Financial highlights
- Successfully raised $30 million of new capital in a private
placement.
- Income before taxes increased 15.8% from first quarter of 2014 and
increased 117% from the second quarter of 2013.
- Total assets increased to $439 million, up 15% from $384 million at
March 31, 2014, and up 79% from $246 million a year ago.
- Total deposits grew to $372 million, up 7% from $349 million at
March 31, 2014, and up 73% from $215 million a year ago.
- Non-interest bearing deposits represented 41% of total deposits at
June 30, 2014, compared to 38% at March 31, 2014 and 30% at June 30,
2013.
- Net interest margin was 4.13% for the second quarter of 2014, an
improvement of 7 basis points from a year ago.
LOS ANGELES--(BUSINESS WIRE)--
Open Bank (OTCBB:OPBK) today reported that income before taxes increased
15.8% to $2.0 million for the three months ended June 30, 2014, up from
$1.8 million for the three months ended March 31, 2014 and up 117.3%
from $933 thousand for the three months ended June 30, 2013. Second
quarter 2014 net income was $1.2 million, or $0.14 per diluted share.
This compares with net income of $1.0 million, or $0.13 per diluted
share, for the first quarter of 2014 and net income of $903 thousand, or
$0.12 per diluted share, for the second quarter of 2013. Pre-tax
pre-provision income was $2.1 million, $2.0 million, and $1.6 million
for the second quarter 2014, first quarter 2014, and second quarter
2013, respectively.
Open Bank successfully closed a private placement on June 23, 2014
totaling $30 million. The proceeds from the capital raise will be used
for general corporate purposes, including supporting the growth of the
Bank. Open Bank issued 5,000,000 shares of common stock at $6.00 per
share.
“We are pleased to announce another very solid quarter,” stated Min Kim,
President and Chief Executive Officer. “During the quarter, we raised
$30 million in new capital through a private placement of which $24
million, or 80%, was raised through institutional investors. This
reflects the strength of our franchise, management and business
strategy. This new capital will further enhance our ability to grow our
franchise. As part of our continued expansion strategy, we opened our
6th branch on Olympic Blvd. on July 14, 2014. This is our second branch
in LA’s Koreatown and, together with our Aroma Center branch, will
further support the needs of our customers in the vicinity of Koreatown.”
|
|
| |
Second Quarter Financial Highlights
(in thousands, except per share data)
|
| | |
|
| | | | As of or for the Three Months Ended |
| | | | June 30, 2014 |
|
|
|
| March 31, 2014 |
|
|
|
| June 30, 2013 |
| | |
|
| Income Statement Data: | | | | |
|
|
| | |
|
Net interest income
| | |
$
|
3,931
| | | | |
$
|
3,642
| |
|
|
|
$
|
2,160
| |
|
Provision for loan losses
| | | |
50
| | | | | |
210
| | | | | |
650
| |
|
Non-interest income
| | | |
2,570
| | | | | |
2,061
| | | | | |
1,681
| |
|
Non-interest expense
| | | |
4,424
|
| | | | |
3,743
|
| | | | |
2,258
|
|
|
Income before taxes
| | | |
2,027
| | | | | |
1,750
| | | | | |
933
| |
|
Provision (benefit) for income taxes
| | | |
825
|
| | | | |
727
|
| | | | |
30
|
|
|
Net Income
| | |
$
|
1,202
|
| | | |
$
|
1,023
|
| | | |
$
|
903
|
|
| Balance Sheet Data: | | | | | | | | | | | | | | |
|
Gross loans, net of deferred cost
| | |
$
|
323,299
| | | | |
$
|
300,626
| | | | |
$
|
183,019
| |
|
Loans held for sale
| | |
$
|
6,994
| | | | |
$
|
12,122
| | | | |
$
|
6,241
| |
|
Allowance for loan losses
| | |
$
|
5,471
| | | | |
$
|
5,407
| | | | |
$
|
4,748
| |
|
Total assets
| | |
$
|
439,288
| | | | |
$
|
383,630
| | | | |
$
|
246,050
| |
|
Deposits
| | |
$
|
371,975
| | | | |
$
|
348,535
| | | | |
$
|
214,807
| |
|
Shareholders’ equity
| | |
$
|
62,518
| | | | |
$
|
32,670
| | | | |
$
|
30,118
| |
| Credit Quality: | | | | | | | | | | | | | | |
|
Nonperforming loans
| | |
$
|
1,392
| | | | |
$
|
1,476
| | | | |
$
|
1,995
| |
|
Nonperforming assets
| | |
$
|
1,392
| | | | |
$
|
1,476
| | | | |
$
|
1,995
| |
| Performance Ratios: | | | | | | | | | | | | | | |
|
Net interest margin
| | | |
4.13
|
%
| | | | |
4.45
|
%
| | | | |
4.06
|
%
|
|
Efficiency ratio
| | | |
68.05
|
%
| | | | |
65.63
|
%
| | | | |
58.79
|
%
|
Income before taxes and loan loss provision to average assets
(annualized)
| | | |
2.06
|
%
| | | | |
2.26
|
%
| | | | |
2.77
|
%
|
Net charge-offs to average gross loans (annualized)
| | | |
0.02
|
%
| | | | |
0.04
|
%
| | | | |
1.86
|
%
|
Nonperforming assets to gross loans plus OREO
| | | |
0.43
|
%
| | | | |
0.49
|
%
| | | | |
1.09
|
%
|
|
ALLL to nonperforming loans
| | | |
393
|
%
| | | | |
366
|
%
| | | | |
238
|
%
|
|
ALLL to gross loans
| | | |
1.69
|
%
| | | | |
1.80
|
%
| | | | |
2.59
|
%
|
| Capital Ratios: | | | | | | | | | | | | | | |
|
Tangible common equity to tangible assets
| | | |
14.23
|
%
| | | | |
8.52
|
%
| | | | |
12.24
|
%
|
|
Leverage Ratio
| | | |
15.44
|
%
| | | | |
8.68
|
%
| | | | |
11.78
|
%
|
|
Tier 1 risk-based capital ratio
| | | |
19.14
|
%
| | | | |
9.79
|
%
| | | | |
13.06
|
%
|
|
Total risk-based capital ratio
| | | |
20.39
|
%
| | | | |
11.04
|
%
| | | | |
14.32
|
%
|
| | | | | | | | | | | | | |
|
Results of Operations
Net interest income was $3.9 million for the three months ended June 30,
2014, compared to $3.6 million for the first quarter of 2014 and $2.2
million for the second quarter of 2013. This represents increases of
7.9% from the first quarter of 2014 and 82.0% from the second quarter of
2013. The increases were primarily the result of increases in average
interest earning assets, specifically loans. Average loans, including
loans held for sale, increased to $327.2 million for the second quarter
of 2014, an increase of $20.4 million, or 6.6%, from $306.8 million for
the first quarter 2014, and an increase of $151.4 million, or 86.1%,
from $175.8 million for the second quarter of 2013.
The net interest margin for the second quarter 2014 was 4.13%, a 32
basis point decrease from 4.45% for the first quarter 2014, and a 7
basis point increase from 4.06% for the second quarter 2013. The
compression from the first quarter of 2014 is primarily due to a higher
level of cash balances during the quarter from deposit increase and new
capital. The yield on loans which was 5.15% for the second quarter of
2014, compared to 5.11% for the first quarter of 2014 and 5.34% for the
second quarter of 2013. The cost of interest-bearing liabilities was
0.71% for the second quarter of 2014, compared to 0.72% for the same
quarter of 2013. The following table shows the asset yields, liability
cost, spread and margin.
|
|
|
| |
|
|
| |
| | | |
Three Months Ended
| | | |
Six Months Ended
|
| | | | June 30,
2014
|
|
|
| March 31,
2014
|
|
|
| June 30,
2013
| | | | June 30,
2014
|
|
|
| June 30,
2013
|
| | | | | | | | | | | | | | | | | | | |
|
|
Yield on Loans
| | | |
5.15
|
%
| | | |
5.11
|
%
| | | |
5.34
|
%
| | | |
5.13
|
%
| | | |
5.32
|
%
|
|
Yield on interest-earning assets
| | | |
4.54
|
%
| | | |
4.90
|
%
| | | |
4.55
|
%
| | | |
4.70
|
%
| | | |
4.80
|
%
|
|
Cost of interest-bearing liabilities
| | | |
0.71
|
%
| | | |
0.67
|
%
| | | |
0.72
|
%
| | | |
0.69
|
%
| | | |
0.73
|
%
|
|
Cost of deposits
| | | |
0.44
|
%
| | | |
0.47
|
%
| | | |
0.53
|
%
| | | |
0.45
|
%
| | | |
0.53
|
%
|
|
Net interest spread
| | | |
3.83
|
%
| | | |
4.23
|
%
| | | |
3.83
|
%
| | | |
4.01
|
%
| | | |
4.08
|
%
|
|
Net interest margin
| | | |
4.13
|
%
| | | |
4.45
|
%
| | | |
4.06
|
%
| | | |
4.28
|
%
| | | |
4.30
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
The provision for loan losses was $50 thousand for the second quarter of
2014, compared to $210 thousand for the first quarter of 2014 and $650
thousand for the second quarter of 2013. The continued reduction in the
provision for loan losses from quarter to quarter reflected a decrease
in net charge-offs, which decreased to $18 thousand for the second
quarter of 2014, compared to $32 thousand for the first quarter of 2014,
and $809 thousand for the same quarter of 2013, offset by a provision
required for the loan growth
Non-interest income was $2.6 million in the second quarter of 2014,
compared to $2.1 million in the first quarter of 2014 and $1.7 million
in the prior-year second quarter. The increase from the preceding
quarter was primarily attributable to a $262 thousand increase in net
gains on sale of SBA loans, which were $1.8 million for the second
quarter of 2014, compared to $1.5 million for the first quarter of 2014.
Sales of SBA loans for the second quarter of 2014 were $22.3 million,
compared to $18.5 million for the first quarter of 2014. Service charges
on deposits increased $180 thousand, or 121%, to $329 thousand for the
second quarter of 2014, compared to $149 thousand for the first quarter
of 2014, primarily due to an increase in non-interest bearing deposit
accounts with increased number of wires and other operational
transactions.
The increase in non-interest income from the prior year second quarter
was primarily due to a $528 thousand increase in net gains on sale of
SBA loans. Sales of SBA loans for the second quarter of 2013 were $14.0
million. Service charges and other deposit related fees increased $252
thousand, or 327%, from $77 thousand for the prior-year second quarter,
as deposit accounts and their transactions significantly increased.
Non-interest expense was $4.4 million in the second quarter of 2014,
compared to $3.7 million in the first quarter of 2014 and $2.3 million
in the prior-year second quarter. The increase from the preceding
quarter was primarily attributable to an increase in salaries and
employee benefits, which increased $468 thousand or 20%. The increase is
reflected the growth in full time employees (FTE) as the bank added
employees for a new branch and lending department. The total number of
FTE was 97 as of June 30, 2014, 83 as of March 31, 2014, and 71 as of
June 30, 2013. The increase from the prior-year second quarter was
primarily due to increases in salaries and employee benefits, occupancy
expense, business development and directors’ expenses. Salaries and
employee benefits were $2.8 million for the second quarter of 2014, an
increase of $1.2 million, or 72%, compared to $1.6 million for the
second quarter of 2013. The increase is primarily due to an increase in
FTE as previously mentioned, as the bank added three new branches over
the period. The business development expenses increased $126 thousand,
or 185%, primarily due to an increased marketing effort. Directors’
expenses increased $127 thousand, or 198%, to $191 thousand for the
second quarter of 2014, compared to $64 thousand for the second quarter
of 2013, as a result of additional restricted stock grants in July of
2013.
The effective tax rate for the second quarter of 2014 was 41%, compared
with 42% for the first quarter of 2014. During the second quarter of
2013, the provision for income taxes was minimal due to tax benefits
recognized from the reversal of deferred tax valuation allowance.
Balance Sheet
Total assets were $439.3 million at June 30, 2014, an increase of $55.7
million, of which $30 million were the result of new capital raise, or
15%, from $383.6 million at March 31, 2014, and an increase of $193.2
million, or 79%, from $246.1 million at June 30, 2013. Gross loans
receivable were $323.3 million at June 30, 2014, an increase of $22.7
million, or 8%, from $300.6 million at March 31, 2014, and an increase
of $140.3 million, or 77%, from $183.0 million a year ago. The bank
began the residential mortgage business in June of 2013, and these loans
accounted for 13% of gross loans at June 30, 2014, compared to 12% of
gross loans at March 31, 2014.
The new loan originations for the second quarter of 2014 amounted to
$51.1 million, including SBA loan origination of $23.2 million, compared
to $44.1 million, including SBA loan origination of $13.2 million for
the first quarter of 2014. The new loan originations for the second
quarter of 2013 amounted to $41.4 million, including SBA loan
origination of $21.0 million.
Total deposits were $372.0 million at June 30, 2014, an increase of
$23.4 million, or 7%, from $348.5 million at March 31, 2014 and an
increase of $157.2 million, or 73%, from $214.8 million at June 30,
2013. The increase from March 31, 2014 was primarily attributable to an
increase in non-interest bearing deposits of $21.2 million, or 16%, to
$152.0 million at June 30, 2014, from $130.8 million at March 31, 2014.
At June 30, 2014, non-interest bearing deposits accounted for 41% of
total deposits, compared to 38% at March 31, 2014 and 30% at June 30,
2013. All categories of deposits, except for savings, increased
significantly from a year ago, with 137% increase in non-interest
bearing deposits, 43% increase in money market and other demand
deposits, and 103% increase in time deposits. The deposit mix is
detailed in the table below at dates indicated.
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
| | | | June 30, 2014 | | | | | | March 31, 2014 | | | | | | June 30, 2013 |
| | | | | | | | | | | | | | | |
|
Non-interest bearing deposits
| | | |
40.8%
| | | | | |
37.5%
| | | | | |
29.9%
|
|
Interest bearing demand deposits
| | | |
32.5%
| | | | | |
32.2%
| | | | | |
39.5%
|
|
Savings
| | | |
0.4%
| | | | | |
0.4%
| | | | | |
0.3%
|
|
Time deposits over $100,000 | | | |
14.1%
| | | | | |
14.8%
| | | | | |
14.2%
|
|
Other time deposits
| | | |
12.2%
| | | | | |
15.1%
| | | | | |
16.1%
|
|
Total deposits
| | | |
100.0%
| | | | | |
100.0%
| | | | | |
100.0%
|
| | | | | | | | | | | | | | | |
|
With the new capital injection of $30 million, the capital ratios have
significantly improved. At June 30, 2014, the leverage ratio was 15.44%,
compared to 8.68% at March 31, 2014 and 11.78% at June 30, 2013; Tier 1
risk-based capital ratio was 19.14%, compared to 9.79% at March 31, 2014
and 13.06% at June 30, 2013; and total risk-based capital ratio was
20.39%, compared to 11.04% at March 31, 2014 and 14.32% at June 30, 2013.
At June 30, 2014, our tangible common equity represented 14.23% of
tangible assets, compared to 8.52% at March 31, 2014 and 12.24% at June
30, 2013. The tangible common equity to tangible assets ratio is a
non-GAAP financial measure that represents common equity less goodwill
and other net intangible assets divided by total assets less goodwill
and other net intangible assets. Management reviews the tangible common
equity to tangible assets ratio to evaluate our capital levels.
Asset Quality
Non-performing assets were $1.4 million, or 0.32% of total assets, at
June 30, 2014, compared to $1.5 million, or 0.38% of total assets at
March 31, 2014 and $2.0 million, or 0.81% of total assets at June 30,
2013. There was no OREO at June 30, 2014, March 31, 2014 or June 30,
2013.
Non-performing loans to gross loans decreased to 0.43% at June 30, 2014,
compared to 0.49% at March 31, 2014 and 1.09% at June 30, 2013. The
decrease over a year ago was primarily attributable to sales of problem
loans during 2013. The allowance for loan losses was $5.5 million at
June 30, 2014, compared to $5.4 million at March 31, 2014 and $4.8
million at June 30, 2013.
Total classified loans were $2.9 million, or 0.89% of gross loans, at
June 30, 2014, compared to $3.8 million, or 1.25% of gross loans, at
March 31, 2014 and $4.9 million, or 2.67% of gross loans, at June 30,
2013.
The allowance for loan losses was 1.69% of gross loans at June 30, 2014,
compared to 1.80% at March 31, 2014 and 2.59% at June 30, 2013. The
decrease in this ratio was primarily due to improved asset quality.
About Open Bank
Open Bank (the "Bank") is engaged in the general commercial banking
business in Los Angeles County and Orange County and is focused on
serving the banking needs of small- and medium-sized businesses,
professionals, and residents with a particular emphasis on the Korean
and other ethnic minority communities. The Bank has branches in Downtown
Los Angeles, Los Angeles Fashion District, Los Angeles Koreatown,
Gardena and Buena Park. The Bank commenced its operations on June 10,
2005 as First Standard Bank and changed its name to Open Bank on
September 20, 2010. Its headquarters are located at 1000 Wilshire Blvd.,
Suite 500, Los Angeles, California 90017. Phone 213.892.9999; www.myopenbank.comMember FDIC, Equal Housing Lender
Safe Harbor
This press release contains certain forward-looking information about
Open Bank that is intended to be covered by the safe harbor for
“forward-looking statements” provided by the Private Securities
Litigation Reform Act of 1995. All statements other than statements of
historical fact are forward-looking statements. These forward-looking
statements may include, but are not limited to, such words as
"believes," "expects," "anticipates," "intends," "plans," "estimates,"
"may," "will," "should," "could," "predicts," "potential," "continue,"
or the negative of such terms and other comparable terminology or
similar expressions and may include statements about the bank’s focus on
exploring new opportunities, building customer relationship through core
deposits, growing core deposits, and improving asset quality.
Forward-looking statements are not guarantees. Such statements involve
inherent risks and uncertainties, many of which are difficult to predict
and are generally beyond the control of Open Bank such as the ability of
the new branch to attract sufficient number of customers, deposits and
new business to become profitable. Open Bank cautions readers that a
number of important factors could cause actual results to differ
materially from those expressed in, or implied or projected by, such
forward-looking statements. If any of these risks or uncertainties
materializes or if any of the assumptions underlying such
forward-looking statements proves to be incorrect, Open Bank’s results
could differ materially from those expressed in, or implied or projected
by such forward-looking statements. Open Bank assumes no obligation to
update such forward-looking statements, except as required by law.
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| Balance Sheet | | | | | | | | | | | | | | | | | | | | | | | | |
|
(Dollars in thousand, except per share data)
| | | June 30, 2014 | | | March 31, 2014 | | | % change | | | December 31, 2013 | | | % change | | | June 30, 2013 | | | % change | | | |
| | | (Unaudited) | | | (Unaudited) | | | (Audited) | | | | | | (Unaudited) | | | |
| Assets | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Cash and due from banks
| | |
$
|
78,310
| | | |
$
|
44,149
| | | | |
77.4
|
%
| | |
$
|
18,514
| | | |
323.0
|
%
| | |
$
|
33,422
| | | | |
134.3
|
%
| | | |
|
Investment securities
| | | |
13,695
| | | | |
11,590
| | | | |
18.2
|
%
| | | |
12,464
| | | |
9.9
|
%
| | | |
11,600
| | | | |
18.1
|
%
| | | |
|
Loans held for sale
| | | |
6,994
| | | | |
12,122
| | | | |
-42.3
|
%
| | | |
16,681
| | | |
-58.1
|
%
| | | |
6,241
| | | | |
12.1
|
%
| | | |
|
Loans receivable, net
| | | |
317,828
| | | | |
295,219
| | | | |
7.7
|
%
| | | |
276,022
| | | |
15.1
|
%
| | | |
178,271
| | | | |
78.3
|
%
| | | |
|
Allowance for loan losses
| | | |
5,471
| | | | |
5,407
| | | | |
1.2
|
%
| | | |
5,228
| | | |
4.6
|
%
| | | |
4,748
| | | | |
15.2
|
%
| | | |
|
Net loans
| | | |
324,822
| | | | |
307,341
| | | | |
5.7
|
%
| | | |
292,703
| | | |
11.0
|
%
| | | |
184,511
| | | | |
76.0
|
%
| | | |
|
Bank premises and equipment, net
| | | |
4,872
| | | | |
3,423
| | | | |
42.3
|
%
| | | |
3,148
| | | |
54.8
|
%
| | | |
1,701
| | | | |
186.4
|
%
| | | |
|
Accrued interest receivable
| | | |
991
| | | | |
929
| | | | |
6.7
|
%
| | | |
820
| | | |
20.9
|
%
| | | |
555
| | | | |
78.6
|
%
| | | |
|
FHLB and Pacific Coast Bankers Bank Stock, at cost
| | | |
1,900
| | | | |
1,075
| | | | |
76.7
|
%
| | | |
1,075
| | | |
76.7
|
%
| | | |
1,075
| | | | |
76.7
|
%
| | | |
|
Servicing assets
| | | |
4,523
| | | | |
4,032
| | | | |
12.2
|
%
| | | |
3,649
| | | |
24.0
|
%
| | | |
3,375
| | | | |
34.0
|
%
| | | |
|
Net deferred taxes
| | | |
5,653
| | | | |
5,705
| | | | |
-0.9
|
%
| | | |
5,757
| | | |
-1.8
|
%
| | | |
6,737
| | | | |
-16.1
|
%
| | | |
|
Other assets
| | |
|
4,522
|
| | |
|
5,386
|
| | |
|
-16.0
|
%
| | |
|
4,148
|
| | |
9.0
|
%
| | |
|
3,074
|
| | |
|
47.1
|
%
| | | |
|
Total assets
| | |
$
|
439,288
|
| | |
$
|
383,630
|
| | |
|
14.5
|
%
| | |
$
|
342,278
|
| | |
28.3
|
%
| | |
$
|
246,050
|
| | |
|
78.5
|
%
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Liabilities and Shareholders' Equity | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Noninterest bearing demand
| | |
$
|
151,969
| | | |
$
|
130,795
| | | | |
16.2
|
%
| | |
$
|
92,395
| | | |
64.5
|
%
| | |
$
|
64,222
| | | | |
136.6
|
%
| | | |
|
Savings
| | | |
1,710
| | | | |
1,273
| | | | |
34.3
|
%
| | | |
866
| | | |
97.5
|
%
| | | |
651
| | | | |
162.8
|
%
| | | |
|
Money market and others
| | | |
120,547
| | | | |
112,119
| | | | |
7.5
|
%
| | | |
115,569
| | | |
4.3
|
%
| | | |
84,773
| | | | |
42.2
|
%
| | | |
|
Time deposits of $100,000 or more
| | | |
52,484
| | | | |
51,592
| | | | |
1.7
|
%
| | | |
50,437
| | | |
4.1
|
%
| | | |
34,596
| | | | |
51.7
|
%
| | | |
|
Other time deposits
| | |
|
45,265
|
| | |
|
52,756
|
| | |
|
-14.2
|
%
| | |
|
50,036
|
| | |
-9.5
|
%
| | |
|
30,566
|
| | |
|
48.1
|
%
| | | |
|
Total deposits
| | | |
371,975
| | | | |
348,535
| | | | |
6.7
|
%
| | | |
309,303
| | | |
20.3
|
%
| | | |
214,807
| | | | |
73.2
|
%
| | | |
|
Other liabilities
| | | |
4,795
| | | | |
2,425
| | | | |
97.7
|
%
| | | |
1,785
| | | |
168.6
|
%
| | | |
1,124
| | | | |
326.5
|
%
| | | |
|
Total liabilities
| | | |
376,770
| | | | |
350,960
| | | | |
7.4
|
%
| | | |
311,088
| | | |
21.1
|
%
| | | |
215,932
| | | | |
74.5
|
%
| | | |
|
Total shareholders' equity
| | |
|
62,518
|
| | |
|
32,670
|
| | |
|
91.4
|
%
| | |
|
31,190
|
| | |
100.4
|
%
| | |
|
30,118
|
| | |
|
107.6
|
%
| | | |
|
Total Liabilities and Shareholders' Equity
| | |
$
|
439,288
|
| | |
$
|
383,630
|
| | |
|
14.5
|
%
| | |
$
|
342,278
|
| | |
28.3
|
%
| | |
$
|
246,050
|
| | |
|
78.5
|
%
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Statement of Operations | | | | | | | | | | | | | | | | | | | | | | | | |
|
(Dollars in thousand, except per share data)
| | | | | | | | | | | | | | | | | | | | | |
| | | Three Months Ended | | | Six Months Ended |
| | | June 30, 2014 | | | March 31, 2014 | | | % change |
| | June 30, 2013 | | | % change | | | June 30, 2014 | | | June 30, 2013 | | | % change |
|
Interest income
| | |
$
|
4,325
| | | |
$
|
4,005
| | | | |
8.0
|
%
| | |
$
|
2,419
| | | |
78.8
|
%
| | |
$
|
8,330
| | | |
$
|
4,735
| | | |
75.9
|
%
|
|
Interest expense
| | |
|
394
|
|
| |
|
363
|
| | |
|
8.5
|
%
| | |
|
259
|
| | |
52.1
|
%
| | |
|
757
|
| | |
|
494
|
| | |
53.2
|
%
|
|
Net interest income
| | |
|
3,931
|
|
| |
|
3,642
|
| | |
|
7.9
|
%
| | |
|
2,160
|
| | |
82.0
|
%
| | |
|
7,573
|
| | |
|
4,241
|
| | |
78.6
|
%
|
|
Provision for loan losses
| | | |
50
| | | | |
210
| | | | |
-76.2
|
%
| | | |
650
| | | |
-92.3
|
%
| | | |
260
| | | | |
1,150
| | | |
-77.4
|
%
|
|
Non interest income
| | | |
2,570
| | | | |
2,061
| | | | |
24.7
|
%
| | | |
1,681
| | | |
52.9
|
%
| | | |
4,631
| | | | |
4,122
| | | |
12.3
|
%
|
|
Non interest expense
| | |
|
4,424
|
|
| |
|
3,743
|
| | |
|
18.2
|
%
| | |
|
2,258
|
| | |
95.9
|
%
| | |
|
8,167
|
| | |
|
5,444
|
| | |
50.0
|
%
|
|
Income before income taxes
| | | |
2,027
| | | | |
1,750
| | | | |
15.8
|
%
| | | |
933
| | | |
117.3
|
%
| | | |
3,777
| | | | |
1,769
| | | |
113.5
|
%
|
|
Provision for income taxes
| | |
|
825
|
| | |
|
727
|
| | |
|
13.5
|
%
| | |
|
30
|
| | |
2650.0
|
%
| | |
|
1,552
|
| | |
|
(2,707
|
)
| | |
-157.3
|
%
|
|
Net income (loss)
| | |
$
|
1,202
|
| | |
$
|
1,023
|
| | |
|
17.5
|
%
| | |
$
|
903
|
| | |
33.1
|
%
| | |
$
|
2,225
|
| | |
$
|
4,476
|
| | |
-50.3
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Book Value
| | |
$
|
5.09
| | | |
$
|
4.49
| | | | | | |
$
|
4.17
| | | | | | |
$
|
5.09
| | | |
$
|
4.17
| | | | |
|
Basic EPS
| | |
$
|
0.16
| | | |
$
|
0.14
| | | | | | |
$
|
0.13
| | | | | | |
$
|
0.30
| | | |
$
|
0.62
| | | | |
|
Diluted EPS
| | |
$
|
0.14
| | | |
$
|
0.13
| | | | | | |
$
|
0.12
| | | | | | |
$
|
0.27
| | | |
$
|
0.61
| | | | |
|
Shares of common stock outstanding
| | | |
12,275,484
| | | | |
7,275,484
| | | | | | | |
7,223,484
| | | | | | | |
12,275,484
| | | | |
7,223,484
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Key Ratios | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average assets (ROA)*
| | | |
1.19
|
%
| | | |
1.18
|
%
| | | | | | |
1.58
|
%
| | | | | | |
1.18
|
%
| | | |
4.15
|
%
| | | |
Return on average equity (ROE)*
| | | |
13.07
|
%
| | | |
12.86
|
%
| | | | | | |
12.09
|
%
| | | | | | |
12.97
|
%
| | | |
31.88
|
%
| | | |
Net interest margin*
| | | |
4.13
|
%
| | | |
4.45
|
%
| | | | | | |
4.06
|
%
| | | | | | |
4.28
|
%
| | | |
4.30
|
%
| | | |
|
Efficiency ratio
| | | |
68.05
|
%
| | | |
65.63
|
%
| | | | | | |
58.79
|
%
| | | | | | |
66.92
|
%
| | | |
65.10
|
%
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Tangible common equity to tangible assets
| | | |
14.23
|
%
| | | |
8.52
|
%
| | | | | | |
12.24
|
%
| | | | | | |
14.23
|
%
| | | |
12.24
|
%
| | | |
|
Tier 1 leverage
| | | |
15.44
|
%
| | | |
8.68
|
%
| | | | | | |
11.78
|
%
| | | | | | |
15.44
|
%
| | | |
11.78
|
%
| | | |
|
Tier 1 risk-based capital
| | | |
19.14
|
%
| | | |
9.79
|
%
| | | | | | |
13.06
|
%
| | | | | | |
19.14
|
%
| | | |
13.06
|
%
| | | |
|
Total risk-based capital
| | | |
20.39
|
%
| | | |
11.04
|
%
| | | | | | |
14.32
|
%
| | | | | | |
20.39
|
%
| | | |
14.32
|
%
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Asset Quality | | | 6/30/2014 | | | 3/31/2014 | | | 12/31/2013 | | | 6/30/2013 | | | | | | | | | | | | |
|
Nonaccrual Loans
| | | |
983
| | | | |
1,000
| | | | |
1,077
| | | | |
1,480
| | | | | | | | | | | | | |
|
Loans 90 days or more past due, accruing
| | | |
-
| | | | |
-
| | | | |
-
| | | | |
-
| | | | | | | | | | | | | |
|
Accruing Restructured Loans
| | |
| 409 |
| | |
| 476 |
| | |
| 489 |
| | |
| 515 |
| | | | | | | | | | | | |
|
Total Non-Performing Loans
| | | |
1,392
| | | | |
1,476
| | | | |
1,566
| | | | |
1,995
| | | | | | | | | | | | | |
|
Other Real Estate Loans (OREO)
| | |
| - |
| | |
| - |
| | |
| - |
| | |
| - |
| | | | | | | | | | | | |
|
Total Non-Performing Assets
| | | |
1,392
| | | | |
1,476
| | | | |
1,566
| | | | |
1,995
| | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Non-Performing Assets/Total Assets
| | | |
0.32
|
%
| | | |
0.38
|
%
| | | |
0.46
|
%
| | | |
0.81
|
%
| | | | | | | | | | | | |
|
Non-Performing Loans/Gross Loans Receivable
| | | |
0.43
|
%
| | | |
0.49
|
%
| | | |
0.56
|
%
| | | |
1.09
|
%
| | | | | | | | | | | | |
|
Allowance for Loan Losses/Non-Performing Loans
| | | |
393
|
%
| | | |
366
|
%
| | | |
334
|
%
| | | |
238
|
%
| | | | | | | | | | | | |
|
Allowance for Loan Losses/Non-Performing Assets
| | | |
393
|
%
| | | |
366
|
%
| | | |
334
|
%
| | | |
238
|
%
| | | | | | | | | | | | |
|
Allowance for Loan Losses/Gross Loans Receivable
| | | |
1.69
|
%
| | | |
1.80
|
%
| | | |
1.86
|
%
| | | |
2.59
|
%
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
YTD Net Charge-offs
| | |
$
|
18
| | | |
$
|
32
| | | |
$
|
554
| | | |
$
|
809
| | | | | | | | | | | | | |
YTD Net Charge-offs to Average Loans*
| | | |
0.01
|
%
| | | |
0.04
|
%
| | | |
0.27
|
%
| | | |
0.93
|
%
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
* Annualized
| | | | | | | | | | | | | | | | | | | | | | | | |

Open Bank
Christine Oh, 213.892.1192
Christine.oh@myopenbank.com
Source: Open Bank