PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Pacific Union Bank

Los Angeles, CA · Cert 21765

FDIC

Q1 2004

$1.2BAssets
$879.8MLoans
$1.0BDeposits
$113.5MEquity
Loan mix
26%RE $78.7M73%C&I $216.5M1%Consumer $2.0MQ1 2003Q1 2004
Deposit mix
76%Interest-bearing $773.0M24%Noninterest $250.3MQ1 2003Q1 2004

NIM

5.45%Q1 ’024.88%Q1 ’034.79%Q1 ’04-11%+0%

Non-interest income vs. expense

3.04%Q1 ’022.58%Q1 ’032.58%Q1 ’04-21%+19%

Executive Summary

  • Earnings: ROA of 1.11%, down 5 bps year over year; NIM at 3.53%.
  • Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net recoveries of 0.07%.
  • Funding: loans stand at 85.99% of deposits as of Q1 2004.

Financial Results

Return on Assets (YTD, annualized)

1.11%-5 bps YoY

Net Interest Margin (YTD, annualized)

3.53%+1 bps YoY

Efficiency Ratio (YTD, annualized)

58.08%+314 bps YoY

Tier 1 Leverage Ratio

n/a

Year to date, annualized, through each quarter.

MetricQ1 2003Q2 2003Q3 2003Q4 2003Q1 2004YoY ΔTrend
Earnings
Return on Assets1.16%1.15%1.16%1.18%1.11%-5 bps
Return on Equity10.65%10.66%10.94%11.35%11.76%+111 bps
Net Interest Margin3.52%3.47%3.41%3.28%3.53%+1 bps
Efficiency Ratio54.94%56.66%56.95%58.38%58.08%+314 bps
Non-Interest Burden1.41%1.48%1.45%1.43%1.67%+27 bps
Growth
Asset Growth (YoY)22.55%20.92%11.55%21.33%32.87%+1,033 bps
Loan Growth (YoY)27.03%33.06%27.25%27.92%20.33%-669 bps
Deposit Growth (YoY)13.36%17.80%8.15%13.53%34.68%+2,132 bps
Asset Quality
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Net Charge-Offs / Loans0.09%0.03%0.03%0.05%-0.07%-16 bps
Allowance / Loans1.27%1.24%1.20%1.11%1.16%-12 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 Capital15.38%14.36%14.71%13.80%13.77%-161 bps
Equity / Assets11.00%10.56%10.23%9.74%9.09%-191 bps
Liquidity & Funding
Loans / Deposits96.24%95.14%99.14%101.13%85.99%-1,025 bps
Liquid Assets / Assets8.13%8.50%6.50%5.20%7.50%-63 bps
CRE / Total Capitaln/an/an/an/an/an/an/a