lawpalyer logo
in判決書

臺灣臺北地方法院108年度重自字第1號

關鍵資訊

  • 裁判案由
    銀行法等
  • 案件類型
    刑事
  • 審判法院
    臺灣臺北地方法院
  • 裁判日期
    112 年 04 月 26 日

  • 當事人
    永豐商業銀行股份有限公司曹為實永豐金融控股股份有限公司陳思寬

1081 2890SinoPac BancopSPBFar East National BankFENB SPB 104105SPB SPBFENBSPB FENBFENBDeferred TaxAssetDTA Net DTA Deferred Tax Asset AllowanceDTAAllowanceSPBFENBDTA Allowance5,728735 FENB1,200 FENB101 104721SPB 1041130Morgan Stanley Services Pty LimitedMorgan Stanley Services Pty Limited Morgan StanleyCathay Genral Bancorp CathayPreferred BankPreferred BankCathayCathayCathayPreferred BankPreferred Bank105527CathayCathay105629Morgan StanleyPreferred BankPreferred BankCathayCathay FENB5,728735DTA Allowance 1,200 CathaySPB CathayCathay105630SPB 10578Cathay1057710578 5 DTA Allowance 0.976Price to Book RatioP/B1.22SPBSTOCK PURCHASE AGREEMENTSPA 使使 SPB DTA Allowance5,728735 1,200 CathaySPB Cathay5,7287351,200 DTA AllowanceFENB SPBP/B0.976P/B1.22FENB27,3006,6612,0001.220.976÷27,3006,6612,000 CathayP/B1.054,6411.221.05÷27,3004,641 FENBCathay501,500 Cathay調FENB3,2329,000998 2,2349,000Cathay使 Cathay34,000SPBSPB36,0081,0002,0081,000 使571 12521 171123 13191334 2213 212 212202 3 36369127SPB SPB - SPB 108920SPB 100 1 2152SPB 157 308 310115421542使1542使1002980 154 23011 使3081629 310540867649861611343 SPBMorgan Stanley DTA Allowance CathaySPB 1CathayMorgan StanleyMorgan StanleyCathay 2Cathay10552710562710571Preferred Bank 3NASDAQ105 78 410578SPA調CathayDTA Allowance DTA AllowanceDTA Allowance 5使6SPBMorgan Stanley SPB使4,600CathayMorgan Stanley 1252117113571 112521171135713421 110 4769336 2調2571031020120986362982282 3Duty of Loyalty Fiduciary Duty231 Duty of Loyalty Duty of Care 4 duty of loyalty 使duty to act for a proper purpose duty not to fetter di scretion conflict of duty an d interest self dealing29150151999 滿滿使 5 使滿 調使 11074941 103794981190使 28560948620011081578 17112使 使 使使1711217113500 1082261 1891712431 調369436971082390 2使 19593941007 3使Arm's Length Transaction使使 使使使使使使使19590911007 193428 104161410816使使 21092792 107518 3使36371.退2.3.4.18515.28715 6.7.調8.9. 使 1 Business Judgment Rule1984Aronson v. Lewis[It crates a] presu mption that in making a business decision, the directors of a corporation acted on an informed basis, ingood faith and in the honest belief that the actiontaken was in the best interest of the company. can be attributed to anyrational business purpose 2 105 2206 使 1 2 3 SPB FENBSPBSPBSPB1041130Morgan StanleyMorganStanley1051529 CathayPreferred Bank105252CathayPreferredBankCathay10545 Base Price3403.4105527Exclusivity Agreement 10577 10578 51057 8 14SPB 100Cathay 14SPB100Cathay CathaySPA289290 23410411301057710578SPA 175273293314217239195 217311317297327336 SPBFENB SPB 15105411.Consent Order調 ROE 1030E&P2. 4330E&PBSABank Scre tary ActFENBMorgan StanleyFENB1158161 210578 141.2.3.4.29629886 FENBSPB2098 37305,898 96.53 10412 31SPB29,2939261,4396,605105Q1 SPB294785,860 1,2697,558SPB99102O CC Consent OrderBSABank Secrecy ActCFPB ConsumerFinancial Protection Bureau使SPB SPB 100Cathay FENB97FENBCathay223225231223239 310577 稿78SPBFENB CathayFENB86便FENBFENBFENBCathayCathay Bank 1 3233 4SPB 106591060006322010652510600130250 106623FENB 1FENB 10411FENB 104910Morgan StanleyFENB Morgan Stanley FENB104113Morgan StanleyNDA10411101041111 FENB Morgan Stanley MorganStanleyFENB1041130Morgan StanleyMorgan StanleyMorgan Stanley 2 1041130Morgan StanleyFENB Morgan Stanley Morgan Stanley364377106623 調 便2 106623 106623 106623Morgan Stanley104929FENB Discussion Materials 273287288312389406409 415197 510330 FENB51FENB97100 101 300 6調SPB Morgan Stanley 7FENBFENB337339 102107使249251255259263267SPBFENB FENB 10578SPB952092million9,20037009610611,154971001 7,6601011045,19912.69 215 FENB調SPB SPB 1054F ENB 10578 375 使10578FENB SPB106623 10578 FENBconsent order price discovery process Cathayfair value269274FENB 8調SPBFENB SPB SPA Cathay 1Morgan Stanley1041130 10412131FENB510515CathayPreferred BankICBCMorgan Stanley10525 CathayPreferred Bank105215105215CathayPreferred BankPreferred BankCathay340base price Cathay105527Cathay106623297 2106224105 1028SPBMorgan Stanley Morgan StanleyCathay78Morgan Stanley10636SPBSPBCathay Morgan StanleySPB FENB調45調15105 151051293 1052152 1053102 稿2 105527CathayCathay10562710578 1066CathayCathay Bank CathayCathay Bank Cathay BankCathay 193 159 3106224Morgan StanleyJames NienJames Nienshow FENB3 CathayPreferred 2 offer CathayPreferred2Cathay2 CathayCathayleverage使1 Cathay31PropertyCharge Offagreevaluation34PropertyCharge OffPropertyCharge OffNOLBen5,0005,8005,300 Off Balance Sheet西 PropertyGainCharge OffPreferredBid309Million390031,900CathayCathay118 4106224Morgan StanleyDavid NgoDavid Ngo David Ngo1 76processCathay3331,000 3 4,000base price charge offfocusPreferred 7Morgan Stanley310Cathay David Ngo1236 245 5106623Morgan StanleyCathay 1041210511 aMorgan Stanley 15Cathay Teaser bMorgan Stanley1051FENBConfidential Information Memorandum c155FENB Confidential Information Memorandum10515105129 d1051 Cathay 300330base price Morgan Stanley10525 1O525 aCathayPreferred Bank bFENBFENBFENB c105310Cathay310base priceExclusivity Agreement Preferred BankCathayMorgan Stanley使 ° dMorgan Stanley10531721Cathay315base pricePreferred Bank CathayMorgan Stanley使 P/BP/E 使CathayPreferred Bank使 Cathay使 e10545 Preferred Bank Cathay340base price 75/10/153 fCathayMorgan StanleyDavis P olk & WardwellCathay1288289 6106623 2Cathay buyer Cathay CathayMorgan Stanleyconfirm Morgan Stanley Morgan Stanley price discovery counter offer  Cathay312313 7 MorganStanleyMorgan StanleyMorganStanleyMorgan Stanley Morgan Stanley CathayMorgan StanleyPreferred Bank306308 Morgan Stanley Cathay Preferred Bankbase price Cathay340Preferred Bank Morgan Stanley Morgan Stanley 稿 263265288291 5363 81041130Morgan StanleyDuring the term of our engagement we will provide you with financial advice and assistance in connection with this assignment, whichmay include, if appropriate, advice and assistancewith respect to defining objectives, performing valuation analyses, and structuring, planning and negotiating the Transaction108 1088 31110810881081088152 9Morgan StanleyCathaySPB Morgan Stanley Morgan Stanley Cathay 1Morgan StanleyNgo David105 320CathayPreferred Bank調43743810810171114810896Preferred BankCathay1054Cathay15716179123125194406436 CathayPreferred Bank Morgan Stanley Cathaybase price3.15 3.4Preferred Bank10545 Morgan Stanley105627 Preferred Bank CathayPreferred Bank Cathay Morgan Stanley 調 CathayMorgan Stanley 1081017111481081017 12714911148 Preferred Bank428 Morgan Stanley CathayPreferred Bank 10896Preferred BankCathay Preferred Bank 117Morgan StanleyPreferred Bank Morgan Stanley 270271 Morgan Stanley Preferred Bank 1041130Morgan Stanley If a Transaction is completed, we will charge Bank SinoPac a "Transaction Fee". The Transact ion Fee is calculated as described below. The Transaction Fee is calculated as a percentage of value of the Transaction ("Transaction Value") based on amultiple derived from the Transaction Value dividedby Shareholder's Equity of SinoPac Bancorp as of the latest available audited or reviewed financialson or before the execution of a Definitive Agreement (Price / Book Valuemultiple). 1081088 SinoPac Bancorp/3111081088152CathayPreferred BankPreferred BankMorgan Stanley Morgan Stanley 2105218 P10531Morgan StanleyMichael didn't think Preferred Bank wasseriousCathayPreferred Bank342343441 FENB Preferred BankWellingtonFENB Wellington FENBFENB 289 Preferred Bank FENBChief Lending OfficerFENB 使調 FENB 349350 FENB Preferred Bank 1054 CROE15cash+or <5 month161CCathayCathay CathayPreferred BankCathay Cathay Morgan Stanley 288289 3Cathay Cathay 105216Morgan Stanley any Binding Proposal must comply with the terms conditions procedures outlined below. Morgan Stanley will be available, on behalf of Bank SinoPac, to discuss the terms of your Binding Proposal and to respond to any inquiries concerningthe guidelines set forth herein. The Binding Proposal must contain the following information: f.Sale Documentation: Your Binding Proposal must include a full mark-up of the SPA indicating the changes, if any, that you are proposing to be made to thedocument. Failure to submit a marked-up c opy of the SPA will constitute an offer to sign theSPA in the form provided to you. Bank SinoPac hasa strong preference for offers with minimal changesto the SPA. Any material changes will be regardedas an adverse factor in evaluating a Binding Proposal. Morgan Stanley SPASPA SPA SPA348349495497 Morgan Stanley105311 Please find attached theoffer documents we received from C and P. C has sent offer letter + draft exclusivity agreement. P hassent offer letter + marked up SPA. We are preparing a summary for our discussions on Monday afternoonand suggested next steps. CPCPSPA Morgan StanleyCathay Preferred Bank 105318 After one week of extensive negotiations withCathay, Preferred and their advisors, both biddershave come back with their final best proposal approved by their boards. Both bids show meaningful increase in the headline price. Preferred 10531118 363437 747297 Morgan Sta nleyMorgan Stanley Morgan StanleyCathay Cathay Morgan Stanley 使MorganStanley10636SPB1053102稿 2159SPA稿 Morgan StanleyCathay Cathay 4 調Cathay 7 SPB105 33110671415FENB 105331274,652106630306,98110533132,329 9,98022,349FENB FENB102 調調 7SPA稿Purchase Price Adjustment105 9307.2 3395396 調 Morgan Stanley10636調 調 調 使 FENB90 Cathay10 調 10310531161 SPA調MorganStanley Cathay 5Cathay Preferred BankMorgan Stanley Preferred Bank Preferred BankCathay Cathay105629Morgan Stanley James Nien10562993 Morgan StanleyDavid NgoThis is nearly a deal breaker. This is a credibility issue- We had a good faith a month ago thatthe price won't change. I can see michael this afternoon after 4pm and you can dial in. We should shut down the discussion on SPA until this gets clear. 4Michael SPACathayRBC Capital MarketsRBC Jerry Wiant1056291038David Ngo調DavidNgoJerry WiantJerry WiantMorgan StanleyTony Huang 656Please see attached Cathay's revised proposal. We are seeking clarification with RBC in the meantime,and they also open for counter for our final positionCathay RBC1149 Preferred BankDavid Ngo1056300James NienPrederredlast bid was 319MM before property only chinatownand charged off loans. So this compares to 340MMfor Cathayactually higher as Cathay pays for Alhambra property as well so apple to apple is highterthan 340MMPreferred Bank319ChinatownCathay340 340CathayAlhambraMorgan Stanley Morgan StanleyDavid Ngo105 630827Jerry WiantWe had a meeting with Michael and Sinopac team this morning to discuss your latest proposal. While Michael is keen to get a deal done with Cathay, he does not want to have unlimited negotiations on commercial and legal terms and therefore is willing to move forward based on his final proposal as set belowMichaelMichaelCathay Cathay 449457459464471477483485 Morgan Stanley Preferred BankCathayMorgan StanleyCathay340Morgan StanleyCathayMichael is keen to get a deal done withCathayMorgan StanleyRBC 貿 Cathay Morgan StanleyDavid Ngo10571827 Please see below Cathay answers in RED. Think this looks quite good. 1331 469Morgan StanleyMorgan Stanley Cathay Morgan StanleyDavid Ngo10571 854Preferred Bank1331944 230 IB M 78 956David Ngo I ask L&L, James suggest not to do this. Thatbecause the EA end day is 6/27 but we don't have anotice to them to terminate the EA. 6271319 10671 WECHAT Cathay Morgan Stanley 275276 266使 Preferred Bank Cathay CathayFENB 500CathayFENBCathay 50Cathay1,500CathayCathay105629 500CathayMorgan Stanley290105630Cathay 501,500Cat hay10578 SPA2.6b8 3,000503,00058106782 8,5313663,502Morgan Stanley10578SPACathay196 358c449461219433Cathay500 Preferred Bank 1,500Preferred Bank105318144877Morgan Stanley CathayThink thislooks quite good Cathay 460461471473 退 Preferred BankCathay Morgan Stanley Cathay SPA 使 DTA Allowance 1DTA Allowance 32102 IFRSInternational Financial Reporting StandardsIFRS 1019使使12International Accounting Standards IASs 12)37使56使使IFRS調DTA Allowance 調439 FENBIFR SFASB Generally Accepted Accounting PrinciplesUS GAAPFENB Accounting Standards Codification 740 Income Taxesif, on the basis of available evidence, it is more-likely-than-not that all or a portion of the DTA will not be realized,the asset must be reduced by a valuation allowanceDTA 34293 調DTA allowanceFENB104105 104Deferred Tax Assets-net2,0641,427A valuation allowance is established for deferred tax assets if, based on the weight of available evidence, it ismore likely than not that some portion or all of thedeferred tax assets will not be realized. A valuation allowance is used, as needed, to reduce the deferred tax assets to the amount that is more likely than not to be realized. The process of evaluating theneed to maintain a valuation allowance for deferredtax assets is highly subjective and requires significant judgment. Based on the Banks analysis and review of all posit ive and negative evidence such as historical operations, future projections of taxable income and tax planning strategies that are prudent and feasible, theBank has determined that it was more likely than not that some portion of the Banks deferred tax asset s related to NOL carryforwards and tax credit carryforwards will not be realized. Accordingly, the Bankhas recorded a valuation allowance of $44,933,886 and $56,331,703 as of December 31, 2016 and 2015, respectively. 使 2016201512314,4933,8865,633 1,70346248648775 2 10113 4 調1041032 10010006830 (31) FENBFENB104105106105Reversal of provision for loan losses3083,1545256,290The allowancefor loan losses is maintained at a level consideredadequate to provide for losses that are inherent inthe loan portfolio at the balance sheet date. The adequacy of the allowance is determined by managementbased upon a periodic review of the loan portfolio, consideration of historical loan loss experience,current economic conditions, changes in the composition of the loan portfolio, analysis of collateral values and other pertinent factors. Management believes that the level of the allowance is adequate to absorb losses inherent in the loan portfolio.463 DTA Allowance 1Morgan Stanley1051Confidential Information Memorandum1041130DTA Allowance5,630105113Morgan StanleyNOL information can be found in the DTA MEMOprovided before.(I think if this is a key plus factor to influence buyer's price, we can provide part of this for them, also we suggest their FA can studyhow much they can use)Morgan Stanley1053Management Presentation1041231DTA Allowance5,730CathayRBCMari Oishi105326Morgan Stanley The $000-000 base purchase price is a $25-$25 increase from the $315 in our revised bid and primarilydue to the NOL DTA that was being captured in the gain of the sale of the properties and charge-off loans$315$25-$25$335-34010541 5Valuation analysisDTA5,700 revised reverse1,200161165327 2FENBSPB 調management presentation FENBmanagement presentationFENB 0.06560 2,3002,400605,6005,500DTA Allowance FENB97100FENB 3,500 presentationdue diligence 3423445 DTA5,700revised reverse 1,200 Morgan Stanley267269 3Morgan Stanley10636 5,600valuation allowance2,400FENB 1041231FENB 7,9845,002NOL and capital loss carryforwards)819tax credit carryforwards1,395allowance for loan losses242fixed assets321trading securities)205Accrued Expenses and Other) FENB9810196 FENB100 "more-likely-than-not50 退carrybackcarryfowardordinary incomecapital gain incomeASC740FENB2,300 5,600 CathayRBCCathay CathayCathay使FENBCathay160161 4Cathay1051216 使FENBDTA Allowance Net DTACathay DTA AllowanceFENB289291292455457459 5SPB FENBDTA Allowance DTA AllowanceSPB 110514Morgan Stanley Tony HuangBSDTAEQUITY 18910896FENBDTA AllowanceFENBFENBAllowance9310976Morgan Stanley Morgan StanleyDTA AllowanceSPBMorgan StanleyDTA Allowance 213215DTA Allowance DTA Allowance SPBAnthony Chuan105210FENB DTA AllowanceDTANOL EZGSEFENB 1041231DTA7,984 96100 使50GAPPDeloittePwC 調3 FENB Positive Evidence: The Company's financial position at December 31,2015 has continued to improve as evidenced by theBanks asset quality, liquidity, and capital pos ition (well-capitalized). The Company was profitable in 0000 and has been since 0000 resulting in 3 year cumulative adjustedincome (i.e. pre-tax book income adjusted for permanent tax differences) of $29.9 million. No history of tax benefits expiring unused - Federal and California NOL carryforward period is 20years. Federal general business credits (including the low income housing tax credit) are subjectto a 20 year carryforward period. Alternative Minimum Tax ("AMT") credits have no expiration period. The Company is projecting future taxable income exclusive of the reversal of temporary differencesand carryforwards. Negative Evidence: The Company has generated Federal tax losses in three out of the past five years and California tax losses in two out of the past five years. The Company has over $100 million in NOL carryforwards (generated in 0000-0000 tax years for Federal and generated in 0000-0000 for California) that are dependent upon future taxable income for utilization, which may cast some doubt/uncertaintyin the Companys ability to fully utilize the NOL carryforwards and realize the corresponding DTA.In addition, the Company generated a capital loss carryover in 0000 (California) which may only be realized/utilized against future capital gains. The Company has significant tax credit carryforwards which may be utilized after the full utilization of the NOL carryforwards. In addition, the Company has $1.1 million of Foreign Tax Credits which may only be utilized against foreign sourced income, which the Company does not currently haveany foreign sourced income and does not anticipate any in the near future. 1041231 1041013調 調2,990 使NOL 2020AMT 3 NOL19810398101 NOLDTA 103 NOL 使110 使 Based on the weight ofthe available positive and negative evidence and analysis performed above, management believes that a valuation allowancc of $56.3 million is appropriate and adequate and DTAs of $23.5 million (net of valuation allowance) is "more likely than not" expected tobe realized as of December 31, 2015. 5,630 2,35010412313342399400178180182 5,630 FENB 105429FENBThe decision to relieve some or all of the remaining Valuation Allowance is a decision of the Parents withacceptance by FENBs auditors and th Parents's auditors.FENB1428 106224FENBDTA A llowance105 FENBCathay FENB 105 1051231 CHEN&FANCathay95961061230000000012 使使 使使使1235使使使使使FENB97100101FENBConsent Order10298104 101102104 103 使173174 106224FENB5,600Allowance1216Heng ChenCathay email 5,600AllowanceCathayFENBFENB11A1lowance CathayFENBCathayAllowance 234 Cathay使237 12Cathay西西winwincase1.21.3P/B ratio 5 defercase西take overtake over 237238 5,600 DTA Allowance5,6007,9005,600104 FENBprojectionDTA5,600FENBChenFan稿 projectionaudit5,600AllowanceMorgan Stanley off balance sheet 5,600 projection5,6005,600 5,600 104FENBChenFan稿5,600 5,6005,600FENB 5,600deal deal5,600 5,600 105 104 Cathayoffer 104 Cathay 105105 test CathayFENB stand-alone post merger performance IFRSUS GAAP merger105FENBDTAAllowance dealCathay105 FENBDTA CathayCathay105dealFENB Cathayemail US GAAP study 105 finalChenFan105 GAAP5,600Cathay even105auditDTA 6,600A1lowance5,6004,5001,100FENB 105 GAAPaccount US GAAPGAAPIFRS US GAAP DTAIFRS accounting rule GuidanceprincipalABCEFGtestjustify西西US GAAP DTA treatment GAAPDTAtreatmentIFRSaccount treatment US GAAPIFRSaccounting treatment FENBAllowance US GAAP US GAAP 50balance sheet ColumnGAAPIFRSIFRS50ChenFanAllowanceconcern ChenFan concern 便調balance sheetOCCOCC 調Deferred Tax Asset balancesheetOCC 2 FENBChanFan quarterly earningsChenFan Cathay105 bookbookbookbooknoncashimmediatelycashbookbookbook balance sheet information FENBUS GAAP FENB247250 106224FENBauditorChenFan Accounting 稿Ben 5,6005,600104104audit US GAAPallowance50US GAAP DTAallowanceprojectionFENBconsent order projectionDTAGood will104 5,600allowanceChenFanpackage5,6004,800loss carryforward 800credit 5,600 chargeallowance 稿102811Charge5,600 5,600 DeloitteChenFan 5,600 稿5,600 ChenFanFE NBCathay,56005,600CathayUS GAAP 105 ChenFanDeloitteUS GAAPExpert PartnerUS GAAPCathay105auditclosingCathayFENBChenFan GAAP使GAAPallowanceDTACathay105 FENB105 FENBprojectionFENBPresidentAltonWang 105 projectionnegative11loss carry forward105 ChenFan audit 稿DTA6,600105allowance4,5004,5005,6001使propertyFENBloss carry forward105 GAAPCathay5,6003132 FENBDTA Allowance Harvey Financial Mgt.Co.,LLC105451041231調 The bank's ALLL methodology is Satisfactory. FENB's approach is well within the parameters outlined by regulatory and accounting guidance. The bank'sanalysis is logical and very well-documented. The current ALLL methodology is in compliance with acounting requirements. Regulatory and accounting guidance grants significant leeway in the approaches that may be chosen by banks to estimate the inherent loss in loan portfolios.However, some aspects of ALLL determination are explicitly addressed by accounting and regulatory pronouncements. Examples are mutually exclusive ASC 310 and ASC 450 pools, impairment criteria, treatment oftroubled debt restructurings (TDRs), and methods forimpairment calculation. This review revealed compliance with all of these requirements. ALLL FENB ALLL ALLLASC310ASC450TDRs) 1081088126307 FENB DTA AllowanceFENB 21089610976Morgan StanleyCathay246 DTA Allowance 247 Morgan StanleyDTA Allowance controller374375使32SPB DTA Allowance 110578 14SPB 14FENBDTADTA Allowance215220223228DTA Allowance 10578 FENBDTA Cathay使CathayDTA DTACathayDTADTADTA Allowance273274DTA DTA 302 SPB20 DTA DTAFENB FENBDTA 10571 DTA Tax Credit38238538839010578 DTA Allowance 10578 Net DTA 2,000227Net24810878 DTA FENBNOLNet operating loss DTA使FENBBancorp DTA 336Net DTASPBFENB DTANet DTACathay使DTA DTA Allowance DTANet DTADTA Allowance DTA20.29MM 1424DTA Allowance 14DTArevised reserve5 14使Morgan Stanley279280 105761041 FENBBalance Sheet OverviewNet Deffered Tax us$MM 20.610577111 DTANet DTA359010576FENBFENBFENBCathay 5 Net DTADTA使Net DTA 2FENB 51054 265267288 SPB Morgan Stanleykick offmeetingmanagement presentation Morgan Stanley5 project updateFENBDTA 294295298303307 10533110541 201604451457915 104103104 1,893,294SPBFENB1041031041231 DTA Allowance5,6331,703 439414418 55FENBDelegated Authority and Responsibility MatrixYear-end audited financial statementsSPB 101 9910017 FENB100SPBSPB 95FENB104DTA AllowanceFENB341105429 FENBFENBDTA Allowance 428 SPBSPBFENBDTA Allowance FENBFENBFENBconsent order 63DTA 5,700revised reverse1,200 5使 benlin44@yahoo.com.tw1133FENB 貿 3 CathaySPAFENB CathaySPA4.11 SPA8.2f 使20Cathay1514SPA SPA SPB20 CathayDTA Allowance CathaySPA271272 CathayDTA AllowanceSPAMorgan Stanley307308SPA4.11DTA西240266269 10896 CathaySPAFENB CathaySPA4.11 SPASPA8.2f使20CathayCathayDTAFENB AllowanceFENB 9899SPADTA AllowanceMorgan StanleyDTA Allowance 14使Catha ySPB20310 220SPAMorgan StanleyDTA Allowance 25126910896 831220 4 Harvey Financial Mgt.Co.,LLC105 451041231 The banks actual ALLL balance exceeds the c alculated balance by almost 20. The actual ALLL balance is not required or expectedto exactly match the calculated reserve. However, the degree to which the two should reasonably divergeis a matter of judgement. When the actual ALLL balance exceeds the required balance by a material amount, a negative provision should ordinarily be considered.It appears that the current excess has reached areasonable limit, especially given the bank's good loan quality. The excess primarily resulted from thetransfer of the Vietnam branch. ALLL20ALLLALLL使1081088 127309400108108817 10896 revise reserve 1,200FENB2,400FENB 3FENB FENBFENBHarvey Financial Mgl.Co.,LLC105452015/12/31 ALLLAllowance for Loan and Lease LossesFENB 20400 Harvey Financial Mgt.Co.,LLCFENBFENB1 99 1DTA Allowance 使P/B 使 10577 SPB 100 311,387349,22612330 10629 105108FENB7,9835,3205,6331,703105113使7,9835,320113 5,6331,703100 234,564272,4865,6331,7031051114,1044,0155,6331,703340,000 234,564272,4865,6331,7035,6331,703調4,1044,015調247,047283,959340,000調 5,6331,703106 29170001351111113 1066211065910600063220FENBFENB2 015 7,9835,3205,633 1,7032,3503,617 調調7,9835,3205,6331,703105113使7,9835,320113 5,6331,703100234,564272,4 86340,000 234,564272,486234,564 272,486SPB100 311,387349,226 340,000 106621170014691231233 106224DTA Allowance 194 DTA Allowance 277278 3.42851056251447SPBFENB1056 P/B P/BPurchase price Book valueFENB3.33Book valueFENBDTA Allowance3.41 FENBP/B0.9763.33÷3.410.9760.00000000Book valueFENBSPB1.213.53÷2.931.21FENB1.223.33÷2.731.22 SPB1.323.53÷2.641.35FENB1.353.33÷2.471.35 P/B 14 P/BBbook valu e 調de facto book value Cathay稿P/B1.05調 調Morgan StanleyMorgan StanleyCathay269270282 283book value309P/Bbook value 106224P/B1.2 1.32233 12Cathay西西winwincase1.21.3P/B Ratio 5 FENBdefercase 西take over take over 237238106224PEP/BPE 34P/Bbook value1.21 1.32PEP/Bdeal 14Morgan StanleyJames NienNOL Ben5,8005,300Off Balance Sheetintangtangible1.321822DTA AllowanceMorganStanleyP/BDTAAllowance Morgan Stanley10636 FENBFENB1041.21 1041.3210434.4162P/B 10577 西P/BP/B調100 255,873366,902西P/BP/B100324,808373,644 26P/B 288 Tax Shieldbook value114 Book valueDTA Allowance 355 book valueDTAAllowance379book value調356106224 西winwincase1.21.3P/B Ratio 5 FENBdefercase西 take over 237238Morgan StanleyP/B RBC10575Morgan StanleyAttractively priceddeal-1.26x stated tangible book value and 1.05x adjusted tangible book value1.261.05調based on 3/31/16 tangible book value for reversal of DTA valuation allowance105331DTA Allowance Morgan Stanleycan yousend us your backups to calculate the multiples paidRBCThe 1.26x stated multiple is based on a purchase price of $340 million and SPB's 3/31/16 Tangible Common Equity per regulatory filings of $269 million. For the adjusted multiple, we assumed full reversal of SPB's DTA valuation allowance, which is $55.8 million as of 3/31/16 basedon the general ledger file in the data room. So the1.05x adjusted multiple is derived from the $340 million purchase price divided by $269+$55.8 1.263.4 105331SPB2.69 調SPBDTA Allowance1053165,580 1.05調3.42.6955.8Morgan StanleyTony Huang10576For the multiple spreadsheet David wants,let's do it at two horizons, as of 2015YE and as of2016/3/31.Reason now is because they are quoting usa 1.05x on adjusted tangible book and michael is concerned it may look bad to SinoPacDavid104105331 調1.05Michael 4632110576124David NgoHuang Tony SPBIRPRHuang TonyFor Cathay's version, thought they raised many issues yesterday but all of a sudden today they are fine with Cathay's draftCathay CathayDavid NgoYeah what happened to all their questions...Making abig fuss and then M tells them no need to change anything......M... 405MichaelMMorgan StanleyCathay P/B1.05 P /B10662310578 西329 FENB便Deutsche BankHBCCITIFENBconsent order CathayFENBfair valuefair valueworking teampresentationprice discovery process 西310 217 10577 SPB 100Cathay   稿1077774 10578310105 77102221721927293129129610578 5SPB SPA 335339346347SPA362368 便105114 4 1 712911311410578 352 393 10576 105783108 14355 Morgan Stanley Morgan StanleyDavid Ngo105623 1) Timing of announcement - Seems like right now theagreement would be finalized in a best case scenario late next week. Working around that, it looks likeJuly 6th and July 8th are the next auspicious dateson the lunar calendar. They said July 1st, 5th and7th would not be good days for the announcement. 2) SinoPac's board approval - Would this approval b e before or after the executing of the SPA? We are assuming this would be done before the signing and once SinoPac board's approve the deal, signature pagescan be released. If so, Cathay is fine with SinoPacannouncing late night eastern time / mid afternoonHK time and Cathay would follow with their release in the morning before the NY markets open. 3) Cathay board approval - Cathay may target their board meeting for next Thursday lo approve the deal if the terms are near final. 1) -稿76787157 2) -SPASinoPac Cathay/Cathay 3) CathayCathay 339485Cathay105630RBC105629Morgan StanleyDavid NgoDavid, I believe if we can get agreement on these items, Dunson will support thenew structure with his Board on Thursday and we canmobe forward to accouncement on July 8th.David 7846447710563010571RBC10571Morgan Stanley Cathay45946010577 1510576 7/8 7/7 1 4351056231Cathay105630 Cathay10578 10578 Morgan StanleyDavid Ngo Morgan StanleyDavid Ngo 223233 使10578 使 155使使613 使275223使 2SPB使 使使使26626798使使使kick off meeting298300304 348 467488使198 SPB使 使使 57112521171123 3433011         112    4     26      20滿20         112    5     1