09:01:11 EDT Fri 19 Apr 2024
Enter Symbol
or Name
USA
CA



Pacific City Financial Corporation Reports 2016 Third Quarter Financial Results

2016-10-28 18:54 ET - News Release


Company Website: https://www.paccity.net/
LOS ANGELES -- (Business Wire)

Pacific City Financial Corporation (the “Company”) (OTC Pink: PFCF), the holding company of Pacific City Bank, today reported net income of $3.5 million, or $0.30 per diluted common share, compared with $3.2 million, or $0.29 per diluted common share, in the previous quarter and $3.2 million, or $0.29 per diluted common share, in the year-ago quarter. Year-to-date net income totaled $9.7 million, or $0.87 per diluted common share, in the nine months period of 2016 compared with $9.3 million, or $0.86 per diluted common share, in the same period of 2015.

2016 Third Quarter Highlights

  • The Company raised $15.3 million in new capital by issuing company’s common stock through a private placement
  • Pacific City Bank opened two new full-service branches in Los Angeles, California
  • Net income totaled $3.5 million, or $0.30 per diluted common share
  • Loan origination during the third quarter increased $48.8 million to $159.0 million compared with $110.2 million in the year-ago quarter
  • Total assets increased $148.3 million, or 14.4%, to $1.2 billion at September 30, 2016 compared with $1.0 billion at September 30, 2015
  • Total loans, including loans held-for-sale and unearned fee/cost, increased $200.1 million, or 24.7%, to $1,011.5 million at September 30, 2016 compared with $811.5 million at September 30, 2015
  • Total deposits increased $116.6 million, or 12.6%, to $1,045.0 million at September 30, 2016 compared with $928.4 million at September 30, 2015

"We are pleased to announce another solid quarter with strong net income and loan growth. We opened two new full-service branches in Los Angeles and successfully raised $15.3 million in new capital through a private placement during the quarter,” said Haeyoung Cho, President and CEO. “Our net income for the third quarter of 2016 increased nicely compared with the previous and the year-ago quarters. Our loan portfolio increased $44.4 million, or 4.6%, to $1,011.5 million at September 30, 2016 compared with $967.1 million at June 30, 2016, and increased $200.1 million, or 24.7%, compared with $811.5 million at September 30, 2015.”

2016 Third Quarter Financial Highlights
(dollars in thousands, except per share data)
           
At or for the Three Months Ended

Sept. 30,
2016

Jun. 30,
2016

%
change

Sept. 30,
2015

%
change

Net income $ 3,480 $ 3,223 8.0 % $ 3,186 9.2 %
Earnings per common share (diluted)* $ 0.30 $ 0.29 0.3 % $ 0.29 0.7 %
 
Net interest income $ 11,390 $ 10,914 4.4 % $ 9,392 21.3 %
Provision for loan loss $ 802 $ 369 117.3 % $ 95 744.2 %
Non-interest income $ 4,018 $ 2,988 34.5 % $ 3,134 28.2 %
Non-interest expense $ 8,532 $ 7,928 7.6 % $ 6,837 24.8 %
 
Total assets $ 1,177,214 $ 1,116,125 5.5 % $ 1,028,887 14.4 %
Loans receivable, net of allowance and loan fee/cost $ 976,476 $ 925,592 5.5 % $ 799,105 22.2 %
Total deposits $ 1,045,004 $ 1,002,610 4.2 % $ 928,429 12.6 %
 
Return on average assets 1.21 % 1.20 % 1.24 %
Return on average stockholders' equity 11.76 % 12.38 % 13.37 %
Net interest margin 4.05 % 4.16 % 3.73 %
Efficiency ratio 55.37 % 57.04 % 54.58 %
Tangible common equity to tangible assets 10.51 % 9.44 % 9.30 %
Tangible common equity per common share * $ 10.18 $ 9.68 $ 8.88
 
Tier 1 leverage ratio (consolidated) 10.71 % 9.64 % 9.35 %
 
* 10% stock dividend effected on January 29, 2016 reflected retroactively.
 

RESULTS OF OPERATIONS

Net Income

Net income in the third quarter of 2016 increased $257,000, or 8.0%, to $3.5 million compared with $3.2 million in the previous quarter and increased $295,000, or 9.3%, compared with $3.2 million in the year-ago quarter. Diluted earnings per share was $0.30 in the third quarter of 2016 compared with $0.29 in the previous and year-ago quarters. Net income for the first nine months of 2016 increased $408,000, or 4.4% to $9.7 million compared with $9.3 million for the first nine months of 2015.

Net Interest Income and Net Interest Margin

Net interest income before provision for loan losses in the third quarter of 2016 increased $476,000, or 4.4%, to $11.4 million compared with $10.9 million in the previous quarter and increased $2.0 million, or 21.3%, compared with $9.4 million in the year-ago quarter. The increase was primarily due to a steady growth of loan portfolio balance. Net interest income before provision for loan losses for the first nine months of 2016 increased $5.8 million, or 21.4%, to $33.0 million compared with $27.2 million for the first nine months of 2015 primarily due to an increase in loan portfolio balance.

Interest income on loans increased $684,000, or 5.7%, to $12.7 million in the third quarter of 2016 compared with $12.0 million in the previous quarter and increased $2.2 million, or 20.5%, compared with $10.5 million in the year-ago quarter. The average gross loan balance was $978.5 million in the third quarter of 2016 compared with $925.8 million in the previous quarter, and $813.6 million in the year-ago quarter. The Bank originated $158.9 million in new loans in the third quarter of 2016 compared with $153.7 million in the previous quarter, and $110.2 million in the year-ago quarter. Interest income on loans for the nine months of 2016 increased $5.9 million, or 19.6%, to $36.3 million compared with $30.3 million for the first nine months of 2015. Year-to-date average gross loan balance was $934.9 million in the first nine months of 2016 compared with $791.5 million in the first nine months of 2015.

The loan yield decreased 5 basis points to 5.15% for the third quarter of 2016 compared with 5.20% for the previous quarter, but increased 3 basis points compared with 5.12% for the year-ago quarter. Loan yields for the first nine months of 2016 increased 6 basis points to 5.18% compared with 5.12% for the first nine months of 2015. The increase compared with the first nine months of 2015 was primarily due to an increase in accelerated discount accretion on paid-off Small Business Administration (“SBA”) loans and an increase of 0.25% in Wall Street Journal Prime rate in December 2015.

Below is a table of fixed and variable interest rate loans accompanied with weighted average contractual rates:

    September 30, 2016   June 30, 2016   September 30, 2015

% to Gross
Loans *

 

WAVG
Contractual
Rate

% to Gross
Loans *

 

WAVG
Contractual
Rate

% to Gross
Loans *

 

WAVG
Contractual
Rate

Fixed rate loans 31.3 % 5.10 % 33.7 % 5.11 % 40.5 % 5.12 %
Variable rate loans 68.7 % 4.44 % 66.3 % 4.48 % 59.6 % 4.32 %
* Including LHFS
 

The interest income on investment securities decreased $73,000, or 16.6%, to $367,000 compared with $440,000 in the previous quarter and increased $6,000, or 1.6%, compared with $361,000 in the year-ago quarter. The decrease compared with the previous quarter was primarily due to a decrease in investment portfolio balance resulting from principal pay-down and premium amortization, partially offset by interest income from the newly purchased investment securities. The average balance of investment securities was $88.0 million in the third quarter of 2016 compared with $96.5 million in the previous quarter, and $84.3 million in the year-ago quarter. Interest income on investment securities for the first nine months of 2016 increased $368,000, or 39.0% to $1.3 million compared with $945,000 for the nine months of 2015 due to an increase of $21.5 million in average balance of investment portfolio.

Total interest expense in the third quarter of 2016 increased $171,000, or 10.5%, to $1.8 million compared with $1.6 million in the previous quarter and increased $165,000, or 10.0%, compared with $1.6 million in the year-ago quarter. The increase was primarily due to an increase in average balance of interest bearing deposits. The average balance of interest bearing deposits was $745.6 million in the third quarter of 2016 compared with $695.8 million in the previous quarter, and $689.1 million in the year-ago quarter. The cost of interest-bearing deposits was 0.96% for the third quarter of 2016 compared with 0.94% for the previous and year-ago quarters. Total interest expenses for the first nine months of 2016 increased $391,000, or 8.5%, to $5.0 million compared with $4.6 million for the first nine months of 2015 primarily due to an increase of $60.9 million in average balance of interest bearing deposits.

The cost of total deposits including non-interest bearing deposits was 0.70% for the third quarter of 2016 compared with 0.68% for the previous quarter, and 0.71% for the year-ago quarter.

Net interest margin was 4.05% in the third quarter of 2016 compared with 4.16% in the previous quarter, and 3.73% in the year-ago quarter. The decrease in net interest margin in the 2016 third quarter compared with the previous quarter was primarily due an increase in the balance of fed funds sold. Net interest margin increase in the 2016 third quarter compared with the year-ago quarter was primarily due to the reduction of fed funds sold. The fed funds sold average balance decreased $49.7 million to $40.3 million in the third quarter of 2016 compared with $89.9 million in the year-ago quarter, while the average loan portfolio balance increased $164.9 million to $978.5 million compared with $813.6 million in the year-ago quarter. Year-to-date net interest margin increased 26 basis points to 4.13% compared with 3.87% for the first nine months of 2015 primarily due to the deployment of lower yielding fed funds to the higher yielding loans.

Loan Loss Provision

The provision for loan losses in the third quarter of 2016 increased $433,000 to $802,000 compared with $369,000 in the previous quarter, and increased $707,000 compared with $95,000 in the year-ago quarter primarily due to an increase in the loan portfolio balance and an increase in the loss look back period in the loan loss reserve calculation. The allowance for loan losses to gross loan ratio was 1.11% at September 30, 2016 compared with 1.09% at June 30, 2016 and 1.14% at September 30, 2015. For the first nine months of 2016, the Company recorded a provision for loan losses of $1.7 million compared with $20,000 negative provision for the first nine months of 2015.

During the third quarter of 2016, the Company recognized a net recovery of $3,000 compared with a net charge-off of $125,000 in the previous quarter, and a net charge-off of $154,000 in the year-ago quarter. For the first nine months of 2016, the Company recognized a net charge-off of $16,000 compared with $213,000 for the first nine months of 2015.

Non-interest Income

Non-interest income for the third quarter of 2016 increased $1.0 million, or 34.5%, to $4.0 million compared with $3.0 million for the previous quarter, and increased $884,000, or 28.2%, compared with $3.1 million for the year-ago quarter. The increases were primarily due to an increase in gain on sale of SBA and residential home mortgage loans where it totaled $2.8 million for the third quarter of 2016, $1.8 million for the second quarter of 2016, and $1.9 million for the year-ago quarter. Non-interest income for the first nine months of 2016 increased $333,000, or 3.5%, to $10.0 million compared with $9.6 million for the first nine months of 2015 primarily due to an increase of $382,000 in gain on sale of SBA and an increase of $113,000 in loan servicing income, partially offset by a decrease of $183,000 in gain on sale of residential home mortgage loans.

The Bank originated $39.0 million in SBA loans and sold $34.5 million in the third quarter of 2016 compared with $47.4 million in origination and $19.8 million sold during the previous quarter, and $32.6 million in origination and sold $25.4 million during the year-ago quarter. The Bank originated $29.5 million in residential mortgage loans and sold $21.9 million in the third quarter of 2016 compared with $25.1 million in origination and sold $14.9 million in the previous quarter and $23.5 million in origination and sold $13.6 million in the year-ago quarter.

Non-interest Expenses

Non-interest expenses for the third quarter of 2016 increased $602,000, or 7.6%, to $8.5 million compared with $7.9 million in the previous quarter, and increased $1.7 million, or 24.8%, compared with $6.8 million in the year-ago quarter. The increase compared with the previous quarter was primarily due to an increase of $406,000 in salary and benefits expenses. The increase compared with the year-ago quarter was primarily due to an increase of $1.2 million in salary and employee benefits expenses resulting from an increase in headcount in conjunction with asset growth and an increase of $147,000 in occupancies and fixed assets expenses attributable to the opening of a new full-service branch in Fort Lee, New Jersey in August 2015, opening of two new full-service branches in Los Angeles, California in August 2016, and relocation of headquarter office to a larger space in December 2015 to accommodate growth in the number of employees. Non-interest expenses for the first nine months of 2016 increased $3.7 million, or 17.7% to $24.4 million compared with $20.8 million for the first nine months of 2015 primarily due to an increase in employee salaries and benefits, occupancies and fixed assets, legal and professional fees, and marketing expenses.

The Company’s efficiency ratio was 55.37% in the third quarter of 2016 compared with 57.04% for the second quarter 2016, and 54.58% for the third quarter 2015. The Company’s efficiency ratio for the first nine months of 2016 was 56.88% compared with 56.41% for the first nine months of 2015.

Income Tax Provision

The Company’s effective income tax rate was 42.70% for the third quarter of 2016 compared with 42.49% for the previous quarter and 43.06% for the year-ago quarter. The Company’s effective income tax rate for the first nine months of 2016 was 42.56% compared with 42.25% for the first nine months of 2015.

BALANCE SHEET SUMMARY

Total Assets

Total assets at September 30, 2016 increased $61.1 million, or 5.5%, to $1,177.2 million compared with $1,116.1 million at June 30, 2016, and increased $148.3 million, or 14.4%, compared with $1,028.9 million at September 30, 2015.

Loans

Total loans receivable including loan held-for-sale, net of deferred costs and fees, increased $44.4 million, or 4.6%, to $1,011.5 million at September 30, 2016 compared with $967.1 million at June 30, 2016, and increased $200.1 million, or 24.7%, compared with $811.5 million at September 30, 2015.

During the third quarter of 2016, the Company originated $159.0 million in loans and sold $34.5 million in SBA and $21.9 million in residential mortgage loans. During the quarter, loan principal reduction was $57.4 million and principal charge-off was $162,000. For the first nine months of 2016, the Company originated $469.5 million in loans, sold $80.4 million in SBA and $40.8 million in residential mortgage loans, and recognized $182.0 million in pay-down or paid-off loans.

The following table illustrates details of gross loan balance by type:

Loan type (dollars in thousands)
           

Sept. 30,
2016

Jun. 30,
2016

Percentage
Change

Sept. 30,
2015

Percentage
Change

Real estate loans $ 592,233 $ 550,145 7.7 % $ 467,657 26.6 %
Residential mortgage loans 126,637 129,991 -2.6 % 121,777 4.0 %
SBA loans 130,049 122,833 5.9 % 107,678 20.8 %
Commercial industrial loans 105,615 101,190 4.4 % 82,452 28.1 %
Consumer loans 32,630 31,164 4.7 % 28,601 14.1 %
Deferred loan fees/costs   303   455-33.4%   139118.0%
Gross loans receivables 987,467 935,778 5.5 % 808,304 22.2 %
Loans held for sale   24,074   31,337-23.2%   3,170659.4%
Total loans $1,011,541$967,1154.6%$811,47424.7%
 

Investment Securities

Total investment securities at September 30, 2016 decreased $817,000, or 0.9%, to $88.0 million compared with $88.9 million at June 30, 2016, and decreased $3.7 million, or 4.1%, compared with $91.7 million at September 30, 2015. The decrease in investment securities portfolio compared with the previous quarter was primarily due to $4.6 million in principal pay-downs or called securities, $201,000 in premium amortization, and $198,000 decline in fair market value, partially offset by purchase of $4.2 million in new investment securities. The decrease in investment securities portfolio compared with the year-ago quarter was primarily due to the $12.6 million in principal pay-downs and $6.9 million in investment securities sold, partially offset by the $15.7 million in purchase of new investment securities.

Deposits

Total deposit balance increased $42.4 million, or 4.2%, to $1,045.0 million at September 30, 2016 compared with $1,002.6 million at June 30, 2016, and increased $116.6 million, or 12.6%, compared with $928.4 million at September 30, 2015. The demand deposit to total deposit ratio was 26.5% at September 30, 2016 compared with 27.1% at June 30, 2016, and 25.3% at September 30, 2015.

The table below consists of deposit mix by period:

Deposit mix (Dollars in thousands)
             
September 30, 2016 June 30, 2016 September 30, 2015
Amount Percentage Amount Percentage Amount Percentage
Demand deposits $ 276,523 26.5 % $ 271,700 27.1 % $ 234,527 25.3 %
Now accounts 7,306 0.7 % 8,204 0.8 % 9,652 1.0 %
Money market accounts 264,557 25.3 % 226,090 22.6 % 222,715 24.0 %
Savings 9,750 0.9 % 11,722 1.2 % 7,323 0.8 %
Time deposits under $250K 246,849 23.6 % 236,252 23.6 % 245,356 26.4 %
Time deposits of $250K and over 119,602 11.4 % 111,226 11.1 % 112,855 12.2 %
State & Broker CDs   120,41611.5%   137,41613.7%   96,00110.3%
Total deposits $1,045,003100.0%$1,002,610100.0%$928,429100.0%
 

Stockholders’ Equity

On August 5, 2016, the Company raised $15.3 million in new capital through a private placement by issuing Company’s common stock. The proceed will be used for general corporate purposes and supporting the asset growth of Pacific City Bank. The Company issued 1,273,000 shares of common stock with no par value at a price of $12.00 per share.

The Stockholders’ equity increased $18.4 million, or 17.5%, to $123.8 million at September 30, 2016 compared with $105.4 million at June 30, 2016, and increased $28.1 million, or 29.4%, compared with $95.7 million at September 30, 2015. The increase compared with the previous quarter was primarily due to the aforementioned $15.3 million in capital contribution and an increase of $3.1 million in retained earnings.

CREDIT QUALITY

Non-performing Assets

Non-performing loans (“NPL”) balance at September 30, 2016 decreased $116,000 to $2.1 million compared with $2.2 million at June 30, 2016, and decreased $681,000 compared with $2.8 million at September 30, 2015. Non-performing loans to gross loans ratios were 0.21% at September 30, 2016 compared with 0.24% at June 30, 2016 and 0.35% at September 30, 2015.

The OREO balance of $506,000 was the same at September 30, 2016 and at June 30, 2016, and none at September 30, 2015.

The following tables summarize composition of non-performing loans and non-performing assets:

Non-performing loans composition (Dollars in thousands)
           

Sept. 30,
2016

Jun. 30,
2016

Percentage
Change

Sept. 30,
2015

Percentage
Change

Real estate loans $ 63 $ 69 -8.7 % $ 83 -24.1 %
Commercial and industrial loans 530 609 -13.0 % 1,023 -48.2 %
SBA loans 1,485 1,546 -3.9 % 1,620 -8.3 %
Consumer loans & others   35   6483.3%   70-50.0%
$2,113$2,230-5.2%$2,796-24.4%
 
Non-performing assets (Dollars in thousands)
           

Sept. 30,
2016

Jun. 30,
2016

%
Change

Sept. 30,
2015

%
Change

Non-performing loans (NPL) $ 2,113 $ 2,230 -5.2 % $ 2,795 -24.4 %
Non-performing TDR (included in NPL) $ 1,176 $ 1,284 -8.4 % $ 1,995 -41.1 %
Gross loans including deferred loan fees/cost $ 987,467 $ 935,778 5.5 % $ 808,304 22.2 %
NPL/Gross loans 0.21 % 0.24 % 0.35 %
OREO $ 506 $ 506 N/A $ - N/A
Performing TDR $ 2,244 $ 2,301 -2.5 % $ 2,951 -24.0 %
NPA (NPL+OREO) $ 2,619 $ 2,736 -4.3 % $ 2,796 -6.3 %
Total assets $ 1,177,214 $ 1,116,125 5.5 % $ 1,028,887 14.4 %
 
NPA (NPL+OREO)/Gross loans 0.27 % 0.29 % 0.35 %
NPA (NPL+OREO)/Total assets 0.22 % 0.25 % 0.27 %
 

Classified Assets

Classified loans at September 30, 2016 increased $369,000 to $7.4 million compared with $7.0 million at June 30, 2016 and increased $980,000 compared with $6.4 million at September 30, 2015. Classified assets to total assets ratio was 0.67% at September 30, 2016 compared with 0.68% at June 30, 2016 and 0.62% at September 30, 2015.

The following tables provide certain detail on classified loans and classified assets.

Classified loans (Dollars in thousands)
           

Sept. 30
2016

Jun. 30,
2016

Percentage
Change

Sept. 30,
2015

Percentage
Change

Substandard (Classified) $ 7,403 $ 7,034 5.2 % $ 6,423 15.3 %
Special mention   6,659   6,831 -2.5 %   6,196 7.5 %
Total criticized 14,062 13,865 1.4 % 12,619 11.4 %
 
Watch   8,746   15,006 -41.7 %   22,504 -61.1 %
Total problem loans $ 22,808 $ 28,871 -21.0 % $ 35,123 -35.1 %
 
Classified assets (Dollars in thousands)
           

Sept. 30,
2016

Jun. 30,
2016

%
Change

Sept. 30,
2015

%
Change

Classified assets $ 7,909 $ 7,540 4.9 % $ 6,423 23.1 %
Classified loans/Gross loans 0.75 % 0.75 % 0.79 %
Tier 1 + ALLL $ 133,638 $ 114,338 16.9 % $ 104,377 28.0 %
Classified assets/Tier 1 + ALLL 5.92 % 6.59 % 6.15 %
Classified assets/Total assets 0.67 % 0.68 % 0.62 %
 

Capital

The following table illustrates Pacific City Bank capital ratios:

Capital Ratios
       
September 30, 2016 June 30, 2016 September 30, 2015
Tier 1 Leverage Capital Ratio (Bank) 10.58% 9.53% 9.17%
Common Equity Tier 1 Capital Ratio (Bank) 12.29% 11.39% 12.18%
Tier 1 Risk-Based Capital Ratio (Bank) 12.29% 11.39% 12.18%
Total Risk-Based Capital Ratio (Bank) 13.42% 12.53% 13.39%
 

About Pacific City Financial Corporation

Headquartered in Los Angeles, California, Pacific City Financial Corporation is the parent company of Pacific City Bank, a full-service commercial bank with twelve branch offices and eight loan production offices in Lynwood and Bellevue, Washington; Denver, Colorado, Chicago, Illinois; Annandale, Virginia; Atlanta, Georgia; Orange County, California; and Bayside, New York. Pacific City Bank specializes in commercial banking for small to medium-size businesses by providing commercial real estate loans, small business loans and lines of credit, trade finance loans, auto loans, residential mortgage loans, and SBA loans. Pacific City Bank serves a diverse customer base through its branches in the Greater Los Angeles Area and Fort Lee, New Jersey and its Loan Production Offices in seven States.

Safe Harbor Statement

This press release may contain forward-looking statements that are subject to risks and uncertainties that could cause actual results to differ materially from the projected, including descriptions of plans or objectives of its management for future operations, products or services, and forecasts of its revenues, earnings or other measures of economic performance. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include the words “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.”

           
Pacific City Financial Corporation
Consolidated Balance Sheets (Unaudited)
(Dollars In thousands)
 

September 30,
2016

June 30,
2016

%
change

September 30,
2015

%
change

Assets
Cash and due from banks $ 18,680 $ 14,746 26.7 % $ 12,987 43.8 %
Interest-bearing deposits in financial institutions   36,417     21,641   68.3 %   96,881   -62.4 %
Total cash and cash equivalents   55,097     36,387   51.4 %   109,868   -49.9 %
 
Investment securities, available-for-sale 72,481 72,236 0.3 % 74,113 -2.2 %
Investment securities, held-to-maturity   15,486     16,548   -6.4 %   17,602   -12.0 %
Total investment securities   87,967     88,784   -0.9 %   91,715   -4.1 %
 
Loans held for sale 24,074 31,337 -23.2 % 3,170 659.4 %
 
Loans receivable, net of deferred loan costs (fees) 987,467 935,778 5.5 % 808,304 22.2 %
Less: allowance for loan losses   (10,991 )   (10,186 ) 7.9 %   (9,199 ) 19.5 %
Net loans receivables   976,476     925,592   5.5 %   799,105   22.2 %
 
Premises and equipment, net 4,392 3,403 29.1 % 2,235 96.5 %
Other real estate owned, net 506 506 NA - NA
Federal Home Loan Bank and other bank stock 5,686 5,686 0.0 % 4,922 15.5 %
Deferred tax assets, net 6,527 6,182 5.6 % 4,900 33.2 %
Servicing assets 7,988 7,635 4.6 % 7,188 11.1 %
Accrued interest receivables 2,706 2,756 -1.8 % 2,299 17.7 %
Others   5,795     7,857   -26.2 %   3,485   66.3 %
Total assets$1,177,214   $1,116,125   5.5 % $

1,028,887

  14.4 %
 
Liabilities
Deposits
Noninterest-bearing demand $ 276,523 $ 271,700 1.8 % $ 234,527 17.9 %
Savings, NOW, and money market accounts 281,614 246,016 14.5 % 239,690 17.5 %
Time deposits under $250,000 288,565 294,968 -2.2 % 274,557 5.1 %
Time deposits of $250,000 and over   198,302     189,926   4.4 %   179,655   10.4 %
Total deposits   1,045,004     1,002,610   4.2 %   928,429   12.6 %
Accrued interest payable 1,102 1,655 -33.4 % 1,177 -6.4 %
Other liabilities   7,332     6,508   12.7 %   3,608   103.2 %
Total liabilities $ 1,053,438   $ 1,010,773   4.2 % $ 933,214   12.9 %
 
Capital
Common stock 112,325 96,950 15.9 % 93,282 20.4 %
Additional paid in capital 2,320 2,272 2.1 % 2,353 -1.4 %
Retained earnings 8,676 5,560 NA - NA
Other comprehensive income (loss)   455     570   -20.2 %   38   1097.4 %
Total capital   123,776     105,352   17.5 %   95,673   29.4 %
 
Total liabilities & capital$1,177,214   $1,116,125   5.5 % $1,028,887   14.4 %
 
           
Pacific City Financial Corporation
Consolidated Income Statements (Unaudited)
(Dollars in thousands, except share and per share data)
 
Three Months Ended

Sept. 30,
2016

Jun. 30,
2016

Percentage
Change

Sept. 30,
2015

Percentage
Change

Interest income
Interest and fees on loans $ 12,655 $ 11,971 5.7 % $ 10,501 20.5 %
Interest on investments 367 440 -16.6 % 361 1.7 %
Interest on others   172   136 26.5 %   170 1.2 %
Total interest income   13,194   12,547 5.2 %   11,032 19.6 %
 
Interest expense
Interest on deposits 1,804 1,630 10.7 % 1,640 10.0 %
Interest on borrowings   -   3 -100.0 %   - NA
Total interest expenses   1,804   1,633 10.5 %   1,640 10.0 %
 
Net interest income 11,390 10,914 4.4 % 9,392 21.3 %
 
Provision for loan losses 802 369 117.3 % 95 744.2 %
 
Net interest income after PLL   10,588   10,545 0.4 %   9,297 13.9 %
 
Non-interest income
Gain on sale of SBA loans 2,392 1,481 61.5 % 1,669 43.3 %
Gain on sale of residential mortgage loans 390 346 12.7 % 264 47.7 %
Service charges on deposits 367 354 3.7 % 365 0.5 %
Loan servicing fees 567 543 4.4 % 516 9.9 %
Other   302   264 14.4 %   320 -5.6 %
Total non-interest income   4,018   2,988 34.5 %   3,134 28.2 %
 
Non-interest expense
Employee salaries & benefits 5,342 4,936 8.2 % 4,164 28.3 %
Occupancies and fixed assets 1,079 1,061 1.7 % 932 15.8 %
Legal & professional 594 641 -7.3 % 531 11.9 %
FDIC assessment 138 134 3.0 % 120 15.0 %
Marketing expenses 349 282 23.8 % 195 79.0 %
Data and item processing expenses 237 236 0.4 % 215 10.2 %
Loan related expenses 148 80 85.0 % 101 46.5 %
Others   645   558 15.6 %   579 11.4 %
Total non-interest expenses   8,532   7,928 7.6 %   6,837 24.8 %
 
Net income before taxes 6,074 5,605 8.4 % 5,594 8.6 %
 
Income tax provision   2,594   2,382 8.9 %   2,408 7.7 %
 
Net income$3,480$3,2238.0%$3,1869.2%
 
Earnings per common shares
Basic $ 0.30 $ 0.30 $ 0.30
Diluted $ 0.30 $ 0.29 $ 0.29
 
Average shares outstanding
Basic 11,718,169 10,874,213 10,767,145
Diluted 11,777,541 10,939,869 10,859,596
 
         
Pacific City Financial Corporation
Consolidated Income Statements (Unaudited)
(Dollars in thousands)
 
Nine Months Ended

September 30, 2016

September 30, 2015

Amount
Change

Percentage
Change

Interest income
Interest and fees on loans $ 36,265 $ 30,331 5,934 19.6 %
Interest on investments 1,313 945 368 38.9 %
Interest on others   428   521   (93)-17.9%
Total interest income   38,006   31,797   6,209   19.5%
 
Interest expenses
Interest on deposits 4,999 4,613 386 8.4 %
Interest on borrowings   5   -   5   NA
Total interest expenses   5,004   4,613   391   8.5%
 
Net interest income 33,002 27,184 5,818 21.4 %
 
Provision (negative provision) for loan losses (PLL) 1,662 (20 ) 1,682 -8410.0 %
 
Net interest income after PLL   31,340   27,204   4,136   15.2%
 
Non-interest income
Gain on sale of SBA loans 5,652 5,270 382 7.2 %
Gain on sale of HM loans 781 964 (183 ) -19.0 %
Service charges on deposits 1,088 1,109 (21 ) -1.9 %
Loans servicing fees 1,654 1,541 113 7.3 %
Other   800   757   43   5.7%
Total non-interest income   9,975   9,641   334   3.5%
 
Non-interest expenses
Employee salaries & benefits 15,043 12,567 2,476 19.7 %
Occupancies and fixed assets 3,188 2,656 532 20.0 %
Legal & professional 2,055 1,805 250 13.9 %
FDIC assessment 411 367 44 12.0 %
Marketing expenses 977 755 222 29.4 %
Data and item processing expenses 702 652 50 7.7 %
Loan related expenses 274 400 (126 ) -31.5 %
Others   1,793   1,571   222   14.1%
Total non-interest expenses   24,443   20,773   3,670   17.7%
 
Net income before tax   16,872   16,072   800   5.0%
 
Income tax provision   7,181   6,790   391   5.8%
 
Net income after tax$9,691$9,282   409   4.4%
 
Earnings (loss) per common shares
Basic $ 0.87 $ 0.86
Diluted $ 0.87 $ 0.86
 
Average shares outstanding
Basic 11,132,877 10,758,604
Diluted 11,201,355 10,838,477
 
               
Pacific City Financial Corporation
Average Balance, Average Yield, and Average Rate
(Dollars in thousands)
   
Three Months Ended
September 30, 2016 June 30, 2016 September 30, 2015

Average
Balance

Interest
Income/
Expense

Average
Yield/
Rate

Average
Balance

Interest
Income/
Expense

Average
Yield/
Rate

Average
Balance

Interest
Income/
Expense

Average
Yield/
Rate

Assets
Interest-earning assets:
Gross loans, net of deferred loan fees $ 978,519 $ 12,655

 

5.15% $ 925,815 $ 11,971 5.20% $ 813,578 $ 10,500 5.12%
US government agencies 18,336 96 2.09% 21,535 120 2.23% 13,975 71 2.04%
Mortgage backed securities 43,793 164 1.50% 45,465 200 1.76% 42,021 184 1.75%
Collateralized mortgage obligation 18,417 72 1.56% 22,045 84 1.53% 22,552 82 1.46%
Muni bonds 7,425 35 1.89% 7,482 35 1.89% 5,741 24 1.66%
Interest bearing deposit & others 40,254 50 0.50% 21,515 26 0.49% 89,941 57 0.25%
Total interest-earning assets $ 1,106,744 $ 13,072 4.70% $ 1,043,857 $ 12,437 4.79% $ 987,809 $ 10,918 4.39%
Noninterest-earning assets:
Cash and cash equivalents $ 16,708 $ 15,279 $ 13,973
Allowances for loan losses (10,449) (9,376) (9,279)
Other assets 33,497 31,098 25,048
$ 39,756 $ 37,001 $ 29,741
 
Total assets$ 1,146,500$ 1,080,858$ 1,017,551
 
Liabilities and Stockholders' Equity
Interest-bearing liabilities:
Deposits:
Money market & NOW accounts $ 252,014 $ 572 0.90% $ 225,210 $ 489 0.87% $ 224,565 $ 488 0.86%
Savings 10,209 7 0.27% 10,652 7 0.26% 6,994 5 0.30%
Time deposits 483,334 1,225 1.01% 459,947 1,133 0.99% 457,532 1,147 0.99%
$ 745,557 $ 1,804 0.96% $ 695,809 $ 1,629 0.94% $ 689,091 $ 1,640 0.94%
Borrowings:
Other borrowings - - NA 2,764 3 0.44% - - NA
$ - $ - NA $ 2,764 $ 3 0.44% $ - $ - NA
 
Total interest-bearing liabilities $ 745,557 $ 1,804 0.96% $ 698,573 $ 1,632 0.94% $ 689,091 1,640 0.94%
Noninterest-bearing liabilities:
Demand deposits $ 273,723 $ 269,190 $ 229,390
Other liabilities 9,4968,4174,553
$ 283,219$ 277,607$ 233,943
 
Total liabilities $ 1,028,776$ 976,180$ 923,035
 
Stockholders' equity $ 117,724$ 104,678$ 94,516
 
Total liabilities and stockholders' equity$ 1,146,500$ 1,080,858$ 1,017,551
 
Net interest income $ 11,268$ 10,805$ 9,278
 
Cost of funds0.70%0.68%0.71%
 
Net interest spread3.74%3.85%3.44%
 
Net interest margin4.05%4.16%3.73%
 
             
Pacific City Financial Corporation
Average Balance, Average Yield, and Average Rate
(Dollars in thousands)
 
Nine Month Ended
September 30, 2016 September 30, 2015

Average
Balance

Interest
Income/
Expense

Average
Yield
Rate

Average
Balance

Interest
Income/
Expense

Average
Yield
Rate

Assets
Interest-earning assets:
Gross loans, net of deferred loan fees $ 934,855 $ 36,265 5.18 % $ 791,484 $ 30,331 5.12 %
US government agencies 21,140 348 2.19 % 10,078 123 1.63 %
Mortgage backed securities 45,550 610 1.79 % 38,389 536 1.86 %

Collateralized mortgage obligation

21,118 249 1.57 % 21,738 242 1.48 %
Muni bonds 7,471 106 1.89 % 3,573 44 1.65 %
Interest bearing deposit & others   26,013     960.49%   60,548     1140.25%
Total interest earning assets $1,056,147   $37,6744.76%$925,811   $31,3904.53%
 
Noninterest-earning assets:
Cash and cash equivalents $ 15,636 $ 14,374
Allowances for loan losses (9,820 ) (9,515 )
Other assets   30,630     24,432  
Total noninterest-earning assets $36,446   $29,291  
 
Total assets$1,092,593   $955,102  
 
Liabilities and Stockholders' Equity
Interest-bearing liabilities:
Deposits:
Money market & NOW accounts $ 235,339 $ 1,552 0.88 % $ 200,600 $ 1,278 0.85 %
Savings 9,709 20 0.28 % 6,796 15 0.30 %
Time deposits   460,909     3,4270.99%   437,696     3,3201.01%
Total interest-bearing deposits $705,957   $4,9990.95%$645,091   $4,6130.96%
Borrowings:
Other borrowings   1,595     50.46%   71     00.16%
Total borrowings: $1,595   $50.46%$71   $00.16%
 
Total interest-bearing liabilities $707,552   $5,0040.94%$645,162   $4,6130.96%
Noninterest-bearing liabilities:
Demand deposits $ 269,489 $ 213,872
Other liabilities $7,904     4,559  
Total noninterest-bearing liabilities $277,393   $218,431  
 
Total liabilities $984,945   $863,593  
 
Stockholders' equity $107,648   $91,509  
 
Total liabilities and stockholders' equity$1,092,593   $955,102  
 
Net interest income $32,670$26,777
 
Cost of deposits0.68%0.72%
 
Net interest spread3.82%3.58%
 
Net interest margin4.13%3.87%
 

Contacts:

Pacific City Financial Corporation
Timothy Chang
Executive Vice President & Chief Financial Officer
213-210-2000

Source: Pacific City Financial Corporation

© 2024 Canjex Publishing Ltd. All rights reserved.