×

Pacific Premier Bancorp, Inc. Announces Third Quarter 2012 Earnings (Unaudited)

COSTA MESA, Calif., Oct. 11, 2012 /PRNewswire/ -- Pacific Premier Bancorp, Inc. (NASDAQ: PPBI) (the "Company"), the holding company of Pacific Premier Bank (the "Bank"), reported net income for the third quarter of 2012 of $3.5 million or $0.32 per share on a diluted basis, up from the third quarter of 2011 of $2.5 million or $0.23 per share on a diluted basis. For the three months ended September 30, 2012, our return on average assets was 1.30% and return on average equity was 14.19%, up from a return on average assets of 1.06% and a return on average equity of 11.89% for the same comparable period of 2011.

(Logo: http://photos.prnewswire.com/prnh/20110211/LA47061LOGO)

For the first nine months of 2012, the Company's net income totaled $12.0 million or $1.12 per share on a diluted basis, up from $8.0 million or $0.75 per share for the first nine months of 2011. For the nine months ended September 30, 2012, our return on average assets was 1.56% and return on average equity was 17.23%, up from a return on average assets of 1.14% and a return on average equity of 13.24% for the same comparable period of 2011.

Steven R. Gardner, President and Chief Executive Officer, commented on the third quarter results, "The ability of our employees to execute on our strategic plan was evident in all facets of our third quarter results. We posted solid earnings in the current quarter, generating a return on average assets of 1.30% and return on average equity of 14.19%. Loan growth during the third quarter was strong as loans held for investment grew by $64.1 million or 32% on an annualized basis. We were able to produce this growth through total loan originations of $129.3 million, including $68.3 million of warehouse facility credits, $24.9 million of commercial real estate loans and $10.4 million in commercial and industrial loans. Our loan and asset credit quality metrics remain strong as evidenced by end of quarter total delinquent loans to total loans of 0.80% and nonperforming assets to total assets of 1.08%. The majority of these problem assets were acquired through our acquisition of Palm Desert National Bank ("Palm Desert National") from the Federal Deposit Insurance Corporation ("FDIC"), as receiver, in the second quarter of this year. Looking ahead, our pipeline of new loans heading into the fourth quarter is $73.3 million. To support our anticipated growth, we have added new personnel to our various lending teams. During the third quarter, we hired a Small Business Administration ("SBA") loan manager with over 20 years of SBA lending and sales management experience. Additionally, we added five new SBA loan officers bringing the total number of SBA loan officers to seven who we expect will ramp up our SBA lending in the coming quarters. These SBA loans will not only increase our net loans outstanding, but will also benefit the Bank's fee income."

Mr. Gardner continued, "During the third quarter of 2012, we completed the conversion of the former loan and deposit accounts of Palm Desert National, which resulted in the conversion of approximately $60.7 million of interest bearing checking accounts into noninterest bearing accounts. Following this conversion, our noninterest bearing accounts to total deposits increased from 16.5% at the end of the second quarter of 2012 to 23.6% at the end of the third quarter of 2012 and brought our total transaction accounts to 53.3% of our total deposits. During the fourth quarter of this year, we have an opportunity to reduce our deposit costs further and shift more deposits into transaction accounts as we have $113.5 million in certificates of deposit at a weighted average rate of 1.05% maturing. Decreasing our deposit costs will benefit our net interest margin, going forward, which for the third quarter of 2012 was 4.61%."

Mr. Gardner concluded, "The sentiment from local business owners has become gradually more optimistic with an improving economy and the strengthening of the commercial and residential real estate market. Although macro-economic and political issues temper the outlook for our local business owners, we believe the economies in our primary markets have the potential for stronger growth in the coming year. As consolidation in the banking industry continues, we believe our proven track record of executing on the two previous FDIC assisted transactions and our strong operating results positions us well to prudently pursue acquisition targets that will strengthen our franchise and benefit our shareholders."

Net Interest Income

Net interest income totaled $11.9 million in the third quarter of 2012, up $1.6 million or 15.9% from the third quarter of 2011. The increase in net interest income reflected an increase in average interest-earning assets of $142.6 million in the current quarter to total $1.0 billion, partially offset by a lower net interest margin of 4.61% in the current quarter, compared with 4.62% in the third quarter of 2011. The increase in average interest-earning assets was primarily due to loans, up $153.0 million primarily associated with organic loan growth and loans added from the Palm Desert National acquisition, which at the time of acquisition added $65.3 million in interest earning assets at a weighted average rate of 5.61%. The decrease in the current quarter net interest margin of one basis point primarily reflected a decrease in the yield on loans of 70 basis points to 6.14%, primarily due to the decline in the overall weighted average loan portfolio yield since a year ago. Partially offsetting this decrease was a reduction in deposit costs of 35 basis points to 0.64% and a greater mix of higher yielding loans within our interest-earning assets. The reduction in deposit costs is primarily associated with our acquisition of Palm Desert National, which added $80.9 million in deposits at a weighted average cost of 42 basis points as of the closing of the transaction, excluding the runoff of $34.1 million in wholesale certificates of deposits in the month subsequent to the acquisition.

For the first nine months of 2012, our net interest income totaled $33.2 million, up $3.5 million or 11.8% from the same period in the prior year. The increase in net interest income was associated with higher interest-earning assets, which grew by $89.1 million to $978.0 million and a higher net interest margin which increased by seven basis points to 4.52%. The increase in average interest-earning assets primarily related to newly originated loans and loans acquired in the Palm Desert National acquisition. The increase in net interest margin was predominantly impacted by a decrease in our deposit and borrowing costs of 34 basis points that more than offset the decrease in our interest-earning asset yield of 27 basis points.

Provision for Loan Losses

We recorded a provision for loan losses during the third quarter of 2012 of $145,000, compared with the third quarter of 2011 of $1.3 million. Improved credit quality metrics and the recent charge-off history within our loan portfolio were significant factors in estimating the adequacy of our allowance for loan losses, which was balanced against the loan growth we experienced during the third quarter of 2012. Net loan charge-offs amounted to $145,000 in the current quarter, down $1.2 million from the $1.3 million experienced during the third quarter of 2011.

For the first nine months of 2012, we recorded a provision for loan losses of $145,000 and net loan charge-offs of $1.0 million. This compares with a provision for loan losses of $2.7 million and net charge-offs of $3.1 million for the first nine months of 2011.

Noninterest income

Our noninterest income amounted to $1.9 million in the third quarter of 2012, down $200,000 or 9.5% from the third quarter of 2011. The decrease was primarily related to a decrease in the following three areas: other income of $117,000, as other income in the third quarter of 2011 included recoveries on acquired loans that were wholly charged off prior to acquisition; loan servicing fees of $100,000, as the third quarter of 2011 included higher prepayment fees; and deposit fees of $72,000. Partially offsetting this decline was a decrease in the other-than-temporary impairment loss of $134,000 in the third quarter of 2012.

For the first nine months of 2012, our noninterest income totaled $9.4 million, compared with $6.3 million for the same period a year ago. The increase of $3.1 million in the first nine months of 2012 was primarily due to a decrease in net loss on the sale of loans of $2.4 million, a larger bargain purchase pre-tax gain on acquisitions from the FDIC of $1.2 million and a decrease in other-than-temporary impairment loss of $420,000. Partially offsetting these favorable amounts were decreases in the following three areas: other income of $301,000; net gain from sale of investment securities of $294,000; and deposit fees of $182,000.

Noninterest Expense

Noninterest expense totaled $8.0 million for the third quarter of 2012, up $957,000 or 13.5% from the same period in the prior year. The increase in noninterest expense primarily related to increases in compensation costs of $1.0 million, data processing and communications costs of $195,000 and premises and occupancy costs of $160,000, which increases were predominately associated with the Palm Desert National acquisition. In addition to the increased employee count from the Palm Desert National acquisition, we added employees in lending production and loan operations to increase our production of SBA loans and warehouse facility loans, which contributed to the increase in compensation expense. Partially offsetting the increase in noninterest expense was a reduction in other real estate owned ("OREO") operations of $313,000 and marketing expense of $154,000.

For the first nine months of 2012, noninterest expense totaled $22.9 million, up $2.6 million or 12.8% from the first nine months of 2011. The increase was primarily a result of the Palm Desert National acquisition and included increases in compensation and benefits costs of $1.8 million, primarily from an increase in employee count and termination costs; data processing and communication costs of $731,000, primarily from running two core systems and system conversion costs associated with recent acquisitions; premises and occupancy costs of $341,000; and legal and audit costs of $233,000. Of the total noninterest expense recorded during the first nine months of 2012, there were one-time costs of $500,000 relating to the Palm Desert National acquisition. Partially offsetting the increase were decreases in marketing expense of $232,000 and FDIC insurance premiums of $187,000.

Assets and Liabilities

At September 30, 2012, assets totaled $1.1 billion, up $160.8 million or 17.3% from September 30, 2011 and $128.2 million or 13.3% from December 31, 2011. During the third quarter of 2012, assets increased $24.3 million, primarily related to an increase in loans held for investment of $64.1 million, which was partially offset by a decrease in investment securities available for sale of $31.9 million and cash and cash equivalents of $6.7 million.

Investment securities available for sale totaled $114.3 million at September 30, 2012, up $6.5 million or 6.0% from September 30, 2011 but down $1.4 million or 1.2% from December 31, 2011. During the third quarter of 2012, investment securities decreased $31.9 million or 21.8% and included sales of $41.9 million and principal payments of $5.5 million, partially offset by purchases of $15.5 million. At September 30, 2012, 47 of our 58 private label mortgage-backed securities ("MBS") were classified as substandard or impaired and had a book value of $2.2 million and a market value of the same amount. Interest received from these securities is applied against their respective principal balances. Our entire private label MBS were acquired when we redeemed our shares in certain mutual funds in 2008.

Net loans held for investment totaled $851.7 million at September 30, 2012, an increase of $125.8 million or 17.3% from September 30, 2011 and $121.6 million or 16.7% from December 31, 2011. During the third quarter of 2012, net loans held for investment increased $64.1 million or 8.1%. The third quarter of 2012 included loan originations of $129.3 million, of which $68.3 million related to our warehouse repurchase facility loans, partially offset by loan repayments of $42.6 million, an increase in undisbursed loan funds of $13.9 million and loan sales of $13.8 million. At September 30, 2012, the loans to deposits ratio was 96.5%, up from 92.1% at September 30, 2011 and 89.1% at December 31, 2011. At September 30, 2012, our allowance for loan losses was $7.7 million, down $864,000 from both September 30, 2011 and December 31, 2011. The allowance for loan losses as a percent of nonaccrual loans was 121.9% at September 30, 2012, up from 91.1% at September 30, 2011, but down from 139.9% at December 31, 2011. The decrease in allowance for loan losses as a percent of nonaccrual loans at September 30, 2012, compared to year-end 2011 was primarily due to the decrease in the allowance balance and to a lesser extent, the addition of nonaccrual loans acquired from Palm Desert National. At September 30, 2012, the ratio of allowance for loan losses to total gross loans was 0.89%, down from 1.2% at both September 30, 2011 and December 31, 2011.

Deposits totaled $895.9 million at September 30, 2012, up $98.5 million or 12.4% from September 30, 2011 and $67.0 million or 8.1% from December 31, 2011. During the third quarter of 2012, deposits decreased $17.3 million or 1.9%. During the third quarter of 2012, we eliminated nominal interest paid on approximately $60.7 million of transaction accounts and moved them into noninterest bearing accounts, which lowered our deposit costs by approximately one basis point. Excluding the transfers of these accounts, the change in noninterest bearing and transaction accounts was essentially flat while certificates of deposits decreased by $17.1 million. At September 30, 2012, we had no brokered deposits. The total weighted average cost of deposits at September 30, 2012 decreased to 0.64%, from 0.94% at September 30, 2011 and from 0.89% at December 31, 2011.

At September 30, 2012, total borrowings amounted to $85.8 million, up from $38.8 million at September 30, 2011, December 31, 2011 and June 30, 2012. During the third quarter of 2012, total borrowings increased $47.0 million related wholly to FHLB overnight advances taken out primarily to fund our loan growth. Total borrowings at September 30, 2012 represented 7.9% of total assets and had a weighted average cost of 1.64%, compared with 4.2% of total assets at a weighted average cost of 3.19% at September 30, 2011 and 4.0% of total assets and at a weighted average cost of 3.23% at December 31, 2011.

Nonperforming Assets

At September 30, 2012, nonperforming assets totaled $11.8 million or 1.08% of total assets, down from $12.2 million or 1.31% of total assets at September 30, 2011, but up from $7.3 million or 0.76% of total assets at December 31, 2011. During the third quarter of 2012, nonperforming loans decreased $2.1 million to total $6.3 million and OREO decreased $3.8 million to total $5.5 million. Of the balances at September 30, 2012, $1.1 million of nonperforming loans and $3.6 million of OREO were associated with assets acquired from Palm Desert National.

Capital Ratios

At September 30, 2012, our ratio of tangible common equity to total assets was 8.94%, with a basic book value per share of $9.66 and diluted book value per share of $9.53.

At September 30, 2012, the Bank exceeded all regulatory capital requirements with a ratio for tier 1 leverage capital of 9.48%, tier 1 risked-based capital of 11.04% and total risk-based capital of 11.88%. These capital ratios exceeded the "well capitalized" standards defined by the federal banking regulators of 5.00% for tier 1 leverage capital, 6.00% for tier 1 risked-based capital and 10.00%, for total risk-based capital. At September 30, 2012, the Company had a ratio for tier1 leverage capital of 9.58%, tier 1 risked-based capital of 11.09% and total risk-based capital of 11.93%.

About Pacific Premier Bancorp, Inc.

The Company owns all of the capital stock of the Bank. The Bank provides business and consumer banking products to its customers through our ten full-service depository branches in Southern California located in the cities of Costa Mesa, Huntington Beach, Los Alamitos, Newport Beach, Palm Desert, Palm Springs, San Bernardino and Seal Beach. For additional information about the Company, visit the Company's website www.ppbi.com.

FORWARD-LOOKING COMMENTS

The statements contained herein that are not historical facts are forward-looking statements based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. The Company cautions readers that a number of important factors could cause actual results to differ materially from those expressed in, or implied or projected by, such forward-looking statements. These risks and uncertainties include, but are not limited to, the following: the strength of the United States economy in general and the strength of the local economies in which we conduct operations; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; inflation, interest rate, market and monetary fluctuations; the timely development of competitive new products and services and the acceptance of these products and services by new and existing customers; the willingness of users to substitute competitors' products and services for the Company's products and services; the impact of changes in financial services policies, laws and regulations (including the Dodd-Frank Wall Street Reform and Consumer Protection Act) and of governmental efforts to restructure the U.S. financial regulatory system; technological changes; the effect of acquisitions that the Company may make, if any, including, without limitation, the failure to achieve the expected revenue growth and/or expense savings from such acquisitions; changes in the level of the Company's nonperforming assets and charge-offs; oversupply of inventory and continued deterioration in values of California real estate, both residential and commercial; the effect of changes in accounting policies and practices, as may be adopted from time-to-time by bank regulatory agencies, the Securities and Exchange Commission ("SEC"), the Public Company Accounting Oversight Board, the Financial Accounting Standards Board or other accounting standards setters; possible other-than-temporary impairment of securities held by us; changes in consumer spending, borrowing and savings habits; the effects of the Company's lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; ability to attract deposits and other sources of liquidity; changes in the financial performance and/or condition of our borrowers; changes in the competitive environment among financial and bank holding companies and other financial service providers; unanticipated regulatory or judicial proceedings; and the Company's ability to manage the risks involved in the foregoing.

Additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in the 2011 Annual Report on Form 10-K of Pacific Premier Bancorp, Inc. filed with the SEC and available at the SEC's Internet site (http://www.sec.gov).

The Company specifically disclaims any obligation to update any factors or to publicly announce the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.

Contact:

Pacific Premier Bancorp, Inc.

Steven R. Gardner
President/CEO
714.431.4000

Kent J. Smith
Executive Vice President/CFO
714.431.4000

PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(dollars in thousands, except share data)










September 30,


December

31,


September 30,

ASSETS


2012


2011


2011



(Unaudited)


(Audited)


(Unaudited)

Cash and due from banks


$ 58,216


$ 60,207


$ 37,780

Federal funds sold


27


28


28

Cash and cash equivalents


58,243


60,235


37,808

Investment securities available for sale


114,250


115,645


107,761

FHLB stock/Federal Reserve Bank stock, at cost


12,191


12,475


12,982

Loans held for sale, net


4,728


-


-

Loans held for investment


859,373


738,589


734,474

Allowance for loan losses


(7,658)


(8,522)


(8,522)

Loans held for investment, net


851,715


730,067


725,952

Accrued interest receivable


3,933


3,885


3,732

Other real estate owned


5,521


1,231


2,846

Premises and equipment


10,067


9,819


9,977

Deferred income taxes


5,515


8,998


9,047

Bank owned life insurance


13,362


12,977


12,827

Intangible assets


2,703


2,069


2,126

Other assets


7,108


3,727


3,444

TOTAL ASSETS


$ 1,089,336


$ 961,128


$ 928,502








LIABILITIES AND STOCKHOLDERS' EQUITY







LIABILITIES:







Deposit accounts:







Noninterest bearing


$ 211,410


$ 112,313


$ 109,194

Interest bearing:







Transaction accounts


266,478


287,876


285,829

Retail certificates of deposit


417,982


428,688


398,101

Wholesale certificates of deposit


-


-


4,254

Total deposits


895,870


828,877


797,378

Other borrowings


75,500


28,500


28,500

Subordinated debentures


10,310


10,310


10,310

Accrued expenses and other liabilities


7,770


6,664


7,694

TOTAL LIABILITIES


989,450


874,351


843,882








STOCKHOLDERS' EQUITY:







Preferred stock, $.01 par value; 1,000,000 shares authorized; no shares outstanding


-


-


-

Common stock, $.01 par value; 25,000,000 shares authorized; 10,343,434 shares at September 30, 2012, 10,337,626 shares at December 31, 2011, and 10,084,626 shares at September 30, 2011 issued and outstanding


103


103


101

Additional paid-in capital


76,414


76,310


76,517

Retained earnings


22,011


10,046


7,491

Accumulated other comprehensive income, net of tax of $950 at September 30, 2012, $221 at December 31, 2011, and $357 at September 30, 2011


1,358


318


511

TOTAL STOCKHOLDERS' EQUITY


99,886


86,777


84,620








TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$ 1,089,336


$ 961,128


$ 928,502





























PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(dollars in thousands, except per share data)

(unaudited)










Three Months Ended


Nine Months Ended


September 30, 2012


September 30, 2011


September 30, 2012


September 30, 2011

INTEREST INCOME








Loans

$ 12,847


$ 11,695


$ 36,182


$ 33,978

Investment securities and other interest-earning assets

779


850


2,606


3,110

Total interest income

13,626


12,545


38,788


37,088









INTEREST EXPENSE








Interest-bearing deposits:








Interest on transaction accounts

280


364


832


1,178

Interest on certificates of deposit

1,164


1,636


3,815


5,251

Total interest-bearing deposits

1,444


2,000


4,647


6,429

Other borrowings

247


237


717


760

Subordinated debentures

81


77


247


230

Total interest expense

1,772


2,314


5,611


7,419

NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES

11,854


10,231


33,177


29,669

PROVISION FOR LOAN LOSSES

145


1,322


145


2,728

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

11,709


8,909


33,032


26,941









NONINTEREST INCOME








Loan servicing fees

224


324


615


701

Deposit fees

486


558


1,459


1,641

Net gain (loss) from sales of loans

(41)


16


(31)


(2,445)

Net gain from sales of investment securities

857


845


1,031


1,325

Other-than-temporary impairment loss on investment securities, net

(36)


(170)


(118)


(538)

Gain on FDIC transaction

-


-


5,340


4,189

Other income

420


537


1,082


1,383

Total noninterest income

1,910


2,110


9,378


6,256









NONINTEREST EXPENSE








Compensation and benefits

4,367


3,363


11,834


10,033

Premises and occupancy

1,063


903


2,922


2,581

Data processing and communications

582


387


1,766


1,035

Other real estate owned operations, net

244


557


981


987

FDIC insurance premiums

165


86


466


653

Legal and audit

473


385


1,511


1,278

Marketing expense

225


379


704


936

Office and postage expense

232


244


612


605

Other expense

680


770


2,081


2,180

Total noninterest expense

8,031


7,074


22,877


20,288

NET INCOME BEFORE INCOME TAXES

5,588


3,945


19,533


12,909

INCOME TAX

2,126


1,485


7,568


4,892

NET INCOME

$ 3,462


$ 2,460


$ 11,965


$ 8,017









EARNINGS PER SHARE








Basic

$ 0.34


$ 0.25


$ 1.16


$ 0.80

Diluted

$ 0.32


$ 0.23


$ 1.12


$ 0.75









WEIGHTED AVERAGE SHARES OUTSTANDING








Basic

10,330,814


10,084,626


10,332,223


10,072,984

Diluted

10,832,934


10,570,267


10,709,822


10,667,722

































PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES

STATISTICAL INFORMATION

(dollars in thousands)












For the Three Months Ended


For the Nine Months Ended



September 30, 2012


September 30, 2011


September 30, 2012


September 30, 2011










Profitability and Productivity









Net interest margin


4.61%


4.62%


4.52%


4.45%

Noninterest expense to average total assets


3.02


3.03


2.98


2.88

Efficiency ratio (1)


60.14


56.77


60.46


58.74

Return on average assets


1.30


1.06


1.56


1.14

Return on average equity


14.19


11.89


17.23


13.24










Asset and liability activity









Loans originated and purchased


$132,509


$77,034


$342,583


$285,467

Repayments


(42,597)


(40,309)


(134,783)


(70,358)

Loans sold


(13,806)


(3,040)


(14,390)


(26,892)

Increase in loans, net


66,381


26,373


126,376


170,414

Increase (decrease) in assets


24,301


(19,609)


128,208


101,686

Increase (decrease) in deposits


(17,321)


(18,607)


66,993


138,138

Increase (decrease) in borrowings


47,000


-


47,000


(40,000)










(1) Efficiency ratio excludes other real estate operations, net; gains and losses from sales of loans and investment securities; and gain on FDIC transaction.























Average Balance Sheet



Three Months Ended


Three Months Ended



September 30, 2012


September 30, 2011



Average


Average


Average


Average



Balance

Interest

Yield/Cost


Balance

Interest

Yield/Cost

Assets


(dollars in thousands)

Interest-earning assets:









Cash and cash equivalents


$ 40,459

$ 17

0.17%


$ 65,587

$ 33

0.20%

Federal funds sold


27

-

0.00%


9,866

2

0.08%

Investment securities


150,198

762

2.03%


125,717

815

2.59%

Loans receivable, net (1)


837,070

12,847

6.14%


684,023

11,695

6.84%

Total interest-earning assets


1,027,754

13,626

5.30%


885,193

12,545

5.67%

Noninterest-earning assets


34,379




47,183



Total assets


$ 1,062,133




$ 932,376



Liabilities and Equity









Deposit accounts:









Noninterest-bearing


$ 164,777

$ -

0.00%


$ 113,098

$ -

0.00%

Interest-bearing:









Transaction accounts


313,673

280

0.36%


286,924

364

0.50%

Retail certificates of deposit


425,879

1,164

1.09%


395,187

1,626

1.63%

Wholesale certificates of deposit

-

-

0.00%


7,678

10

0.52%

Total deposits


904,329

1,444

0.64%


802,887

2,000

0.99%

Other borrowings


42,690

247

2.30%


28,500

237

3.30%

Subordinated debentures


10,310

81

3.13%


10,310

77

2.96%

Total borrowings


53,000

328

2.46%


38,810

314

3.21%

Total deposits and borrowings

957,329

1,772

0.74%


841,697

2,314

1.09%

Other liabilities


7,235




7,911



Total liabilities


964,564




849,608



Stockholders' equity


97,569




82,768



Total liabilities and equity


$ 1,062,133




$ 932,376



Net interest income



$ 11,854




$ 10,231


Net interest rate spread (2)




4.56%




4.58%

Net interest margin (3)




4.61%




4.62%

Ratio of interest-earning assets to deposits and borrowings

107.36%




105.17%












(1)

Average balance includes loans held for sale and nonperforming loans and is net of deferred loan origination fees, unamortized discounts and premiums, and allowance for loan losses.


(2)

Represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.


(3)

Represents net interest income divided by average interest-earning assets.



Average Balance Sheet



Nine Months Ended


Nine Months Ended



September 30, 2012


September 30, 2011



Average


Average


Average


Average



Balance

Interest

Yield/Cost


Balance

Interest

Yield/Cost

Assets


(dollars in thousands)

Interest-earning assets:









Cash and cash equivalents


$ 70,743

$ 96

0.18%


$ 61,344

$ 94

0.20%

Federal funds sold


27

-

0.00%


9,110

5

0.07%

Investment securities


149,836

2,510

2.23%


146,658

3,011

2.74%

Loans receivable, net (1)


757,373

36,182

6.37%


671,734

33,978

6.74%

Total interest-earning assets


977,979

38,788

5.29%


888,846

37,088

5.56%

Noninterest-earning assets


44,136




51,594



Total assets


$ 1,022,115




$ 940,440



Liabilities and Equity









Deposit accounts:









Noninterest-bearing


$ 141,494

$ -

0.00%


$ 105,424

$ -

0.00%

Interest-bearing:









Transaction accounts


310,844

832

0.36%


281,980

1,178

0.56%

Retail certificates of deposit


421,918

3,813

1.21%


406,986

5,216

1.71%

Wholesale certificates of deposit

730

2

0.45%


9,745

35

0.48%

Total deposits


874,986

4,647

0.71%


804,135

6,429

1.07%

Other borrowings


33,316

717

2.87%


37,313

760

2.72%

Subordinated debentures


10,310

247

3.20%


10,310

230

2.98%

Total borrowings


43,626

964

2.95%


47,623

990

2.78%

Total deposits and borrowings

918,612

5,611

0.82%


851,758

7,419

1.16%

Other liabilities


10,901




7,943



Total liabilities


929,513




859,701



Stockholders' equity


92,602




80,739



Total liabilities and equity


$ 1,022,115




$ 940,440



Net interest income



$ 33,177




$ 29,669


Net interest rate spread (2)




4.47%




4.40%

Net interest margin (3)




4.52%




4.45%

Ratio of interest-earning assets to deposits and borrowings

106.46%




104.35%












(1)

Average balance includes loans held for sale and nonperforming loans and is net of deferred loan origination fees, unamortized discounts and premiums, and allowance for loan losses.


(2)

Represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.


(3)

Represents net interest income divided by average interest-earning assets.


PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES

STATISTICAL INFORMATION










September 30, 2012


December 31, 2011


September 30, 2011








Pacific Premier Bank Capital Ratios







Tier 1 leverage ratio


9.48%


9.44%


9.29%

Tier 1 risk-based capital ratio


11.04%


11.68%


11.57%

Total risk-based capital ratio


11.88%


12.81%


12.71%








Pacific Premier Bancorp, Inc. Capital Ratios







Tier 1 leverage ratio


9.58%


9.50%


9.35%

Tier 1 risk-based capital ratio


11.09%


11.69%


11.56%

Total risk-based capital ratio


11.93%


12.80%


12.71%

Tangible common equity ratio (1)


8.94%


8.83%


8.91%








Share Data







Book value per share (Basic)


$9.66


$8.39


$8.39

Book value per share (Diluted)


9.53


8.34


8.11

Tangible book value per share (1)


9.40


8.19


8.18

Closing stock price


9.55


6.34


5.90















(1) Tangible common equity to tangible assets (the "tangible common equity ratio") and tangible book value per share are non-GAAP financial measures derived from GAAP-based amounts. We calculate the tangible common equity ratio by excluding the balance of intangible assets from common shareholders' equity and dividing by tangible assets. We calculate tangible book value per share by dividing tangible common equity by common shares outstanding, as compared to book value per basic share, which we calculate by dividing common shareholders' equity by basic shares outstanding. We believe that this information is important to shareholders' as tangible equity is a measure that is consistent with the calculation of capital for bank regulatory purposes, which excludes intangible assets from the calculation of risk-based ratios.

GAAP Reconciliation

PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES

STATISTICAL INFORMATION

(dollars in thousands, except per share data)










September 30, 2012


December 31, 2011


September 30, 2011








Total shareholders' equity


$99,886


$86,777


$84,620

Less: Intangible assets


2,703


2,069


2,126

Tangible common equity


$97,183


$84,708


$82,494








Book value per share (Basic)


$9.66


$8.39


$8.39

Less: Intangible book value per share


(0.26)


(0.20)


(0.21)

Tangible book value per share


$9.40


$8.19


$8.18








Total assets


$1,089,336


$961,128


$928,502

Less: Intangible assets


2,703


2,069


2,126

Tangible assets


$1,086,633


$959,059


$926,376








Tangible common equity ratio


8.94%


8.83%


8.91%






















PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES

STATISTICAL INFORMATION

(dollars in thousands)

















September 30, 2012


December 31, 2011


September 30, 2011








Loan Portfolio







Real estate loans:







Multi-family


$173,484


$193,830


$211,514

Commercial non-owner occupied


262,046


164,341


164,797

One-to-four family (1)


62,771


60,027


62,638

Construction


308


-


-

Land


11,005


6,438


8,496

Business loans:







Commercial owner occupied (2)


148,139


152,299


164,268

Commercial and industrial


88,105


86,684


74,434

Warehouse facilities


112,053


67,518


42,644

SBA


4,736


4,727


4,870

Other loans


2,191


3,390


2,215

Total gross loans (3)


864,838


739,254


735,876

Less loans held for sale, net


4,728


-


-

Total gross loans held for investment


860,110


739,254


735,876

Less:







Deferred loan origination costs/(fees) and premiums/(discounts)


(737)


(665)


(1,402)

Allowance for loan losses


(7,658)


(8,522)


(8,522)

Loans held for investment, net


$851,715


$730,067


$725,952








Asset Quality







Nonaccrual loans


$6,280


$6,093


$9,357

Other real estate owned


5,521


1,231


2,846

Nonperforming assets


11,801


7,324


12,203

Allowance for loan losses


7,658


8,522


8,522

Allowance for loan losses as a percent of total nonperforming loans


121.94%


139.87%


91.08%

Nonperforming loans as a percent of gross loans


0.73


0.82


1.27

Nonperforming assets as a percent of total assets


1.08


0.76


1.31

Net loan charge-offs for the quarter ended


$145


$527


$1,317

Net loan charge-offs for quarter to average total loans, net


0.07%


0.29%


0.77%

Allowance for loan losses to gross loans


0.89


1.15


1.16








Delinquent Loans:







30 - 59 days


$ 2,565


$ 699


$ 3,152

60 - 89 days


164


731


937

90+ days (4)


4,154


4,260


6,669

Total delinquency


$ 6,883


$ 5,690


$ 10,758

Delinquency as a % of total gross loans


0.80%


0.77%


1.46%








(1) Includes second trust deeds.

(2) Majority secured by real estate.

(3) Total gross loans for September 30, 2012 is net of the mark-to-market discounts on Canyon National loans of $3.1 million and on Palm Desert National loans of $6.3 million.

(4) All 90 day or greater delinquencies are on nonaccrual status and reported as part of nonperforming assets.

SOURCE Pacific Premier Bancorp, Inc.