Attached files

file filename
EX-99.2 - EX-99.2 - OP Bancorpopbk-ex992_6.htm
8-K - 8-K - OP Bancorpopbk-8k_20200723.htm

Exhibit 99.1

 

 

OP Bancorp Reports Second Quarter Result of 2020

2020 Second Quarter Highlights:

 

Net income totaled $2.4 million or $0.16 per diluted common share, compared to $3.8 million or $0.23 per diluted common share for the second quarter of 2019

 

Net interest margin was 3.55% compared to 4.26% for the second quarter of 2019

 

Return on average assets was 1.15% and return on average equity was 10.45% compared to 1.39% and 11.50%, respectively, for the second quarter of 2019

 

Total assets increased 14.2% to $1.29 billion at June 30, 2020, from $1.13 billion at June 30, 2019

 

Net loans receivable increased 9.9% to $1.03 billion at June 30, 2020, from $937.5 million at June 30, 2019

 

Total deposits increased 15.0% to $1.12 billion at June 30, 2020, from $974.7 million at June 30, 2019

 

Nonperforming assets to total assets was 0.08% at June 30, 2020, compared to 0.14% at June 30, 2019

 

Total risk-based capital ratio and leverage ratio were 15.15% and 10.98%, respectively, at June 30, 2020, compared to 15.45% and 12.24%, respectively, at June 30, 2019

 

Recorded provision for loan losses of $2.0 million, compared to $401,000 for the second quarter of 2019, in response to changes in economic and business conditions amid COVID-19 pandemic

 

Pre-tax pre-provision income was $5.4 million compared to $5.5 million for the second quarter of 2019

 

Originated 924 SBA PPP loans for an aggregate loan balance of $64.9 million during the second quarter of 2020

 

Processed 155 loan deferments for an aggregate of $191 million loan balances, which is approximately 18% of loan portfolio as of June 30, 2020

LOS ANGELES, July 23, 2020 — OP Bancorp (the “Company”) (NASDAQ: OPBK), the holding company of Open Bank (the “Bank”), today reported unaudited financial results for the second quarter of 2020.  Net income for the second quarter of 2020 was $2.4 million, or $0.16 per diluted common share, compared to net income of $3.3 million, or $0.21 per diluted common share for first quarter of 2020, and net income of $3.8 million, or $0.23 per diluted common share for the second quarter of 2019.

“As COVID-19 has continued to weigh down on national and local economies and is adversely impacting many businesses, we provided an additional loan loss reserve of $2.0 million during the

1


second quarter, reflecting further adjustments to qualitative factors. We will continue to put efforts in taking necessary steps to help our customers, employees, and communities while focusing on maintaining our safe and sound banking operations,” commented Min Kim, President and Chief Executive Officer of OP Bancorp and Open Bank.

 

2


 

Financial Highlights (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

 

As of or for the Three Months Ended

 

 

 

 

June 30,

 

 

 

March 31,

 

 

 

June 30,

 

 

 

 

2020

 

 

 

2020

 

 

 

2019

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

$

12,920

 

 

 

$

14,345

 

 

 

$

14,878

 

Interest expense

 

 

 

2,272

 

 

 

 

3,229

 

 

 

 

3,701

 

Net interest income

 

 

 

10,648

 

 

 

 

11,116

 

 

 

 

11,177

 

Provision for loan losses

 

 

 

1,988

 

 

 

 

743

 

 

 

 

401

 

Noninterest income

 

 

 

2,062

 

 

 

 

2,296

 

 

 

 

2,647

 

Noninterest expense

 

 

 

7,334

 

 

 

 

8,207

 

 

 

 

8,358

 

Income before taxes

 

 

 

3,388

 

 

 

 

4,462

 

 

 

 

5,065

 

Provision for income taxes

 

 

 

972

 

 

 

 

1,163

 

 

 

 

1,229

 

Net Income

 

 

$

2,416

 

 

 

$

3,299

 

 

 

$

3,836

 

Diluted earnings per share

 

 

$

0.16

 

 

 

$

0.21

 

 

 

$

0.23

 

Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

 

$

8,795

 

 

 

$

4,382

 

 

 

$

1,245

 

Gross loans, net of unearned income

 

 

 

1,043,506

 

 

 

 

996,559

 

 

 

 

947,006

 

Allowance for loan losses

 

 

 

12,764

 

 

 

 

10,748

 

 

 

 

9,525

 

Total assets

 

 

 

1,288,011

 

 

 

 

1,209,593

 

 

 

 

1,127,556

 

Deposits

 

 

 

1,120,720

 

 

 

 

1,052,198

 

 

 

 

974,672

 

Shareholders’ equity

 

 

 

139,136

 

 

 

 

138,099

 

 

 

 

135,482

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

 

1.15

%

 

 

 

1.12

%

 

 

 

1.39

%

Return on average equity (annualized)

 

 

 

10.45

%

 

 

 

9.44

%

 

 

 

11.50

%

Net interest margin (annualized)

 

 

 

3.55

%

 

 

 

3.95

%

 

 

 

4.26

%

Efficiency ratio (1)

 

 

 

57.70

%

 

 

 

61.19

%

 

 

 

60.45

%

Credit Quality:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

 

$

1,019

 

 

 

$

1,533

 

 

 

$

1,556

 

Nonperforming assets

 

 

 

1,019

 

 

 

 

1,533

 

 

 

 

1,556

 

Net charge-offs(recoveries) to average gross loans (annualized)

 

 

 

-0.01

%

 

 

 

0.02

%

 

 

 

0.21

%

Nonperforming assets to gross loans plus OREO

 

 

 

0.10

%

 

 

 

0.15

%

 

 

 

0.16

%

ALL to nonperforming loans

 

 

 

1252

%

 

 

 

701

%

 

 

 

612

%

ALL to gross loans, net of unearned income

 

 

 

1.22

%

 

 

 

1.08

%

 

 

 

1.01

%

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital ratio

 

 

 

15.15

%

 

 

 

14.77

%

 

 

 

15.45

%

Tier 1 risk-based capital ratio

 

 

 

13.90

%

 

 

 

13.68

%

 

 

 

14.42

%

Common equity tier 1 ratio

 

 

 

13.90

%

 

 

 

13.68

%

 

 

 

14.42

%

Leverage ratio

 

 

 

10.98

%

 

 

 

11.58

%

 

 

 

12.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

3


Financial Highlights (unaudited)

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

 

For the Six Months Ended

 

 

 

 

June 30,

 

 

 

June 30,

 

 

 

 

2020

 

 

 

2019

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

$

27,265

 

 

 

$

28,965

 

Interest expense

 

 

 

5,501

 

 

 

 

6,989

 

Net interest income

 

 

 

21,764

 

 

 

 

21,976

 

Provision for loan losses

 

 

 

2,731

 

 

 

 

401

 

Noninterest income

 

 

 

4,358

 

 

 

 

6,179

 

Noninterest expense

 

 

 

15,541

 

 

 

 

16,431

 

Income before taxes

 

 

 

7,850

 

 

 

 

11,323

 

Provision for income taxes

 

 

 

2,135

 

 

 

 

2,747

 

Net Income

 

 

$

5,715

 

 

 

$

8,576

 

Diluted earnings per share

 

 

$

0.37

 

 

 

$

0.52

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

 

0.94

%

 

 

 

1.60

%

Return on average equity

 

 

 

8.21

%

 

 

 

12.97

%

Net interest margin

 

 

 

3.74

%

 

 

 

4.32

%

Efficiency ratio (1)

 

 

 

59.49

%

 

 

 

58.36

%

 

 

 

 

 

 

 

 

 

 

 

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

 

 

Financial Highlights, excluding Gain on COLI

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

 

For the Six Months Ended

 

 

 

 

June 30,

 

 

 

June 30,

 

 

 

 

2020

 

 

 

2019

 

Income before taxes, as reported

 

 

$

7,850

 

 

 

$

11,323

 

Gain on COLI

 

 

 

 

 

 

 

1,228

 

Provision for income taxes

 

 

 

2,135

 

 

 

 

2,565

 

Net Income

 

 

$

5,715

 

 

 

$

7,530

 

Diluted earnings per share

 

 

$

0.37

 

 

 

$

0.46

 

Return on average assets

 

 

 

0.94

%

 

 

 

1.41

%

Return on average equity

 

 

 

8.21

%

 

 

 

11.39

%

 

4


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 both the contractual interest income and yield on our loan portfolio to the reported interest income and yield for the periods indicated.

 

 

 

Three Months Ended

 

 

 

June 30, 2020

 

 

March 31, 2020

 

 

June 30, 2019

 

(Dollars in thousands)

 

Interest & Fees

 

 

Yield

 

 

Interest & Fees

 

 

Yield

 

 

Interest & Fees

 

 

Yield

 

Contractual interest rate

 

$

11,920

 

 

 

4.59

%

 

$

13,000

 

 

 

5.23

%

 

$

13,298

 

 

 

5.72

%

SBA discount accretion

 

 

412

 

 

 

0.16

%

 

 

559

 

 

 

0.23

%

 

 

703

 

 

 

0.30

%

Amortization of net deferred fees/(costs)

 

 

107

 

 

 

0.04

%

 

 

104

 

 

 

0.04

%

 

 

38

 

 

 

0.02

%

Interest recognized on nonaccrual loans

 

 

83

 

 

 

0.03

%

 

 

-

 

 

 

0.00

%

 

 

-

 

 

 

0.00

%

Prepayment penalties and other fees

 

 

27

 

 

 

0.01

%

 

 

31

 

 

 

0.01

%

 

 

54

 

 

 

0.02

%

Yield on loans (as reported)

 

$

12,549

 

 

 

4.83

%

 

$

13,694

 

 

 

5.51

%

 

$

14,093

 

 

 

6.06

%

 

 

 

Six Months Ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

(Dollars in thousands)

 

Interest & Fees

 

 

Yield

 

 

Interest & Fees

 

 

Yield

 

Contractual interest rate

 

$

24,914

 

 

 

4.90

%

 

$

25,777

 

 

 

5.71

%

SBA discount accretion

 

 

971

 

 

 

0.19

%

 

 

1,212

 

 

 

0.27

%

Amortization of net deferred fees/(costs)

 

 

211

 

 

 

0.04

%

 

 

170

 

 

 

0.04

%

Interest recognized on nonaccrual loans

 

 

83

 

 

 

0.02

%

 

 

-

 

 

 

0.00

%

Prepayment penalties and other fees

 

 

64

 

 

 

0.01

%

 

 

288

 

 

 

0.06

%

Yield on loans (as reported)

 

$

26,243

 

 

 

5.16

%

 

$

27,447

 

 

 

6.08

%

Net interest margin for the second quarter of 2020 decreased 40 basis points to 3.55% from 3.95% for the first quarter of 2020 primarily due to a decrease in the reported yield on interest-earning assets, partially offset by a decrease in the cost of interest-bearing liabilities as a result of the cumulative market rate decreases of 150 basis points by the Federal Reserve in Mach 2020.

Net interest income before the provision for loan losses for the second quarter of 2020 was $10.6 million, a decrease of $468,000, or 4.2%, compared to the first quarter of 2020, primarily due to a $1.4 million decrease in interest income, partially offset by a $957,000 decrease in interest expense.  

Interest income on securities available for sale and other interest income decreased $280,000, or 43.0%, during the second quarter of 2020 compared to the first quarter of 2020. The decrease was primarily due to a $242,000 decrease in other interest income as a result of a 132 basis point decrease in the yield on the average balance of Fed funds sold and other investments in the period and a $38,000 decrease in interest income on securities available for sale as a result of a 47 basis point decrease in the yield on the average balance of securities available for sale in the period.

Interest income from contractual interest rates on loans decreased $1.1 million, or 8.3%, during the second quarter of 2020 compared to the first quarter of 2020, reflecting a 64 basis point decrease in the average contractual interest rate on loans in the period, primarily resulting from the cumulative rate cuts by the Federal Reserve in March 2020. The amount of discount accretion on SBA loans decreased

5


$147,000 during the second quarter of 2020 due to a decrease in SBA loan payoffs. The reported interest income on loans, net of SBA discount accretions and other components, decreased $1.1 million, or 8.4% during the second quarter of 2020 compared to the first quarter of 2020.  

Interest expense for the second quarter of 2020 decreased $957,000, or 29.6%, compared to the first quarter of 2020, due to a decrease of 54 basis points in the average cost of interest-bearing liabilities, primarily due to the rate cuts by the Federal Reserve in March.

Net interest margin for the second quarter of 2020 decreased 71 basis points to 3.55% from 4.26% for the second quarter of 2019, primarily due to a decrease in the reported yield on interest-earning assets, partially offset by a decrease in the cost of interest-bearing liabilities as a result of cumulative market rate cuts of 225 basis points by the Federal Reserve in the last half of 2019 and first quarter of 2020.

Net interest income before provision for loan losses for the second quarter of 2020 decreased $529,000, or 4.7%, to $10.6 million, compared to $11.2 million for the second quarter of 2019, primarily due to a $2.0 million decrease in interest income, partially offset by a $1.4 million decrease in interest expense.  

Interest income on securities available for sale and other interest income for the second quarter of 2020 decreased $414,000, or 52.7%, compared to the second quarter of 2019. The decrease was primarily due to a $368,000 decrease in other interest income as a result of a 238 basis point decrease in the yield on the average balance of Fed funds sold and other investments and a $46,000 decrease in interest income on securities available for sale as a result of a 59 basis point decrease in the yield on the average balance of securities available for sale.

Interest income from contractual interest rates on loans for the second quarter of 2020 decreased $1.4 million, or 10.4%, compared to the second quarter of 2019, reflecting a 113 basis point decrease in the average contractual interest rate on loans in the period, primarily due to the cumulative market rate cuts by the Federal Reserve in the last half of 2019 and first quarter of 2020. The amount of discount accretion on SBA loans decreased $291,000 during the second quarter of 2020 due to a decrease in SBA loan payoffs. The reported interest income on loans, net of SBA discount accretions and other components, for the second quarter of 2020 decreased $1.5 million, or 11.0%, compared to the same period of 2019.   

Interest expense for the second quarter of 2020 decreased $1.4 million, or 38.6%, compared to the second quarter of 2019, primarily due to a 96 basis point decrease in the cost of interest-bearing liabilities in the period, partially offset by a $60.3 million, or 8.9%, increase in the average balance of total interest-bearing liabilities.

6


The following tables show the asset yields, liability costs, spreads and margins for the periods indicated, along with the percentage changes in the periods indicated.

 

 

 

Three Months Ended

 

 

 

Percentage Change

 

 

 

June 30,

 

 

March 31,

 

 

June 30,

 

 

 

Q2-20

 

 

Q2-20

 

 

 

2020

 

 

2020

 

 

2019

 

 

 

vs. Q1-20

 

 

vs. Q2-19

 

Yield on loans

 

 

4.83

%

 

 

5.51

%

 

 

6.06

%

 

 

 

-0.68

%

 

 

-1.23

%

Yield on interest-earning assets

 

 

4.31

%

 

 

5.10

%

 

 

5.67

%

 

 

 

-0.79

%

 

 

-1.36

%

Cost of interest-bearing liabilities

 

 

1.24

%

 

 

1.78

%

 

 

2.20

%

 

 

 

-0.54

%

 

 

-0.96

%

Cost of deposits

 

 

0.83

%

 

 

1.27

%

 

 

1.56

%

 

 

 

-0.44

%

 

 

-0.73

%

Cost of funds

 

 

0.83

%

 

 

1.27

%

 

 

1.56

%

 

 

 

-0.44

%

 

 

-0.73

%

Net interest spread

 

 

3.07

%

 

 

3.32

%

 

 

3.47

%

 

 

 

-0.25

%

 

 

-0.40

%

Net interest margin

 

 

3.55

%

 

 

3.95

%

 

 

4.26

%

 

 

 

-0.40

%

 

 

-0.71

%

 

 

 

Six Months Ended

 

 

 

Percentage Change

 

 

 

June 30,

 

 

June 30,

 

 

 

2020 YTD

 

 

 

2020

 

 

2019

 

 

 

vs. 2019 YTD

 

Yield on loans

 

 

5.16

%

 

 

6.08

%

 

 

 

-0.92

%

Yield on interest-earning assets

 

 

4.69

%

 

 

5.70

%

 

 

 

-1.01

%

Cost of interest-bearing liabilities

 

 

1.51

%

 

 

2.15

%

 

 

 

-0.64

%

Cost of deposits

 

 

1.05

%

 

 

1.52

%

 

 

 

-0.47

%

Cost of funds

 

 

1.04

%

 

 

1.52

%

 

 

 

-0.48

%

Net interest spread

 

 

3.18

%

 

 

3.55

%

 

 

 

-0.37

%

Net interest margin

 

 

3.74

%

 

 

4.32

%

 

 

 

-0.58

%

 

The Company recorded provision for loan losses of $2.0 million for the second quarter of 2020. Major economic forecasts, including the California Economic Forecasts show a significant decline in GDP and a substantial rise in unemployment for 2020. Management has made further adjustments to qualitative factors on all loan types during the second quarter of 2020 to reflect adverse impacts on national, state, and local economies caused by COVID-19 pandemic. The increases in qualitative factors accounted for $2.0 million, or 100%, of the provision for loan losses for the quarter. The Company recorded provision for loan losses of $743,000 for the first quarter of 2020 and $401,000 for the second quarter of 2019.

Noninterest income for the second quarter of 2020 was $2.1 million, a decrease of $234,000, or 10.2%, from $2.3 million for the first quarter of 2020, primarily due to a decrease of $219,000 in gain on sale of loans and a decrease of $138,000 in service charges on deposits, partially offset by an increase of $122,000 in loan servicing fees.

Gain on sale of loans for the second quarter of 2020 was $936,000, a decrease of $219,000, compared to $1.2 million for the first quarter of 2020. The Company sold $14.9 million in SBA loans with an average premium of 7.94% in the second quarter of 2020, compared to the sale of $17.5 million in SBA loans with an average premium of 8.41% in the first quarter of 2020.

Noninterest income for the second quarter of 2020 decreased $585,000 to $2.1 million compared to $2.6 million for the second quarter of 2019, primarily due to a decrease of $652,000 in gain on sale of loans and a decrease of $269,000 in service charges on deposits, partially offset by an increase of $287,000 in loan servicing fees and $49,000 in other income. Gain on sale of loans for the second

7


quarter of 2019 was $1.6 million from the sale of $21.2 million in SBA loans with an average premium of 8.99%.

Noninterest expense for the second quarter of 2020 was $7.3 million, a decrease of $873,000, or 10.6%, compared to $8.2 million for the first quarter of 2020. The decrease was primarily due to a decrease of $724,000 in salary and employee benefits and a decrease of $85,000 in foundation donation and other contributions. The decrease in salary and employee benefits was primarily due to an increase in deferred loan origination costs from originating 924 SBA’s Paycheck Protection Program (PPP) loans for an aggregate loan balance of $64.9 million during the quarter.

Noninterest expense for the second quarter of 2020 was $7.3 million, a decreased $1.0 million, or 12.3%, compared to $8.4 million for the second quarter of 2019.  The decrease was primarily due to a decrease of $997,000 in salary and employee benefits and a decrease of $134,000 in foundation donation and other contributions, partially offset by an increase of $109,000 in occupancy and equipment expense. The decrease in salary and employee benefits was primarily due to the aforementioned increase in deferred loan origination costs for SBA PPP loans and the decrease in foundation donation tied to the Company’s net income. The increase in occupancy and equipment expense was primarily due to a new branch opening in the second quarter of 2019.

Income tax provision was $972,000 for the second quarter of 2020, $1.2 million for the first quarter of 2020 and for the second quarter of 2019. The effective tax rate for the second quarter of 2020 was 28.7%, compared to 26.1% for the first quarter of 2020 and 24.3% for the second quarter of 2019. The higher effective tax rate for the second quarter of 2020 compared to the first quarter of 2020 and the second quarter of 2019 was primarily due to less tax benefits realized because of a decrease in non-qualified stock option exercises during the second quarter of 2020.

Balance Sheet

Total assets were $1.29 billion at June 30, 2020, an increase of $78.4 million, or 6.5%, compared to $1.21 billion at March 31, 2020, and an increase of $160.5 million, or 14.2%, compared to $1.13 billion at June 30, 2019.

Gross loans, net of unearned income, were $1.04 billion at June 30, 2020, an increase of $46.9 million, or 4.7%, from $996.6 million at March 31, 2020, and an increase of $96.5 million, or 10.2%, from $947.0 million at June 30, 2019.

New loan originations totaled $104.1 million for the second quarter of 2020, including $64.9 million in SBA PPP loans and $19.3 million in other SBA loans, compared to $77.9 million for the first quarter of 2020, including $25.7 million in SBA loans, and $93.8 million for the second quarter of 2019, including $27.9 million in SBA loans. Loan payoffs were $21.7 million for the second quarter of 2020, compared to $33.5 million for the first quarter of 2020, and $22.5 million for the second quarter of 2019.

Total deposits were $1.12 billion at June 30, 2020, an increase of $68.5 million, or 6.5%, from $1.05 billion at March 31, 2020, and an increase of $146.0 million, or 15.0%, from $974.7 million at June 30, 2019. Noninterest-bearing deposits were $428.4 million at June 30, 2020, compared to $304.8 million at March 31, 2020, and $275.0 million at June 30, 2019. The increase in noninterest-bearing deposits during the second quarter of 2020 was partially due to the SBA PPP loans funded to customers’ noninterest-bearing deposits.

8


Noninterest-bearing deposits accounted for 38.2% of total deposits at June 30, 2020, compared to 29.0% at March 31, 2020, and 28.2% at June 30, 2019. The following table shows the Company’s deposits, by type as a percentage of total deposits as of the periods indicated.  

 

 

 

As of

 

 

 

June 30,

 

 

March 31,

 

 

June 30,

 

 

 

2020

 

 

2020

 

 

2019

 

Noninterest-bearing deposits

 

 

38.2

%

 

 

29.0

%

 

 

28.2

%

Interest-bearing demand deposits

 

 

26.2

%

 

 

27.7

%

 

 

28.7

%

Savings

 

 

0.5

%

 

 

0.5

%

 

 

0.4

%

Time deposits over $250,000

 

 

18.8

%

 

 

20.0

%

 

 

21.7

%

Other time deposits

 

 

16.3

%

 

 

22.8

%

 

 

21.0

%

Total deposits

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

The Company had $10.0 million in borrowings from the Federal Home Loan Bank (FHLB) at June 30, 2020, which had 0% rate under the Zero-Rate Recovery Advance Program, FHLB’s pandemic relief initiatives. The Company had no borrowings from the FHLB at March 31, 2020 and June 30, 2019.

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 June 30, 2020, as summarized in the following table.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regulatory

 

 

 

 

 

 

 

 

 

 

 

Well-capitalized

 

 

Capital Ratio

 

 

 

 

 

 

 

 

 

 

 

Financial

 

 

Requirements (1),

 

 

 

 

 

 

 

 

 

 

 

Institution

 

 

Including

 

 

 

 

 

 

 

 

 

 

 

Basel III

 

 

Fully Phased-in

 

 

 

 

 

 

 

 

 

 

 

Regulatory

 

 

Capital Conservation

 

Capital Ratios

 

OP Bancorp

 

 

Open Bank

 

 

Guidelines

 

 

Buffer

 

Total risk-based capital ratio

 

 

15.15

%

 

 

15.03

%

 

 

10.00

%

 

 

10.50

%

Tier 1 risk-based capital ratio

 

 

13.90

%

 

 

13.78

%

 

 

8.00

%

 

 

8.50

%

Common equity tier 1 ratio

 

 

13.90

%

 

 

13.78

%

 

 

6.50

%

 

 

7.00

%

Leverage ratio

 

 

10.98

%

 

 

10.87

%

 

 

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.

 

The Company completed its third stock repurchase program in May 2020 with an aggregate purchase of 500,000 shares of common stock at an average price of $7.77. Since the announcement of the initial stock repurchase program in January 2019, the Company has repurchased an aggregate of 1.37 million shares of its common stock at an average repurchase price of $8.84 per share through May 2020.

Asset Quality

Nonperforming loans were $1.02 million at June 30, 2020, a decrease of $514,000 from $1.53 million at March 31, 2020 and a decrease of $537,000 from $1.56 million at June 30, 2019.

9


The Company had no other real estate owned (OREO) at June 30, 2020, March 31, 2020, and June 30, 2019.

Nonperforming assets were $1.02 million, or 0.08% of total assets, at June 30, 2020, compared to $1.53 million, or 0.13% of total assets, at March 31, 2020, and $1.56 million, or 0.14% of total assets, at June 30, 2019.  

Nonperforming loans to gross loans were 0.10% at June 30, 2020, compared to 0.15% at March 31, 2020, and 0.16% at June 30, 2019.  Total classified loans were $2.8 million, or 0.27% of gross loans, at June 30, 2020, compared to $3.6 million, or 0.36% of gross loans, at March 31, 2020, and $4.2 million, or 0.44% of gross loans, at June 30, 2019.  

The following tables shows the trend of classified loans by loan type as of the date stated.

 

 

 

As of

 

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

 

2020

 

 

2020

 

 

2019

 

 

2019

 

 

2019

 

Classified loans by loan type

 

(Dollars in thousands)

 

Commercial real estate

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

SBA loans—real estate

 

 

786

 

 

 

2,021

 

 

 

2,036

 

 

 

2,247

 

 

 

2,264

 

SBA loans—non-real estate

 

 

124

 

 

 

159

 

 

 

33

 

 

 

36

 

 

 

41

 

Commercial and industrial

 

 

1,211

 

 

 

686

 

 

 

697

 

 

 

710

 

 

 

1,892

 

Home mortgage

 

 

689

 

 

 

694

 

 

 

698

 

 

 

256

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total classified loans

 

$

2,810

 

 

$

3,560

 

 

$

3,464

 

 

$

3,249

 

 

$

4,197

 

SBA guarantee balance retained

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA loans—real estate

 

 

 

 

 

357

 

 

 

363

 

 

 

516

 

 

 

524

 

SBA loans—non-real estate

 

 

 

 

 

33

 

 

 

33

 

 

 

36

 

 

 

41

 

Total SBA unsold guarantee portion

 

$

 

 

$

390

 

 

$

396

 

 

$

552

 

 

$

565

 

Total classified loans, net of SBA guarantee balance retained

 

$

2,810

 

 

$

3,170

 

 

$

3,068

 

 

$

2,697

 

 

$

3,632

 

 

The allowance for loan losses (ALL) was $12.8 million at June 30, 2020, compared to $10.7 million at March 31, 2020, and $9.5 million at June 30, 2019. The ALL was 1.22% of gross loans at June 30, 2020, 1.08% of gross loans at March 31, 2020 and 1.01% at June 30, 2019. Excluding fully guaranteed SBA PPP loans, the ALL was 1.30% of gross loans at June 30, 2020. The allowance for loan losses was 1,252% of nonperforming assets at June 30, 2020, 701% at March 31, 2020, and 612% at June 30, 2019.

About OP Bancorp

OP Bancorp, the holding company for Open Bank (the “Bank”), is a California corporation whose common stock is quoted on the Nasdaq Global Market under the ticker symbol, “OPBK.”  The Bank is engaged in the general commercial banking business in Los Angeles, Orange, and Santa Clara Counties, California, and Carrollton, Texas 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 nine full branch offices in Downtown Los Angeles, Los Angeles Fashion District, Los Angeles Koreatown, Gardena, Buena Park, and Santa Clara, California and Carrollton, Texas.  The Bank also has four loan production offices in Atlanta, Georgia, Aurora, Colorado,

10


and Lynnwood and Seattle, Washington.  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 losses;  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, the success of construction projects that we finance, including any loans acquired in acquisition transactions; our ability to effectively execute our strategic plan and manage our growth;  interest rate fluctuations, which could have an adverse effect on our profitability; liquidity issues, including fluctuations in the fair value and liquidity of the securities we hold for sale and our ability to raise additional capital, if necessary;  external economic and/or market factors, such as changes in monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve, inflation or deflation, changes in the demand for loans, and fluctuations in consumer spending, borrowing and savings habits, which may have an adverse impact on our financial 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 Open Bank to pay dividends to us, which could limit our liquidity;  increased capital requirements imposed by banking regulators, which may require us to raise capital at a time when capital is not available on favorable terms or at all;  a failure in the internal controls we have implemented to address the risks inherent to the business of banking; inaccuracies in our assumptions about future events, which could result in material differences between our financial projections and actual financial performance; changes in our management personnel or our inability to retain motivate and hire qualified management personnel;  disruptions, security breaches, or other adverse events, failures or interruptions in, or attacks on, our information technology systems; disruptions, security breaches, or other adverse events affecting the third-party vendors who perform several of our critical processing functions; an inability to keep pace with the rate of technological advances due to a lack of resources to invest in new technologies; risks related to potential acquisitions; political developments, uncertainties or instability, catastrophic events, acts of war or terrorism, or natural disasters, such as earthquakes, drought, pandemic diseases (such as the coronavirus) or extreme weather events, any of which may affect services we use or affect our customers, employees or third parties with which we conduct business; incremental costs and obligations associated with operating as a public company; the impact of any claims or legal actions to which we may be subject, including any effect on our reputation;  

11


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 rapidly changing uncertainties related to the Coronavirus pandemic including, but not limited to, the potential adverse effect of the pandemic on the economy, our employees and customers, and our financial performance; the impact of the federal CARES Act and the significant additional lending activities undertaken by the Company in connection with the Small Business Administration’s Paycheck Protection Program enacted thereunder, including risks to the Company with respect to the uncertain application by the Small Business Administration of new borrower and loan eligibility, forgiveness and audit criteria; and our ability the manage the foregoing and other factors set forth in the Company’s public reports. We describe these and other risks that could affect our results in Item 1A.Risk Factors,” of our latest Annual Report on Form 10-K for the year ended December 31, 2019 and in our other subsequent filings with the Securities and Exchange Commission. The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this report. Because of these risks and other uncertainties, our actual future results, performance or achievement, or industry results, may be materially different from the results indicated by the forward looking statements in this report. In addition, our past results of operations are not necessarily indicative of our future results. You should not rely on any forward looking statements, which represent our beliefs, assumptions and estimates only as of the dates on which they were made, as predictions of future events. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.

Contact

Investor Relations

OP Bancorp

Christine Oh

EVP & CFO

213.892.1192

Christine.oh@myopenbank.com

 

12


Consolidated Balance Sheet (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

 

06/30/2020

 

 

03/31/2020

 

 

% change

 

 

06/30/2019

 

 

% change

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

112,217

 

 

$

110,999

 

 

 

1.1

%

 

$

83,111

 

 

 

35.0

%

Securities available for sale, at fair value

 

 

75,402

 

 

 

52,179

 

 

 

44.5

%

 

 

51,829

 

 

 

45.5

%

Other investments

 

 

9,987

 

 

 

9,253

 

 

 

7.9

%

 

 

8,134

 

 

 

22.8

%

Loans held for sale

 

 

8,795

 

 

 

4,382

 

 

 

100.7

%

 

 

1,245

 

 

 

606.4

%

Real Estate Loans

 

 

637,295

 

 

 

639,411

 

 

 

-0.3

%

 

 

583,634

 

 

 

9.2

%

SBA Loans

 

 

195,605

 

 

 

133,909

 

 

 

46.1

%

 

 

130,957

 

 

 

49.4

%

C & I Loans

 

 

88,375

 

 

 

99,860

 

 

 

-11.5

%

 

 

105,133

 

 

 

-15.9

%

Home Mortgage Loans

 

 

120,597

 

 

 

119,984

 

 

 

0.5

%

 

 

123,951

 

 

 

-2.7

%

Consumer & Other Loans

 

 

1,634

 

 

 

3,395

 

 

 

-51.9

%

 

 

3,331

 

 

 

-50.9

%

Gross loans, net of unearned income

 

 

1,043,506

 

 

 

996,559

 

 

 

4.7

%

 

 

947,006

 

 

 

10.2

%

Allowance for loan losses

 

 

(12,764

)

 

 

(10,748

)

 

 

18.8

%

 

 

(9,525

)

 

 

34.0

%

Net loans receivable

 

 

1,030,742

 

 

 

985,811

 

 

 

4.6

%

 

 

937,481

 

 

 

9.9

%

Premises and equipment, net

 

 

4,881

 

 

 

5,141

 

 

 

-5.1

%

 

 

5,341

 

 

 

-8.6

%

Accrued interest receivable

 

 

4,823

 

 

 

3,056

 

 

 

57.8

%

 

 

3,301

 

 

 

46.1

%

Servicing assets

 

 

6,972

 

 

 

6,963

 

 

 

0.1

%

 

 

6,996

 

 

 

-0.3

%

Company owned life insurance

 

 

10,748

 

 

 

10,683

 

 

 

0.6

%

 

 

10,482

 

 

 

2.5

%

Deferred tax assets

 

 

3,535

 

 

 

2,709

 

 

 

30.5

%

 

 

2,858

 

 

 

23.7

%

Operating right-of-use assets (1)

 

 

7,517

 

 

 

7,885

 

 

 

-4.7

%

 

 

8,959

 

 

 

-16.1

%

Other assets

 

 

12,392

 

 

 

10,532

 

 

 

17.7

%

 

 

7,819

 

 

 

58.5

%

Total assets

 

$

1,288,011

 

 

$

1,209,593

 

 

 

6.5

%

 

$

1,127,556

 

 

 

14.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

428,416

 

 

$

304,845

 

 

 

40.5

%

 

$

274,976

 

 

 

55.8

%

Savings

 

 

5,868

 

 

 

5,220

 

 

 

12.4

%

 

 

3,527

 

 

 

66.4

%

Money market and others

 

 

293,165

 

 

 

291,137

 

 

 

0.7

%

 

 

279,748

 

 

 

4.8

%

Time deposits over $250,000

 

 

210,691

 

 

 

210,507

 

 

 

0.1

%

 

 

211,305

 

 

 

-0.3

%

Other time deposits

 

 

182,580

 

 

 

240,489

 

 

 

-24.1

%

 

 

205,116

 

 

 

-11.0

%

Total deposits

 

 

1,120,720

 

 

 

1,052,198

 

 

 

6.5

%

 

 

974,672

 

 

 

15.0

%

Other borrowings

 

 

10,000

 

 

 

-

 

 

 

100.0

%

 

 

-

 

 

 

100.0

%

Accrued interest payable

 

 

1,964

 

 

 

2,592

 

 

 

-24.2

%

 

 

2,287

 

 

 

-14.1

%

Operating lease liabilities (1)

 

 

9,282

 

 

 

9,701

 

 

 

-4.3

%

 

 

10,737

 

 

 

-13.6

%

Other liabilities

 

 

6,909

 

 

 

7,003

 

 

 

-1.3

%

 

 

4,378

 

 

 

57.8

%

Total liabilities

 

 

1,148,875

 

 

 

1,071,494

 

 

 

7.2

%

 

 

992,074

 

 

 

15.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

79,925

 

 

 

80,422

 

 

 

-0.6

%

 

 

88,455

 

 

 

-9.6

%

Additional paid-in capital

 

 

8,218

 

 

 

7,882

 

 

 

4.3

%

 

 

6,965

 

 

 

18.0

%

Retained earnings

 

 

50,056

 

 

 

48,695

 

 

 

2.8

%

 

 

39,878

 

 

 

25.5

%

Accumulated other comprehensive income(loss)

 

 

937

 

 

 

1,100

 

 

 

-14.8

%

 

 

184

 

 

 

409.2

%

Total shareholders' equity

 

 

139,136

 

 

 

138,099

 

 

 

0.8

%

 

 

135,482

 

 

 

2.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

1,288,011

 

 

$

1,209,593

 

 

 

6.5

%

 

$

1,127,556

 

 

 

14.2

%

 

13


Consolidated Statements of Income (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

Three Months Ended

 

 

 

06/30/2020

 

 

03/31/2020

 

 

% change

 

 

06/30/2019

 

 

% change

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

12,549

 

 

$

13,694

 

 

 

-8.4

%

 

$

14,093

 

 

 

-11.0

%

Interest on securities available for sale

 

 

281

 

 

 

319

 

 

 

-11.9

%

 

 

327

 

 

 

-14.1

%

Other interest income

 

 

90

 

 

 

332

 

 

 

-72.9

%

 

 

458

 

 

 

-80.3

%

Total interest income

 

 

12,920

 

 

 

14,345

 

 

 

-9.9

%

 

 

14,878

 

 

 

-13.2

%

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

2,272

 

 

 

3,229

 

 

 

-29.6

%

 

 

3,701

 

 

 

-38.6

%

Total interest expense

 

 

2,272

 

 

 

3,229

 

 

 

-29.6

%

 

 

3,701

 

 

 

-38.6

%

Net interest income

 

 

10,648

 

 

 

11,116

 

 

 

-4.2

%

 

 

11,177

 

 

 

-4.7

%

Provision for loan losses

 

 

1,988

 

 

 

743

 

 

 

167.6

%

 

 

401

 

 

 

395.8

%

Net interest income after provision for loan losses

 

 

8,660

 

 

 

10,373

 

 

 

-16.5

%

 

 

10,776

 

 

 

-19.6

%

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

 

230

 

 

 

368

 

 

 

-37.5

%

 

 

499

 

 

 

-53.9

%

Loan servicing fees, net of amortization

 

 

514

 

 

 

392

 

 

 

31.1

%

 

 

227

 

 

 

126.4

%

Gain on sale of loans

 

 

936

 

 

 

1,155

 

 

 

-19.0

%

 

 

1,588

 

 

 

-41.1

%

Other income

 

 

382

 

 

 

381

 

 

 

0.3

%

 

 

333

 

 

 

14.7

%

Total noninterest income

 

 

2,062

 

 

 

2,296

 

 

 

-10.2

%

 

 

2,647

 

 

 

-22.1

%

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

4,347

 

 

 

5,071

 

 

 

-14.3

%

 

 

5,344

 

 

 

-18.7

%

Occupancy and equipment

 

 

1,241

 

 

 

1,230

 

 

 

0.9

%

 

 

1,132

 

 

 

9.6

%

Data processing and communication

 

 

414

 

 

 

409

 

 

 

1.2

%

 

 

367

 

 

 

12.8

%

Professional fees

 

 

276

 

 

 

273

 

 

 

1.1

%

 

 

247

 

 

 

11.7

%

FDIC insurance and regulatory assessments

 

 

117

 

 

 

106

 

 

 

10.4

%

 

 

105

 

 

 

11.4

%

Promotion and advertising

 

 

163

 

 

 

162

 

 

 

0.6

%

 

 

183

 

 

 

-10.9

%

Directors’ fees

 

 

223

 

 

 

233

 

 

 

-4.3

%

 

 

223

 

 

 

0.0

%

Foundation donation and other contributions

 

 

245

 

 

 

330

 

 

 

-25.8

%

 

 

379

 

 

 

-35.4

%

Other expenses

 

 

308

 

 

 

393

 

 

 

-21.6

%

 

 

378

 

 

 

-18.5

%

Total noninterest expense

 

 

7,334

 

 

 

8,207

 

 

 

-10.6

%

 

 

8,358

 

 

 

-12.3

%

Income before income taxes

 

 

3,388

 

 

 

4,462

 

 

 

-24.1

%

 

 

5,065

 

 

 

-33.1

%

Provision for income taxes

 

 

972

 

 

 

1,163

 

 

 

-16.4

%

 

 

1,229

 

 

 

-20.9

%

Net income

 

$

2,416

 

 

$

3,299

 

 

 

-26.8

%

 

$

3,836

 

 

 

-37.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

9.23

 

 

$

9.14

 

 

 

1.0

%

 

$

8.62

 

 

 

7.1

%

Basic EPS

 

$

0.16

 

 

$

0.21

 

 

 

-23.8

%

 

$

0.24

 

 

 

-33.3

%

Diluted EPS

 

$

0.16

 

 

$

0.21

 

 

 

-23.8

%

 

$

0.23

 

 

 

-30.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares of common stock outstanding

 

 

15,068,030

 

 

 

15,115,868

 

 

 

-0.3

%

 

 

15,723,007

 

 

 

-4.2

%

Weighted Average Shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  - Basic

 

 

15,072,423

 

 

 

15,486,549

 

 

 

-2.7

%

 

 

15,685,478

 

 

 

-3.9

%

  - Diluted

 

 

15,112,618

 

 

 

15,586,255

 

 

 

-3.0

%

 

 

15,951,598

 

 

 

-5.3

%

 

14


 

Key Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except ratios)

 

Three Months Ended

 

 

 

06/30/2020

 

 

03/31/2020

 

 

% change

 

 

06/30/2019

 

 

% change

 

Return on average assets (ROA)*

 

 

1.15

%

 

 

1.12

%

 

 

0.03

%

 

 

1.39

%

 

 

-0.24

%

Return on average equity (ROE) *

 

 

10.45

%

 

 

9.44

%

 

 

1.01

%

 

 

11.50

%

 

 

-1.05

%

Net interest margin *

 

 

3.55

%

 

 

3.95

%

 

 

-0.40

%

 

 

4.26

%

 

 

-0.71

%

Efficiency ratio

 

 

57.70

%

 

 

61.19

%

 

 

-3.49

%

 

 

60.45

%

 

 

-2.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital ratio

 

 

15.15

%

 

 

14.77

%

 

 

0.38

%

 

 

15.45

%

 

 

-0.30

%

Tier 1 risk-based capital ratio

 

 

13.90

%

 

 

13.68

%

 

 

0.22

%

 

 

14.42

%

 

 

-0.52

%

Common equity tier 1 ratio

 

 

13.90

%

 

 

13.68

%

 

 

0.22

%

 

 

14.42

%

 

 

-0.52

%

Leverage ratio

 

 

10.98

%

 

 

11.58

%

 

 

-0.60

%

 

 

12.24

%

 

 

-1.26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*  Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15


Consolidated Statements of Income (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

Six Months Ended

 

 

 

06/30/2020

 

 

06/30/2019

 

 

% change

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

26,243

 

 

$

27,447

 

 

 

-4.4

%

Interest on securities available for sale

 

 

600

 

 

 

687

 

 

 

-12.7

%

Other interest income

 

 

422

 

 

 

831

 

 

 

-49.2

%

Total interest income

 

 

27,265

 

 

 

28,965

 

 

 

-5.9

%

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

5,501

 

 

 

6,989

 

 

 

-21.3

%

Total interest expense

 

 

5,501

 

 

 

6,989

 

 

 

-21.3

%

Net interest income

 

 

21,764

 

 

 

21,976

 

 

 

-1.0

%

Provision for loan losses

 

 

2,731

 

 

 

401

 

 

 

581.0

%

Net interest income after provision for loan losses

 

 

19,033

 

 

 

21,575

 

 

 

-11.8

%

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

 

598

 

 

 

1,026

 

 

 

-41.7

%

Loan servicing fees, net of amortization

 

 

906

 

 

 

610

 

 

 

48.5

%

Gain on sale of loans

 

 

2,091

 

 

 

2,665

 

 

 

-21.5

%

Other income

 

 

763

 

 

 

1,878

 

 

 

-59.4

%

Total noninterest income

 

 

4,358

 

 

 

6,179

 

 

 

-29.5

%

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

9,418

 

 

 

10,513

 

 

 

-10.4

%

Occupancy and equipment

 

 

2,471

 

 

 

2,209

 

 

 

11.9

%

Data processing and communication

 

 

823

 

 

 

725

 

 

 

13.5

%

Professional fees

 

 

549

 

 

 

451

 

 

 

21.7

%

FDIC insurance and regulatory assessments

 

 

222

 

 

 

210

 

 

 

5.7

%

Promotion and advertising

 

 

324

 

 

 

360

 

 

 

-10.0

%

Directors’ fees

 

 

456

 

 

 

452

 

 

 

0.9

%

Foundation donation and other contributions

 

 

575

 

 

 

767

 

 

 

-25.0

%

Other expenses

 

 

703

 

 

 

744

 

 

 

-5.5

%

Total noninterest expense

 

 

15,541

 

 

 

16,431

 

 

 

-5.4

%

Income before income taxes

 

 

7,850

 

 

 

11,323

 

 

 

-30.7

%

Provision for income taxes

 

 

2,135

 

 

 

2,747

 

 

 

-22.3

%

Net income

 

$

5,715

 

 

$

8,576

 

 

 

-33.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

9.23

 

 

$

8.62

 

 

 

7.1

%

Basic EPS

 

$

0.37

 

 

$

0.53

 

 

 

-30.2

%

Diluted EPS

 

$

0.37

 

 

$

0.52

 

 

 

-28.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares of common stock outstanding

 

 

15,068,030

 

 

 

15,723,007

 

 

 

-4.2

%

Weighted Average Shares:

 

 

 

 

 

 

 

 

 

 

 

 

  - Basic

 

 

15,279,486

 

 

 

15,750,905

 

 

 

-3.0

%

  - Diluted

 

 

15,334,287

 

 

 

16,006,499

 

 

 

-4.2

%

 

16


Key Ratios

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except ratios)

 

Six Months Ended

 

 

 

06/30/2020

 

 

06/30/2019

 

 

% change

 

Return on average assets (ROA)*

 

 

0.94

%

 

 

1.60

%

 

 

-0.66

%

Return on average equity (ROE) *

 

 

8.21

%

 

 

12.97

%

 

 

-4.76

%

Net interest margin *

 

 

3.74

%

 

 

4.32

%

 

 

-0.58

%

Efficiency ratio

 

 

59.49

%

 

 

58.36

%

 

 

1.13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital ratio

 

 

15.15

%

 

 

14.77

%

 

 

0.38

%

Tier 1 risk-based capital ratio

 

 

13.90

%

 

 

13.68

%

 

 

0.22

%

Common equity tier 1 ratio

 

 

13.90

%

 

 

13.68

%

 

 

0.22

%

Leverage ratio

 

 

10.98

%

 

 

11.58

%

 

 

-0.60

%

 

 

 

 

 

 

 

 

 

 

 

 

 

*  Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except ratios)

 

Three Months Ended

 

 

 

06/30/2020

 

 

03/31/2020

 

 

12/31/2019

 

 

09/30/2019

 

 

06/30/2019

 

Nonaccrual Loans

 

$

689

 

 

$

1,203

 

 

$

1,215

 

 

$

1,234

 

 

$

1,218

 

Loans 90 days or more past due, accruing

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Accruing restructured loans

 

 

330

 

 

 

330

 

 

 

333

 

 

 

336

 

 

 

338

 

Nonperforming loans

 

 

1,019

 

 

 

1,533

 

 

 

1,548

 

 

 

1,570

 

 

 

1,556

 

Other real estate owned (OREO)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,817

 

 

 

-

 

Nonperforming assets

 

 

1,019

 

 

 

1,533

 

 

 

1,548

 

 

 

3,387

 

 

 

1,556

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified loans

 

 

2,810

 

 

 

3,560

 

 

 

3,464

 

 

 

3,249

 

 

 

4,197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets/total assets

 

 

0.08

%

 

 

0.13

%

 

 

0.13

%

 

 

0.29

%

 

 

0.14

%

Nonperforming assets/gross loans plus OREO

 

 

0.10

%

 

 

0.15

%

 

 

0.16

%

 

 

0.35

%

 

 

0.16

%

Nonperforming loans/gross loans

 

 

0.10

%

 

 

0.15

%

 

 

0.16

%

 

 

0.16

%

 

 

0.16

%

Allowance for loan losses/nonperforming loans

 

 

1252

%

 

 

701

%

 

 

649

%

 

 

614

%

 

 

612

%

Allowance for loan losses/nonperforming assets

 

 

1252

%

 

 

701

%

 

 

649

%

 

 

285

%

 

 

612

%

Allowance for loan losses/gross loans

 

 

1.22

%

 

 

1.08

%

 

 

1.02

%

 

 

1.00

%

 

 

1.01

%

Classified loans/gross loans

 

 

0.27

%

 

 

0.36

%

 

 

0.35

%

 

 

0.34

%

 

 

0.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs(recoveries)

 

$

(28

)

 

$

45

 

 

$

(1

)

 

$

175

 

 

$

495

 

Net charge-offs(recoveries) to average gross loans *

 

 

-0.01

%

 

 

0.02

%

 

 

0.00

%

 

 

0.07

%

 

 

0.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*  Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing delinquent loans 30-89 days past due

 

06/30/2020

 

 

03/31/2020

 

 

12/31/2019

 

 

09/30/2019

 

 

06/30/2019

 

30-59 days

 

$

565

 

 

$

1,788

 

 

$

3,899

 

 

$

2,580

 

 

$

1,065

 

60-89 days

 

 

-

 

 

 

2,277

 

 

 

126

 

 

 

580

 

 

 

2,207

 

Total

 

 

565

 

 

 

4,065

 

 

 

4,025

 

 

 

3,160

 

 

 

3,272

 

 

17


Average Balance Sheet, Interest and Yield/Rate Analysis

 

(Dollars in thousands)

 

Three Months Ended

 

 

 

June 30, 2020

 

 

March 31, 2020

 

 

June 30, 2019

 

 

 

Average

Balance

 

 

Interest

and Fees

 

 

Yield/ Rate

 

 

Average

Balance

 

 

Interest

and Fees

 

 

Yield/ Rate

 

 

Average

Balance

 

 

Interest

and Fees

 

 

Yield/ Rate

 

Interest-Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other investments

 

$

100,083

 

 

$

90

 

 

 

0.36

%

 

$

78,256

 

 

$

332

 

 

 

1.68

%

 

$

66,277

 

 

$

458

 

 

 

2.74

%

Securities available for sale

 

 

60,544

 

 

 

281

 

 

 

1.86

 

 

 

54,647

 

 

 

319

 

 

 

2.33

 

 

 

53,329

 

 

 

327

 

 

 

2.45

 

Total investments

 

 

160,627

 

 

 

371

 

 

 

0.92

 

 

 

132,903

 

 

 

651

 

 

 

1.95

 

 

 

119,606

 

 

 

785

 

 

 

2.61

 

Real estate loans

 

 

638,359

 

 

 

7,500

 

 

 

4.73

 

 

 

633,963

 

 

 

8,198

 

 

 

5.20

 

 

 

562,256

 

 

 

7,837

 

 

 

5.59

 

SBA loans

 

 

190,042

 

 

 

2,615

 

 

 

5.53

 

 

 

138,900

 

 

 

2,667

 

 

 

7.72

 

 

 

137,133

 

 

 

3,063

 

 

 

8.96

 

C & I loans

 

 

93,633

 

 

 

920

 

 

 

3.95

 

 

 

100,686

 

 

 

1,277

 

 

 

5.10

 

 

 

104,273

 

 

 

1,558

 

 

 

5.99

 

Home Mortgage loans

 

 

119,998

 

 

 

1,476

 

 

 

4.92

 

 

 

121,768

 

 

 

1,514

 

 

 

4.97

 

 

 

125,577

 

 

 

1,588

 

 

 

5.06

 

Consumer & other loans

 

 

2,912

 

 

 

38

 

 

 

5.28

 

 

 

2,774

 

 

 

38

 

 

 

5.51

 

 

 

2,814

 

 

 

47

 

 

 

6.70

 

Loans (1)

 

 

1,044,944

 

 

 

12,549

 

 

 

4.83

 

 

 

998,091

 

 

 

13,694

 

 

 

5.51

 

 

 

932,053

 

 

 

14,093

 

 

 

6.06

 

Total interest-earning assets

 

 

1,205,571

 

 

 

12,920

 

 

 

4.31

 

 

 

1,130,994

 

 

 

14,345

 

 

 

5.10

 

 

 

1,051,659

 

 

 

14,878

 

 

 

5.67

 

Noninterest-earning assets

 

 

49,837

 

 

 

 

 

 

 

 

 

 

 

48,189

 

 

 

 

 

 

 

 

 

 

 

50,387

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,255,408

 

 

 

 

 

 

 

 

 

 

$

1,179,183

 

 

 

 

 

 

 

 

 

 

$

1,102,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW and savings deposits

 

$

8,614

 

 

 

2

 

 

 

0.10

%

 

$

7,988

 

 

 

5

 

 

 

0.25

%

 

$

4,725

 

 

 

3

 

 

 

0.25

%

Money market deposits

 

 

296,327

 

 

 

481

 

 

 

0.65

 

 

 

289,214

 

 

 

952

 

 

 

1.32

 

 

 

281,239

 

 

 

1,335

 

 

 

1.90

 

Time deposits

 

 

426,645

 

 

 

1,789

 

 

 

1.69

 

 

 

431,772

 

 

 

2,272

 

 

 

2.12

 

 

 

389,294

 

 

 

2,363

 

 

 

2.43

 

Total interest-bearing deposits

 

 

731,586

 

 

 

2,272

 

 

 

1.25

 

 

 

728,974

 

 

 

3,229

 

 

 

1.78

 

 

 

675,258

 

 

 

3,701

 

 

 

2.20

 

Borrowings

 

 

3,959

 

 

 

-

 

 

 

-

 

 

 

45

 

 

 

-

 

 

 

-

 

 

 

2

 

 

 

-

 

 

 

2.76

 

Total interest-bearing liabilities

 

 

735,545

 

 

 

2,272

 

 

 

1.24

 

 

 

729,019

 

 

 

3,229

 

 

 

1.78

 

 

 

675,260

 

 

 

3,701

 

 

 

2.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

362,779

 

 

 

 

 

 

 

 

 

 

 

292,453

 

 

 

 

 

 

 

 

 

 

 

276,569

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

18,362

 

 

 

 

 

 

 

 

 

 

 

17,921

 

 

 

 

 

 

 

 

 

 

 

16,778

 

 

 

 

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

381,141

 

 

 

 

 

 

 

 

 

 

 

310,374

 

 

 

 

 

 

 

 

 

 

 

293,347

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

138,722

 

 

 

 

 

 

 

 

 

 

 

139,790

 

 

 

 

 

 

 

 

 

 

 

133,439

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

1,255,408

 

 

 

 

 

 

 

 

 

 

$

1,179,183

 

 

 

 

 

 

 

 

 

 

$

1,102,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income / interest rate spreads

 

 

 

 

 

$

10,648

 

 

 

3.07

%

 

 

 

 

 

$

11,116

 

 

 

3.32

%

 

 

 

 

 

$

11,177

 

 

 

3.47

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

 

 

3.55

%

 

 

 

 

 

 

 

 

 

 

3.95

%

 

 

 

 

 

 

 

 

 

 

4.26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of deposits & cost of funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits / cost of deposits

 

$

1,094,365

 

 

$

2,272

 

 

 

0.83

%

 

$

1,021,427

 

 

$

3,229

 

 

 

1.27

%

 

$

951,827

 

 

$

3,701

 

 

 

1.56

%

Total funding liabilities / cost of funds

 

$

1,098,324

 

 

$

2,272

 

 

 

0.83

%

 

$

1,021,472

 

 

$

3,229

 

 

 

1.27

%

 

$

951,829

 

 

$

3,701

 

 

 

1.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The average loan balance includes loans held for sale.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18


Average Balance Sheet, Interest and Yield/Rate Analysis

 

(Dollars in thousands)

 

Six Months Ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

 

Average

Balance

 

 

Interest

and Fees

 

 

Yield/ Rate

 

 

Average

Balance

 

 

Interest

and Fees

 

 

Yield/ Rate

 

Interest-Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other investments

 

$

89,169

 

 

$

422

 

 

 

0.94

%

 

$

59,657

 

 

$

831

 

 

 

2.77

%

Securities available for sale

 

 

57,595

 

 

 

600

 

 

 

2.08

 

 

 

54,046

 

 

 

687

 

 

 

2.54

 

Total investments

 

 

146,764

 

 

 

1,022

 

 

 

1.39

 

 

 

113,703

 

 

 

1,518

 

 

 

2.66

 

Real estate loans

 

 

636,161

 

 

 

15,698

 

 

 

4.96

 

 

 

540,766

 

 

 

14,986

 

 

 

5.59

 

SBA loans

 

 

164,471

 

 

 

5,282

 

 

 

6.46

 

 

 

134,219

 

 

 

5,996

 

 

 

9.01

 

C & I loans

 

 

97,160

 

 

 

2,197

 

 

 

4.55

 

 

 

105,469

 

 

 

3,152

 

 

 

6.03

 

Home Mortgage loans

 

 

120,883

 

 

 

2,990

 

 

 

4.95

 

 

 

127,034

 

 

 

3,224

 

 

 

5.08

 

Consumer & other loans

 

 

2,843

 

 

 

76

 

 

 

5.40

 

 

 

2,674

 

 

 

89

 

 

 

6.71

 

Loans (1)

 

 

1,021,518

 

 

 

26,243

 

 

 

5.16

 

 

 

910,162

 

 

 

27,447

 

 

 

6.08

 

Total interest-earning assets

 

 

1,168,282

 

 

 

27,265

 

 

 

4.69

 

 

 

1,023,865

 

 

 

28,965

 

 

 

5.70

 

Noninterest-earning assets

 

 

49,012

 

 

 

 

 

 

 

 

 

 

 

46,453

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,217,294

 

 

 

 

 

 

 

 

 

 

$

1,070,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW and savings deposits

 

$

8,300

 

 

 

6

 

 

 

0.15

%

 

$

4,949

 

 

 

6

 

 

 

0.25

%

Money market deposits

 

 

292,771

 

 

 

1,434

 

 

 

0.98

 

 

 

266,493

 

 

 

2,456

 

 

 

1.86

 

Time deposits

 

 

429,208

 

 

 

4,061

 

 

 

1.90

 

 

 

384,389

 

 

 

4,527

 

 

 

2.38

 

Total interest-bearing deposits

 

 

730,279

 

 

 

5,501

 

 

 

1.51

 

 

 

655,831

 

 

 

6,989

 

 

 

2.15

 

Borrowings

 

 

2,002

 

 

 

-

 

 

 

0.00

 

 

 

1

 

 

 

-

 

 

 

2.76

 

Total interest-bearing liabilities

 

 

732,281

 

 

 

5,501

 

 

 

1.51

 

 

 

655,832

 

 

 

6,989

 

 

 

2.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

327,616

 

 

 

 

 

 

 

 

 

 

 

269,585

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

18,142

 

 

 

 

 

 

 

 

 

 

 

12,634

 

 

 

 

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

345,758

 

 

 

 

 

 

 

 

 

 

 

282,219

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

139,255

 

 

 

 

 

 

 

 

 

 

 

132,267

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

1,217,294

 

 

 

 

 

 

 

 

 

 

$

1,070,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income / interest rate spreads

 

 

 

 

 

$

21,764

 

 

 

3.18

%

 

 

 

 

 

$

21,976

 

 

 

3.55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

 

 

3.74

%

 

 

 

 

 

 

 

 

 

 

4.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of deposits & cost of funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits / cost of deposits

 

$

1,057,895

 

 

$

5,501

 

 

 

1.05

%

 

$

925,416

 

 

$

6,989

 

 

 

1.52

%

Total funding liabilities / cost of funds

 

$

1,059,897

 

 

$

5,501

 

 

 

1.04

%

 

$

925,417

 

 

$

6,989

 

 

 

1.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The average loan balance includes loans held for sale.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19


Loan Portfolio Breakdown by Industry

 

Excluding Home mortgage and consumer loans

 

 

 

(Dollars in thousands)

 

As of June 30, 2020

 

Industry

 

Number of accounts

 

 

% of total

 

Balance

 

 

% of total

 

Real estate lessors

 

 

220

 

 

 

11.1

%

$

354,060

 

 

 

37.7

%

- Retail

 

 

91

 

 

 

4.6

 

 

162,281

 

 

 

17.3

 

- Mixed use

 

 

16

 

 

 

0.8

 

 

29,889

 

 

 

3.2

 

- Office

 

 

11

 

 

 

0.6

 

 

20,452

 

 

 

2.2

 

- Industrial

 

 

45

 

 

 

2.3

 

 

91,293

 

 

 

9.7

 

- Multifamily

 

 

7

 

 

 

0.4

 

 

3,950

 

 

 

0.4

 

- Other

 

 

50

 

 

 

2.5

 

 

46,194

 

 

 

4.9

 

Hotel / motel

 

 

181

 

 

 

9.2

 

 

139,755

 

 

 

14.9

 

Food services / restaurant

 

 

275

 

 

 

13.9

 

 

38,912

 

 

 

4.1

 

Gas station

 

 

206

 

 

 

10.4

 

 

132,746

 

 

 

14.2

 

Educational service

 

 

13

 

 

 

0.7

 

 

9,187

 

 

 

1.0

 

Wholesale

 

 

276

 

 

 

14.0

 

 

56,268

 

 

 

6.0

 

Laundry services

 

 

82

 

 

 

4.1

 

 

23,726

 

 

 

2.5

 

Church

 

 

22

 

 

 

1.1

 

 

12,582

 

 

 

1.3

 

Other

 

 

703

 

 

 

35.5

 

 

170,835

 

 

 

18.2

 

Total

 

 

1,978

 

 

 

100.0

%

$

938,069

 

 

 

100.0

%

 

 

Loan Deferment Summary by Industry

 

As of June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding Home mortgage and consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Number of accounts

 

 

Loan balance

 

Industry

 

Number of accounts

 

 

% of deferment

 

 

% of total loans

 

 

Balance

 

 

% of deferment

 

 

% of total loans

 

Real estate lessors

 

 

40

 

 

 

45.5

%

 

 

18.2

%

 

$

76,465

 

 

 

47.3

%

 

 

21.6

%

- Retail

 

 

24

 

 

 

27.3

 

 

 

26.4

 

 

 

44,305

 

 

 

27.4

 

 

 

27.3

 

- Mixed use

 

 

3

 

 

 

3.4

 

 

 

18.8

 

 

 

17,477

 

 

 

10.8

 

 

 

58.5

 

- Office

 

 

4

 

 

 

4.5

 

 

 

36.4

 

 

 

5,488

 

 

 

3.4

 

 

 

26.8

 

- Industrial

 

 

4

 

 

 

4.5

 

 

 

8.9

 

 

 

4,810

 

 

 

3.0

 

 

 

5.3

 

- Multifamily

 

 

1

 

 

 

1.1

 

 

 

14.3

 

 

 

457

 

 

 

0.3

 

 

 

11.6

 

- Other

 

 

4

 

 

 

4.5

 

 

 

8.0

 

 

 

3,929

 

 

 

2.4

 

 

 

8.5

 

Hotel / motel

 

 

14

 

 

 

15.9

 

 

 

7.7

 

 

 

39,082

 

 

 

24.2

 

 

 

28.0

 

Food services / restaurant

 

 

9

 

 

 

10.2

 

 

 

3.3

 

 

 

9,274

 

 

 

5.7

 

 

 

23.8

 

Gas station

 

 

5

 

 

 

5.7

 

 

 

2.4

 

 

 

9,037

 

 

 

5.6

 

 

 

6.8

 

Educational service

 

 

2

 

 

 

2.3

 

 

 

15.4

 

 

 

8,686

 

 

 

5.4

 

 

 

94.5

 

Wholesale

 

 

6

 

 

 

6.8

 

 

 

2.2

 

 

 

7,172

 

 

 

4.4

 

 

 

12.7

 

Laundry services

 

 

4

 

 

 

4.5

 

 

 

4.9

 

 

 

2,724

 

 

 

1.7

 

 

 

11.5

 

Church

 

 

3

 

 

 

3.4

 

 

 

13.6

 

 

 

2,316

 

 

 

1.4

 

 

 

18.4

 

Other

 

 

5

 

 

 

5.7

 

 

 

0.7

 

 

 

6,858

 

 

 

4.2

 

 

 

4.0

 

Total

 

 

88

 

 

 

100.0

%

 

 

4.4

%

 

$

161,614

 

 

 

100.0

%

 

 

17.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Number of accounts and balance information were as of June 30, 2020.

 

 

 

 

 

 

 

 

 

 

 

 

 

20


Loan Deferment Summary by Loan Type

 

As of June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Number of accounts

 

 

Loan balance

 

Loan Type

 

Number of accounts

 

 

% of deferment

 

 

% of total loans

 

 

Balance

 

 

% of deferment

 

 

% of total loans

 

Real estate loans

 

 

72

 

 

 

46.5

%

 

 

20.4

%

 

$

150,452

 

 

 

78.8

%

 

 

23.6

%

C & I loans

 

 

16

 

 

 

10.3

 

 

 

8.0

 

 

 

11,162

 

 

 

5.8

 

 

 

12.6

 

Loans, excluding home mortgage and consumer loans

 

 

88

 

 

 

56.8

 

 

 

4.4

 

 

 

161,614

 

 

 

84.7

 

 

 

17.2

 

Home Mortgage loans

 

 

67

 

 

 

43.2

 

 

 

21.8

 

 

 

29,267

 

 

 

15.3

 

 

 

24.3

 

Total

 

 

155

 

 

 

100.0

%

 

 

6.8

%

 

$

190,881

 

 

 

100.0

%

 

 

18.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Number of accounts and balance information were as of June 30, 2020.

 

 

 

 

 

 

 

 

 

 

 

 

21