Attached files

file filename
8-K - 8-K - OP Bancorpopbk-8k_20180726.htm

Exhibit 99.1

 

OP Bancorp Earns Record Net Income of $3.8 Million in the Second Quarter of 2018

2018 Second Quarter Highlights:

 

Net income totaled $3.8 million or $0.23 per diluted common share for the second quarter of 2018.

 

Net interest margin was 4.46% for the second quarter of 2018.

 

Total assets were $979 million at June 30, 2018, up 2.4% from $957 million at March 31, 2018, and up 17.2% from $835 million at June 30, 2017.

 

Net loans receivable were $816 million at June 30, 2018, up 4.1% from $784 million at March 31, 2018 and up 17.7% from $694 million at June 30, 2017.

 

Total deposits were $823 million at June 30, 2018, up 0.6% from $818 million at March 31, 2018 and up 12.3% from $733 million at June 30, 2017.

 

Noninterest bearing deposits at June 30, 2018 were $270 million or 32.8% of total deposits.

 

Nonperforming assets to total assets were 0.10% at June 30, 2018.

LOS ANGELES, July 26, 2018 — OP Bancorp (the “Company”) (NASDAQ: OPBK), the holding company of Open Bank (the “Bank”), today reported unaudited financial results for the second quarter and first six months of 2018.  Net income for the second quarter of 2018 was $3.8 million, or $0.23 per diluted common share, compared with net income of $3.2 million, or $0.22 per diluted share for the first quarter of 2018, and net income of $2.5 million, or $0.18 per diluted share for the second quarter of 2017.

“We are happy to announce another strong quarter, with record net income of $3.8 million for the three months ended June 30, 2018, a 53.9% increase compared to $2.5 million for the same period last year.  Our loan growth continues to be strong, growing 4.1% quarter-over-quarter and 17.6% year-over-year, while maintaining an excellent asset quality” commented Min Kim, President and Chief Executive Officer of OP Bancorp and Open Bank.

 

1


 

Financial Highlights (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

 

As of or for the Three Months Ended

 

 

 

 

June 30,

 

 

 

March 31,

 

 

 

June 30,

 

 

 

 

2018

 

 

 

2018

 

 

 

2017

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

$

12,062

 

 

 

$

11,180

 

 

 

$

9,601

 

Interest expense

 

 

 

2,075

 

 

 

 

1,621

 

 

 

 

1,007

 

Net interest income

 

 

 

9,987

 

 

 

 

9,559

 

 

 

 

8,594

 

Provision for loan losses

 

 

 

33

 

 

 

 

575

 

 

 

 

170

 

Noninterest income

 

 

 

2,783

 

 

 

 

2,212

 

 

 

 

2,210

 

Noninterest expense

 

 

 

7,478

 

 

 

 

6,811

 

 

 

 

6,553

 

Income before taxes

 

 

 

5,259

 

 

 

 

4,385

 

 

 

 

4,081

 

Provision for income taxes

 

 

 

1,468

 

 

 

 

1,169

 

 

 

 

1,618

 

Net Income

 

 

$

3,791

 

 

 

$

3,216

 

 

 

$

2,463

 

Diluted earnings per share

 

 

$

0.23

 

 

 

$

0.22

 

 

 

$

0.18

 

Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

 

$

8,718

 

 

 

$

18,571

 

 

 

$

3,549

 

Gross loans, net of unearned income

 

 

 

826,040

 

 

 

 

793,751

 

 

 

 

702,413

 

Allowance for loan losses

 

 

 

9,723

 

 

 

 

9,716

 

 

 

 

8,556

 

Total assets

 

 

 

979,441

 

 

 

 

956,842

 

 

 

 

835,418

 

Deposits

 

 

 

823,373

 

 

 

 

818,280

 

 

 

 

732,940

 

Shareholders’ equity

 

 

 

121,393

 

 

 

 

117,260

 

 

 

 

86,738

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

 

1.61

%

 

 

 

1.43

%

 

 

 

1.24

%

Return on average equity (annualized)

 

 

 

12.70

%

 

 

 

13.64

%

 

 

 

11.55

%

Net interest margin (annualized)

 

 

 

4.46

%

 

 

 

4.56

%

 

 

 

4.58

%

Efficiency ratio (1)

 

 

 

58.56

%

 

 

 

57.86

%

 

 

 

60.65

%

Credit Quality:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

 

$

991

 

 

 

$

592

 

 

 

$

781

 

Nonperforming assets

 

 

 

991

 

 

 

 

592

 

 

 

 

781

 

Net charge-offs to average gross loans  (annualized)

 

 

 

0.01

%

 

 

 

0.00

%

 

 

 

0.00

%

Nonperforming assets to gross loans plus OREO

 

 

 

0.12

%

 

 

 

0.07

%

 

 

 

0.11

%

ALL to nonperforming loans

 

 

 

981

%

 

 

 

1641

%

 

 

 

1096

%

ALL to gross loans

 

 

 

1.18

%

 

 

 

1.22

%

 

 

 

1.22

%

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital ratio

 

 

 

16.09

%

 

 

 

16.17

%

 

 

 

13.60

%

Tier 1 risk-based capital ratio

 

 

 

14.90

%

 

 

 

14.93

%

 

 

 

12.36

%

Common equity tier 1 ratio

 

 

 

14.90

%

 

 

 

14.93

%

 

 

 

12.36

%

Leverage ratio

 

 

 

12.91

%

 

 

 

13.09

%

 

 

 

10.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Represents noninterest expense divided by the sum of net interest income and noninterest income.

 

2


 

Financial Highlights (unaudited)

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

 

For the Six Months Ended

 

 

 

 

June 30,

 

 

 

June 30,

 

 

 

 

2018

 

 

 

2017

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

$

23,242

 

 

 

$

18,786

 

Interest expense

 

 

 

3,695

 

 

 

 

1,985

 

Net interest income

 

 

 

19,547

 

 

 

 

16,801

 

Provision for loan losses

 

 

 

609

 

 

 

 

711

 

Noninterest income

 

 

 

4,996

 

 

 

 

4,453

 

Noninterest expense

 

 

 

14,290

 

 

 

 

12,941

 

Income before taxes

 

 

 

9,644

 

 

 

 

7,602

 

Provision for income taxes

 

 

 

2,637

 

 

 

 

2,993

 

Net Income

 

 

$

7,007

 

 

 

$

4,609

 

Diluted earnings per share

 

 

$

0.45

 

 

 

$

0.33

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

 

1.52

%

 

 

 

1.17

%

Return on average equity (annualized)

 

 

 

13.11

%

 

 

 

10.98

%

Net interest margin (annualized)

 

 

 

4.51

%

 

 

 

4.53

%

Efficiency ratio (1)

 

 

 

58.22

%

 

 

 

60.89

%

 

 

 

 

 

 

 

 

 

 

 

(1) Represents noninterest expense divided by the sum of net interest income and noninterest income.

 

 

Results of Operations

Net interest income before provision for loan losses for the second quarter of 2018 was $10.0 million, an increase of $428 thousand, or 4.5%, compared to $9.6 million for the first quarter of 2018, primarily due to an $882 thousand increase in interest income, partially offset by a $454 thousand increase in interest expense.  

Interest income from the contractual interest rates on loans increased $861 thousand, or 8.5%, during the second quarter, reflecting a 5.4% increase in average loans, including loans held for sale, and a 10 basis point increase in the average contractual interest rate from the increase in Fed funds rate in June 2018 of 25 basis points.   The amount of discount accretion on SBA loans decreased $86 thousand during the quarter due to a reduction in SBA loan payoffs during the second quarter of 2018.  The reported interest income on loans, net of SBA discount accretions and other components, increased $822 thousand during the quarter.  

The reported interest income and yield on our loan portfolio are impacted by a number of components, including changes in the average contractual interest rate earned on loans and the amount of discount accretion on SBA loans.  The following table reconciles the contractual interest income and yield on our loan portfolio to the reported interest income and yield for the periods indicated.

 

3


 

Three Months Ended

 

 

 

June 30, 2018

 

 

March 31, 2018

 

 

June 30, 2017

 

(Dollars in thousands)

 

Interest & Fees

 

 

Yield

 

 

Interest & Fees

 

 

Yield

 

 

Interest & Fees

 

 

Yield

 

Contractual interest rate

 

$

11,046

 

 

 

5.34

%

 

$

10,185

 

 

 

5.24

%

 

$

8,693

 

 

 

5.03

%

SBA discount accretion

 

 

481

 

 

 

0.23

%

 

 

567

 

 

 

0.29

%

 

 

533

 

 

 

0.31

%

Amortization of net deferred fees/(costs)

 

 

98

 

 

 

0.05

%

 

 

51

 

 

 

0.03

%

 

 

51

 

 

 

0.03

%

Interest recognized on nonaccrual loans

 

 

9

 

 

 

0.00

%

 

 

20

 

 

 

0.01

%

 

 

48

 

 

 

0.03

%

Prepayment penalties and late fees

 

 

36

 

 

 

0.02

%

 

 

25

 

 

 

0.01

%

 

 

13

 

 

 

0.01

%

Yield on loans (as reported)

 

$

11,670

 

 

 

5.64

%

 

$

10,848

 

 

 

5.58

%

 

$

9,338

 

 

 

5.40

%

 

  

 

Six Months Ended

 

 

 

June 30, 2018

 

 

June 30, 2017

 

(Dollars in thousands)

 

Interest & Fees

 

 

Yield

 

 

Interest & Fees

 

 

Yield

 

Contractual interest rate

 

$

21,229

 

 

 

5.29

%

 

$

17,440

 

 

 

5.10

%

SBA discount accretion

 

 

1,048

 

 

 

0.26

%

 

 

655

 

 

 

0.19

%

Amortization of net deferred fees/(costs)

 

 

150

 

 

 

0.04

%

 

 

81

 

 

 

0.02

%

Interest recognized on nonaccrual loans

 

 

29

 

 

 

0.01

%

 

 

72

 

 

 

0.02

%

Prepayment penalties and late fees

 

 

61

 

 

 

0.02

%

 

 

18

 

 

 

0.01

%

Yield on loans (as reported)

 

$

22,517

 

 

 

5.61

%

 

$

18,266

 

 

 

5.34

%

 

Interest expense for the second quarter of 2018 increased $454 thousand compared to the first quarter of 2018, due to an increase of $26.8 million, or 5.0% in average balance of interest-bearing liabilities and an increase of 25 basis points in average cost of interest-bearing liabilities, primarily due to the aforementioned increase in Fed funds rate.  

Net interest margin for the second quarter of 2018 decreased 10 basis points to 4.46% from 4.56% for the first quarter of 2018, primarily due to the increase in the cost of interest-bearing liabilities, partially offset by the increase in the reported yield on loans.

Net interest income before provision for loan losses for the second quarter of 2018 increased $1.4 million, or 16.2%, to $10.0 million, compared to $8.6 million for the second quarter of 2017, primarily due to a $2.5 million or 25.6%, increase in interest income, partially offset by an increase of $1.1 million in interest expense.  

The increase in interest income was primarily due to a 19.7% increase in average loans, including loans held for sale, and a 24 basis point increase in the yield on average loans to 5.64% from 5.40% for the second quarter of 2017.  

The increase in interest expense was due to a 26.1% increase in average interest-bearing liabilities and a 57 basis point increase in the cost of interest-bearing liabilities.  The increases in the average yields on loans and average cost of deposits were primarily due to cumulative market rate increases by the Federal Reserve of 75 basis points through three rate hikes of 25 basis points in each of December 2017, March 2018 and June 2018.

4


Net interest margin for the second quarter of 2018 decreased 12 basis points to 4.46% from 4.58% for the second quarter of 2017.

Net interest income for the six months ended June 30, 2018 increased $2.7 million, or 16.3%, to $19.5 million, compared to $16.8 million for the same period last year, primarily due to a $4.5 million, or 23.7%, increase in interest income, partially offset by an increase of $1.7 million in interest expense.

The increase in interest income for the six months ended June 30, 2018 was primarily due to a 17.3% increase in average loans, including loans held for sale, and a 27 basis point increase in the yield on average loans to 5.61% from 5.34% for the six months ended June 30, 2017.   The increase in interest expense was due to a 21.7% increase in average interest bearing liabilities and a 47 basis point increase in the cost of average interest-bearing liabilities to 1.36% from 0.89% for the six months ended June 30, 2017.

The following table shows the asset yields, liability costs, spreads and margins.

 

Three Months Ended

 

 

 

Percentage Change

 

 

 

June 30,

 

 

March 31,

 

 

June 30,

 

 

 

Q2-18

 

 

Q2-18

 

 

 

2018

 

 

2018

 

 

2017

 

 

 

vs. Q1-18

 

 

vs. Q2-17

 

Yield on loans

 

 

5.64

%

 

 

5.58

%

 

 

5.40

%

 

 

 

0.06

%

 

 

0.24

%

Yield on interest-earning assets

 

 

5.39

%

 

 

5.34

%

 

 

5.11

%

 

 

 

0.05

%

 

 

0.28

%

Cost of interest-bearing liabilities

 

 

1.48

%

 

 

1.23

%

 

 

0.91

%

 

 

 

0.25

%

 

 

0.57

%

Cost of deposits

 

 

1.02

%

 

 

0.81

%

 

 

0.57

%

 

 

 

0.21

%

 

 

0.45

%

Cost of funds

 

 

1.02

%

 

 

0.83

%

 

 

0.57

%

 

 

 

0.19

%

 

 

0.45

%

Net interest spread

 

 

3.91

%

 

 

4.11

%

 

 

4.20

%

 

 

 

-0.20

%

 

 

-0.29

%

Net interest margin

 

 

4.46

%

 

 

4.56

%

 

 

4.58

%

 

 

 

-0.10

%

 

 

-0.12

%

 

  

 

Six Months Ended

 

 

 

Percentage Change

 

 

 

June 30,

 

 

June 30,

 

 

 

2018 YTD

 

 

 

2018

 

 

2017

 

 

 

vs. 2017 YTD

 

Yield on loans

 

 

5.61

%

 

 

5.34

%

 

 

 

0.27

%

Yield on interest-earning assets

 

 

5.36

%

 

 

5.06

%

 

 

 

0.30

%

Cost of interest-bearing liabilities

 

 

1.36

%

 

 

0.89

%

 

 

 

0.47

%

Cost of deposits

 

 

0.91

%

 

 

0.57

%

 

 

 

0.34

%

Cost of funds

 

 

0.92

%

 

 

0.57

%

 

 

 

0.35

%

Net interest spread

 

 

4.00

%

 

 

4.17

%

 

 

 

-0.17

%

Net interest margin

 

 

4.51

%

 

 

4.53

%

 

 

 

-0.02

%

 

The provision for loan losses for the second quarter of 2018 decreased $542 thousand to $33 thousand from $575 thousand for the first quarter of 2018. The provision for loan losses for the second quarter of 2018 decreased $137 thousand compared to $170 thousand for the second quarter of 2017.

Noninterest income for the second quarter of 2018 was $2.8 million, an increase of $571 thousand, or 25.8%, from $2.2 million for the first quarter of 2018, primarily due to an increase in gain on sale of SBA loans, partially offset by a decrease in service fees on deposits.  Gain on sale of SBA loans increased $739 thousand to $1.7 million for the second quarter of 2018 from $989 thousand for the first quarter of 2018.  We sold $24.8 million in SBA loans with an average premium of 8.60% in the second quarter of

5


2018, compared to the sale of $13.4 million in SBA loans with an average premium of 8.66% in the first quarter of 2018.  Service charges on deposit accounts decreased $139 thousand during the quarter due to decreased activities on noninterest bearing deposit accounts.

Noninterest income for the second quarter of 2018 increased $574 thousand, or 26.0%, compared to $2.2 million for the second quarter of 2017, primarily due to $576 thousand increase in gain on sale of SBA loans from $1.2 million in the second quarter of 2017.  We sold $16.2 million in SBA loans with an average premium of 8.63% in the second quarter of 2017.

Noninterest expense for the second quarter of 2018 was $7.5 million, an increase of $667 thousand, or 9.8%, compared to $6.8 million for the first quarter of 2018.  The increase was primarily due to a $404 thousand increase in salary and employee benefits, a $94 thousand increase in other expenses, an $86 thousand increase in promotion and advertising and a $57 thousand increase in foundation donation and other contributions.  The increases in salary and employee benefits, other expenses, and promotion and advertising were primarily driven by supporting continued growth of the Company, and the increase in foundation donation and other contributions was in line with the increase in net income for the second quarter of 2018.

Noninterest expense for the second quarter of 2018 increased $926 thousand, or 14.1%, compared to $6.6 million for the second quarter of 2017.  The increase was primarily due to a $490 thousand increase in salary and employee benefits, a $138 thousand increase in other expenses and a $133 thousand increase in foundation donation and other contributions, which were in line with the growth of the Company.

Income tax provision for the second quarter of 2018 was $1.5 million, compared to $1.2 million for the first quarter of 2018 and $1.6 million for the second quarter of 2017.  The effective tax rate for the second quarter of 2018 was 27.9%, compared to 26.7% for the first quarter of 2018 and 39.6% for the second quarter of 2017.  

Balance Sheet

Total assets were $979.4 million at June 30, 2018, an increase of $22.6 million, or 2.4%, from $956.8 million at March 31, 2018, and an increase of $144.0 million, or 17.2%, from $835.4 million at June 30, 2017.  Gross loans, net of unearned income, were $826.0 million at June 30, 2018, an increase of $32.2 million, or 4.1%, from $793.8 million at March 31, 2018, and an increase of $123.6 million, or 17.6%, from $702.4 million at June 30, 2017.

New loan originations for the second quarter of 2018 totaled $92.0 million, including SBA loan originations of $29.3 million, compared to $100.9 million, including SBA loan originations of $16.4 million for the first quarter of 2018.  New loan originations for the second quarter of 2017 were $69.6 million, including SBA loan originations of $24.1 million.  Loan payoffs for the second quarter of 2018 were $30.1 million, compared to $32.2 million for the first quarter of 2018, and $32.4 million for the second quarter of 2017.

Total deposits were $823.4 million at June 30, 2018, an increase of $5.1 million, or 0.6%, from $818.3 million at March 31, 2018, and an increase of $90.4 million, or 12.3%, from $732.9 million at June 30, 2017.  Noninterest bearing deposits were $270.1 million at June 30, 2018, a decrease of $18.9

6


million, or 6.5%, from $289.0 million at March 31, 2018, and a decrease of $16.8 million, or 5.8%, from $286.9 million at June 30, 2017.  

Noninterest bearing deposits accounted for 32.8% of total deposits at June 30, 2018, compared to 35.3% at March 31, 2018 and 39.1% at June 30, 2017.  

 

 

As of

 

 

 

June 30,

 

 

March 31,

 

 

June 30,

 

 

 

2018

 

 

2018

 

 

2017

 

Noninterest bearing deposits

 

 

32.8

%

 

 

35.3

%

 

 

39.1

%

Interest bearing demand deposits

 

 

29.7

%

 

 

32.0

%

 

 

34.6

%

Savings

 

 

0.4

%

 

 

0.5

%

 

 

0.7

%

Time deposits over $250,000

 

 

17.2

%

 

 

15.2

%

 

 

11.7

%

Other time deposits

 

 

19.9

%

 

 

17.0

%

 

 

13.9

%

Total deposits

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

The Company had a $25 million advance from the Federal Home Loan Bank (“FHLB”) at June 30, 2018, which was paid off on July 2, 2018 as scheduled.  The Company had advances of $10 million at March 31, 2018 and June 30, 2017.

The Company’s consolidated capital ratios exceeded regulatory guidelines and the Bank’s capital ratios exceeded the regulatory guidelines for a well-capitalized financial institution under the Basel III regulatory requirements at June 30, 2018, as summarized in the following table.

 

 

 

 

 

 

 

 

 

 

Financial

 

 

Basel III

 

 

 

 

 

 

 

 

 

 

 

Institution

 

 

Minimal

 

 

 

 

 

 

 

 

 

 

 

Basel III

 

 

Requirement (1)

 

 

 

 

 

 

 

 

 

 

 

Regulatory

 

 

Effective

 

Capital Ratios

 

OP Bancorp

 

 

Open Bank

 

 

Guidelines

 

 

January 1, 2019

 

Total risk-based

 

 

16.09

%

 

 

16.08

%

 

 

10.00

%

 

 

10.50

%

Tier 1 risk-based

 

 

14.90

%

 

 

14.89

%

 

 

8.00

%

 

 

8.50

%

Common equity tier 1 Risk-Based

 

 

14.90

%

 

 

14.89

%

 

 

6.50

%

 

 

7.00

%

Leverage

 

 

12.91

%

 

 

12.90

%

 

 

5.00

%

 

 

4.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Requirements for both the Company and the Bank include a 2.5% capital conservation buffer, except the leverage ratio.

 

 

Asset Quality

Nonperforming loans were $991 thousand at June 30, 2018, an increase of $399 thousand from $592 thousand at March 31, 2018 and an increase of $210 thousand from $781 thousand at June 30, 2017.

Nonperforming assets were $991 thousand, or 0.10% of total assets, at June 30, 2018, $592 thousand, or 0.06% of total assets, at March 31, 2018 and $781 thousand, or 0.09% of total assets, at June 30, 2017.  There was no other real estate owned (“OREO”) at June 30, 2018, March 31, 2018, or June 30, 2017.

7


Nonperforming loans to gross loans were 0.12% at June 30, 2018, compared to 0.07% at March 31, 2018 and 0.11% at June 30, 2017.  Total classified loans were $3.6 million, or 0.44% of gross loans, at June 30, 2018, compared to $3.4 million, or 0.43% of gross loans, at March 31, 2018 and $2.6 million, or 0.36% of gross loans, at June 30, 2017.  

The allowance for loan losses was $9.7 million at June 30, 2018 and at March 31, 2018, and $8.6 million at June 30, 2017.  The allowance for loan losses was 1.18% of gross loans at June 30, 2018 and 1.22% of gross loans at March 31, 2018 and at June 30, 2017.  The allowance for loan losses was 981% of nonperforming assets at June 30, 2018, 1,641% at March 31, 2018 and 1,096% at June 30, 2017.

About OP Bancorp

OP Bancorp, the holding company for Open Bank (the “Bank”), is a California corporation whose common stock is quoted on the Nasdaq Global Market under the ticker symbol, “OPBK.”  The Bank is engaged in the general commercial banking business in Los Angeles, Orange, and Santa Clara Counties and is focused on serving the banking needs of small- and medium-sized businesses, professionals, and residents with a particular emphasis on Korean and other ethnic minority communities. The Bank currently operates with eight full branch offices in Downtown Los Angeles, Los Angeles Fashion District, Los Angeles Koreatown, Gardena, Buena Park, and Santa Clara.  The Bank also has three loan production offices in Seattle, Washington, Dallas, Texas, and Atlanta, Georgia.  The Bank commenced its operations on June 10, 2005 as First Standard Bank and changed its name to Open Bank in October 2010.  Its headquarters is located at 1000 Wilshire Blvd., Suite 500, Los Angeles, California 90017. Phone 213.892.9999; www.myopenbank.com  Member FDIC, Equal Housing Lender.

Cautionary Note Regarding Forward-Looking Statements

Certain matters set forth herein (including any exhibits hereto) constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including forward-looking statements relating to the Company’s current business plans and expectations regarding future operating results. Forward-looking statements may include, but are not limited to, the use of forward-looking language, such as “likely result in,” “expects,” “anticipates,” “estimates,” “forecasts,” “projects,” “intends to,” or may include other similar words or phrases, such as “believes,” “plans,” “trend,” “objective,” “continues,” “remains,” or similar expressions, or future or conditional verbs, such as “will,” “would,” “should,” “could,” “may,” “might,” “can,” or similar verbs. These forward-looking statements are subject to risks and uncertainties that could cause actual results, performance or achievements to differ materially from those projected. These risks and uncertainties, some of which are beyond our control, include, but are not limited to: business and economic conditions, particularly those affecting the financial services industry and our primary market areas; our ability to successfully manage our credit risk and the sufficiency of our allowance for loan loss;  factors that can impact the performance of our loan portfolio, including real estate values and liquidity in our primary market areas, the financial health of our commercial borrowers and the success of construction projects that we finance, including any loans acquired in acquisition transactions; our ability to effectively execute our strategic plan and manage our growth;  interest rate fluctuations, which could have an adverse effect on our profitability; liquidity issues, including fluctuations in the fair value and liquidity of the securities we hold for sale and our ability to raise additional capital, if necessary;  external economic and/or market factors, such as changes in monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve, inflation or deflation, changes in the demand for loans, and fluctuations in consumer spending, borrowing and savings habits, which may have an adverse impact on our financial

8


condition;  continued or increasing competition from other financial institutions, credit unions, and non-bank financial services companies, many of which are subject to different regulations than we are;  challenges arising from unsuccessful attempts to expand into new geographic markets, products, or services;  restraints on the ability of the Bank to pay dividends to us, which could limit our liquidity;  increased capital requirements imposed by banking regulators, which may require us to raise capital at a time when capital is not available on favorable terms or at all;  a failure in the internal controls we have implemented to address the risks inherent to the business of banking; inaccuracies in our assumptions about future events, which could result in material differences between our financial projections and actual financial performance; changes in our management personnel or our inability to retain motivate and hire qualified management personnel;  disruptions, security breaches, or other adverse events, failures or interruptions in, or attacks on, our information technology systems; disruptions, security breaches, or other adverse events affecting the third-party vendors who perform several of our critical processing functions; an inability to keep pace with the rate of technological advances due to a lack of resources to invest in new technologies; risks related to potential acquisitions; incremental costs and obligations associated with operating as a public company; the impact of any claims or legal actions to which we may be subject, including any effect on our reputation;  compliance with governmental and regulatory requirements, including the Dodd-Frank Act and others relating to banking, consumer protection, securities and tax matters, and our ability to maintain licenses required in connection with commercial mortgage origination, sale and servicing operations; changes in federal tax law or policy; and our ability the manage the foregoing and other factors set forth in the Company’s public reports including its Registration Statement on Form S-1 effective as of March 27, 2018, and particularly the discussion of risk factors within that document. If any of these risks or uncertainties materializes or if any of the assumptions underlying such forward-looking statements proves to be incorrect, our results could differ materially from those expressed in, implied or projected by such forward-looking statements. We assume no obligation to update such forward-looking statements.  Any forward-looking statements presented herein are made only as of the date of this press release, and we do not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise, except as required by law.

Contact

Investor Relations

OP Bancorp

Christine Oh

EVP & CFO

213.892.1192

Christine.oh@myopenbank.com

 

 

9


 

Consolidated Balance Sheet (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2018

 

 

3/31/2018

 

 

% change

 

 

6/30/2017

 

 

% change

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

61,252

 

 

$

69,900

 

 

 

-12.4

%

 

$

67,533

 

 

 

-9.3

%

Securities available for sale, at fair value

 

 

45,006

 

 

 

36,938

 

 

 

21.8

%

 

 

32,557

 

 

 

38.2

%

Other investments

 

 

7,226

 

 

 

6,746

 

 

 

7.1

%

 

 

4,287

 

 

 

68.6

%

Loans held for sale

 

 

8,718

 

 

 

18,571

 

 

 

-53.1

%

 

 

3,549

 

 

 

145.6

%

Real Estate Loans

 

 

465,125

 

 

 

455,663

 

 

 

2.1

%

 

 

382,212

 

 

 

21.7

%

SBA Loans

 

 

125,378

 

 

 

113,491

 

 

 

10.5

%

 

 

109,659

 

 

 

14.3

%

C & I Loans

 

 

117,353

 

 

 

114,747

 

 

 

2.3

%

 

 

103,788

 

 

 

13.1

%

Home Mortgage Loans

 

 

114,710

 

 

 

106,187

 

 

 

8.0

%

 

 

102,422

 

 

 

12.0

%

Consumer & Other Loans

 

 

3,474

 

 

 

3,663

 

 

 

-5.2

%

 

 

4,332

 

 

 

-19.8

%

Gross loans, net of unearned income

 

 

826,040

 

 

 

793,751

 

 

 

4.1

%

 

 

702,413

 

 

 

17.6

%

Allowance for loan losses

 

 

(9,723

)

 

 

(9,716

)

 

 

0.1

%

 

 

(8,556

)

 

 

13.6

%

Net loans receivable

 

 

816,317

 

 

 

784,035

 

 

 

4.1

%

 

 

693,857

 

 

 

17.6

%

Premises and equipment, net

 

 

4,818

 

 

 

4,707

 

 

 

2.4

%

 

 

4,654

 

 

 

3.5

%

Accrued interest receivable

 

 

2,598

 

 

 

2,504

 

 

 

3.8

%

 

 

2,031

 

 

 

27.9

%

Servicing assets

 

 

6,994

 

 

 

6,725

 

 

 

4.0

%

 

 

6,964

 

 

 

0.4

%

Company owned life insurance

 

 

11,243

 

 

 

11,165

 

 

 

0.7

%

 

 

10,930

 

 

 

2.9

%

Deferred tax assets

 

 

4,239

 

 

 

4,003

 

 

 

5.9

%

 

 

3,534

 

 

 

19.9

%

Other assets

 

 

11,030

 

 

 

11,548

 

 

 

-4.5

%

 

 

5,522

 

 

 

99.7

%

Total assets

 

$

979,441

 

 

$

956,842

 

 

 

2.4

%

 

$

835,418

 

 

 

17.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

270,144

 

 

$

289,012

 

 

 

-6.5

%

 

$

286,900

 

 

 

-5.8

%

Savings

 

 

3,097

 

 

 

3,914

 

 

 

-20.9

%

 

 

5,130

 

 

 

-39.6

%

Money market and others

 

 

244,620

 

 

 

261,506

 

 

 

-6.5

%

 

 

253,315

 

 

 

-3.4

%

Time deposits over $250,000

 

 

141,823

 

 

 

124,637

 

 

 

13.8

%

 

 

85,918

 

 

 

65.1

%

Other time deposits

 

 

163,689

 

 

 

139,211

 

 

 

17.6

%

 

 

101,677

 

 

 

61.0

%

Total deposits

 

 

823,373

 

 

 

818,280

 

 

 

0.6

%

 

 

732,940

 

 

 

12.3

%

Other borrowings

 

 

25,000

 

 

 

10,000

 

 

 

150.0

%

 

 

10,000

 

 

 

150.0

%

Accrued interest payable

 

 

873

 

 

 

558

 

 

 

56.5

%

 

 

366

 

 

 

138.5

%

Other liabilities

 

 

8,802

 

 

 

10,744

 

 

 

-18.1

%

 

 

5,374

 

 

 

63.8

%

Total liabilities

 

 

858,048

 

 

 

839,582

 

 

 

2.2

%

 

 

748,680

 

 

 

14.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

90,894

 

 

 

90,677

 

 

 

0.2

%

 

 

67,829

 

 

 

34.0

%

Additional paid-in capital

 

 

5,720

 

 

 

5,526

 

 

 

3.5

%

 

 

5,015

 

 

 

14.1

%

Retained earnings

 

 

25,631

 

 

 

21,840

 

 

 

17.4

%

 

 

13,996

 

 

 

83.1

%

Accumulated other comprehensive loss

 

 

(852

)

 

 

(783

)

 

 

8.8

%

 

 

(102

)

 

 

735.3

%

Total shareholders' equity

 

 

121,393

 

 

 

117,260

 

 

 

3.5

%

 

 

86,738

 

 

 

40.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

979,441

 

 

$

956,842

 

 

 

2.4

%

 

$

835,418

 

 

 

17.2

%

 

10


 

Consolidated Statements of Income (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

Three Months Ended

 

 

 

6/30/2018

 

 

3/31/2018

 

 

% change

 

 

6/30/2017

 

 

% change

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

11,670

 

 

$

10,848

 

 

 

7.6

%

 

$

9,338

 

 

 

25.0

%

Interest on securities available for sale

 

 

208

 

 

 

188

 

 

 

10.6

%

 

 

147

 

 

 

41.5

%

Other interest income

 

 

184

 

 

 

144

 

 

 

27.8

%

 

 

116

 

 

 

58.6

%

Total interest income

 

 

12,062

 

 

 

11,180

 

 

 

7.9

%

 

 

9,601

 

 

 

25.6

%

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

2,060

 

 

 

1,534

 

 

 

34.3

%

 

 

1,001

 

 

 

105.8

%

Interest on borrowed funds

 

 

15

 

 

 

87

 

 

 

-82.8

%

 

 

6

 

 

 

150.0

%

Total interest expense

 

 

2,075

 

 

 

1,621

 

 

 

28.0

%

 

 

1,007

 

 

 

106.1

%

Net interest income

 

 

9,987

 

 

 

9,559

 

 

 

4.5

%

 

 

8,594

 

 

 

16.2

%

Provision for loan losses

 

 

33

 

 

 

575

 

 

 

-94.3

%

 

 

170

 

 

 

-80.6

%

Net interest income after provision for loan losses

 

 

9,954

 

 

 

8,984

 

 

 

10.8

%

 

 

8,424

 

 

 

18.2

%

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

 

398

 

 

 

537

 

 

 

-25.9

%

 

 

388

 

 

 

2.6

%

Loan servicing fees, net of amortization

 

 

372

 

 

 

324

 

 

 

14.8

%

 

 

374

 

 

 

-0.5

%

Gain on sale of loans

 

 

1,728

 

 

 

989

 

 

 

74.7

%

 

 

1,152

 

 

 

50.0

%

Other income

 

 

285

 

 

 

362

 

 

 

-21.3

%

 

 

295

 

 

 

-3.4

%

Total noninterest income

 

 

2,783

 

 

 

2,212

 

 

 

25.8

%

 

 

2,209

 

 

 

26.0

%

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

4,615

 

 

 

4,211

 

 

 

9.6

%

 

 

4,125

 

 

 

11.9

%

Occupancy and equipment

 

 

1,064

 

 

 

1,026

 

 

 

3.7

%

 

 

969

 

 

 

9.8

%

Data processing and communication

 

 

297

 

 

 

331

 

 

 

-10.3

%

 

 

335

 

 

 

-11.3

%

Professional fees

 

 

166

 

 

 

152

 

 

 

9.2

%

 

 

146

 

 

 

13.7

%

FDIC insurance and regulatory assessments

 

 

104

 

 

 

96

 

 

 

8.3

%

 

 

100

 

 

 

4.0

%

Promotion and advertising

 

 

231

 

 

 

145

 

 

 

59.3

%

 

 

155

 

 

 

49.0

%

Directors’ fees

 

 

209

 

 

 

209

 

 

 

0.0

%

 

 

201

 

 

 

4.0

%

Foundation donation and other contributions

 

 

386

 

 

 

329

 

 

 

17.3

%

 

 

253

 

 

 

52.6

%

Other expenses

 

 

406

 

 

 

312

 

 

 

30.1

%

 

 

268

 

 

 

51.5

%

Total noninterest expense

 

 

7,478

 

 

 

6,811

 

 

 

9.8

%

 

 

6,552

 

 

 

14.1

%

Income before income taxes

 

 

5,259

 

 

 

4,385

 

 

 

19.9

%

 

 

4,081

 

 

 

28.9

%

Provision for income taxes

 

 

1,468

 

 

 

1,169

 

 

 

25.6

%

 

 

1,618

 

 

 

-9.3

%

Net income (loss)

 

$

3,791

 

 

$

3,216

 

 

 

17.9

%

 

$

2,463

 

 

 

53.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

7.77

 

 

$

7.55

 

 

 

2.9

%

 

$

6.65

 

 

 

16.8

%

Basic EPS

 

$

0.24

 

 

$

0.23

 

 

 

4.3

%

 

$

0.18

 

 

 

33.3

%

Diluted EPS

 

$

0.23

 

 

$

0.22

 

 

 

4.5

%

 

$

0.18

 

 

 

27.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares of common stock outstanding

 

 

15,629,215

 

 

 

15,530,527

 

 

 

0.6

%

 

 

13,045,833

 

 

 

19.8

%

Weighted Average Shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  - Basic

 

 

15,577,775

 

 

 

13,292,083

 

 

 

17.2

%

 

 

13,008,985

 

 

 

19.7

%

  - Diluted

 

 

16,110,460

 

 

 

13,826,956

 

 

 

16.5

%

 

 

13,409,230

 

 

 

20.1

%

 

11


 

Key Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except ratios)

 

Three Months Ended

 

 

 

6/30/2018

 

 

3/31/2018

 

 

% change

 

 

6/30/2017

 

 

% change

 

Return on average assets  (ROA)*

 

 

1.61

%

 

 

1.43

%

 

 

0.18

%

 

 

1.24

%

 

 

0.37

%

Return on average equity (ROE) *

 

 

12.70

%

 

 

13.64

%

 

 

-0.94

%

 

 

11.55

%

 

 

1.15

%

Net interest margin *

 

 

4.46

%

 

 

4.56

%

 

 

-0.10

%

 

 

4.58

%

 

 

-0.12

%

Efficiency ratio

 

 

58.56

%

 

 

57.86

%

 

 

0.70

%

 

 

60.65

%

 

 

-2.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk Based Capital Ratio

 

 

16.09

%

 

 

16.17

%

 

 

-0.08

%

 

 

13.60

%

 

 

2.49

%

Tier 1 Capital Ratio

 

 

14.90

%

 

 

14.93

%

 

 

-0.03

%

 

 

12.36

%

 

 

2.54

%

Common Equity Tier 1 Ratio

 

 

14.90

%

 

 

14.93

%

 

 

-0.03

%

 

 

12.36

%

 

 

2.54

%

Tier 1 Leverage Ratio

 

 

12.91

%

 

 

13.09

%

 

 

-0.18

%

 

 

10.89

%

 

 

2.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*  Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12


Consolidated Statements of Income (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

Six Months Ended

 

 

 

6/30/2018

 

 

6/30/2017

 

 

% change

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

22,517

 

 

$

18,267

 

 

 

23.3

%

Interest on securities available for sale

 

 

396

 

 

 

290

 

 

 

36.6

%

Other interest income

 

 

329

 

 

 

229

 

 

 

43.7

%

Total interest income

 

 

23,242

 

 

 

18,786

 

 

 

23.7

%

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

3,593

 

 

 

1,972

 

 

 

82.2

%

Interest on borrowed funds

 

 

102

 

 

 

13

 

 

 

684.6

%

Total interest expense

 

 

3,695

 

 

 

1,985

 

 

 

86.1

%

Net interest income

 

 

19,547

 

 

 

16,801

 

 

 

16.3

%

Provision for loan losses

 

 

609

 

 

 

711

 

 

 

-14.3

%

Net interest income after provision for loan losses

 

 

18,938

 

 

 

16,090

 

 

 

17.7

%

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

 

935

 

 

 

807

 

 

 

15.9

%

Loan servicing fees, net of amortization

 

 

696

 

 

 

740

 

 

 

-5.9

%

Gain on sale of loans

 

 

2,717

 

 

 

2,345

 

 

 

15.9

%

Other income

 

 

648

 

 

 

561

 

 

 

15.5

%

Total noninterest income

 

 

4,996

 

 

 

4,453

 

 

 

12.2

%

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

8,826

 

 

 

8,148

 

 

 

8.3

%

Occupancy and equipment

 

 

2,089

 

 

 

1,933

 

 

 

8.1

%

Data processing and communication

 

 

627

 

 

 

666

 

 

 

-5.9

%

Professional fees

 

 

318

 

 

 

286

 

 

 

11.2

%

FDIC insurance and regulatory assessments

 

 

200

 

 

 

200

 

 

 

0.0

%

Promotion and advertising

 

 

377

 

 

 

300

 

 

 

25.7

%

Directors’ fees

 

 

418

 

 

 

396

 

 

 

5.6

%

Foundation donation and other contributions

 

 

715

 

 

 

468

 

 

 

52.8

%

Other expenses

 

 

720

 

 

 

544

 

 

 

32.4

%

Total noninterest expense

 

 

14,290

 

 

 

12,941

 

 

 

10.4

%

Income before income taxes

 

 

9,644

 

 

 

7,602

 

 

 

26.9

%

Provision for income taxes

 

 

2,637

 

 

 

2,993

 

 

 

-11.9

%

Net income (loss)

 

$

7,007

 

 

$

4,609

 

 

 

52.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

7.77

 

 

$

6.65

 

 

 

16.8

%

Basic EPS

 

$

0.47

 

 

$

0.34

 

 

 

38.2

%

Diluted EPS

 

$

0.45

 

 

$

0.33

 

 

 

36.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares of common stock outstanding

 

 

15,629,215

 

 

 

13,045,833

 

 

 

19.8

%

Weighted Average Shares:

 

 

 

 

 

 

 

 

 

 

 

 

  - Basic

 

 

14,441,241

 

 

 

12,967,695

 

 

 

11.4

%

  - Diluted

 

 

14,951,581

 

 

 

13,365,453

 

 

 

11.9

%

 

13


Key Ratios

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except ratios)

 

Six Months Ended

 

 

 

6/30/2018

 

 

6/30/2017

 

 

% change

 

Return on average assets  (ROA)*

 

 

1.52

%

 

 

1.17

%

 

 

0.35

%

Return on average equity (ROE) *

 

 

13.11

%

 

 

10.98

%

 

 

2.13

%

Net interest margin *

 

 

4.51

%

 

 

4.53

%

 

 

-0.02

%

Efficiency ratio

 

 

58.22

%

 

 

60.89

%

 

 

-2.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk Based Capital Ratio

 

 

16.09

%

 

 

13.60

%

 

 

2.49

%

Tier 1 Capital Ratio

 

 

14.90

%

 

 

12.36

%

 

 

2.54

%

Common Equity Tier 1 Ratio

 

 

14.90

%

 

 

12.36

%

 

 

2.54

%

Tier 1 Leverage Ratio

 

 

12.91

%

 

 

10.89

%

 

 

2.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

*  Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except ratios)

 

Three Months Ended

 

 

 

6/30/2018

 

 

3/31/2018

 

 

12/31/2017

 

 

9/30/2017

 

 

6/30/2017

 

Nonaccrual Loans

 

$

642

 

 

$

241

 

 

$

683

 

 

$

377

 

 

$

421

 

Loans 90 days or more past due, accruing

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Accruing restructured loans

 

 

349

 

 

 

351

 

 

 

354

 

 

 

357

 

 

 

360

 

Nonperforming loans

 

 

991

 

 

 

592

 

 

 

1,037

 

 

 

734

 

 

 

781

 

Other real estate loans (OREO)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonperforming assets

 

 

991

 

 

 

592

 

 

 

1,037

 

 

 

734

 

 

 

781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified loans

 

 

3,606

 

 

 

3,356

 

 

 

2,088

 

 

 

2,138

 

 

 

2,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets/total assets

 

 

0.10

%

 

 

0.06

%

 

 

0.12

%

 

 

0.08

%

 

 

0.09

%

Nonperforming assets/gross loans plus OREO

 

 

0.12

%

 

 

0.07

%

 

 

0.14

%

 

 

0.10

%

 

 

0.11

%

Nonperforming loans/gross loans

 

 

0.12

%

 

 

0.07

%

 

 

0.14

%

 

 

0.10

%

 

 

0.11

%

Allowance for loan losses/nonperforming loans

 

 

981

%

 

 

1641

%

 

 

881

%

 

 

1214

%

 

 

1096

%

Allowance for loan losses/nonperforming assets

 

 

981

%

 

 

1641

%

 

 

881

%

 

 

1214

%

 

 

1096

%

Allowance for loan losses/gross loans

 

 

1.18

%

 

 

1.22

%

 

 

1.22

%

 

 

1.21

%

 

 

1.22

%

Classified loans/gross loans

 

 

0.44

%

 

 

0.43

%

 

 

0.28

%

 

 

0.29

%

 

 

0.36

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs

 

$

26

 

 

$

(2

)

 

$

92

 

 

$

(75

)

 

$

(6

)

Net charge-offs to average gross loans *

 

 

0.01

%

 

 

0.00

%

 

 

0.05

%

 

 

-0.04

%

 

 

0.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*  Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14


Average Balance Sheet, Interest and Yield/Rate Analysis

 

(Dollars in thousands)

 

Three Months Ended

 

 

 

June 30, 2018

March 31, 2018

 

 

June 30, 2017

 

 

 

Average

Balance

 

 

Interest

and Fees

 

 

Yield/ Rate

 

 

Average

Balance

 

 

Interest

and Fees

 

 

Yield/ Rate

 

 

Average

Balance

 

 

Interest

and Fees

 

 

Yield/ Rate

 

Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other investments

 

$

26,857

 

 

$

184

 

 

 

2.72

%

 

$

21,887

 

 

$

144

 

 

 

2.64

%

 

$

25,988

 

 

$

116

 

 

 

1.78

%

Securities available for sale

 

 

40,372

 

 

 

208

 

 

 

2.06

 

 

 

38,211

 

 

 

188

 

 

 

1.97

 

 

 

33,216

 

 

 

147

 

 

 

1.77

 

Total investments

 

 

67,229

 

 

 

392

 

 

 

2.33

 

 

 

60,098

 

 

 

332

 

 

 

2.21

 

 

 

59,204

 

 

 

263

 

 

 

1.77

 

Real estate

 

 

464,899

 

 

 

6,008

 

 

 

5.18

 

 

 

444,224

 

 

 

5,535

 

 

 

5.05

 

 

 

366,033

 

 

 

4,393

 

 

 

4.81

 

SBA

 

 

143,604

 

 

 

2,714

 

 

 

7.58

 

 

 

134,935

 

 

 

2,550

 

 

 

7.67

 

 

 

118,438

 

 

 

2,171

 

 

 

7.35

 

C & I

 

 

107,546

 

 

 

1,473

 

 

 

5.49

 

 

 

100,187

 

 

 

1,366

 

 

 

5.53

 

 

 

101,290

 

 

 

1,382

 

 

 

5.47

 

Home Mortgage

 

 

110,476

 

 

 

1,425

 

 

 

5.16

 

 

 

104,254

 

 

 

1,345

 

 

 

5.16

 

 

 

103,213

 

 

 

1,331

 

 

 

5.16

 

Consumer

 

 

3,608

 

 

 

50

 

 

 

5.56

 

 

 

3,630

 

 

 

52

 

 

 

5.68

 

 

 

4,492

 

 

 

61

 

 

 

5.45

 

Loans (1)

 

 

830,133

 

 

 

11,670

 

 

 

5.64

 

 

 

787,230

 

 

 

10,848

 

 

 

5.58

 

 

 

693,466

 

 

 

9,338

 

 

 

5.40

 

Total earning assets

 

 

897,362

 

 

 

12,062

 

 

 

5.39

 

 

 

847,328

 

 

 

11,180

 

 

 

5.34

 

 

 

752,670

 

 

 

9,601

 

 

 

5.11

 

Noninterest-earning assets

 

 

46,970

 

 

 

 

 

 

 

 

 

 

 

52,084

 

 

 

 

 

 

 

 

 

 

 

42,296

 

 

 

 

 

 

 

 

 

Total assets

 

$

944,332

 

 

 

 

 

 

 

 

 

 

$

899,412

 

 

 

 

 

 

 

 

 

 

$

794,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW and savings deposits

 

$

6,615

 

 

 

4

 

 

 

0.24

%

 

$

6,404

 

 

 

4

 

 

 

0.25

%

 

$

5,951

 

 

 

4

 

 

 

0.27

%

Money market deposits

 

 

253,162

 

 

 

804

 

 

 

1.27

 

 

 

260,912

 

 

 

708

 

 

 

1.10

 

 

 

249,679

 

 

 

547

 

 

 

0.88

 

Time deposits

 

 

298,535

 

 

 

1,252

 

 

 

1.68

 

 

 

243,597

 

 

 

822

 

 

 

1.37

 

 

 

186,896

 

 

 

450

 

 

 

0.97

 

Total interest-bearing deposits

 

 

558,312

 

 

 

2,060

 

 

 

1.48

 

 

 

510,913

 

 

 

1,534

 

 

 

1.22

 

 

 

442,526

 

 

 

1,001

 

 

 

0.91

 

Borrowings

 

 

3,132

 

 

 

15

 

 

 

1.92

 

 

 

23,779

 

 

 

87

 

 

 

1.49

 

 

 

2,804

 

 

 

6

 

 

 

0.86

 

Total interest-bearing liabilities

 

 

561,444

 

 

 

2,075

 

 

 

1.48

 

 

 

534,692

 

 

 

1,621

 

 

 

1.23

 

 

 

445,330

 

 

 

1,007

 

 

 

0.91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

254,700

 

 

 

 

 

 

 

 

 

 

 

260,221

 

 

 

 

 

 

 

 

 

 

 

258,912

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

8,814

 

 

 

 

 

 

 

 

 

 

 

10,180

 

 

 

 

 

 

 

 

 

 

 

5,400

 

 

 

 

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

263,514

 

 

 

 

 

 

 

 

 

 

 

270,401

 

 

 

 

 

 

 

 

 

 

 

264,312

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

119,374

 

 

 

 

 

 

 

 

 

 

 

94,319

 

 

 

 

 

 

 

 

 

 

 

85,324

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

944,332

 

 

 

 

 

 

 

 

 

 

$

899,412

 

 

 

 

 

 

 

 

 

 

$

794,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income / interest rate spreads

 

 

 

 

 

$

9,987

 

 

 

3.91

%

 

 

 

 

 

$

9,559

 

 

 

4.11

%

 

 

 

 

 

$

8,594

 

 

 

4.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

 

 

4.46

%

 

 

 

 

 

 

 

 

 

 

4.56

%

 

 

 

 

 

 

 

 

 

 

4.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of deposits & cost of funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits / cost of deposits

 

$

813,012

 

 

$

2,060

 

 

 

1.02

%

 

$

771,134

 

 

$

1,534

 

 

 

0.81

%

 

$

701,438

 

 

$

1,001

 

 

 

0.57

%

Total funding liabilities / cost of funds

 

$

816,144

 

 

$

2,075

 

 

 

1.02

%

 

$

794,913

 

 

$

1,622

 

 

 

0.83

%

 

$

704,242

 

 

$

1,007

 

 

 

0.57

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes loans held for sale.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15


Average Balance Sheet, Interest and Yield/Rate Analysis

 

(Dollars in thousands)

 

Six Months Ended

 

 

 

June 30, 2018

 

 

June 30, 2017

 

 

 

Average

Balance

 

 

Interest

and Fees

 

 

Yield/ Rate

 

 

Average

Balance

 

 

Interest

and Fees

 

 

Yield/ Rate

 

Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other investments

 

$

24,386

 

 

$

327

 

 

 

2.67

%

 

$

24,088

 

 

$

228

 

 

 

1.89

%

Securities available for sale

 

 

39,297

 

 

 

397

 

 

 

2.02

 

 

 

33,979

 

 

 

291

 

 

 

1.71

 

Total investments

 

 

63,683

 

 

 

724

 

 

 

2.26

 

 

 

58,067

 

 

 

519

 

 

 

1.79

 

Real estate

 

 

454,619

 

 

 

11,543

 

 

 

5.12

 

 

 

364,069

 

 

 

8,637

 

 

 

4.78

 

SBA

 

 

139,293

 

 

 

5,264

 

 

 

7.62

 

 

 

116,579

 

 

 

4,193

 

 

 

7.25

 

C & I

 

 

103,887

 

 

 

2,839

 

 

 

5.51

 

 

 

99,871

 

 

 

2,612

 

 

 

5.27

 

Home Mortgage

 

 

107,382

 

 

 

2,770

 

 

 

5.16

 

 

 

104,132

 

 

 

2,698

 

 

 

5.18

 

Consumer

 

 

3,619

 

 

 

101

 

 

 

5.63

 

 

 

4,652

 

 

 

126

 

 

 

5.46

 

Loans (1)

 

 

808,800

 

 

 

22,517

 

 

 

5.61

 

 

 

689,303

 

 

 

18,266

 

 

 

5.34

 

Total earning assets

 

 

872,483

 

 

 

23,241

 

 

 

5.36

 

 

 

747,370

 

 

 

18,785

 

 

 

5.06

 

Noninterest-earning assets

 

 

49,512

 

 

 

 

 

 

 

 

 

 

 

40,104

 

 

 

 

 

 

 

 

 

Total assets

 

$

921,995

 

 

 

 

 

 

 

 

 

 

$

787,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW and savings deposits

 

$

6,511

 

 

 

7

 

 

 

0.22

%

 

$

5,706

 

 

 

7

 

 

 

0.25

%

Money market deposits

 

 

257,015

 

 

 

1,512

 

 

 

1.19

 

 

 

254,032

 

 

 

1,090

 

 

 

0.87

 

Time deposits

 

 

271,218

 

 

 

2,074

 

 

 

1.54

 

 

 

187,254

 

 

 

874

 

 

 

0.94

 

Total interest-bearing deposits

 

 

534,744

 

 

 

3,593

 

 

 

1.35

 

 

 

446,992

 

 

 

1,971

 

 

 

0.89

 

Borrowings

 

 

13,398

 

 

 

102

 

 

 

1.54

 

 

 

3,515

 

 

 

13

 

 

 

0.75

 

Total interest-bearing liabilities

 

 

548,142

 

 

 

3,695

 

 

 

1.36

 

 

 

450,507

 

 

 

1,984

 

 

 

0.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

257,445

 

 

 

 

 

 

 

 

 

 

 

247,615

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

9,493

 

 

 

 

 

 

 

 

 

 

 

5,391

 

 

 

 

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

266,938

 

 

 

 

 

 

 

 

 

 

 

253,006

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

106,915

 

 

 

 

 

 

 

 

 

 

 

83,961

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

921,995

 

 

 

 

 

 

 

 

 

 

$

787,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income / interest rate spreads

 

 

 

 

 

$

19,546

 

 

 

4.00

%

 

 

 

 

 

$

16,801

 

 

 

4.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

 

 

4.51

%

 

 

 

 

 

 

 

 

 

 

4.53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of deposits & cost of funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits / cost of deposits

 

$

792,189

 

 

$

3,593

 

 

 

0.91

%

 

$

694,607

 

 

$

1,971

 

 

 

0.57

%

Total funding liabilities / cost of funds

 

$

805,587

 

 

$

3,695

 

 

 

0.92

%

 

$

698,122

 

 

$

1,984

 

 

 

0.57

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes loans held for sale.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16