2023 Third Quarter Highlights compared with 2023 Second Quarter:
-
Financial Results:
- Net income of $5.1 million, compared to $6.1 million
- Diluted earnings per share of $0.33, compared to $0.39
- Net interest income of $17.3 million, compared to $17.3 million
- Net interest margin of 3.38%, compared to 3.40%
- Provision for credit losses of $1.4 million, compared to none
- Total assets of $2.14 billion, compared to $2.15 billion
- Gross loans of $1.76 billion, compared to $1.72 billion
- Total deposits of $1.83 billion, compared to $1.86 billion
-
Credit Quality:
- Allowance for credit losses to gross loans of 1.23%, compared to 1.21%
- Net charge-offs(1) to average gross loans(2) of 0.11%, compared to 0.00%
- Nonperforming loans to gross loans of 0.24%, compared to 0.20%
- Criticized loans(3) to gross loans of 0.78%, compared to 0.44%
-
Capital Levels:
- Remained well-capitalized with a Common Equity Tier 1 (“CET1”) ratio of 12.09%
- Book value per common share increased to $12.17, compared to $12.16
- Paid quarterly cash dividend of $0.12 per share for the periods
- Announced a new program to repurchase up to 750,000 shares of its common stock
___________________________________________________________
(1) Annualized.
(2) Includes loans held for sale.
(3) Includes special mention, substandard, doubtful, and loss categories.
LOS ANGELES–(BUSINESS WIRE)–OP Bancorp (the “Company”) (NASDAQ: OPBK), the holding company of Open Bank (the “Bank”), today reported its financial results for the third quarter of 2023. Net income for the third quarter of 2023 was $5.1 million, or $0.33 per diluted common share, compared with $6.1 million, or $0.39 per diluted common share, for the second quarter of 2023, and $8.7 million, or $0.55 per diluted common share, for the third quarter of 2022.
Min Kim, President and Chief Executive Officer:
“Recognizing the continued challenges in banking environment, we have been actively engaging with our borrowers to provide support in this high interest rate environment. As we maintain a healthy level of liquidity, our primary emphasis has been on fine-tuning our deposit composition to control costs effectively. Our noninterest-bearing deposits stand at 33% of total deposits showing promising signs of stability in our net interest margin,” said Min Kim, President and Chief Executive.
“We also expanded our branch network by opening our eleventh full service branch in Las Vegas, Nevada during the quarter. Although we anticipate additional challenges in the short term, we remain optimistic about achieving our longer-term goals.”
SELECTED FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
||||||||
($ in thousands, except per share data) |
|
As of and For the Three Months Ended |
|
% Change 3Q23 vs. |
||||||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
|
2Q2023 |
|
3Q2022 |
|||||||||
Selected Income Statement Data: |
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest income |
|
$ |
17,313 |
|
|
$ |
17,252 |
|
|
$ |
20,344 |
|
|
0.4 |
% |
|
(14.9 |
)% |
Provision for credit losses |
|
|
1,359 |
|
|
|
— |
|
|
|
662 |
|
|
n/m |
|
|
105.3 |
|
Noninterest income |
|
|
2,601 |
|
|
|
3,605 |
|
|
|
4,821 |
|
|
(27.9 |
) |
|
(46.0 |
) |
Noninterest expense |
|
|
11,535 |
|
|
|
12,300 |
|
|
|
12,338 |
|
|
(6.2 |
) |
|
(6.5 |
) |
Income tax expense |
|
|
1,899 |
|
|
|
2,466 |
|
|
|
3,515 |
|
|
(23.0 |
) |
|
(46.0 |
) |
Net income |
|
|
5,121 |
|
|
|
6,091 |
|
|
|
8,650 |
|
|
(15.9 |
) |
|
(40.8 |
) |
Diluted earnings per share |
|
|
0.33 |
|
|
|
0.39 |
|
|
|
0.55 |
|
|
(15.4 |
) |
|
(40.0 |
) |
Selected Balance Sheet Data: |
|
|
|
|
|
|
|
|
|
|
||||||||
Gross loans |
|
$ |
1,759,525 |
|
|
$ |
1,716,197 |
|
|
$ |
1,618,018 |
|
|
2.5 |
% |
|
8.7 |
% |
Total deposits |
|
|
1,825,171 |
|
|
|
1,859,639 |
|
|
|
1,816,811 |
|
|
(1.9 |
) |
|
0.5 |
|
Total assets |
|
|
2,142,675 |
|
|
|
2,151,701 |
|
|
|
2,029,575 |
|
|
(0.4 |
) |
|
5.6 |
|
Average loans(1) |
|
|
1,740,188 |
|
|
|
1,725,764 |
|
|
|
1,614,000 |
|
|
0.8 |
|
|
7.8 |
|
Average deposits |
|
|
1,821,361 |
|
|
|
1,817,101 |
|
|
|
1,753,726 |
|
|
0.2 |
|
|
3.9 |
|
Credit Quality: |
|
|
|
|
|
|
|
|
|
|
||||||||
Nonperforming loans |
|
$ |
4,211 |
|
|
$ |
3,447 |
|
|
$ |
1,809 |
|
|
22.2 |
% |
|
132.8 |
% |
Nonperforming loans to gross loans |
|
|
0.24 |
% |
|
|
0.20 |
% |
|
|
0.11 |
% |
|
20.0 |
|
|
118.2 |
|
Criticized loans(2) to gross loans |
|
|
0.78 |
|
|
|
0.44 |
|
|
|
0.19 |
|
|
77.3 |
|
|
310.5 |
|
Net charge-offs (recoveries) to average gross loans(3) |
|
|
0.11 |
|
|
|
0.00 |
|
|
|
(0.00 |
) |
|
0.11 |
|
|
0.11 |
|
Allowance for credit losses to gross loans |
|
|
1.23 |
|
|
|
1.21 |
|
|
|
1.14 |
|
|
0.02 |
|
|
0.09 |
|
Allowance for credit losses to nonperforming loans |
|
|
513 |
|
|
|
603 |
|
|
|
1015 |
|
|
(90 |
) |
|
(502 |
) |
Financial Ratios: |
|
|
|
|
|
|
|
|
|
|
||||||||
Return on average assets(3) |
|
|
0.96 |
% |
|
|
1.15 |
% |
|
|
1.77 |
% |
|
(0.19 |
)% |
|
(0.81 |
)% |
Return on average equity(3) |
|
|
11.07 |
|
|
|
13.27 |
|
|
|
19.91 |
|
|
(2.20 |
) |
|
(8.84 |
) |
Net interest margin(3) |
|
|
3.38 |
|
|
|
3.40 |
|
|
|
4.31 |
|
|
(0.02 |
) |
|
(0.93 |
) |
Efficiency ratio(4) |
|
|
57.92 |
|
|
|
58.97 |
|
|
|
49.03 |
|
|
(1.05 |
) |
|
8.89 |
|
Common equity tier 1 capital ratio |
|
|
12.09 |
|
|
|
11.92 |
|
|
|
11.92 |
|
|
0.17 |
|
|
0.17 |
|
Leverage ratio |
|
|
9.63 |
|
|
|
9.50 |
|
|
|
9.52 |
|
|
0.13 |
|
|
0.11 |
|
Book value per common share |
|
$ |
12.17 |
|
|
$ |
12.16 |
|
|
$ |
11.19 |
|
|
0.1 |
|
|
8.8 |
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes loans held for sale. |
|
(2) |
Includes special mention, substandard, doubtful, and loss categories. |
|
(3) |
Annualized. |
|
(4) |
Represents noninterest expense divided by the sum of net interest income and noninterest income. |
INCOME STATEMENT HIGHLIGHTS
Net Interest Income and Net Interest Margin
|
|
|
|
|
|
|
|
|
|
|
|||||
($ in thousands) |
|
For the Three Months Ended |
|
% Change 3Q23 vs. |
|||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
|
2Q2023 |
|
3Q2022 |
||||||
Interest Income |
|
|
|
|
|
|
|
|
|
|
|||||
Interest income |
|
$ |
31,186 |
|
$ |
30,102 |
|
$ |
23,234 |
|
3.6 |
% |
|
34.2 |
% |
Interest expense |
|
|
13,873 |
|
|
12,850 |
|
|
2,890 |
|
8.0 |
|
|
380.0 |
|
Net interest income |
|
$ |
17,313 |
|
$ |
17,252 |
|
$ |
20,344 |
|
0.4 |
% |
|
(14.9 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
($ in thousands) |
|
For the Three Months Ended |
|||||||||||||||||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
||||||||||||||||||||||
|
Average Balance |
|
Interest and Fees |
|
Yield/Rate(1) |
|
Average Balance |
|
Interest and Fees |
|
Yield/Rate(1) |
|
Average Balance |
|
Interest and Fees |
|
Yield/Rate(1) |
||||||||||
Interest-earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loans |
|
$ |
1,740,188 |
|
$ |
28,250 |
|
6.45 |
% |
|
$ |
1,725,764 |
|
$ |
27,288 |
|
6.34 |
% |
|
$ |
1,614,000 |
|
$ |
21,780 |
|
5.36 |
% |
Total interest-earning assets |
|
|
2,038,321 |
|
|
31,186 |
|
6.08 |
|
|
|
2,030,139 |
|
|
30,102 |
|
5.94 |
|
|
|
1,874,516 |
|
|
23,234 |
|
4.92 |
|
Interest-bearing Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-bearing deposits |
|
|
1,222,099 |
|
|
13,006 |
|
4.22 |
|
|
|
1,201,353 |
|
|
11,920 |
|
3.98 |
|
|
|
947,437 |
|
|
2,889 |
|
1.21 |
|
Total interest-bearing liabilities |
|
|
1,301,990 |
|
|
13,873 |
|
4.23 |
|
|
|
1,283,939 |
|
|
12,850 |
|
4.01 |
|
|
|
947,567 |
|
|
2,890 |
|
1.21 |
|
Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net interest income / interest rate spreads |
|
|
|
|
17,313 |
|
1.85 |
|
|
|
|
|
17,252 |
|
1.93 |
|
|
|
|
|
20,344 |
|
3.71 |
|
|||
Net interest margin |
|
|
|
|
|
3.38 |
|
|
|
|
|
|
3.40 |
|
|
|
|
|
|
4.31 |
|
||||||
Total deposits / cost of deposits |
|
|
1,821,361 |
|
|
13,006 |
|
2.83 |
|
|
|
1,817,101 |
|
|
11,920 |
|
2.63 |
|
|
|
1,753,726 |
|
|
2,889 |
|
0.65 |
|
Total funding liabilities / cost of funds |
|
|
1,901,252 |
|
|
13,873 |
|
2.90 |
|
|
|
1,899,687 |
|
|
12,850 |
|
2.71 |
|
|
|
1,753,856 |
|
|
2,890 |
|
0.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Annualized. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
($ in thousands) |
|
For the Three Months Ended |
|
Yield Change 3Q23 vs. |
|||||||||||||||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
|
|||||||||||||||||||||
|
Interest & Fees |
|
Yield(1) |
|
Interest & Fees |
|
Yield(1) |
|
Interest & Fees |
|
Yield(1) |
|
2Q2023 |
|
3Q2022 |
||||||||||||
Loan Yield Component: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Contractual interest rate |
|
$ |
27,319 |
|
|
6.24 |
% |
|
$ |
26,411 |
|
|
6.13 |
% |
|
$ |
20,419 |
|
|
5.02 |
% |
|
0.11 |
% |
|
1.22 |
% |
SBA discount accretion |
|
|
1,263 |
|
|
0.29 |
|
|
|
1,078 |
|
|
0.25 |
|
|
|
1,336 |
|
|
0.33 |
|
|
0.04 |
|
|
(0.04 |
) |
Amortization of net deferred fees |
|
|
1 |
|
|
— |
|
|
|
16 |
|
|
0.01 |
|
|
|
122 |
|
|
0.03 |
|
|
(0.01 |
) |
|
(0.03 |
) |
Amortization of premium |
|
|
(445 |
) |
|
(0.10 |
) |
|
|
(452 |
) |
|
(0.11 |
) |
|
|
(250 |
) |
|
(0.06 |
) |
|
0.01 |
|
|
(0.04 |
) |
Net interest recognized on nonaccrual loans |
|
|
(26 |
) |
|
(0.01 |
) |
|
|
40 |
|
|
0.01 |
|
|
|
— |
|
|
— |
|
|
(0.02 |
) |
|
(0.01 |
) |
Prepayment penalties(2) and other fees |
|
|
138 |
|
|
0.03 |
|
|
|
195 |
|
|
0.05 |
|
|
|
153 |
|
|
0.04 |
|
|
(0.02 |
) |
|
(0.01 |
) |
Yield on loans |
|
$ |
28,250 |
|
|
6.45 |
% |
|
$ |
27,288 |
|
|
6.34 |
% |
|
$ |
21,780 |
|
|
5.36 |
% |
|
0.11 |
% |
|
1.09 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Amortization of Net Deferred Fees: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
PPP loan forgiveness |
|
$ |
3 |
|
|
— |
% |
|
$ |
— |
|
|
— |
% |
|
$ |
351 |
|
|
0.04 |
% |
|
— |
% |
|
(0.04 |
)% |
Other |
|
|
(2 |
) |
|
— |
|
|
|
16 |
|
|
0.01 |
|
|
|
142 |
|
|
-0.01 |
|
|
(0.01 |
) |
|
0.01 |
|
Total amortization of net deferred fees |
|
$ |
1 |
|
|
— |
% |
|
$ |
16 |
|
|
0.01 |
% |
|
$ |
493 |
|
|
0.03 |
% |
|
(0.01 |
)% |
|
(0.03 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Annualized. |
|
(2) |
Prepayment penalty income of $110 thousand and $79 thousand for the three months ended June 30, 2023 and September 30, 2022, respectively, was from commercial real estate (“CRE”) and Commercial and Industrial (“C&I”) loans. |
Impact of Hana Loan Purchase on Average Loan Yield and Net Interest Margin
During the second quarter of 2021, the Bank purchased an SBA portfolio of 638 loans with an ending balance of $100.0 million, excluding loan discount of $8.9 million from Hana Small Business Lending, Inc. (“Hana”). The following table presents impacts of the Hana loan purchase on average loan yield and net interest margin:
|
|
|
|
|
|
|
||||||
($ in thousands) |
|
For the Three Months Ended |
||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
|||||||
Hana Loan Purchase: |
|
|
|
|
|
|
||||||
Contractual interest rate |
|
$ |
1,383 |
|
|
$ |
1,409 |
|
|
$ |
1,114 |
|
Purchased loan discount accretion |
|
|
513 |
|
|
|
384 |
|
|
|
594 |
|
Other fees |
|
|
27 |
|
|
|
16 |
|
|
|
9 |
|
Total interest income |
|
$ |
1,923 |
|
|
$ |
1,809 |
|
|
$ |
1,717 |
|
|
|
|
|
|
|
|
||||||
Effect on average loan yield(1) |
|
|
0.25 |
% |
|
|
0.23 |
% |
|
|
0.21 |
% |
Effect on net interest margin(1) |
|
|
0.30 |
% |
|
|
0.27 |
% |
|
|
0.22 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
($ in thousands) |
|
For the Three Months Ended |
|||||||||||||||||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
||||||||||||||||||||||
|
Average Balance |
|
Interest and Fees |
|
Yield/ Rate |
|
Average Balance |
|
Interest and Fees |
|
Yield/ Rate |
|
Average Balance |
|
Interest and Fees |
|
Yield/ Rate |
||||||||||
Average loan yield(1) |
|
$ |
1,740,188 |
|
$ |
28,250 |
|
6.45 |
% |
|
$ |
1,725,764 |
|
$ |
27,288 |
|
6.34 |
% |
|
$ |
1,614,000 |
|
$ |
21,780 |
|
5.36 |
% |
Adjusted average loan yield excluding purchased Hana loans(1)(2) |
|
|
1,688,404 |
|
|
26,327 |
|
6.20 |
|
|
|
1,670,530 |
|
|
25,479 |
|
6.11 |
|
|
|
1,549,313 |
|
|
20,063 |
|
5.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net interest margin(1) |
|
|
2,038,321 |
|
|
17,313 |
|
3.38 |
|
|
|
2,030,139 |
|
|
17,252 |
|
3.40 |
|
|
|
1,874,516 |
|
|
20,344 |
|
4.31 |
|
Adjusted interest margin excluding purchased Hana loans(1)(2) |
|
|
1,986,537 |
|
|
15,390 |
|
3.08 |
|
|
|
1,974,905 |
|
|
15,443 |
|
3.13 |
|
|
|
1,809,829 |
|
|
18,627 |
|
4.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Annualized. |
|
(2) |
See reconciliation of GAAP to non-GAAP financial measures. |
Third Quarter 2023 vs. Second Quarter 2023
Net interest income increased $0.1 million, or 0.4%, primarily due to higher interest income on loans and interest-bearing deposits in other banks, mostly offset by higher interest expense on deposits. Net interest margin was 3.38%, a decrease of 2 basis points from 3.40%.
- A $1.0 million increase in interest income on loans was primarily due to a 11 basis point increase in average yield as a result of the Federal Reserve’s rate increases.
- A $113 thousand increase in interest income on interest-bearing deposits in other banks was primarily due the Federal Reserve’s rate increases.
- A $1.1 million increase in interest expense on interest-bearing deposits was primarily due to a 24 basis point increase in average cost.
Third Quarter 2023 vs. Third Quarter 2022
Net interest income decreased $3.0 million, or 14.9%, primarily due to higher interest expense on deposits, partially offset by higher interest income on loans. Net interest margin was 3.38%, a decrease of 93 basis points from 4.31%.
- A $10.1 million increase in interest expense on deposits was primarily due to a $274.7 million increase in average balance and a 301 basis point increase in average cost driven by the Federal Reserve’s rate increases.
- A $6.5 million increase in interest income on loans was primarily due to a $126.2 million increase in average balance and a 109 basis point increase in average yield as a result of the Federal Reserve’s rate increases.
Provision for Credit Losses
|
|
|
|
|
|
|
||||
($ in thousands) |
|
For the Three Months Ended |
||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
|||||
Provision for credit losses on loans |
|
$ |
1,303 |
|
$ |
— |
|
$ |
662 |
|
Provision for (reversal of) credit losses on off-balance sheet exposure(1) |
|
|
56 |
|
|
— |
|
|
(6 |
) |
Total provision for credit losses |
|
$ |
1,359 |
|
$ |
— |
|
$ |
656 |
|
|
|
|
|
|
|
|
(1) |
Provision for credit losses on off-balance sheet exposure of $56 thousand for the three months ended September 30, 2023 was included in total provision for credit losses. Prior to CECL adoption, reversal of provisions for credit losses on off-balance sheet exposure of $6 thousand for the three months ended September 30, 2022 was included in other expenses. |
Third Quarter 2023 vs. Second Quarter 2023
The Company recorded a $1.4 million provision for credit losses, an increase of $1.4 million, compared with no provision for credit losses. The increase was primarily due to a $488 thousand in net charge-offs, a $356 thousand increase from loan balance and historical loss factor changes, and a $575 thousand increase in qualitative factor adjustments in the third quarter of 2023.
Third Quarter 2023 vs. Third Quarter 2022
The Company recorded a $1.4 million provision for credit losses, compared with a $656 thousand provision for credit losses.
Noninterest Income
|
|
|
|
|
|
|
|
|
|
|
|||||
($ in thousands) |
|
For the Three Months Ended |
|
% Change 3Q23 vs. |
|||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
|
2Q2023 |
|
3Q2022 |
||||||
Noninterest Income |
|
|
|
|
|
|
|
|
|
|
|||||
Service charges on deposits |
|
$ |
575 |
|
$ |
573 |
|
$ |
454 |
|
0.3 |
% |
|
26.7 |
% |
Loan servicing fees, net of amortization |
|
|
468 |
|
|
595 |
|
|
610 |
|
(21.3 |
) |
|
(23.3 |
) |
Gain on sale of loans |
|
|
1,179 |
|
|
2,098 |
|
|
3,490 |
|
(43.8 |
) |
|
(66.2 |
) |
Other income |
|
|
379 |
|
|
339 |
|
|
267 |
|
11.8 |
|
|
41.9 |
|
Total noninterest income |
|
$ |
2,601 |
|
$ |
3,605 |
|
$ |
4,821 |
|
(27.9 |
)% |
|
(46.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
Third Quarter 2023 vs. Second Quarter 2023
Noninterest income decreased $1.0 million, or 27.9%, primarily due to lower gain on sale of loans.
- Gain on sale of loans was $1.2 million, a decrease of $919 thousand from $2.1 million, primarily due to a lower SBA loan sold amount and a lower average sales premium. The Bank sold $23.4 million in SBA loans at an average premium rate of 6.50%, compared to the sale of $36.8 million at an average premium rate of 6.64%.
Third Quarter 2023 vs. Third Quarter 2022
Noninterest income decreased $2.2 million, or 46.0%, primarily due to lower gain on sale of loans.
- Gain on sale of loans was $1.2 million, a decrease of $2.3 million from $3.5 million, primarily due to a lower SBA loan sold amount and a lower average sales premium. The Bank sold $23.4 million in SBA loans at an average premium rate of 6.50%, compared to the sale of $59.3 million at an average premium rate of 6.67%.
Noninterest Expense
|
|
|
|
|
|
|
|
|
|
|
|||||
($ in thousands) |
|
For the Three Months Ended |
|
% Change 3Q23 vs. |
|||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
|
2Q2023 |
|
3Q2022 |
||||||
Noninterest Expense |
|
|
|
|
|
|
|
|
|
|
|||||
Salaries and employee benefits |
|
$ |
7,014 |
|
$ |
7,681 |
|
$ |
7,343 |
|
(8.7 |
)% |
|
(4.5 |
)% |
Occupancy and equipment |
|
|
1,706 |
|
|
1,598 |
|
|
1,537 |
|
6.8 |
|
|
11.0 |
|
Data processing and communication |
|
|
369 |
|
|
546 |
|
|
586 |
|
(32.4 |
) |
|
(37.0 |
) |
Professional fees |
|
|
440 |
|
|
381 |
|
|
602 |
|
15.5 |
|
|
(26.9 |
) |
FDIC insurance and regulatory assessments |
|
|
333 |
|
|
420 |
|
|
238 |
|
(20.7 |
) |
|
39.9 |
|
Promotion and advertising |
|
|
207 |
|
|
159 |
|
|
177 |
|
30.2 |
|
|
16.9 |
|
Directors’ fees |
|
|
164 |
|
|
210 |
|
|
170 |
|
(21.9 |
) |
|
(3.5 |
) |
Foundation donation and other contributions |
|
|
529 |
|
|
594 |
|
|
875 |
|
(10.9 |
) |
|
(39.5 |
) |
Other expenses |
|
|
773 |
|
|
711 |
|
|
810 |
|
8.7 |
|
|
(4.6 |
) |
Total noninterest expense |
|
$ |
11,535 |
|
$ |
12,300 |
|
$ |
12,338 |
|
(6.2 |
)% |
|
(6.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
Third Quarter 2023 vs. Second Quarter 2023
Noninterest expense decreased $765 thousand, or 6.2%, primarily due to lower salaries and employee benefits, and data processing communication, partially offset by a higher occupancy and equipment.
- Salaries and employee benefits decreased $667 thousand primarily due to a lower accrual on employee incentives.
- Data processing and communication decreased $177 thousand primarily due to an accrual adjustment for a credit received on data processing fees.
- Occupancy and equipment increased $108 thousand primarily due to increases in leasehold improvements and equipment expense accrual adjustments.
Third Quarter 2023 vs. Third Quarter 2022
Noninterest expense decreased $803 thousand, or 6.5%, primarily due to lower foundation donation and other contributions, salaries and employee benefits, and data processing and communication.
- Foundation donations and other contributions decreased $346 thousand, primarily due to a lower donation accrual for Open Stewardship as a result of lower net income.
- Salaries and employee benefits decreased $329 thousand, primarily due to a lower accrual on employee incentives.
- Data processing and communication decreased $217 thousand, primarily due to an accrual adjustment for a credit received on data processing fees.
Income Tax Expense
Third Quarter 2023 vs. Second Quarter 2023
Income tax expense was $1.9 million and the effective tax rate was 27.1%, compared to income tax expense of $2.5 million and the effective rate of 28.8%. The decrease in the effective tax rate was primarily due to adjustments for differences between the prior year tax provision and the final tax returns that were applied in the third quarter of 2023.
Third Quarter 2023 vs. Third Quarter 2022
Income tax expense was $1.9 million and the effective tax rate was 27.1%, compared to income tax expense of $3.5 million and an effective rate of 28.9%. The decrease in the effective tax rate was primarily due to return to provision adjustments applied in the third quarter of 2023.
BALANCE SHEET HIGHLIGHTS
Loans
|
|
|
|
|
|
|
|
|
|
|
|||||
($ in thousands) |
|
As of |
|
% Change 3Q23 vs. |
|||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
|
2Q2023 |
|
3Q2022 |
||||||
CRE loans |
|
$ |
878,824 |
|
$ |
847,863 |
|
$ |
830,125 |
|
3.7 |
% |
|
5.9 |
% |
SBA loans |
|
|
240,154 |
|
|
238,785 |
|
|
232,569 |
|
0.6 |
|
|
3.3 |
|
C&I loans |
|
|
124,632 |
|
|
112,160 |
|
|
133,855 |
|
11.1 |
|
|
(6.9 |
) |
Home mortgage loans |
|
|
515,789 |
|
|
516,226 |
|
|
419,469 |
|
(0.1 |
) |
|
23.0 |
|
Consumer & other loans |
|
|
126 |
|
|
1,163 |
|
|
2,000 |
|
(89.2 |
) |
|
(93.7 |
) |
Gross loans |
|
$ |
1,759,525 |
|
$ |
1,716,197 |
|
$ |
1,618,018 |
|
2.5 |
% |
|
8.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
The following table presents new loan originations based on loan commitment amounts for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|||||
($ in thousands) |
|
For the Three Months Ended |
|
% Change 3Q23 vs. |
|||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
|
2Q2023 |
|
3Q2022 |
||||||
CRE loans |
|
$ |
33,222 |
|
$ |
29,976 |
|
$ |
43,929 |
|
10.8 |
% |
|
(24.4 |
)% |
SBA loans |
|
|
39,079 |
|
|
34,312 |
|
|
43,984 |
|
13.9 |
|
|
(11.2 |
) |
C&I loans |
|
|
14,617 |
|
|
25,650 |
|
|
39,720 |
|
(43.0 |
) |
|
(63.2 |
) |
Home mortgage loans |
|
|
9,137 |
|
|
22,788 |
|
|
68,842 |
|
(59.9 |
) |
|
(86.7 |
) |
Gross loans |
|
$ |
96,055 |
|
$ |
112,726 |
|
$ |
198,975 |
|
(14.8 |
)% |
|
(51.7 |
)% |
|
|
|
|
|
|
|
|
|
|
|
The following table presents changes in gross loans by loan activity for the periods indicated:
|
|
|
|
|
|
|
||||||
($ in thousands) |
|
For the Three Months Ended |
||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
|||||||
Loan Activities: |
|
|
|
|
|
|
||||||
Gross loans, beginning |
|
$ |
1,716,197 |
|
|
$ |
1,692,485 |
|
|
$ |
1,484,718 |
|
New originations |
|
|
96,055 |
|
|
|
112,726 |
|
|
|
198,975 |
|
Net line advances |
|
|
25,464 |
|
|
|
(25,961 |
) |
|
|
(6,337 |
) |
Purchases |
|
|
3,415 |
|
|
|
6,359 |
|
|
|
37,146 |
|
Sales |
|
|
(22,137 |
) |
|
|
(36,791 |
) |
|
|
(64,314 |
) |
Paydowns |
|
|
(22,169 |
) |
|
|
(17,210 |
) |
|
|
(19,087 |
) |
Payoffs |
|
|
(36,024 |
) |
|
|
(25,969 |
) |
|
|
(37,817 |
) |
PPP payoffs |
|
|
(250 |
) |
|
|
— |
|
|
|
(7,206 |
) |
Decrease in loans held for sale |
|
|
— |
|
|
|
7,534 |
|
|
|
30,613 |
|
Other |
|
|
(1,026 |
) |
|
|
3,024 |
|
|
|
1,327 |
|
Total |
|
|
43,328 |
|
|
|
23,712 |
|
|
|
133,300 |
|
Gross loans, ending |
|
$ |
1,759,525 |
|
|
$ |
1,716,197 |
|
|
$ |
1,618,018 |
|
|
|
|
|
|
|
|
As of September 30, 2023 vs. June 30, 2023
Gross loans were $1.76 billion as of September 30, 2023, up $43.3 million from June 30, 2023, primarily due to new loan originations and net line advances, partially offset by loan sales, and payoffs and paydowns.
New loan originations, net line advances, and loan payoffs and paydowns were $96.1 million $25.5 million, and $58.4 million for the third quarter of 2023, respectively, compared with $112.7 million $(26.0) million and $43.2 million for the second quarter of 2023, respectively.
As of September 30, 2023 vs. September 30, 2022
Gross loans were $1.76 billion as of September 30, 2023, up $141.5 million from September 30, 2022, primarily due to new loan originations of $451.8 million and loan purchases of $71.9 million, primarily offset by loan sales of $136.2 million and loan payoffs and paydowns of $217.2 million.
The following table presents the composition of gross loans by interest rate type accompanied with the weighted average contractual rates as of the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
($ in thousands) |
|
As of |
||||||||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
|||||||||||||
|
% |
|
Rate |
|
% |
|
Rate |
|
% |
|
Rate |
|||||||
Fixed rate |
|
36.3 |
% |
|
4.95 |
% |
|
36.2 |
% |
|
4.82 |
% |
|
35.2 |
% |
|
4.39 |
% |
Hybrid rate |
|
34.0 |
|
|
5.08 |
|
|
34.7 |
|
|
4.99 |
|
|
34.1 |
|
|
4.59 |
|
Variable rate |
|
29.7 |
|
|
9.23 |
|
|
29.1 |
|
|
9.05 |
|
|
30.7 |
|
|
6.97 |
|
Gross loans |
|
100.0 |
% |
|
6.27 |
% |
|
100.0 |
% |
|
6.11 |
% |
|
100.0 |
% |
|
5.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the maturity of gross loans by interest rate type accompanied with the weighted average contractual rates for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
($ in thousands) |
|
As of September 30, 2023 |
||||||||||||||||||||||
|
Within One Year |
|
One Year Through Five Years |
|
After Five Years |
|
Total |
|||||||||||||||||
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|||||||||
Fixed rate |
|
$ |
77,850 |
|
5.84 |
% |
|
$ |
316,120 |
|
4.82 |
% |
|
$ |
243,749 |
|
4.83 |
% |
|
$ |
637,719 |
|
4.95 |
% |
Hybrid rate |
|
|
— |
|
— |
|
|
|
96,038 |
|
4.49 |
|
|
|
502,942 |
|
5.19 |
|
|
|
598,980 |
|
5.08 |
|
Variable rate |
|
|
91,108 |
|
9.18 |
|
|
|
113,209 |
|
8.83 |
|
|
|
318,509 |
|
9.39 |
|
|
|
522,826 |
|
9.23 |
|
Gross loans |
|
$ |
168,958 |
|
7.52 |
% |
|
$ |
525,367 |
|
5.63 |
% |
|
$ |
1,065,200 |
|
6.36 |
% |
|
$ |
1,759,525 |
|
6.27 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Credit Losses
The Company adopted the CECL accounting standard effective as of January 1, 2023 under a modified retrospective approach. The adoption resulted in a $1.9 million increase to the allowance for credit losses on loans, a $184 thousand increase to the allowance for credit losses on off-balance sheet exposure, a $624 thousand increase to deferred tax assets, and a $1.5 million charge to retained earnings.
The following table presents impact of CECL adoption for allowance for credit losses and related items on January 1, 2023:
|
|
|
|
|
|
|
|
|
|||||
($ in thousands) |
|
Allowance For Credit Losses on Loans |
|
Allowance For Credit Losses on Off-Balance Sheet Exposure |
|
Deferred Tax Assets |
|
Retained Earnings |
|||||
As of December 31, 2022 |
|
$ |
19,241 |
|
$ |
263 |
|
$ |
14,316 |
|
$ |
105,690 |
|
Day 1 adjustments on January 1, 2023 |
|
|
1,924 |
|
|
184 |
|
|
624 |
|
|
(1,484 |
) |
After Day 1 adjustments |
|
$ |
21,165 |
|
$ |
447 |
|
$ |
14,940 |
|
$ |
104,206 |
|
|
|
|
|
|
|
|
|
|
The following table presents allowance for credit losses and provision for credit losses as of and for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
||||||||
($ in thousands) |
|
As of and For the Three Months Ended |
|
% Change 3Q23 vs. |
||||||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
|
2Q2023 |
|
3Q2022 |
|||||||||
Allowance for credit losses on loans, beginning |
|
$ |
20,802 |
|
|
$ |
20,814 |
|
|
$ |
17,702 |
|
|
(0.1 |
)% |
|
17.5 |
% |
Provision for credit losses |
|
|
1,303 |
|
|
|
— |
|
|
|
662 |
|
|
n/m |
|
|
96.8 |
|
Gross charge-offs |
|
|
(492 |
) |
|
|
(20 |
) |
|
|
— |
|
|
n/m |
|
|
n/m |
|
Gross recoveries |
|
|
4 |
|
|
|
8 |
|
|
|
5 |
|
|
(50.0 |
) |
|
(20.0 |
) |
Net (charge-offs) recoveries |
|
|
(488 |
) |
|
|
(12 |
) |
|
|
5 |
|
|
n/m |
|
|
n/m |
|
Allowance for credit losses on loans, ending(1) |
|
$ |
21,617 |
|
|
$ |
20,802 |
|
|
$ |
18,369 |
|
|
3.9 |
% |
|
17.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Allowance for credit losses on off-balance sheet exposure, beginning |
|
$ |
367 |
|
|
$ |
367 |
|
|
$ |
195 |
|
|
— |
% |
|
88.2 |
% |
Impact of CECL adoption |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
n/m |
|
|
n/m |
|
Provision for (reversal of) credit losses |
|
|
56 |
|
|
|
— |
|
|
|
(6 |
) |
|
n/m |
|
|
n/m |
|
Allowance for credit losses on off-balance sheet exposure, ending(1) |
|
$ |
423 |
|
|
$ |
367 |
|
|
$ |
189 |
|
|
15.3 |
% |
|
123.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
(1) |
Allowance for credit losses as of September 30, 2023 and June 30, 2023 were calculated under the CECL methodology while allowance for loan losses for September 30, 2022 was calculated under the incurred loss methodology. |
Asset Quality
|
|
|
|
|
|
|
|
|
|
|
||||||||
($ in thousands) |
|
As of and For the Three Months Ended |
|
Change 3Q2023 vs. |
||||||||||||||
|
3Q2023 |
|
2Q2023 |
|
3Q2022 |
|
2Q2023 |
|
3Q2022 |
|||||||||
Loans 30-89 days past due and still accruing |
|
$ |
8,356 |
|
|
$ |
5,215 |
|
|
$ |
1,205 |
|
|
60.2 |
% |
|
593.4 |
% |
As a % of gross loans |
|
|
0.47 |
% |
|
|
0.30 |
% |
|
|
0.07 |
% |
|
0.17 |
% |
|
0.40 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Nonperforming loans(1) |
|
$ |
4,211 |
|
|
$ |
3,447 |
|
|
$ |
1,809 |
|
|
22.2 |
% |
|
132.8 |
% |
Nonperforming assets(1) |
|
|
4,211 |
|
|
|
3,447 |
|
|
|
1,809 |
|
|
22.2 |
|
|
132.8 |
|
Nonperforming loans to gross loans |
|
|
0.24 |
% |
|
|
0.20 |
% |
|
|
0.11 |
% |
|
0.04 |
|
|
0.13 |
|
Nonperforming assets to total assets |
|
|
0.20 |
% |
|
|
0.16 |
% |
|
|
0.09 |
% |
|
0.04 |
|
|
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Criticized loans(1)(2) |
|
$ |
13,790 |
|
|
$ |
7,538 |
|
|
$ |
3,100 |
|
|
82.9 |
% |
|
344.8 |
% |
Criticized loans to gross loans |
|
|
0.78 |
% |
|
|
0.44 |
% |
|
|
0.19 |
% |
|
0.34 |
|
|
0.59 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Allowance for credit losses ratios: |
|
|
|
|
|
|
|
|
|
|
||||||||
As a % of gross loans |
|
|
1.23 |
% |
|
|
1.21 |
% |
|
|
1.14 |
% |
|
0.02 |
% |
|
0.09 |
% |
As an adjusted % of gross loans(3) |
|
|
1.26 |
|
|
|
1.25 |
|
|
|
1.18 |
|
|
0.01 |
|
|
0.08 |
|
As a % of nonperforming loans |
|
|
513 |
|
|
|
603 |
|
|
|
1,015 |
|
|
(90 |
) |
|
(502 |
) |
As a % of nonperforming assets |
|
|
513 |
|
|
|
603 |
|
|
|
1,015 |
|
|
(90 |
) |
|
(502 |
) |
As a % of criticized loans |
|
|
157 |
|
|
|
276 |
|
|
|
593 |
|
|
(119 |
) |
|
(436 |
) |
Net charge-offs (recoveries)(4) to average gross loans(5) |
|
|
0.11 |
|
|
|
0.00 |
|
|
|
(0.00 |
) |
|
0.11 |
|
|
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
Contacts
Investor Relations
OP Bancorp
Christine Oh
EVP & CFO
213.892.1192
[email protected]
Leave a Reply