9.49%9.43%-109 bps
Liquidity & Funding
Loans / Deposits72.10%74.53%80.17%67.86%58.49%-1,361 bps
Liquid Assets / Assets0.01%0.01%0.00%0.00%0.00%0 bps
CRE / Total Capitaln/an/an/an/an/an/an/a