PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Hillcrest Bank

Overland Park, KS · Cert 22173

FDIC

Q3 2010

$1.6BAssets
$1.0BLoans
$1.5BDeposits
$3.8MEquity
Loan mix
83%RE $896.8M17%C&I $181.3M0%Consumer $0.0MQ4 2008Q3 2010
Deposit mix
94%Interest-bearing $1.4B6%Noninterest $0.1BQ4 2008Q3 2010

Return on Assets (YTD, annualized)

-5.51%-251 bps YoY

Net Interest Margin (YTD, annualized)

1.55%-43 bps YoY

Efficiency Ratio (YTD, annualized)

140.98%+4,833 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

6.74%Q3 ’084.80%Q3 ’094.00%Q3 ’10-43%-22%

Non-interest income vs. expense

1.45%Q3 ’082.08%Q3 ’092.60%Q3 ’10+53%+27%

Year to date, annualized, through each quarter.

MetricQ4 2008Q1 2009Q2 2009Q3 2009Q4 2009Q1 2010Q2 2010Q3 2010YoY ΔTrend
Return on Assets-0.27%0.02%-2.71%-3.00%-4.48%-2.56%-7.37%-5.51%-251 bps
Net Interest Margin3.24%2.41%2.11%1.98%1.88%1.55%1.60%1.55%-43 bps
Non-Interest Burden1.18%1.43%1.70%1.82%1.92%2.01%2.23%2.30%+49 bps
Loan Growth (YoY)2.67%-8.76%-10.13%-14.25%-20.55%-22.57%-25.66%-25.38%-1,113 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.36%1.65%2.07%2.15%2.69%2.65%3.27%3.35%+120 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets8.23%8.48%7.14%6.07%4.10%3.72%0.62%0.24%-583 bps
Liquid Assets / Assets7.17%8.52%10.76%12.27%10.33%10.95%13.17%12.26%-1 bps