EX-99.1 2 opbk-ex991_6.htm EX-99.1 opbk-ex991_6.htm

Exhibit 99.1

 

 

OP Bancorp Reports Fourth Quarter and Year End Financial Results for 2018

2018 Fourth Quarter Highlights:

 

Net income totaled $3.8 million or $0.23 per diluted common share, up from $0.21 from the prior quarter

 

Net interest income increased to $10.9 million, up 4.2% from the prior quarter

 

Net interest margin increased to 4.50% from 4.44% for the prior quarter

 

Return on average assets was 1.49% for the fourth quarter and year of 2018

 

Return on average equity was 11.84% for the fourth quarter of 2018 and 12.27% for the year of 2018

 

Total assets of $1.04 billion, a 15.9% increase over 2018

 

Net loans receivable of $865 million, a 17.1% increase over 2018

 

Total deposits of $905 million, a 17.1% increase over 2018

 

Nonperforming assets to total assets was 0.18%

LOS ANGELES, January 25, 2019 — OP Bancorp (the “Company”) (NASDAQ: OPBK), the holding company of Open Bank (the “Bank”), today reported unaudited financial results for the fourth quarter and full year ended December 31, 2018.  Net income for the fourth quarter of 2018 was $3.8 million, or $0.23 per diluted common share, compared with net income of $3.5 million, or $0.21 per diluted share for the third quarter of 2018, and net income of $1.9 million, or $0.13 per diluted share for the fourth quarter of 2017. For the 2018, net income was $14.3 million, or $0.89 per diluted share, compared with $9.2 million, or $0.66 per diluted share, for 2017.

“We are pleased to announce another strong quarter and year end results for our first year as a public company. Our net income year over year increased 54.3%, or $0.23 to $0.89 earnings per share on a fully diluted basis, compared to $0.66 for the year ended 2017.  Our loans and deposits continued to grow with 17% increases from the prior year, while we maintained strong asset quality and retained noninterest bearing deposits at 31.5% of total deposits”, commented Min Kim, President and Chief Executive Officer of OP Bancorp and Open Bank. Ms. Kim continued, “We are also pleased to announce that our Board of Directors have declared a quarterly cash dividend for the first quarter of $0.05 per shares. Our Board also approved a stock repurchase program for up to 400,000 of our outstanding shares subject to market conditions.”

 

1


 

Financial Highlights (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

 

As of or for the Three Months Ended

 

 

 

 

December 31,

 

 

 

September 30,

 

 

 

December 31,

 

 

 

 

2018

 

 

 

2018

 

 

 

2017

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

$

13,820

 

 

 

$

13,006

 

 

 

$

11,077

 

Interest expense

 

 

 

2,894

 

 

 

 

2,521

 

 

 

 

1,376

 

Net interest income

 

 

 

10,926

 

 

 

 

10,485

 

 

 

 

9,701

 

Provision for loan losses

 

 

 

220

 

 

 

 

439

 

 

 

 

322

 

Noninterest income

 

 

 

2,050

 

 

 

 

2,284

 

 

 

 

2,278

 

Noninterest expense

 

 

 

7,568

 

 

 

 

7,705

 

 

 

 

6,571

 

Income before taxes

 

 

 

5,188

 

 

 

 

4,625

 

 

 

 

5,086

 

Provision for income taxes

 

 

 

1,423

 

 

 

 

1,144

 

 

 

 

3,186

 

Net Income

 

 

$

3,765

 

 

 

$

3,481

 

 

 

$

1,900

 

Diluted earnings per share

 

 

$

0.23

 

 

 

$

0.21

 

 

 

$

0.13

 

Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

 

$

752

 

 

 

$

3,254

 

 

 

$

15,739

 

Gross loans, net of unearned income

 

 

 

875,059

 

 

 

 

850,018

 

 

 

 

748,023

 

Allowance for loan losses

 

 

 

9,636

 

 

 

 

9,551

 

 

 

 

9,139

 

Total assets

 

 

 

1,044,186

 

 

 

 

1,035,028

 

 

 

 

900,999

 

Deposits

 

 

 

905,176

 

 

 

 

896,891

 

 

 

 

773,306

 

Shareholders’ equity

 

 

 

129,787

 

 

 

 

124,975

 

 

 

 

91,480

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

 

1.49

%

 

 

 

1.42

%

 

 

 

0.87

%

Return on average equity (annualized)

 

 

 

11.84

%

 

 

 

11.28

%

 

 

 

8.33

%

Net interest margin (annualized)

 

 

 

4.50

%

 

 

 

4.44

%

 

 

 

4.69

%

Efficiency ratio (1)

 

 

 

58.33

%

 

 

 

60.34

%

 

 

 

54.86

%

Credit Quality:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

 

$

1,914

 

 

 

$

1,233

 

 

 

$

1,037

 

Nonperforming assets

 

 

 

1,914

 

 

 

 

1,233

 

 

 

 

1,037

 

Net charge-offs to average gross loans  (annualized)

 

 

 

0.06

%

 

 

 

0.29

%

 

 

 

0.05

%

Nonperforming assets to gross loans plus OREO

 

 

 

0.22

%

 

 

 

0.15

%

 

 

 

0.14

%

ALL to nonperforming loans

 

 

 

503

%

 

 

 

775

%

 

 

 

881

%

ALL to gross loans

 

 

 

1.10

%

 

 

 

1.12

%

 

 

 

1.22

%

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital ratio

 

 

 

16.26

%

 

 

 

16.16

%

 

 

 

13.49

%

Tier 1 risk-based capital ratio

 

 

 

15.13

%

 

 

 

15.01

%

 

 

 

12.26

%

Common equity tier 1 ratio

 

 

 

15.13

%

 

 

 

15.01

%

 

 

 

12.26

%

Leverage ratio

 

 

 

12.88

%

 

 

 

12.77

%

 

 

 

10.46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 Twelve Months Ended

 

 

 

 

December 31,

 

 

 

December 31,

 

 

 

 

2018

 

 

 

2017

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

$

50,068

 

 

 

$

40,283

 

Interest expense

 

 

 

9,111

 

 

 

 

4,573

 

Net interest income

 

 

 

40,957

 

 

 

 

35,710

 

Provision for loan losses

 

 

 

1,267

 

 

 

 

1,311

 

Noninterest income

 

 

 

9,329

 

 

 

 

8,986

 

Noninterest expense

 

 

 

29,562

 

 

 

 

26,257

 

Income before taxes

 

 

 

19,457

 

 

 

 

17,128

 

Provision for income taxes

 

 

 

5,204

 

 

 

 

7,892

 

Net Income

 

 

$

14,253

 

 

 

$

9,236

 

Diluted earnings per share

 

 

$

0.89

 

 

 

$

0.66

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

 

1.49

%

 

 

 

1.13

%

Return on average equity

 

 

 

12.27

%

 

 

 

10.63

%

Net interest margin

 

 

 

4.49

%

 

 

 

4.61

%

Efficiency ratio (1)

 

 

 

58.79

%

 

 

 

58.74

%

 

 

 

 

 

 

 

 

 

 

 

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

 

 

Results of Operations

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.

 

 

Three Months Ended

 

 

 

December 31, 2018

 

 

September 30, 2018

 

 

December 31, 2017

 

(Dollars in thousands)

 

Interest & Fees

 

 

Yield

 

 

Interest & Fees

 

 

Yield

 

 

Interest & Fees

 

 

Yield

 

Contractual interest rate

 

$

12,127

 

 

 

5.58

%

 

$

11,820

 

 

 

5.46

%

 

$

9,746

 

 

 

5.11

%

SBA discount accretion

 

 

967

 

 

 

0.44

%

 

 

611

 

 

 

0.28

%

 

 

910

 

 

 

0.48

%

Amortization of net deferred fees/(costs)

 

 

1

 

 

 

0.00

%

 

 

65

 

 

 

0.03

%

 

 

(16

)

 

 

-0.01

%

Interest recognized on nonaccrual loans

 

 

(69

)

 

 

-0.03

%

 

 

(8

)

 

 

0.00

%

 

 

47

 

 

 

0.02

%

Prepayment penalties and late fees

 

 

40

 

 

 

0.02

%

 

 

36

 

 

 

0.02

%

 

 

46

 

 

 

0.02

%

Yield on loans (as reported)

 

$

13,066

 

 

 

6.01

%

 

$

12,524

 

 

 

5.79

%

 

$

10,733

 

 

 

5.63

%

 

3


  

 

Twelve Months Ended

 

 

 

December 31, 2018

 

 

December 31, 2017

 

(Dollars in thousands)

 

Interest & Fees

 

 

Yield

 

 

Interest & Fees

 

 

Yield

 

Contractual interest rate

 

$

45,147

 

 

 

5.41

%

 

$

35,989

 

 

 

5.04

%

SBA discount accretion

 

 

2,626

 

 

 

0.31

%

 

 

2,558

 

 

 

0.36

%

Amortization of net deferred fees/(costs)

 

 

215

 

 

 

0.03

%

 

 

163

 

 

 

0.02

%

Interest recognized on nonaccrual loans

 

 

(47

)

 

 

-0.01

%

 

 

208

 

 

 

0.03

%

Prepayment penalties and late fees

 

 

167

 

 

 

0.02

%

 

 

194

 

 

 

0.03

%

Yield on loans (as reported)

 

$

48,108

 

 

 

5.76

%

 

$

39,112

 

 

 

5.48

%

 

Net interest income before provision for loan losses for the fourth quarter of 2018 was $10.9 million, an increase of $441 thousand, or 4.2%, compared to $10.5 million for the third quarter of 2018, primarily due to a $814 thousand increase in interest income, partially offset by a $373 thousand increase in interest expense.  

Interest income on securities available for sale and other investment increased $272 thousand, or 56.5% during the fourth quarter compared to the prior quarter and $409 thousand, or 118.9% compared to the same period of 2017. The increase was primarily due to purchases of higher yielding securities and Federal Home Loan Bank’s special dividend during the fourth quarter of 2018.

Interest income from the contractual interest rates on loans increased $307 thousand, or 2.6%, during the fourth quarter compared to the third quarter of 2018, reflecting a 12 basis point increase in the average contractual interest rate from the increase in Fed funds rate in September 2018 of 25 basis points.   The amount of discount accretion on SBA loans increased $356 thousand during the fourth quarter due to an increase in SBA loan payoffs.  The reported interest income on loans, net of SBA discount accretions and other components, increased $542 thousand during the quarter.  

Interest expense for the fourth quarter of 2018 increased $373 thousand, or 14.8%, compared to the third quarter of 2018, due to an increase of $10.5 million, or 1.8% in average balance of interest-bearing liabilities and an increase of 21 basis points in average cost of interest-bearing liabilities, primarily due to the increase in Fed funds rate.  

Net interest margin for the fourth quarter of 2018 increased 6 basis points to 4.50% from 4.44% for the third quarter of 2018, primarily due to the increase in the reported yield on earning assets, partially offset by the increase in the cost of interest-bearing liabilities.

Net interest income before provision for loan losses for the fourth quarter of 2018 increased $1.2 million, or 12.6%, to $10.9 million, compared to $9.7 million for the fourth quarter of 2017, primarily due to a $2.7 million increase in interest income, partially offset by an increase of $1.5 million in interest expense.  

The increase in interest income was primarily due to a 14.0% increase in average loans, including loans held for sale, and a 38 basis point increase in the yield on average loans to 6.01% for the fourth quarter of 2018 from 5.63% for the fourth quarter of 2017.  

The increase in interest expense in the fourth quarter of 2018 compared to the fourth quarter of 2017 was due to a 19.3% increase in average interest-bearing liabilities and an 82 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 100 basis

4


points through four rate hikes of 25 basis points in each of December 2017, March 2018, June 2018 and September 2018.

Net interest margin for the fourth quarter of 2018 decreased 19 basis points to 4.50% from 4.69% for the fourth quarter of 2017.

Net interest income for the full year of 2018 increased $5.2 million, or 14.7%, to $41.0 million, compared to $35.7 million for 2017, primarily due to a $9.8 million increase in interest income, partially offset by an increase of $4.5 million in interest expense.

The increase in interest income for the year ended December 31, 2018 was primarily due to a 16.9% increase in average loans, including loans held for sale, and a 28 basis point increase in the yield on average loans to 5.76% from 5.48% for 2017.   The increase in interest expense was due to a 21.8% increase in average interest-bearing liabilities and a 62 basis point increase in the cost of average interest-bearing liabilities to 1.59% for 2018 from 0.97% for 2017.

Net interest margin for the full year of 2018 decreased 12 basis points to 4.49% from 4.61% for 2017.

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

 

 

 

Three Months Ended

 

 

 

Percentage Change

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

 

Q4-18

 

 

Q4-18

 

 

 

2018

 

 

2018

 

 

2017

 

 

 

vs. Q3-18

 

 

vs. Q4-17

 

Yield on loans

 

 

6.01

%

 

 

5.79

%

 

 

5.63

%

 

 

 

0.22

%

 

 

0.38

%

Yield on interest-earning assets

 

 

5.69

%

 

 

5.51

%

 

 

5.35

%

 

 

 

0.18

%

 

 

0.34

%

Cost of interest-bearing liabilities

 

 

1.90

%

 

 

1.69

%

 

 

1.08

%

 

 

 

0.21

%

 

 

0.82

%

Cost of deposits

 

 

1.32

%

 

 

1.17

%

 

 

0.70

%

 

 

 

0.15

%

 

 

0.62

%

Cost of funds

 

 

1.32

%

 

 

1.18

%

 

 

0.71

%

 

 

 

0.14

%

 

 

0.61

%

Net interest spread

 

 

3.79

%

 

 

3.82

%

 

 

4.27

%

 

 

 

-0.03

%

 

 

-0.48

%

Net interest margin

 

 

4.50

%

 

 

4.44

%

 

 

4.69

%

 

 

 

0.06

%

 

 

-0.19

%

 

 

 

Twelve Months Ended

 

 

 

Percentage Change

 

 

 

December 31,

 

 

December 31,

 

 

 

2018 YTD

 

 

 

2018

 

 

2017

 

 

 

vs. 2017 YTD

 

Yield on loans

 

 

5.76

%

 

 

5.48

%

 

 

 

0.28

%

Yield on interest-earning assets

 

 

5.49

%

 

 

5.20

%

 

 

 

0.29

%

Cost of interest-bearing liabilities

 

 

1.59

%

 

 

0.97

%

 

 

 

0.62

%

Cost of deposits

 

 

1.09

%

 

 

0.62

%

 

 

 

0.47

%

Cost of funds

 

 

1.09

%

 

 

0.63

%

 

 

 

0.46

%

Net interest spread

 

 

3.90

%

 

 

4.23

%

 

 

 

-0.33

%

Net interest margin

 

 

4.49

%

 

 

4.61

%

 

 

 

-0.12

%

 

The provision for loan loss for the fourth quarter of 2018 was $220 thousand, a $219 thousand decrease from $439 thousand for the third quarter of 2018, and a $102 thousand decrease from $322 thousand for the fourth quarter of 2017.  The decreases were primarily due to a decrease in the

5


required reserve for loan losses as a percentage of gross loans for December 31, 2018 as overall loss factors used in the fourth quarter of 2018 were lower than those for the third quarter of 2018 and the fourth quarter of 2017.

Noninterest income for the fourth quarter of 2018 was $2.1 million, a decrease of $234 thousand, or 10.2%, from $2.3 million for the third quarter of 2018, primarily due to a decrease of $238 thousand in loan servicing fees, a decrease of $107 thousand in gain on sale of SBA loans, partially offset by an increase of $62 thousand in credit related fees and an increase of $43 thousand in other gain.  

Loan servicing fees decreased $238 thousand to $72 thousand for the fourth quarter of 2018 from $310 for the prior quarter. The decrease in loan servicing fees was primarily due to an increase in the amortization of SBA servicing assets from the increase in SBA loan payoffs.

Gain on sale of SBA loans decreased $107 thousand to $1.0 million for the fourth quarter of 2018 from $1.1 million for the third quarter of 2018.  We sold $24.7 million in SBA loans with an average premium of 5.65% in the fourth quarter of 2018, compared to the sale of $22.8 million in SBA loans with an average premium of 6.47% in the third quarter of 2018.  

Noninterest income for the fourth quarter of 2018 decreased $228 thousand compared to $2.3 million for the fourth quarter of 2017, primarily due to a decrease of $374 thousand in gain on sale of SBA loans, partially offset by an increase of $72 thousand in credit related fees and an increase of $42 thousand in service charges on deposits. Gain on sale of SBA loans for the fourth quarter of 2017 was $1.4 million. We sold $18.6 million in SBA loans with an average premium of 9.35% in the fourth quarter of 2017. Decrease in average premium rates on SBA loans sold to 5.65% from 9.35% year over year was primarily due to the acceleration of prepayments in SBA loans as more borrowers are refinancing SBA loans to conventional loans with lower interest rates.

Noninterest expense for the fourth quarter of 2018 was $7.6 million, a decrease of $137 thousand, or 1.8%, compared to $7.7 million for the third quarter of 2018.  The decrease was primarily due to a $236 thousand decrease in salary and employee benefits, partially offset by an increase of $77 thousand in other expenses.

Noninterest expense for the fourth quarter of 2018 increased $997 thousand, or 15.2%, to $7.6 million, compared to $6.6 million for the fourth quarter of 2017.  The increase was primarily due to a $506 thousand increase in salary and employee benefits from an increase of 25 in employee headcount from 129 at December 31, 2017. Professional fees increased $154 thousand, primarily resulting from our financial and legal requirements as a public company. Foundation donation and other contributions increased $154 thousand, which were tied to the Company’s increased net income.

Income tax provision for the fourth quarter of 2018 was $1.4 million, compared to $1.1 million for the third quarter of 2018 and $3.2 million for the fourth quarter of 2017.  The effective tax rate for the fourth quarter of 2018 was 27.4%, compared to 24.7% for the third quarter of 2018 and 62.6% for the fourth quarter of 2017. The effective tax rates were 26.8% and 46.1% for the full year ended December 31, 2018 and 2017, respectively. The significant decreases in the effective tax rate for 2018 compared to 2017 were due to the enactment the Tax Cuts and Jobs Act signed into law on December 22, 2017.

6


Balance Sheet

Total assets at December 31, 2018 were $1.04 billion, an increase of $9.2 million, or 0.9%, from the preceding quarter, and an increase of $143.0 million, or 15.9%, from a year ago.  Gross loans, net of unearned income, were $875.1 million at December 31, 2018, an increase of $25.0 million, or 2.9%, from $850.0 million at September 30, 2018, and an increase of $127.0 million, or 17.0%, from $748.0 million at December 31, 2017.

New loan originations for the fourth quarter of 2018 totaled $62.4 million, including SBA loan originations of $23.5 million, compared to $91.7 million, including SBA loan originations of $30.3 million for the third quarter of 2018.  New loan originations for the fourth quarter of 2017 were $57.1 million, including SBA loan originations of $18.0 million.  Loan payoffs for the fourth quarter of 2018 were $13.2 million, compared to $29.3 million for the third quarter of 2018, and $22.9 million for the fourth quarter of 2017.

Total deposits were $905.2 million at December 31, 2018, an increase of $8.3 million, or 0.9%, from $896.9 million at September 30, 2018, and an increase of $131.9 million, or 17.1%, from $773.3 million at December 31, 2017.  Noninterest bearing deposits were $285.1 million at December 31, 2018, a decrease of $1.2 million, or 0.4%, from $286.3 million at September 30, 2018, and a decrease of $4.3 million, or 1.5%, from $289.4 million at December 31, 2017.  

Noninterest bearing deposits accounted for 31.5% of total deposits at December 31, 2018, compared to 31.9% at September 30, 2018 and 37.4% at December 31, 2017.  

 

 

As of

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

 

2018

 

 

2018

 

 

2017

 

Noninterest bearing deposits

 

 

31.5

%

 

 

31.9

%

 

 

37.4

%

Interest bearing demand deposits

 

 

28.9

%

 

 

28.3

%

 

 

32.0

%

Savings

 

 

0.4

%

 

 

0.4

%

 

 

0.5

%

Time deposits over $250,000

 

 

18.1

%

 

 

17.6

%

 

 

14.1

%

Other time deposits

 

 

21.1

%

 

 

21.8

%

 

 

16.0

%

Total deposits

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

The Company had no borrowings from the Federal Home Loan Bank (“FHLB”) at December 31, 2018 and September 30, 2018, compared to the advances from the FHLB of $25 million at December 31, 2017. The payoff advances from the FHLB were funded by the increase in total deposits.

7


The Company’s consolidated regulatory 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 December 31, 2018, as summarized in the following table.

 

 

 

 

 

 

 

 

 

 

 

Well-capitalized

 

 

Fully Phased-in

 

 

 

 

 

 

 

 

 

 

 

Financial

 

 

Basel III

 

 

 

 

 

 

 

 

 

 

 

Institution

 

 

Minimal

 

 

 

 

 

 

 

 

 

 

 

Basel III

 

 

Requirements (1)

 

 

 

 

 

 

 

 

 

 

 

Regulatory

 

 

Effective

 

Capital Ratios

 

OP Bancorp

 

 

Open Bank

 

 

Guidelines

 

 

January 1, 2019

 

Total risk-based

 

 

16.26

%

 

 

16.25

%

 

 

10.00

%

 

 

10.50

%

Tier 1 risk-based

 

 

15.13

%

 

 

15.12

%

 

 

8.00

%

 

 

8.50

%

Common equity tier 1 Risk-Based

 

 

15.13

%

 

 

15.12

%

 

 

6.50

%

 

 

7.00

%

Leverage

 

 

12.88

%

 

 

12.87

%

 

 

5.00

%

 

 

4.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Fully phased in Basel III requirement for both OP Bancorp and Open Bank. Includes a 2.5% capital conservation buffer, except the leverage ratio.

 

 

Asset Quality

Nonperforming loans were $1.9 million at December 31, 2018, an increase of $681 thousand from $1.2 million at September 30, 2018 and an increase of $877 thousand from $1.0 million at December 31, 2017. There were two loans added to nonaccrual status during the fourth quarter, but an allocation of the allowance for loan losses was not required for these nonperforming loans.

Nonperforming assets were $1.9 million, or 0.18% of total assets, at December 31, 2018, $1.2 million, or 0.12% of total assets, at September 30, 2018 and $1.0 million, or 0.12% of total assets, at December 31, 2017.  There was no other real estate owned (“OREO”) at December 31, 2018, September 30, 2018, or December 31, 2017.

Nonperforming loans to gross loans were 0.22% at December 31, 2018, compared to 0.15% at September 30, 2018 and 0.14% at December 31, 2017.  Total classified loans were $3.1 million, or 0.36% of gross loans, at December 31, 2018, compared to $3.0 million, or 0.35% of gross loans, at September 30, 2018 and $2.1 million, or 0.28% of gross loans, at December 31, 2017.  

The allowance for loan losses was $9.6 million at December 31, 2018 and September 30, 2018, compared to $9.1 million at December 31, 2017.  The allowance for loan losses was 1.10% of gross loans at December 31, 2018, 1.12% at September 30, 2018 and 1.22% at December 31, 2017.  The allowance for loan losses was 503% of nonperforming assets at December 31, 2018, 775% at September 30, 2018 and 881% at December 31, 2017. An additional reserve for loan losses was not required for the fourth quarter, primarily due to decreases in overall loss factors as management’s reassessment adjusted qualitative factors lower in the fourth quarter of 2018.

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

8


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; 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;  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 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;  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

9


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; the affect if any of the recent federal government shutdown on our SBA loan program; 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

 

 

10


 

Consolidated Balance Sheet (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2018

 

 

9/30/2018

 

 

% change

 

 

12/31/2017

 

 

% change

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

77,726

 

 

$

95,787

 

 

 

-18.9

%

 

$

63,250

 

 

 

22.9

%

Securities available for sale, at fair value

 

 

55,336

 

 

 

46,324

 

 

 

19.5

%

 

 

41,472

 

 

 

33.4

%

Other investments

 

 

7,260

 

 

 

7,221

 

 

 

0.5

%

 

 

4,287

 

 

 

69.3

%

Loans held for sale

 

 

752

 

 

 

3,254

 

 

 

-76.9

%

 

 

15,739

 

 

 

-95.2

%

Real Estate Loans

 

 

503,834

 

 

 

489,828

 

 

 

2.9

%

 

 

420,760

 

 

 

19.7

%

SBA Loans

 

 

127,375

 

 

 

132,505

 

 

 

-3.9

%

 

 

115,559

 

 

 

10.2

%

C & I Loans

 

 

113,975

 

 

 

104,301

 

 

 

9.3

%

 

 

103,681

 

 

 

9.9

%

Home Mortgage Loans

 

 

127,298

 

 

 

120,262

 

 

 

5.9

%

 

 

104,068

 

 

 

22.3

%

Consumer & Other Loans

 

 

2,577

 

 

 

3,122

 

 

 

-17.5

%

 

 

3,955

 

 

 

-34.8

%

Gross loans, net of unearned income

 

 

875,059

 

 

 

850,018

 

 

 

2.9

%

 

 

748,023

 

 

 

17.0

%

Allowance for loan losses

 

 

(9,636

)

 

 

(9,551

)

 

 

0.9

%

 

 

(9,139

)

 

 

5.4

%

Net loans receivable

 

 

865,423

 

 

 

840,467

 

 

 

3.0

%

 

 

738,884

 

 

 

17.1

%

Premises and equipment, net

 

 

4,633

 

 

 

4,757

 

 

 

-2.6

%

 

 

4,481

 

 

 

3.4

%

Accrued interest receivable

 

 

3,068

 

 

 

2,783

 

 

 

10.2

%

 

 

2,463

 

 

 

24.6

%

Servicing assets

 

 

6,987

 

 

 

7,097

 

 

 

-1.5

%

 

 

6,771

 

 

 

3.2

%

Company owned life insurance

 

 

11,394

 

 

 

11,321

 

 

 

0.6

%

 

 

11,090

 

 

 

2.7

%

Deferred tax assets

 

 

3,672

 

 

 

4,257

 

 

 

-13.7

%

 

 

3,383

 

 

 

8.5

%

Other assets

 

 

7,935

 

 

 

11,760

 

 

 

-32.5

%

 

 

9,179

 

 

 

-13.6

%

Total assets

 

$

1,044,186

 

 

$

1,035,028

 

 

 

0.9

%

 

$

900,999

 

 

 

15.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

285,132

 

 

$

286,347

 

 

 

-0.4

%

 

$

289,410

 

 

 

-1.5

%

Savings

 

 

3,421

 

 

 

3,240

 

 

 

5.6

%

 

 

3,838

 

 

 

-10.9

%

Money market and others

 

 

261,349

 

 

 

253,807

 

 

 

3.0

%

 

 

247,324

 

 

 

5.7

%

Time deposits over $250,000

 

 

164,281

 

 

 

157,687

 

 

 

4.2

%

 

 

108,952

 

 

 

50.8

%

Other time deposits

 

 

190,993

 

 

 

195,810

 

 

 

-2.5

%

 

 

123,782

 

 

 

54.3

%

Total deposits

 

 

905,176

 

 

 

896,891

 

 

 

0.9

%

 

 

773,306

 

 

 

17.1

%

Other borrowings

 

 

-

 

 

 

-

 

 

 

0.0

%

 

 

25,000

 

 

 

-100.0

%

Accrued interest payable

 

 

1,715

 

 

 

1,196

 

 

 

43.4

%

 

 

423

 

 

 

305.4

%

Other liabilities

 

 

7,508

 

 

 

11,966

 

 

 

-37.3

%

 

 

10,790

 

 

 

-30.4

%

Total liabilities

 

 

914,399

 

 

 

910,053

 

 

 

0.5

%

 

 

809,519

 

 

 

13.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

91,209

 

 

 

91,009

 

 

 

0.2

%

 

 

67,926

 

 

 

34.3

%

Additional paid-in capital

 

 

6,249

 

 

 

5,886

 

 

 

6.2

%

 

 

5,280

 

 

 

18.4

%

Retained earnings

 

 

32,877

 

 

 

29,113

 

 

 

12.9

%

 

 

18,624

 

 

 

76.5

%

Accumulated other comprehensive loss

 

 

(548

)

 

 

(1,033

)

 

 

-47.0

%

 

 

(350

)

 

 

56.6

%

Total shareholders' equity

 

 

129,787

 

 

 

124,975

 

 

 

3.9

%

 

 

91,480

 

 

 

41.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

1,044,186

 

 

$

1,035,028

 

 

 

0.9

%

 

$

900,999

 

 

 

15.9

%

 

11


 

Consolidated Statements of Income (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

Three Months Ended

 

 

 

12/31/2018

 

 

9/30/2018

 

 

% change

 

 

12/31/2017

 

 

% change

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

13,066

 

 

$

12,524

 

 

 

4.3

%

 

$

10,733

 

 

 

21.7

%

Interest on securities available for sale

 

 

340

 

 

 

249

 

 

 

36.5

%

 

 

200

 

 

 

70.0

%

Other interest income

 

 

414

 

 

 

233

 

 

 

77.7

%

 

 

144

 

 

 

187.5

%

Total interest income

 

 

13,820

 

 

 

13,006

 

 

 

6.3

%

 

 

11,077

 

 

 

24.8

%

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

2,894

 

 

 

2,477

 

 

 

16.8

%

 

 

1,344

 

 

 

115.3

%

Interest on borrowed funds

 

 

-

 

 

 

44

 

 

 

-100.0

%

 

 

32

 

 

 

-100.0

%

Total interest expense

 

 

2,894

 

 

 

2,521

 

 

 

14.8

%

 

 

1,376

 

 

 

110.3

%

Net interest income

 

 

10,926

 

 

 

10,485

 

 

 

4.2

%

 

 

9,701

 

 

 

12.6

%

Provision for loan losses

 

 

220

 

 

 

439

 

 

 

-49.9

%

 

 

322

 

 

 

-31.7

%

Net interest income after provision for loan losses

 

 

10,706

 

 

 

10,046

 

 

 

6.6

%

 

 

9,379

 

 

 

14.1

%

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

 

497

 

 

 

484

 

 

 

2.7

%

 

 

455

 

 

 

9.2

%

Loan servicing fees, net of amortization

 

 

72

 

 

 

310

 

 

 

-76.8

%

 

 

69

 

 

 

4.3

%

Gain on sale of loans

 

 

1,028

 

 

 

1,135

 

 

 

-9.4

%

 

 

1,402

 

 

 

-26.7

%

Other income

 

 

453

 

 

 

355

 

 

 

27.6

%

 

 

352

 

 

 

28.7

%

Total noninterest income

 

 

2,050

 

 

 

2,284

 

 

 

-10.2

%

 

 

2,278

 

 

 

-10.0

%

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

4,567

 

 

 

4,803

 

 

 

-4.9

%

 

 

4,061

 

 

 

12.5

%

Occupancy and equipment

 

 

1,046

 

 

 

976

 

 

 

7.2

%

 

 

999

 

 

 

4.7

%

Data processing and communication

 

 

283

 

 

 

320

 

 

 

-11.6

%

 

 

326

 

 

 

-13.2

%

Professional fees

 

 

308

 

 

 

294

 

 

 

4.8

%

 

 

154

 

 

 

100.0

%

FDIC insurance and regulatory assessments

 

 

99

 

 

 

106

 

 

 

-6.6

%

 

 

76

 

 

 

30.3

%

Promotion and advertising

 

 

215

 

 

 

222

 

 

 

-3.2

%

 

 

173

 

 

 

24.3

%

Directors’ fees

 

 

218

 

 

 

216

 

 

 

0.9

%

 

 

198

 

 

 

10.1

%

Foundation donation and other contributions

 

 

356

 

 

 

369

 

 

 

-3.5

%

 

 

202

 

 

 

76.2

%

Other expenses

 

 

476

 

 

 

399

 

 

 

19.3

%

 

 

382

 

 

 

24.6

%

Total noninterest expense

 

 

7,568

 

 

 

7,705

 

 

 

-1.8

%

 

 

6,571

 

 

 

15.2

%

Income before income taxes

 

 

5,188

 

 

 

4,625

 

 

 

12.2

%

 

 

5,086

 

 

 

2.0

%

Provision for income taxes

 

 

1,423

 

 

 

1,144

 

 

 

24.4

%

 

 

3,186

 

 

 

-55.3

%

Net income (loss)

 

$

3,765

 

 

$

3,481

 

 

 

8.2

%

 

$

1,900

 

 

 

98.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

8.18

 

 

$

7.92

 

 

 

3.3

%

 

$

6.94

 

 

 

17.9

%

Basic EPS

 

$

0.23

 

 

$

0.22

 

 

 

4.5

%

 

$

0.14

 

 

 

64.3

%

Diluted EPS

 

$

0.23

 

 

$

0.21

 

 

 

9.5

%

 

$

0.13

 

 

 

76.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares of common stock outstanding

 

 

15,860,306

 

 

 

15,770,576

 

 

 

0.6

%

 

 

13,190,527

 

 

 

20.2

%

Weighted Average Shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  - Basic

 

 

15,801,406

 

 

 

15,714,226

 

 

 

0.6

%

 

 

13,182,630

 

 

 

19.9

%

  - Diluted

 

 

16,201,408

 

 

 

16,234,926

 

 

 

-0.2

%

 

 

13,655,872

 

 

 

18.6

%

 

12


 

Key Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except ratios)

 

Three Months Ended

 

 

 

12/31/2018

 

 

9/30/2018

 

 

% change

 

 

12/31/2017

 

 

% change

 

Return on average assets  (ROA)*

 

 

1.49

%

 

 

1.42

%

 

 

0.07

%

 

 

0.87

%

 

 

0.62

%

Return on average equity (ROE) *

 

 

11.84

%

 

 

11.28

%

 

 

0.56

%

 

 

8.33

%

 

 

3.51

%

Net interest margin *

 

 

4.50

%

 

 

4.44

%

 

 

0.06

%

 

 

4.69

%

 

 

-0.19

%

Efficiency ratio

 

 

58.33

%

 

 

60.34

%

 

 

-2.01

%

 

 

54.86

%

 

 

3.47

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk Based Capital Ratio

 

 

16.26

%

 

 

16.16

%

 

 

0.10

%

 

 

13.49

%

 

 

2.77

%

Tier 1 Capital Ratio

 

 

15.13

%

 

 

15.01

%

 

 

0.12

%

 

 

12.26

%

 

 

2.87

%

Common Equity Tier 1 Ratio

 

 

15.13

%

 

 

15.01

%

 

 

0.12

%

 

 

12.26

%

 

 

2.87

%

Tier 1 Leverage Ratio

 

 

12.88

%

 

 

12.77

%

 

 

0.11

%

 

 

10.46

%

 

 

2.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*  Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13


Consolidated Statements of Income (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

Twelve Months Ended

 

 

 

12/31/2018

 

 

12/31/2017

 

 

% change

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

48,108

 

 

$

39,111

 

 

 

23.0

%

Interest on securities available for sale

 

 

985

 

 

 

676

 

 

 

45.7

%

Other interest income

 

 

975

 

 

 

495

 

 

 

97.0

%

Total interest income

 

 

50,068

 

 

 

40,283

 

 

 

24.3

%

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

8,964

 

 

 

4,470

 

 

 

100.5

%

Interest on borrowed funds

 

 

147

 

 

 

103

 

 

 

42.7

%

Total interest expense

 

 

9,111

 

 

 

4,573

 

 

 

99.2

%

Net interest income

 

 

40,957

 

 

 

35,710

 

 

 

14.7

%

Provision for loan losses

 

 

1,267

 

 

 

1,311

 

 

 

-3.4

%

Net interest income after provision for loan losses

 

 

39,690

 

 

 

34,399

 

 

 

15.4

%

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

 

1,916

 

 

 

1,656

 

 

 

15.7

%

Loan servicing fees, net of amortization

 

 

1,078

 

 

 

1,127

 

 

 

-4.3

%

Gain on sale of loans

 

 

4,880

 

 

 

4,939

 

 

 

-1.2

%

Other income

 

 

1,455

 

 

 

1,264

 

 

 

15.1

%

Total noninterest income

 

 

9,329

 

 

 

8,986

 

 

 

3.8

%

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

18,195

 

 

 

16,474

 

 

 

10.4

%

Occupancy and equipment

 

 

4,111

 

 

 

3,918

 

 

 

4.9

%

Data processing and communication

 

 

1,231

 

 

 

1,323

 

 

 

-7.0

%

Professional fees

 

 

921

 

 

 

589

 

 

 

56.4

%

FDIC insurance and regulatory assessments

 

 

405

 

 

 

377

 

 

 

7.4

%

Promotion and advertising

 

 

814

 

 

 

631

 

 

 

29.0

%

Directors’ fees

 

 

851

 

 

 

796

 

 

 

6.9

%

Foundation donation and other contributions

 

 

1,441

 

 

 

954

 

 

 

51.0

%

Other expenses

 

 

1,593

 

 

 

1,195

 

 

 

33.3

%

Total noninterest expense

 

 

29,562

 

 

 

26,257

 

 

 

12.6

%

Income before income taxes

 

 

19,457

 

 

 

17,128

 

 

 

13.6

%

Provision for income taxes

 

 

5,204

 

 

 

7,892

 

 

 

-34.1

%

Net income (loss)

 

$

14,253

 

 

$

9,236

 

 

 

54.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

8.18

 

 

$

6.94

 

 

 

17.9

%

Basic EPS

 

$

0.92

 

 

$

0.68

 

 

 

35.3

%

Diluted EPS

 

$

0.89

 

 

$

0.66

 

 

 

34.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares of common stock outstanding

 

 

15,860,306

 

 

 

13,190,527

 

 

 

20.2

%

Weighted Average Shares:

 

 

 

 

 

 

 

 

 

 

 

 

  - Basic

 

 

15,104,939

 

 

 

13,063,344

 

 

 

15.6

%

  - Diluted

 

 

15,551,063

 

 

 

13,485,791

 

 

 

15.3

%

 

14


Key Ratios

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except ratios)

 

Twelve Months Ended

 

 

 

12/31/2018

 

 

12/31/2017

 

 

% change

 

Return on average assets  (ROA)

 

 

1.49

%

 

 

1.13

%

 

 

0.36

%

Return on average equity (ROE)

 

 

12.27

%

 

 

10.63

%

 

 

1.64

%

Net interest margin

 

 

4.49

%

 

 

4.61

%

 

 

-0.12

%

Efficiency ratio

 

 

58.79

%

 

 

58.74

%

 

 

0.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk Based Capital Ratio

 

 

16.26

%

 

 

13.49

%

 

 

2.77

%

Tier 1 Capital Ratio

 

 

15.13

%

 

 

12.26

%

 

 

2.87

%

Common Equity Tier 1 Ratio

 

 

15.13

%

 

 

12.26

%

 

 

2.87

%

Tier 1 Leverage Ratio

 

 

12.88

%

 

 

10.46

%

 

 

2.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except ratios)

 

Three Months Ended

 

 

 

12/31/2018

 

 

9/30/2018

 

 

6/30/2018

 

 

3/31/2018

 

 

12/31/2017

 

Nonaccrual Loans

 

$

1,571

 

 

$

888

 

 

$

642

 

 

$

241

 

 

$

683

 

Loans 90 days or more past due, accruing

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Accruing restructured loans

 

 

343

 

 

 

345

 

 

 

348

 

 

 

351

 

 

 

354

 

Nonperforming loans

 

 

1,914

 

 

 

1,233

 

 

 

990

 

 

 

592

 

 

 

1,037

 

Other real estate loans (OREO)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonperforming assets

 

 

1,914

 

 

 

1,233

 

 

 

990

 

 

 

592

 

 

 

1,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified loans

 

 

3,124

 

 

 

2,965

 

 

 

3,065

 

 

 

3,356

 

 

 

2,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets/total assets

 

 

0.18

%

 

 

0.12

%

 

 

0.10

%

 

 

0.06

%

 

 

0.12

%

Nonperforming assets/gross loans plus OREO

 

 

0.22

%

 

 

0.15

%

 

 

0.12

%

 

 

0.07

%

 

 

0.14

%

Nonperforming loans/gross loans

 

 

0.22

%

 

 

0.15

%

 

 

0.12

%

 

 

0.07

%

 

 

0.14

%

Allowance for loan losses/nonperforming loans

 

 

503

%

 

 

775

%

 

 

982

%

 

 

1641

%

 

 

881

%

Allowance for loan losses/nonperforming assets

 

 

503

%

 

 

775

%

 

 

982

%

 

 

1641

%

 

 

881

%

Allowance for loan losses/gross loans

 

 

1.10

%

 

 

1.12

%

 

 

1.18

%

 

 

1.22

%

 

 

1.22

%

Classified loans/gross loans

 

 

0.36

%

 

 

0.35

%

 

 

0.37

%

 

 

0.43

%

 

 

0.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs

 

$

135

 

 

$

611

 

 

$

26

 

 

$

(2

)

 

$

92

 

Net charge-offs to average gross loans *

 

 

0.06

%

 

 

0.29

%

 

 

0.01

%

 

 

0.00

%

 

 

0.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*  Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15


Average Balance Sheet, Interest and Yield/Rate Analysis

 

(Dollars in thousands)

 

Three Months Ended

 

 

 

December 31, 2018

September 30, 2018

 

 

December 31, 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

 

$

49,167

 

 

$

414

 

 

 

3.32

%

 

$

34,216

 

 

$

233

 

 

 

2.68

%

 

$

22,449

 

 

$

144

 

 

 

2.55

%

Securities available for sale

 

 

52,995

 

 

 

340

 

 

 

2.56

 

 

 

44,441

 

 

 

249

 

 

 

2.24

 

 

 

42,756

 

 

 

200

 

 

 

1.87

 

Total investments

 

 

102,162

 

 

 

754

 

 

 

2.93

 

 

 

78,657

 

 

 

482

 

 

 

2.43

 

 

 

65,205

 

 

 

344

 

 

 

2.10

 

Real estate

 

 

494,817

 

 

 

6,768

 

 

 

5.43

 

 

 

483,625

 

 

 

6,472

 

 

 

5.31

 

 

 

417,214

 

 

 

5,210

 

 

 

4.95

 

SBA

 

 

136,644

 

 

 

3,163

 

 

 

9.18

 

 

 

146,259

 

 

 

2,978

 

 

 

8.08

 

 

 

135,074

 

 

 

2,807

 

 

 

8.24

 

C & I

 

 

104,371

 

 

 

1,513

 

 

 

5.75

 

 

 

106,654

 

 

 

1,510

 

 

 

5.62

 

 

 

98,107

 

 

 

1,340

 

 

 

5.42

 

Home Mortgage

 

 

124,172

 

 

 

1,578

 

 

 

5.08

 

 

 

119,346

 

 

 

1,515

 

 

 

5.08

 

 

 

102,530

 

 

 

1,320

 

 

 

5.15

 

Consumer

 

 

2,829

 

 

 

44

 

 

 

6.21

 

 

 

3,373

 

 

 

49

 

 

 

5.75

 

 

 

4,031

 

 

 

56

 

 

 

5.49

 

Loans (1)

 

 

862,833

 

 

 

13,066

 

 

 

6.01

 

 

 

859,257

 

 

 

12,524

 

 

 

5.79

 

 

 

756,956

 

 

 

10,733

 

 

 

5.63

 

Total earning assets

 

 

964,995

 

 

 

13,820

 

 

 

5.69

 

 

 

937,914

 

 

 

13,006

 

 

 

5.51

 

 

 

822,161

 

 

 

11,077

 

 

 

5.35

 

Noninterest-earning assets

 

 

44,175

 

 

 

 

 

 

 

 

 

 

 

45,913

 

 

 

 

 

 

 

 

 

 

 

53,366

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,009,170

 

 

 

 

 

 

 

 

 

 

$

983,827

 

 

 

 

 

 

 

 

 

 

$

875,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW and savings deposits

 

$

5,383

 

 

 

3

 

 

 

0.25

%

 

$

5,929

 

 

 

4

 

 

 

0.25

%

 

$

6,504

 

 

 

4

 

 

 

0.25

%

Money market deposits

 

 

246,801

 

 

 

1,048

 

 

 

1.68

 

 

 

254,510

 

 

 

948

 

 

 

1.48

 

 

 

267,676

 

 

 

655

 

 

 

0.97

 

Time deposits

 

 

350,597

 

 

 

1,843

 

 

 

2.08

 

 

 

323,512

 

 

 

1,525

 

 

 

1.87

 

 

 

220,334

 

 

 

685

 

 

 

1.23

 

Total interest-bearing deposits

 

 

602,781

 

 

 

2,894

 

 

 

1.90

 

 

 

583,951

 

 

 

2,477

 

 

 

1.68

 

 

 

494,514

 

 

 

1,344

 

 

 

1.08

 

Borrowings

 

 

1

 

 

 

-

 

 

 

2.24

 

 

 

8,300

 

 

 

44

 

 

 

2.09

 

 

 

10,632

 

 

 

32

 

 

 

1.21

 

Total interest-bearing liabilities

 

 

602,782

 

 

 

2,894

 

 

 

1.90

 

 

 

592,251

 

 

 

2,521

 

 

 

1.69

 

 

 

505,146

 

 

 

1,376

 

 

 

1.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

269,538

 

 

 

 

 

 

 

 

 

 

 

258,252

 

 

 

 

 

 

 

 

 

 

 

268,691

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

9,681

 

 

 

 

 

 

 

 

 

 

 

9,817

 

 

 

 

 

 

 

 

 

 

 

10,445

 

 

 

 

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

279,219

 

 

 

 

 

 

 

 

 

 

 

268,069

 

 

 

 

 

 

 

 

 

 

 

279,136

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

127,169

 

 

 

 

 

 

 

 

 

 

 

123,507

 

 

 

 

 

 

 

 

 

 

 

91,245

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

1,009,170

 

 

 

 

 

 

 

 

 

 

$

983,827

 

 

 

 

 

 

 

 

 

 

$

875,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income / interest rate spreads

 

 

 

 

 

$

10,926

 

 

 

3.79

%

 

 

 

 

 

$

10,485

 

 

 

3.82

%

 

 

 

 

 

$

9,701

 

 

 

4.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

 

 

4.50

%

 

 

 

 

 

 

 

 

 

 

4.44

%

 

 

 

 

 

 

 

 

 

 

4.69

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of deposits & cost of funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits / cost of deposits

 

$

872,319

 

 

$

2,894

 

 

 

1.32

%

 

$

842,203

 

 

$

2,477

 

 

 

1.17

%

 

$

763,205

 

 

$

1,344

 

 

 

0.70

%

Total funding liabilities / cost of funds

 

$

872,320

 

 

$

2,894

 

 

 

1.32

%

 

$

850,503

 

 

$

2,521

 

 

 

1.18

%

 

$

773,837

 

 

$

1,376

 

 

 

0.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes loans held for sale.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16


Average Balance Sheet, Interest and Yield/Rate Analysis

 

(Dollars in thousands)

 

Twelve Months Ended

 

 

 

December 31, 2018

 

 

December 31, 2017

 

 

 

Average

Balance

 

 

Interest

and Fees

 

 

Yield/ Rate

 

 

Average

Balance

 

 

Interest

and Fees

 

 

Yield/ Rate

 

Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other investments

 

$

33,110

 

 

$

975

 

 

 

2.95

%

 

$

22,926

 

 

$

495

 

 

 

2.16

%

Securities available for sale

 

 

44,046

 

 

 

985

 

 

 

2.24

 

 

 

37,620

 

 

 

676

 

 

 

1.80

 

Total investments

 

 

77,156

 

 

 

1,960

 

 

 

2.54

 

 

 

60,546

 

 

 

1,171

 

 

 

1.93

 

Real estate

 

 

472,062

 

 

 

24,784

 

 

 

5.25

 

 

 

384,462

 

 

 

18,721

 

 

 

4.87

 

SBA

 

 

140,381

 

 

 

11,404

 

 

 

8.12

 

 

 

123,822

 

 

 

9,430

 

 

 

7.62

 

C & I

 

 

104,706

 

 

 

5,862

 

 

 

5.60

 

 

 

98,455

 

 

 

5,346

 

 

 

5.43

 

Home Mortgage

 

 

114,630

 

 

 

5,864

 

 

 

5.12

 

 

 

103,191

 

 

 

5,344

 

 

 

5.18

 

Consumer

 

 

3,358

 

 

 

194

 

 

 

5.78

 

 

 

4,385

 

 

 

271

 

 

 

6.18

 

Loans (1)

 

 

835,137

 

 

 

48,108

 

 

 

5.76

 

 

 

714,315

 

 

 

39,112

 

 

 

5.48

 

Total earning assets

 

 

912,293

 

 

 

50,068

 

 

 

5.49

 

 

 

774,861

 

 

 

40,283

 

 

 

5.20

 

Noninterest-earning assets

 

 

47,260

 

 

 

 

 

 

 

 

 

 

 

45,499

 

 

 

 

 

 

 

 

 

Total assets

 

$

959,553

 

 

 

 

 

 

 

 

 

 

$

820,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW and savings deposits

 

$

6,080

 

 

 

15

 

 

 

0.25

%

 

$

6,137

 

 

 

15

 

 

 

0.24

%

Money market deposits

 

 

253,809

 

 

 

3,508

 

 

 

1.38

 

 

 

258,019

 

 

 

2,344

 

 

 

0.91

 

Time deposits

 

 

304,407

 

 

 

5,441

 

 

 

1.79

 

 

 

196,831

 

 

 

2,111

 

 

 

1.07

 

Total interest-bearing deposits

 

 

564,296

 

 

 

8,964

 

 

 

1.59

 

 

 

460,987

 

 

 

4,470

 

 

 

0.97

 

Borrowings

 

 

8,736

 

 

 

147

 

 

 

1.67

 

 

 

9,302

 

 

 

103

 

 

 

1.11

 

Total interest-bearing liabilities

 

 

573,032

 

 

 

9,111

 

 

 

1.59

 

 

 

470,289

 

 

 

4,573

 

 

 

0.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

260,697

 

 

 

 

 

 

 

 

 

 

 

256,267

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

9,622

 

 

 

 

 

 

 

 

 

 

 

6,895

 

 

 

 

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

270,319

 

 

 

 

 

 

 

 

 

 

 

263,162

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

116,202

 

 

 

 

 

 

 

 

 

 

 

86,909

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

959,553

 

 

 

 

 

 

 

 

 

 

$

820,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income / interest rate spreads

 

 

 

 

 

$

40,957

 

 

 

3.90

%

 

 

 

 

 

$

35,710

 

 

 

4.23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

 

 

4.49

%

 

 

 

 

 

 

 

 

 

 

4.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of deposits & cost of funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits / cost of deposits

 

$

824,993

 

 

$

8,964

 

 

 

1.09

%

 

$

717,254

 

 

$

4,470

 

 

 

0.62

%

Total funding liabilities / cost of funds

 

$

833,729

 

 

$

9,111

 

 

 

1.09

%

 

$

726,556

 

 

$

4,573

 

 

 

0.63

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes loans held for sale.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17