Financial highlights
- Net Income increased 6% from the second quarter of 2014 and
increased 34% from the third quarter of 2013.
- Income before taxes increased 6% from the second quarter of 2014
and increased 123% from the third quarter of 2013.
- Total assets increased to $447 million, up 2% from $439 million at
June 30, 2014, and up 51% from $296 million a year ago.
- Net Loans receivables were $359 million at September 30, 2014, an
increase of 13% from $318 million at June 30, 2014, and an increase of
56% from $230 million at September 30, 2013.
- Total deposits were $377 million at September 30, 2014, an increase
of 1.3% from $372 million at June 30, 2014, and an increase of 43%
from $263 million at September 30, 2013.
- Non-interest bearing deposits represented 43% of total deposits at
September 30, 2014, compared to 41% at June 30, 2014, and 32% at
September 30, 2013.
- Non-performing assets to total assets was 0.33% at September 30,
2014, compared to 0.32% at June 30, 2014, and 0.64% at September 30,
2013.
LOS ANGELES--(BUSINESS WIRE)--
Open Bank (OTCBB:OPBK) today reported that income before taxes increased
to $2.1 million for the three months ended September 30, 2014, up 6.0%
from $2.0 million for the three months ended June 30, 2014, and up
122.6% from $965 thousand for the three months ended September 30, 2013.
Third quarter 2014 net income was $1.3 million, or $0.10 per diluted
share. This compares with net income of $1.2 million, or $0.14 per
diluted share for the second quarter of 2014, and net income of $950
thousand, or $0.12 per diluted share, for the third quarter of 2013. The
$30 million in new capital raised during the second quarter of 2014
added 5 million additional shares of common stock and had a dilution
impact in the third quarter of 2014, resulting in a decrease of the
earnings per share. Pre-tax pre-provision income was $2.1 million for
each of the third quarter 2014 and for the second quarter 2014, and $1.2
million for third quarter 2013.
“I am pleased to announce another solid quarter while maintaining a
strong capital position,” stated Min Kim, President and Chief Executive
Officer. “We continue to focus on growing our core business, and in July
of 2014 opened our sixth full service branch, which is located in the
heart of Koreatown on Olympic Blvd., Los Angeles. During the quarter we
experienced modest growth in earnings and on our balance sheet. With the
additional cash from the recent capital raise, we focused on growing our
loan portfolio. Our gross loan portfolio increased $41 million to $364
million for the quarter from $323 million for the previous quarter. The
asset growth during the third quarter was modest as we successfully grew
our non-interest bearing deposits while reducing certain interest
bearing deposits. Our net interest margin remains strong at 4.33%, and
our capital position also remains well above regulatory guidelines for
well-capitalized banks. At September 30, 2014, the bank had a total risk
based capital ratio of 18.78%.”
|
|
|
| | |
Third Quarter Financial Highlights
(in thousands, except per share data)
|
| | | | |
|
| | | | | As of or for the Three Months Ended |
| | | | | September 30, 2014 |
|
|
| | June 30, 2014 |
|
|
| | September 30, 2013 |
| | | | |
|
| Income Statement Data: | | | | | | | | | | |
|
Net interest income
| | | |
$
|
4,417
| | | | |
$
|
3,931
| | | | |
$
|
2,678
| |
|
Provision for loan losses
| | | | |
-
| | | | | |
50
| | | | | |
226
| |
|
Non-interest income
| | | | |
2,031
| | | | | |
2,570
| | | | | |
1,623
| |
|
Non-interest expense
| | | | |
4,300
|
| | | | |
4,424
|
| | | | |
3,110
|
|
|
Income before taxes
| | | | |
2,148
| | | | | |
2,027
| | | | | |
965
| |
|
Provision for income taxes
| | | | |
873
|
| | | | |
825
|
| | | | |
15
|
|
|
Net Income
| | | |
$
|
1,275
|
| | | |
$
|
1,202
|
| | | |
$
|
950
|
|
| Balance Sheet Data: | | | | | | | | | | | | | | | |
|
Loans held for sale
| | | |
$
|
4,120
| | | | |
$
|
6,994
| | | | |
$
|
4,516
| |
|
Gross loans, net of unearned income
| | | | |
364,090
| | | | | |
323,299
| | | | | |
234,777
| |
|
Allowance for loan losses
| | | | |
5,482
| | | | | |
5,471
| | | | | |
5,046
| |
|
Total assets
| | | | |
447,358
| | | | | |
439,288
| | | | | |
296,185
| |
|
Deposits
| | | | |
376,928
| | | | | |
371,975
| | | | | |
263,222
| |
|
Shareholders’ equity
| | | | |
64,024
| | | | | |
62,518
| | | | | |
31,215
| |
| Credit Quality: | | | | | | | | | | | | | | | |
|
Nonperforming loans
| | | |
$
|
1,466
| | | | |
$
|
1,392
| | | | |
$
|
1,883
| |
|
Nonperforming assets
| | | | |
1,466
| | | | | |
1,392
| | | | | |
1,883
| |
| Performance Ratios: | | | | | | | | | | | | | | | |
|
Net interest margin
| | | | |
4.33
|
%
| | | | |
4.13
|
%
| | | | |
4.41
|
%
|
|
Efficiency ratio
| | | | |
66.69
|
%
| | | | |
68.05
|
%
| | | | |
72.31
|
%
|
Pre-tax pre-provision Income to average assets (annualized)
| | | | |
2.00
|
%
| | | | |
2.06
|
%
| | | | |
2.09
|
%
|
Net charge-offs to average gross loans (annualized)
| | | | |
- 0.01
|
%
| | | | |
- 0.02
|
%
| | | | |
- 0.13
|
%
|
Nonperforming assets to gross loans plus OREO
| | | | |
0.40
|
%
| | | | |
0.43
|
%
| | | | |
0.80
|
%
|
|
ALLL to nonperforming loans
| | | | |
374
|
%
| | | | |
393
|
%
| | | | |
268
|
%
|
|
ALLL to gross loans
| | | | |
1.51
|
%
| | | | |
1.69
|
%
| | | | |
2.15
|
%
|
| Capital Ratios: | | | | | | | | | | | | | | | |
|
Tangible common equity to tangible assets
| | | | |
14.31
|
%
| | | | |
14.23
|
%
| | | | |
10.54
|
%
|
|
Leverage Ratio
| | | | |
14.85
|
%
| | | | |
15.44
|
%
| | | | |
10.83
|
%
|
|
Tier 1 risk-based capital ratio
| | | | |
17.52
|
%
| | | | |
19.14
|
%
| | | | |
10.85
|
%
|
|
Total risk-based capital ratio
| | | | |
18.78
|
%
| | | | |
20.39
|
%
| | | | |
12.11
|
%
|
| | | | | | | | | | | | | | |
|
Results of Operations
Net interest income was $4.4 million for the three months ended
September 30, 2014, compared to $3.9 million for the second quarter of
2014, and $2.7 million for the third quarter of 2013. This represents
increases of 12.4% from the second quarter of 2014 and 64.9% from the
third 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 $343.6
million for the third quarter of 2014, an increase of $16.4 million, or
5.0%, from $327.2 million for the second quarter 2014, and an increase
of $127.7 million, or 59.2%, from $215.9 million for the third quarter
of 2013.
The net interest margin for the third quarter of 2014 was 4.33%, a 20
basis point increase from 4.13% for the second quarter of 2014, and an 8
basis decrease from 4.41% for the third quarter of 2013. There was
certain non-recurring interest income recognized during the third
quarter that positively impacted our net interest margin. Such interest
income was driven from the SBA loans that were paid off during the
quarter as the remaining discount accretion was recognized. Excluding
this item, the net interest margin would be 4.13% for the quarter, same
as the previous quarter. The yield on loans was 5.41% for the third
quarter of 2014, compared to 5.15% for the second quarter of 2014, and
5.35% for the third quarter of 2013. The cost of interest-bearing
liabilities remained the same at 0.71% for the second and third quarters
of 2014 as well as for the third quarter of 2013. The following table
shows the asset yields, liability cost, spread and margin.
|
|
|
| |
|
|
|
|
| |
| | | |
Three Months Ended
| | | | | |
Nine Months Ended
|
| | | | Sept. 30,
2014
|
|
|
|
|
| June 30,
2014
|
|
|
|
|
| Sept. 30,
2013
| | | | | | Sept. 30,
2014
|
|
|
|
|
| Sept. 30,
2013
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Yield on Loans
| | | |
5.41
|
%
| | | | | |
5.15
|
%
| | | | | |
5.35
|
%
| | | | | |
5.23
|
%
| | | | | |
5.33
|
%
|
|
Yield on interest-earning assets
| | | |
4.70
|
%
| | | | | |
4.54
|
%
| | | | | |
4.88
|
%
| | | | | |
4.70
|
%
| | | | | |
4.87
|
%
|
|
Cost of interest-bearing liabilities
| | | |
0.71
|
%
| | | | | |
0.71
|
%
| | | | | |
0.71
|
%
| | | | | |
0.70
|
%
| | | | | |
0.72
|
%
|
|
Cost of deposits
| | | |
0.42
|
%
| | | | | |
0.43
|
%
| | | | | |
0.51
|
%
| | | | | |
0.44
|
%
| | | | | |
0.52
|
%
|
|
Net interest spread
| | | |
4.00
|
%
| | | | | |
3.83
|
%
| | | | | |
4.17
|
%
| | | | | |
4.01
|
%
| | | | | |
4.15
|
%
|
|
Net interest margin
| | | |
4.33
|
%
| | | | | |
4.13
|
%
| | | | | |
4.41
|
%
| | | | | |
4.30
|
%
| | | | | |
4.37
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
No provision for loan losses was recorded for the third quarter of 2014.
The provision for loan losses was $50 thousand for the second quarter of
2014, and $226 thousand for the third quarter of 2013. The reductions in
the provision for loan losses reflected continued strength in asset
quality. There were no loan charge-offs for the second and third
quarters of 2014, and the third quarter of 2013. Loan recovery was $11
thousand for the third quarter of 2014, compared to $14 thousand for the
second quarter of 2014, and $72 thousand for the third quarter of 2013.
Non-interest income for the third quarter 2014 was $2.0 million,
compared to $2.6 million for the second quarter of 2014, and $1.6
million for the prior-year third quarter. The decrease from the
preceding quarter was primarily attributable to a $448 thousand decrease
in net gains on the sale of SBA loans, which was $1.3 million for the
third quarter of 2014, compared to $1.8 million for the second quarter
of 2014. Sales of SBA loans for the third quarter of 2014 were $17.5
million, compared to $22.3 million for the second quarter of 2014.
Service charges on deposits increased $55 thousand, or 17%, to $384
thousand for the third quarter of 2014, compared to $329 thousand for
the second quarter of 2014, primarily due to an increase in non-interest
bearing deposit accounts with operational transactions.
The increase in non-interest income from the prior-year third quarter
was primarily due to a $164 thousand increase in net gains on sale of
SBA loans. Sales of SBA loans for the third quarter of 2013 were $19.3
million. Service charges and other deposit-related fees increased $295
thousand, or 331%, from $89 thousand for the prior-year third quarter.
There was a significant increase in the number of demand deposit
accounts as well as the transactions such as wire transfers.
Non-interest expense for the third quarter 2014 was $4.3 million,
compared to $4.4 million for the second quarter of 2014, and $3.1
million for the prior-year third quarter. The decrease from the
preceding quarter was primarily attributable to a decrease of $132
thousand, or 5%, in salaries and employee benefits, driven by a decrease
in bonus reserves. The total number of full time employees was 102 as of
September 30, 2014 and June 30, 2014, and 78 as of September 30, 2013.
The increase from the third quarter of 2013 was primarily due to
increases in salaries and employee benefits and occupancy expenses.
Salaries and employee benefits were $2.7 million for the third quarter
of 2014, an increase of $695 thousand, or 35%, compared to $2.0 million
for the third quarter of 2013. Occupancy expense increased $241 thousand
compared to the third quarter of 2013. The increases were primarily due
to an increase in full time employees, as the bank added three new
branches over the same period.
The effective tax rate for the second and third quarters of 2014 was
41%. During the third 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 $447.4 million at September 30, 2014, an increase of
$8.1 million, or 1.8%, from $439.3 million at June 30, 2014, and an
increase of $151.2 million, or 51.0%, from $296.2 million at September
30, 2013. Gross loans, net of unearned income, were $364.1 million at
September 30, 2014, an increase of $40.8 million, or 12.6%, from $323.3
million at June 30, 2014, and an increase of $129.3 million, or 55.1%,
from $234.8 million a year ago. New loan originations for the third
quarter of 2014 amounted to $63.6 million, including SBA loan
origination of $20.9 million, compared to $51.1 million, including SBA
loan origination of $23.2 million, for the second quarter of 2014. The
new loan originations for the third quarter of 2013 amounted to $81.9
million, including SBA loan origination of $18.7 million.
Total deposits were $376.9 million at September 30, 2014, an increase of
$5.0 million, or 1%, from $372.0 million at June 30, 2014, and an
increase of $113.7 million, or 43%, from $263.2 million at September 30,
2013. Although total deposits only grew 1% from the preceding quarter,
non-interest bearing deposits grew 6.5%, which accounted for 43% of
total deposits at September 30, 2014. This is compared to 41% at June
30, 2014, and 32% at September 30, 2013. With an ample amount of cash
from the recent capital raise being invested in the overnight funds, the
management strategically managed the deposit portfolio by adjusting
money market rates and focusing in low or non-interest bearing accounts.
This is the primary reason for the decrease in money market accounts
during the quarter. The deposit mix is detailed in the table below at
dates indicated.
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
| | | | September 30,
2014
| | | | | | June 30,
2014
| | | | | | September 30,
2013
|
| | | | | | | | | | | | | | | |
|
|
Non-interest bearing deposits
| | | |
42.9
|
%
| | | | | |
40.8
|
%
| | | | | |
32.2
|
%
|
|
Interest bearing demand deposits
| | | |
29.0
|
%
| | | | | |
32.5
|
%
| | | | | |
36.9
|
%
|
|
Savings
| | | |
0.3
|
%
| | | | | |
0.4
|
%
| | | | | |
0.3
|
%
|
|
Time deposits over $100,000 | | | |
16.6
|
%
| | | | | |
14.1
|
%
| | | | | |
16.8
|
%
|
|
Other time deposits
| | | |
11.2
|
%
| | | | | |
12.2
|
%
| | | | | |
13.8
|
%
|
|
Total deposits
| | | |
100.0
|
%
| | | | | |
100.0
|
%
| | | | | |
100.0
|
%
|
| | | | | | | | | | | | | | | |
|
At September 30, 2014, the leverage ratio was 14.85%, compared to 15.44%
at June 30, 2014, and 10.83% at September 30, 2013; Tier 1 risk-based
capital ratio was 17.52%, compared to 19.14% at June 30, 2014, and
10.85% at September 30, 2013; and total risk-based capital ratio was
18.78%, compared to 20.39% at June 30, 2014, and 12.11% at September 30,
2013.
At September 30, 2014, the tangible common equity represented 14.31% of
tangible assets, compared to 14.23% at June 30, 2014, and 10.54% at
September 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 the bank’s
capital levels.
Asset Quality
Non-performing assets were $1.5 million, or 0.33%, of total assets at
September 30, 2014, compared to $1.4 million, or 0.32%, of total assets
at June 30, 2014, and $1.9 million, or 0.64%, of total assets at
September 30, 2013. There was no OREO at September 30, 2014, June 30,
2014, or September 30, 2013.
Non-performing loans to gross loans decreased to 0.40% at September 30,
2014, compared to 0.43% at June 30, 2014, and 0.80% at September 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 September 30, 2014 and June 30, 2014, and $5.0 million at
September 30, 2013.
Total classified loans were $1.8 million, or 0.50% of gross loans, at
September 30, 2014, compared to $2.9 million, or 0.89% of gross loans,
at June 30, 2014, and $4.5 million, or 1.90% of gross loans, at
September 30, 2013.
The allowance for loan losses was 1.51% of gross loans at September 30,
2014, compared to 1.69% at June 30, 2014, and 2.15% at September 30,
2013.
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)
| | | September 30, 2014 | | | June 30, 2014 | | | % change | | | December 31, 2013 | | | % change | | | September 30, 2013 | | | % change | | | |
| | | (Unaudited) | | | (Unaudited) | | | | | | (Audited) | | | | | | (Unaudited) | | | | | | |
| Assets | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Cash and due from banks
| | |
$
|
40,906
| | | |
$
|
78,310
| | | | |
-47.8
|
%
| | |
$
|
18,514
| | | | |
120.9
|
%
| | |
$
|
33,255
| | | | |
23.0
|
%
| | | |
|
Investment securities
| | | |
23,310
| | | | |
13,695
| | | | |
70.2
|
%
| | | |
12,464
| | | | |
87.0
|
%
| | | |
12,524
| | | | |
86.1
|
%
| | | |
|
Loans held for sale
| | | |
4,120
| | | | |
6,994
| | | | |
-41.1
|
%
| | | |
16,681
| | | | |
-75.3
|
%
| | | |
4,516
| | | | |
-8.8
|
%
| | | |
|
Gross loans, net of unearned income
| | | |
364,090
| | | | |
323,299
| | | | |
12.6
|
%
| | | |
281,250
| | | | |
29.5
|
%
| | | |
234,777
| | | | |
55.1
|
%
| | | |
|
Allowance for loan losses
| | | |
5,482
| | | | |
5,471
| | | | |
0.2
|
%
| | | |
5,228
| | | | |
4.9
|
%
| | | |
5,046
| | | | |
8.6
|
%
| | | |
|
Net loans receivable
| | | |
358,608
| | | | |
317,828
| | | | |
12.8
|
%
| | | |
276,022
| | | | |
29.9
|
%
| | | |
229,731
| | | | |
56.1
|
%
| | | |
|
Bank premises and equipment, net
| | | |
5,084
| | | | |
4,872
| | | | |
4.4
|
%
| | | |
3,148
| | | | |
61.5
|
%
| | | |
2,111
| | | | |
140.8
|
%
| | | |
|
Accrued interest receivable
| | | |
1,056
| | | | |
991
| | | | |
6.6
|
%
| | | |
820
| | | | |
28.8
|
%
| | | |
695
| | | | |
51.9
|
%
| | | |
|
FHLB and Pacific Coast Bankers Bank Stock, at cost
| | | |
1,900
| | | | |
1,900
| | | | |
0.0
|
%
| | | |
1,075
| | | | |
76.7
|
%
| | | |
1,075
| | | | |
76.7
|
%
| | | |
|
Servicing assets
| | | |
4,729
| | | | |
4,523
| | | | |
4.6
|
%
| | | |
3,649
| | | | |
29.6
|
%
| | | |
3,666
| | | | |
29.0
|
%
| | | |
|
Net deferred taxes
| | | |
5,675
| | | | |
5,653
| | | | |
0.4
|
%
| | | |
5,757
| | | | |
-1.4
|
%
| | | |
6,737
| | | | |
-15.8
|
%
| | | |
|
Other assets
| | |
|
1,970
|
| | |
|
4,522
|
| | |
|
-56.4
|
%
| | |
|
4,148
|
| | |
|
-52.5
|
%
| | |
|
1,875
|
| | |
|
5.1
|
%
| | | |
|
Total assets
| | |
$
|
447,358
|
| | |
$
|
439,288
|
| | |
|
1.8
|
%
| | |
$
|
342,278
|
| | |
|
30.7
|
%
| | |
$
|
296,185
|
| | |
|
51.0
|
%
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Liabilities and Shareholders' Equity | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
Non-interest bearing demand
| | |
$
|
161,832
| | | |
$
|
151,969
| | | | |
6.5
|
%
| | |
$
|
92,395
| | | | |
75.2
|
%
| | |
$
|
84,743
| | | | |
91.0
|
%
| | | |
|
Savings
| | | |
1,468
| | | | |
1,710
| | | | |
-14.2
|
%
| | | |
866
| | | | |
69.5
|
%
| | | |
696
| | | | |
110.9
|
%
| | | |
|
Money market and others
| | | |
108,807
| | | | |
120,547
| | | | |
-9.7
|
%
| | | |
115,569
| | | | |
-5.9
|
%
| | | |
97,211
| | | | |
11.9
|
%
| | | |
|
Time deposits of $100,000 or more
| | | |
62,724
| | | | |
52,484
| | | | |
19.5
|
%
| | | |
50,437
| | | | |
24.4
|
%
| | | |
44,329
| | | | |
41.5
|
%
| | | |
|
Other time deposits
| | |
|
42,097
|
| | |
|
45,265
|
| | |
|
-7.0
|
%
| | |
|
50,036
|
| | |
|
-15.9
|
%
| | |
|
36,243
|
| | |
|
16.2
|
%
| | | |
|
Total deposits
| | | |
376,928
| | | | |
371,975
| | | | |
1.3
|
%
| | | |
309,303
| | | | |
21.9
|
%
| | | |
263,222
| | | | |
43.2
|
%
| | | |
|
Other liabilities
| | | |
6,406
| | | | |
4,795
| | | | |
33.6
|
%
| | | |
1,785
| | | | |
258.9
|
%
| | | |
1,747
| | | | |
266.7
|
%
| | | |
|
Total liabilities
| | | |
383,334
| | | | |
376,770
| | | | |
1.7
|
%
| | | |
311,088
| | | | |
23.2
|
%
| | | |
264,970
| | | | |
44.7
|
%
| | | |
|
Total shareholders' equity
| | |
|
64,024
|
| | |
|
62,518
|
| | |
|
2.4
|
%
| | |
|
31,190
|
| | |
|
105.3
|
%
| | |
|
31,215
|
| | |
|
105.1
|
%
| | | |
|
Total Liabilities and Shareholders' Equity
| | |
$
|
447,358
|
| | |
$
|
439,288
|
| | |
|
1.8
|
%
| | |
$
|
342,278
|
| | |
|
30.7
|
%
| | |
$
|
296,185
|
| | |
|
51.0
|
%
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Statement of Operations |
|
(Dollars in thousand, except per share data)
| | | | | | | | | | | | | | | | | | | | | |
| | | Three Months Ended | | | Nine Months Ended |
| | | September 30, 2014 | | | June 30, 2014 | | | % change | | | September 30, 2013 | | | % change | | | September 30, 2014 | | | September 30, 2013 | | | % change |
|
Interest income
| | |
$
|
4,795
| | | |
$
|
4,325
| | | | |
10.9
|
%
| | |
$
|
2,967
| | | | |
61.6
|
%
| | |
$
|
13,125
| | | |
$
|
7,702
| | | |
70.4
|
%
|
|
Interest expense
| | |
|
378
|
| | |
|
394
|
| | |
|
-4.1
|
%
| | |
|
289
|
| | |
|
30.8
|
%
| | |
|
1,135
|
| | |
|
783
|
| | |
45.0
|
%
|
|
Net interest income
| | |
|
4,417
|
|
| |
|
3,931
|
| | |
|
12.4
|
%
| | |
|
2,678
|
| | |
|
64.9
|
%
| | |
|
11,990
|
| | |
|
6,919
|
| | |
73.3
|
%
|
|
Provision for loan losses
| | | |
-
| | | | |
50
| | | | |
-100.0
|
%
| | | |
226
| | | | |
-100.0
|
%
| | | |
260
| | | | |
1,376
| | | |
-81.1
|
%
|
|
Non interest income
| | | |
2,031
| | | | |
2,570
| | | | |
-21.0
|
%
| | | |
1,623
| | | | |
25.1
|
%
| | | |
6,662
| | | | |
5,745
| | | |
16.0
|
%
|
|
Non interest expense
| | |
|
4,300
|
| | |
|
4,424
|
| | |
|
-2.8
|
%
| | |
|
3,110
|
| | |
|
38.3
|
%
| | |
|
12,467
|
| | |
|
8,554
|
| | |
45.7
|
%
|
|
Income before income taxes
| | | |
2,148
| | | | |
2,027
| | | | |
6.0
|
%
| | | |
965
| | | | |
122.6
|
%
| | | |
5,925
| | | | |
2,734
| | | |
116.7
|
%
|
|
Provision for income taxes
| | |
|
873
|
| | |
|
825
|
| | |
|
5.8
|
%
| | |
|
15
|
| | |
|
5720.0
|
%
| | |
|
2,425
|
| | |
|
(2,692
|
)
| | |
-190.1
|
%
|
|
Net income (loss)
| | |
$
|
1,275
|
| | |
$
|
1,202
|
| | |
|
6.1
|
%
| | |
$
|
950
|
| | |
|
34.2
|
%
| | |
$
|
3,500
|
| | |
$
|
5,426
|
| | |
-35.5
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Book Value
| | |
$
|
5.16
| | | |
$
|
5.09
| | | | | | |
$
|
4.32
| | | | | | |
$
|
5.16
| | | |
$
|
4.32
| | | | |
|
Basic EPS
| | |
$
|
0.10
| | | |
$
|
0.16
| | | | | | |
$
|
0.13
| | | | | | |
$
|
0.38
| | | |
$
|
0.75
| | | | |
|
Diluted EPS
| | |
$
|
0.10
| | | |
$
|
0.14
| | | | | | |
$
|
0.12
| | | | | | |
$
|
0.35
| | | |
$
|
0.72
| | | | |
|
Shares of common stock outstanding
| | | |
12,398,584
| | | | |
12,275,484
| | | | | | | |
7,233,484
| | | | | | | |
12,398,584
| | | | |
7,233,484
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Key Ratios | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average assets (ROA)*
| | | |
1.19
|
%
| | | |
1.19
|
%
| | | | 0.00 | % | | | |
1.47
|
%
| | | | -0.28 | % | | | |
1.18
|
%
| | | |
3.14
|
%
| | | -1.96 | % |
|
Return on average equity (ROE) *
| | | |
8.07
|
%
| | | |
13.07
|
%
| | | | -5.00 | % | | | |
12.40
|
%
| | | | -4.33 | % | | | |
10.59
|
%
| | | |
25.00
|
%
| | | -14.41 | % |
|
Net interest margin *
| | | |
4.33
|
%
| | | |
4.13
|
%
| | | | 0.20 | % | | | |
4.41
|
%
| | | | -0.08 | % | | | |
4.30
|
%
| | | |
4.37
|
%
| | | -0.07 | % |
|
Efficiency ratio
| | | |
66.69
|
%
| | | |
68.05
|
%
| | | | -1.36 | % | | | |
72.31
|
%
| | | | -5.62 | % | | | |
66.84
|
%
| | | |
67.55
|
%
| | | -0.71 | % |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Tangible common equity to tangible assets
| | | |
14.31
|
%
| | | |
14.23
|
%
| | | | 0.08 | % | | | |
10.54
|
%
| | | | 3.77 | % | | | |
14.31
|
%
| | | |
10.54
|
%
| | | 3.77 | % |
|
Tier 1 leverage
| | | |
14.85
|
%
| | | |
15.44
|
%
| | | | -0.59 | % | | | |
10.83
|
%
| | | | 4.02 | % | | | |
14.85
|
%
| | | |
10.83
|
%
| | | 4.02 | % |
|
Tier 1 risk-based capital
| | | |
17.52
|
%
| | | |
19.14
|
%
| | | | -1.62 | % | | | |
10.85
|
%
| | | | 6.67 | % | | | |
17.52
|
%
| | | |
10.85
|
%
| | | 6.67 | % |
|
Total risk-based capital
| | | |
18.78
|
%
| | | |
20.39
|
%
| | | | -1.61 | % | | | |
12.11
|
%
| | | | 6.67 | % | | | |
18.78
|
%
| | | |
12.11
|
%
| | | 6.67 | % |
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Asset Quality | | | 9/30/2014 | | | 6/30/2014 | | | 3/31/2014 | | | 12/31/2013 | | | 9/30/2013 | | | 6/30/2013 | | | | | | |
|
Nonaccrual Loans
| | | |
1,065
| | | | |
983
| | | | |
1,000
| | | | |
1,077
| | | | |
1,379
| | | | |
1,480
| | | | | | | |
|
Loans 90 days or more past due, accruing
| | | |
-
| | | | |
-
| | | | |
-
| | | | |
-
| | | | |
-
| | | | |
-
| | | | | | | |
|
Accruing Restructured Loans
| | |
| 401 |
| | |
| 409 |
| | |
| 476 |
| | |
| 489 |
| | |
| 504 |
| | |
| 515 |
| | | | | | |
|
Total Non-Performing Loans
| | | |
1,466
| | | | |
1,392
| | | | |
1,476
| | | | |
1,566
| | | | |
1,883
| | | | |
1,995
| | | | | | | |
|
Other Real Estate Loans (OREO)
| | |
| - |
| | |
| - |
| | |
| - |
| | |
| - |
| | |
| - |
| | |
| - |
| | | | | | |
|
Total Non-Performing Assets
| | | |
1,466
| | | | |
1,392
| | | | |
1,476
| | | | |
1,566
| | | | |
1,883
| | | | |
1,995
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Non-Performing Assets/Total Assets
| | | |
0.33
|
%
| | | |
0.32
|
%
| | | |
0.38
|
%
| | | |
0.46
|
%
| | | |
0.64
|
%
| | | |
0.81
|
%
| | | | | | |
|
Non-Performing Loans/Gross Loans
| | | |
0.40
|
%
| | | |
0.43
|
%
| | | |
0.49
|
%
| | | |
0.56
|
%
| | | |
0.80
|
%
| | | |
1.09
|
%
| | | | | | |
|
Allowance for Loan Losses/Non-Performing Loans
| | | |
374
|
%
| | | |
393
|
%
| | | |
366
|
%
| | | |
334
|
%
| | | |
268
|
%
| | | |
238
|
%
| | | | | | |
|
Allowance for Loan Losses/Non-Performing Assets
| | | |
374
|
%
| | | |
393
|
%
| | | |
366
|
%
| | | |
334
|
%
| | | |
268
|
%
| | | |
238
|
%
| | | | | | |
|
Allowance for Loan Losses/Gross Loans
| | | |
1.51
|
%
| | | |
1.69
|
%
| | | |
1.80
|
%
| | | |
1.86
|
%
| | | |
2.15
|
%
| | | |
2.59
|
%
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net Charge-offs
| | |
$
|
(11
|
)
| | |
$
|
(14
|
)
| | |
$
|
32
| | | |
$
|
(183
|
)
| | |
$
|
(72
|
)
| | |
$
|
40
| | | | | | | |
|
Net Charge-offs to Average Gross Loans *
| | | |
-0.01
|
%
| | | |
-0.02
|
%
| | | |
0.04
|
%
| | | |
-0.27
|
%
| | | |
-0.13
|
%
| | | |
0.09
|
%
| | | | | | |
* Annualized

Open Bank
Christine Oh
EVP & CFO
213-892-1192
Christine.oh@myopenbank.com
Source: Open Bank