06:39:39 EDT Sat 20 Apr 2024
Enter Symbol
or Name
USA
CA



Commonwealth Business Bank Reports Second Quarter 2014 Net Income of $2.4 Million, or $0.59 per Diluted EPS, and Improved Asset Quality

2014-07-30 19:08 ET - News Release


LOS ANGELES -- (Business Wire)

Commonwealth Business Bank (“CBB”) (OTCQB: CWBB) today announced that for the second quarter of 2014, net income available to common shareholders was $2.4 million, or $0.59 per diluted common share from $3.4 million, or $0.84 per diluted common share, for the first quarter of 2014, and from $2.2 million, or $0.58 per diluted common share, for the same quarter of 2013.

“Our second quarter results continue our Bank’s trend of solid performance,” said Joanne Kim, President and CEO. “Earnings remain strong as evidenced by the current quarter’s 2.78% annualized pre-tax pre-provision earnings to average assets. Loan originations grew 44.8% from the prior quarter, although net balance growth was slower than projected due to increased payoff and refinancing activities, coupled with lower utilization of new lines of credit. We continue to develop stable funding sources to augment loan growth. We remain disciplined and focused on risk management, as evidenced by a 20.7% decrease in nonperforming assets from the prior quarter.”

2nd QUARTER 2014 FINANCIAL HIGHLIGHTS

  • Net income available to common shareholders was $2.4 million, or $0.59 per diluted common share compared with $3.4 million, or $0.84 per diluted common share for the first quarter of 2014.
  • Return on average assets was 1.61% compared with 2.47% for the first quarter of 2014 and 1.81% of the same quarter of 2013.
  • Return on average equity was 14.20% compared with 21.47% for the first quarter of 2014 and 14.44% for the same quarter of 2013.
  • The efficiency ratio was 47.44% compared with 45.31% for the first quarter of 2014, and 46.83% for the same quarter of 2013.
  • Nonperforming assets declined to 1.33% of total assets compared with 1.85% and 2.40% at March 31, 2014 and at June 30, 2013, respectively.

STATEMENT OF OPERATIONS

Pre-Tax, Pre-Provision Income

For the second quarter of 2014, Pre-Tax, Pre-Provision (“PTPP”) income was $4.2 million, compared with $4.7 million and $3.9 million for the first quarter of 2014 and for the same quarter of 2013, respectively. The lower gains on sales of SBA loans in the current quarter and the recapture of non-recurring loan loss provision in the prior quarter were the primary reasons for the reduction in PTPP income. The annualized PTPP income to average assets was 2.78%, 3.38%, and 3.23% at June 30, 2014, March 31, 2014, and June 30, 2013, respectively.

Net Interest Income and Net Interest Margin

For the second quarter of 2014, net interest income before provision for loan losses was $5.3 million, up 1.8% from $5.2 million for the first quarter of 2014, and up 15.8% from $4.6 million for the same quarter of 2013. The quarter over quarter increase was due primarily to an increase in loan volume and a decrease in the cost of funds in the second quarter of 2014, which was offset by a reduction in loan yields.

Although net interest income was up compared to the prior quarters, the net interest margin was 3.61%, down from 3.85% and 3.84% for the first quarter of 2014 and the same quarter of 2013, respectively. The primary reason for the reduction in the net interest margin was the increase in short-term assets with lower yields during the second quarter of 2014. Loan growth was less than projected in the second quarter, causing an increase in the FRB excess reserve account, which lowered the yield on earning assets.

Our cost of funds was 0.82% for the second quarter of 2014, compared with 0.85% and 0.81% for the first quarter of 2014 and the same quarter of 2013, respectively. Although the average rates paid on interest-bearing deposits remained relatively stable over the comparative quarters, our cost of funds decreased three basis points in the second quarter of 2014 due primarily to the growth in noninterest-bearing demand deposits.

“Our net interest margin is compressed due to prolonged low interest rates and fierce competition for business. To offset the effects of the net interest margin compression, we remain focused on growing our loan portfolio by retaining current customers and developing new business relationships. At the same time, we strive to mitigate the risks inherent in a growing loan portfolio by maintaining a balanced and proactive approach to asset-liability management,” commented Joanne Kim.

Provision for Loan Losses

There was no loan loss provision for the second quarter of 2014, compared with a negative $1.2 million loan loss provision for the first quarter of 2014 and no loan loss provision for the same quarter of 2013. The improvement in asset quality enabled us to provide adequately for inherent loan losses without having to increase the allowance for loan losses associated with the growth.

Noninterest Income

For the second quarter of 2014, noninterest income decreased 21.2% to $2.6 million from $3.3 million for the first quarter of 2014 and decreased 5.2% from $2.8 million for the same quarter of 2013, primarily due to a reduction in gains on sales of SBA loans. Although CBB increased its SBA lending in the second quarter by $10.2 million or 30.3%, there was a lower volume of SBA loans sold and, accordingly, gains on sales of SBA loans decreased relative to the prior quarter. During the second quarter of 2014, $23.5 million of SBA loans were sold, compared with $31.7 million and $24.4 million for the first quarter of 2014 and the same quarter of 2013, respectively.

The reduction in gains on sales of SBA loans in the second quarter of 2014 was partially offset by an increase in service charges and other income. During the second quarter of 2014, service charges and other income increased 33.0% to $645,000 from $485,000 for the first quarter of 2014 and increased 47.5% from $437,000 for the same quarter of 2013. This increase in service charges and other income was due primarily to higher deposit related fees from the growth of transaction accounts, and higher servicing fee income generated from a larger SBA loan portfolio.

Noninterest Expense

Noninterest expense decreased 2.8% to $3.8 million, from $3.9 million for the first quarter of 2014, but increased 9.3% from $3.5 million for the same quarter of 2013. The decrease in noninterest expense from the first quarter of 2014 was due primarily to reductions in salaries and employee benefits and professional fees. Salaries and employee benefits decreased due to a reduction in third party service fees related to the administration of human resources, payroll and employee benefits. Professional fees decreased due to a reduced workout volume of problem loans. The increase in noninterest expense from the same quarter of 2013 was due primarily to increased salaries and employee benefits associated with an increase in new hires and expansion of marketing activities, partially offset by reduced occupancy expense.

There was a larger decrease in noninterest income than in noninterest expense, therefore, the efficiency ratio increased during the second quarter of 2014. Efficiency ratios were 47.4%, 45.3% and 46.8% for the second and first quarters of 2014, and for the same quarter of 2013, respectively.

Income Tax Provision

In the second quarter of 2014, income tax expense decreased 27.9% to $1.8 million, compared with $2.4 million for the first quarter 2014. This decrease in income tax expense was due primarily to a reduction in income that was partially offset by a higher effective tax rate attributable to the expiration of the California Enterprise Zone net interest deduction. The effective income tax rates were 42.0%, 41.6%, and 44.0% for the second and first quarters of 2014, and the same quarter of 2013, respectively.

BALANCE SHEET

Loans and Allowance for Loan Losses

CBB increased its loan production by 44.8% to $93.9 million during the second quarter of 2014, compared with 64.9 million in the prior quarter; but gross loan balances increased only 6.1% to $501.6 million at June 30, 2014 as loan payoffs accelerated and lines of credit were not utilized as anticipated. Although loan production was higher, a smaller volume of SBA loans was sold to partially mitigate high loan payoffs. The inventory of the loans held-for-sale increased to $15.8 million. Gross loans grew 19.0% year over year with the majority of the growth coming from commercial real estate and SBA loans.

The allowance for loan losses at June 30, 2014 was $8.8 million, or 1.82% of total gross loans (excluding loans held-for-sale), compared with $8.7 million, or 1.89%, at March 31, 2014 and $10.0 million, or 2.46%, at June 30, 2013.

Loan recoveries were $100,000 during the second quarter of 2014, compared with $1.1 million for the first quarter of 2014, and $88,000 for the same quarter of 2013. The recoveries were primarily from a loan partially charged-off in the first quarter of 2014.

There were no loans charged-off during the second quarter of 2014, compared with $123,000 and $290,000 in charge-offs during the first quarter of 2014 and the same quarter of 2013, respectively.

The following table lists gross loans by type at the dates indicated:

 
(Dollars in thousands)       June 30,       March 31,       June 30,
2014       2014       2013
 
Construction $ 2,459 $ 2,985 $ 4,429
Real Estate Loans 389,545 352,443 299,400
Commercial and Industrial Loans 106,268 111,983 114,575
Consumer Loans   2,638   4,572   2,884
500,910 471,983 421,288
Deferred Loan Fees/Costs   718   593   305
Gross Loans, net $ 501,628 $ 472,576 $ 421,593
 

Deposits

Total deposits increased $54.7 million, or 10.9%, to $556.1 million at June 30, 2014 from $501.3 million at March 31, 2014, and increased $106.0 million, or 23.6%, from $450.0 million at June 30, 2013. Noninterest-bearing demand and money market and NOW deposits increased 52.2% and 7.4%, respectively, from the prior quarter. The increase was due primarily to the balances increase in existing relationships as well as promotions of new accounts. However, a substantial portion of the increase in existing accounts is expected to be short-term, and the funds were kept in low yielding short-term asset accounts. Noninterest-bearing demand deposits increased to 22.6% of total deposits, compared with 16.5% at March 31, 2014 and 21.4% at June 30, 2013.

With the increase in deposits, the loan-to-deposit ratio decreased to 90.2%, compared with 94.3% and 93.7% at March 31, 2014, and June 30, 2013, respectively.

The following table sets forth the amount of deposits by category and as a percentage of total deposits at the dates indicated:

 
(Dollars in thousands)     June 30,       March 31,       June 30,
2014       2014       2013
Amount     Percentage       Amount     Percentage       Amount     Percentage
Noninterest-Bearing DDA $ 125,788     22.6 % $ 82,638     16.5 % $ 96,408     21.4 %
Money Market & NOW 155,318 27.9 % 144,587 28.8 % 145,034 32.2 %
Savings 9,650 1.7 % 8,589 1.7 % 6,176 1.4 %
Time Deposits less than $100K 58,644 10.5 % 60,018 12.0 % 58,969 13.1 %
Time Deposits more than $100K 144,464 26.0 % 142,005 28.3 % 93,684 20.8 %
Wholesale Deposits   62,195     11.2 %         63,503     12.7 %         49,742     11.1 %
Total Deposits $ 556,059     100.0 %       $ 501,340     100.0 %       $ 450,013     100.0 %
 

ASSET QUALITY

Following a $2.4 million reduction in the prior quarter, nonaccrual loans further decreased to $2.2 million, or 0.43% of total gross loans at June 30, 2014, from $2.6 million, or 0.56% of total gross loans at March 31, 2014, and from $2.7 million, or 0.64% of total gross loans at June 30, 2013. The reduction was primarily due to the principal paydown of a nonaccrual loan. Loans past due 30 - 89 days also decreased to $19,000, compared with $446,000 and $3.7 million at March 31, 2014, and June 30, 2013, respectively. During the second quarter of 2014, three delinquent loans were brought to “current” status.

Nonperforming assets (nonaccrual loans, accruing troubled debt restructuring loans and OREO) also further decreased to $8.4 million, or 1.33% of total assets, at June 30, 2014, from $10.6 million, or 1.85% of total assets, at March 31, 2014, and from $12.5 million, or 2.40% of total assets, at June 30, 2013. The reduction in nonperforming assets was primarily attributable to the payoff of $1.6 million performing troubled debt restructuring loan, and $320,000 in principal paydown on a nonaccrual loan.

Classified assets declined to $8.5 million, or 1.34% of total assets, at June 30, 2014, from $10.7 million, or 1.86% of total assets, at March 31, 2014, and from $15.2 million, or 2.93% of total assets, at March 31, 2013.

CAPITAL

As of June 30, 2014, the Tier 1 leverage ratio, Tier 1 risk-based capital ratio, and total risk-based capital ratio decreased to 11.57%, 13.83%, and 15.09%, respectively, compared with 11.93%, 14.19%, and 15.45%, respectively, as of March 31, 2014. The decreases in the ratios were mainly the result of the continuing growth in loans. CBB continues to be “well capitalized” under applicable regulatory standards.

ABOUT COMMONWEALTH BUSINESS BANK (“CBB BANK”)

Commonwealth Business Bank is a full-service commercial bank doing business as “CBB Bank” and specializes in small- to medium-sized businesses located in the business districts of Koreatown, Los Angeles, California. The Bank has three full service branches in Los Angeles and Orange Counties and loan production offices in Texas and Georgia.

For additional information, please visit CBB’s website at www.cbb-bank.com.

FORWARD-LOOKING STATEMENTS

This release may contain forward-looking statements that are subject to risks and uncertainties. Such risks and uncertainties may include, but are not necessarily limited to, fluctuations in interest rates, inflation, government regulations and general economic conditions, and competition within the business areas in which Commonwealth Business Bank is conducting its operations, including the real estate market in California, and other factors beyond Commonwealth Business Bank’s control. Such risks and uncertainties could cause results for subsequent interim periods or for the entire year to differ materially from those indicated. Readers should not place undue reliance on the forward-looking statements, which reflect management’s view only as of the date hereof. Commonwealth Business Bank undertakes no obligation to revise these forward-looking statements publicly to reflect subsequent events or circumstances.

 
BALANCE SHEET (Unaudited)
(Dollars in Thousands)
 
    June 30,     March 31,     %     June 30,     %
20142014Change2013Change

ASSETS

Cash and Cash Equivalents $ 18,285 $ 15,343 19.2 % $ 13,644 34.0 %
Due from Federal Reserve Bank 91,860 67,546 36.0 % 67,600 35.9 %
Investment Securities 7,278 7,387 -1.5 % 10,110 -28.0 %
Gross Loans, net 501,628 472,576 6.1 % 421,593 19.0 %
Less: Allowance for Loan Losses   (8,837 )   (8,737 ) 1.1 %   (9,960 ) -11.3 %
LOANS,NET492,791463,8396.2%411,63319.7%
 
FHLB & FRB Stock 3,971 3,649 8.8 % 3,513 13.0 %
Other Assets   15,994     14,348   11.5 %   13,179   21.4 %
TOTAL ASSETS$630,179   $572,112   10.1%$519,679   21.3%

 

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-Bearing DDA $ 125,788 $ 82,638 52.2 % $ 96,408 30.5 %
Money Market & NOW 155,318 144,587 7.4 % 145,034 7.1 %
Savings 9,650 8,589 12.4 % 6,176 56.3 %
Time Deposits < $100K 75,351 78,033 -3.4 % 68,463 10.1 %
Time Deposits ≥ $100K   189,952     187,493   1.3 %   133,932   41.8 %
TOTAL DEPOSITS556,059501,34010.9%450,01323.6%
 
TOTAL LIABILITIES560,210504,83811.0%454,12623.4%
 
SHAREHOLDERS' EQUITY   69,969     67,274   4.0%   65,553   6.7%
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY$630,179   $572,112   10.1%$519,679   21.3%
 
 
INCOME STATEMENT (Unaudited)
(Dollars in Thousands, Except Per Share Information)
 
    Three Months Ended       Six Months Ended
                   
June 30,March 31,%June 30,%June 30,June 30,%
NET INTEREST INCOME2014     2014     Change     2013     Change2014     2013     Change
Interest Income $ 6,423 $ 6,279 2.3 % $ 5,467 17.5 % $ 12,702 $ 10,712 18.6 %
Interest Expense   1,084       1,034       4.8 %       858       26.3 %   2,118         1,747       21.2 %
Total Net Interest Income5,3395,2451.8%4,60915.8%10,5848,96518.1%
 
Provision for Loan Losses   -       (1,178 )     -         -       -     (1,178 )       (1,464 )     -19.5 %

Net Interest Income after Provision for Loan Losses

  5,339       6,423       -16.9%       4,609       15.8%   11,762         10,429       12.8%
 
NONINTEREST INCOME
Gains on Sales of Loans 1,992 2,863 -30.4 % 2,345 -15.1 % 4,854 3,812 27.3 %
Service Charges and Other Income   645       485       33.0 %       437       47.5 %   1,130         842       34.2 %
Total Noninterest Income2,6373,348-21.2%2,782-5.2%5,9844,65428.6%
 
NONINTEREST EXPENSE
Salaries and Employee Benefits 2,566 2,640 -2.8 % 2,253 13.9 % 5,206 4,238 22.8 %
Occupancy and Equipment 386 362 6.6 % 454 -15.0 % 749 893 -16.1 %
Other Expenses   832       891       -6.6 %       754       10.3 %   1,721         1,570       9.6 %
Total Noninterest Expense3,7843,893-2.8%3,4619.3%7,6766,70114.6%

INCOME BEFORE PROVISION FOR INCOME TAXES

4,1925,878-28.7%3,9306.7%10,0708,38220.1%
 
Provision for Income Taxes   1,762       2,445       -27.9%       1,728       2.0%   4,207         3,535       19.0%
NET INCOME$2,430     $3,433       -29.2%     $2,202       10.3%$5,863       $4,847       21.0%
 
Preferred Stock Adjustments
Preferred Stock Cash Dividend - - - - - - - -
Accretion of Preferred Stock Discount - - - (29 ) -100.0 % - (161 ) -100.0 %
Redemption of Preferred Stock   -       -       -         -       -     -         -       -  
Total Preferred Stock Adjustments   -       -       -         (29 )     -100.0 %   -         (161 )     -100.0 %

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

$2,430     $3,433       -29.2%     $2,173       11.8%$5,863       $4,686       25.1%
 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

BASIC 3,858,416 3,849,564 0.2 % 3,522,064 ^ 9.5 % 3,854,017 3,489,153 ^ 10.5 %
DILUTED 4,108,611 4,100,348 0.2 % 3,770,603 ^ 9.0 % 4,102,670 3,705,396 ^ 10.7 %
 
BASIC EPS $ 0.63 $ 0.89 -29.4 % $ 0.62 ^ 2.1 % $ 1.52 $ 1.34 ^ 13.3 %
DILUTED EPS $ 0.59 $ 0.84 -29.4 % $ 0.58 ^ 2.6 % $ 1.43 $ 1.26 ^ 13.0 %
 
Note: ^ Restated for 10% stock dividend declared on 1/30/2014
 
 
SELECTED FINANCIAL RATIOS (Unaudited)
(Dollars in thousands, Except Per Share Amount)
 
 
    Three Months Ended       Six Months Ended
2nd Qtr     1st Qtr     %     2nd Qtr   %June 30,     June 30,   %
20142014Change2013Change20142013Change
Performance Ratios:
Return on Average Assets 1.61 % 2.47 % -0.86 % 1.81 % -0.20 % 2.02 % 2.01 % 0.01 %
Return on Average Equity 14.20 % 21.47 % -7.27 % 14.44 % -0.24 % 17.71 % 16.46 % 1.25 %
Net Interest Margin 3.61 % 3.85 % -0.24 % 3.84 % -0.23 % 3.72 % 3.77 % -0.05 %
Cost of Funds 0.82 % 0.85 % -0.03 % 0.81 % 0.01 % 0.83 % 0.83 % 0.00 %
Efficiency Ratio 47.44 % 45.31 % 2.13 % 46.83 % 0.61 % 46.33 % 49.20 % -2.87 %
 
Capital Ratios:
Core Capital (Leverage) Ratio 11.57 % 11.93 % -0.36 % 13.43 % -1.86 % 11.57 % 13.43 % -1.86 %
Tier 1 Risk-Based Capital Ratio 13.83 % 14.19 % -0.36 % 15.62 % -1.79 % 13.83 % 15.62 % -1.79 %
Total Risk-Based Capital Ratio 15.09 % 15.45 % -0.36 % 16.89 % -1.80 % 15.09 % 16.89 % -1.80 %
Tangible Common Equity to Total Assets 11.10 % 11.76 % -0.66 % 11.07 % 0.03 % 11.10 % 11.07 % 0.03 %
Tangible Common Equity Per Share $ 18.07 $ 17.48 3.38 % $ 15.36 ^ 17.64 % $ 18.07 $ 15.36 ^ 17.64 %
 
 
Average Balances:
Gross Loans, net $ 483,090 $ 474,663 1.78 % $ 401,557 20.30 % $ 483,090 $ 401,557 20.30 %
Total Investment Securities 7,349 7,497 -1.97 % 9,475 -22.44 % 7,349 9,475 -22.44 %
Interest-Earning Assets 593,076 553,095 7.23 % 480,892 23.33 % 593,076 480,892 23.33 %
Total Assets 604,637 563,684 7.27 % 487,986 23.90 % 604,637 487,986 23.90 %
Total Deposits 532,054 495,045 7.48 % 422,977 25.79 % 532,054 422,977 25.79 %
Interest-Bearing Liabilities 429,081 417,872 2.68 % 343,907 24.77 % 429,081 343,907 24.77 %
Shareholders' Equity 68,622 64,840 5.83 % 61,155 12.21 % 68,622 61,155 12.21 %
 
Note: ^ Restated for 10% stock dividend declared on 1/30/2014
 
 
Selected Quarterly Information (Unaudited)
(Dollars in Thousands)
 
    2nd Qtr     1st Qtr     4th Qtr     3rd Qtr     2nd Qtr
2014     2014     2013     2013     2013
Allowance for Loan Losses:
 
Balance at Beginning-of-Period $ 8,737 $ 8,925 $ 8,869 $ 9,960 $ 10,162
Provision for Loan Losses - (1,178 ) - - -
Charge-offs - 123 - 1,145 290
Recoveries   100         1,113         56         54         88  
Balance at End-of-Period $8,837       $8,737       $8,925       $8,869       $9,960  
 
Allowance for Off-Balance-Sheet Items:
 
Balance at Beginning-of-Period $ 721 $ 721 $ 721 $ 721 $ 721
Provision for Off-Balance-Sheet Items   -         -         -         -         -  
Balance at End-of-Period $721       $721       $721       $721       $721  
 
Delinquent Loans:
Loans 30-89 Days Past Due $ 19 $ 446 $ 83 $ 183 $ 3,710
Loans 90 Days Past Due and Nonaccruals   2,159         2,646         4,983         5,230         2,707  
Total Delinquent Loans $2,178       $3,092       $5,066       $5,413       $6,417  
 
Nonperforming Loans/Assets:
Nonaccrual Loans $ 2,159 $ 2,646 $ 4,983 $ 5,230 $ 2,707
Performing TDR Loans   6,217         7,915         10,362         10,250         9,770  
Total Nonperforming Loans $8,376       $10,561       $15,345       $15,480       $12,477  
 
Other Real Estate Owned   -         -         -         -         -  
Total Nonperforming Assets $8,376       $10,561       $15,345       $15,480       $12,477  
 
Watch List Loans:
Special Mention $ 289 $ 520 $ 6,390 $ 6,360 $ 6,095
Substandard 8,452 10,655 12,854 14,922 15,203
Doubtful - - - - -
Loss   -         -         -         -         -  
Total Watch List Loans $8,741       $11,175       $19,244       $21,282       $21,298  
 
Total Classified Assets $8,452       $10,655       $12,854       $14,922       $15,203  
 
Asset Quality Ratios:
Annualized Net Charge-offs to Average Gross Loans -0.08 % -0.83 % -0.05 % 1.00 % 0.20 %
Nonaccrual Loans to Gross Loans, net 0.43 % 0.56 % 1.06 % 1.18 % 0.64 %
Nonperforming Loans to Gross Loans, net 1.67 % 2.23 % 3.27 % 3.49 % 2.96 %
Total NPA to Total Assets 1.33 % 1.85 % 2.69 % 3.02 % 2.40 %
Classified Assets to Total Assets 1.34 % 1.86 % 2.25 % 2.91 % 2.93 %
Classified Assets to Tier 1 and ALLL 10.73 % 14.02 % 17.73 % 21.42 % 20.14 %
ALLL to Gross Loans, net 1.76 % 1.85 % 1.90 % 2.00 % 2.36 %
ALLL to Gross Loans, net (excluding loans held-for-sale) 1.82 % 1.89 % 1.98 % 2.07 % 2.46 %
ALLL to Nonaccrual Loans 409.31 % 330.20 % 179.10 % 169.58 % 367.94 %
ALLL to Nonperforming Loans 105.50 % 82.73 % 58.16 % 57.30 % 79.83 %
 
 
Yield Analysis
(Dollars in Thousands)

 

    Three Months Ended
June 30, 2014     March 31, 2014       June 30, 2013
Avg         Avg         Avg        
BalanceInterestYieldBalanceInterestYieldBalanceInterestYield

 

 

 

 

INTEREST-EARNING ASSETS
Gross Loans, net $ 483,090 $ 6,255 5.19 % $ 474,663 $ 6,125 5.23 % $ 401,557 $ 5,325 5.32 %
Investment Securities 7,349 39 2.13 % 7,497 41 2.22 % 9,475 51 2.16 %
Interest-Bearing Deposits 9,805 14 0.57 % 8,889 13 0.59 % 6,989 9 0.52 %
Federal Funds Sold 88,753 56 0.25 % 58,207 36 0.25 % 59,228 37 0.25 %
Other Earning Assets   4,079       59     5.80 %   3,839         64     6.76 %   3,643         45     4.95 %
Total Interest-Earning Assets593,0766,4234.34%553,0956,2794.60%480,8925,4674.56%
 
NONINTEREST-EARNING ASSETS
Cash and Due from Banks 6,321 6,176 5,312
Other Noninterest-Earning Assets   14,039   13,711     11,971  
Total Noninterest-Earning Assets20,36019,88717,283
 
Less: Allowance for Loan Losses (8,799 ) (9,298 ) (10,189 )
   
TOTAL ASSETS$604,637$563,684   $487,986  
 
 
INTEREST-BEARING DEPOSITS
Interest-Bearing Demand $ 206 $ - 0.15 % $ 259 $ - 0.15 % $ 187 $ - 0.15 %
Money Market & NOW 153,497 379 0.99 % 149,875 367 0.99 % 139,369 363 1.04 %
Savings 9,034 54 2.40 % 7,998 49 2.48 % 5,695 35 2.47 %
CD < 100K 59,493 162 1.09 % 59,315 159 1.09 % 60,626 168 1.11 %
CD > 100K 141,493 409 1.16 % 134,729 384 1.16 % 91,017 254 1.12 %
CDARS 2,630 4 0.61 % 2,631 4 0.62 % 2,630 4 0.61 %
Wholesale Deposits   62,728       76     0.49 %   63,063         71     0.46 %   44,383         34     0.31 %
Total Interest-Bearing Deposits429,0811,0841.01%417,8701,0341.00%343,9078581.00%
 
FHLB Advance

-

   

-

   

-

    2         -     0.32 %   -         -     -  
Total Interest-Bearing Liabilities429,0811,0841.01%417,8721,0341.00%343,9078581.00%
 
NONINTEREST-BEARING DEPOSITS
Demand Deposits   102,973   77,175     79,070  
Total Noninterest-Bearing Deposits102,97377,17579,070
 
Other Liabilities   3,961   3,797     3,854  
Total Noninterest-Bearing liabilities106,93480,97282,924
 
Shareholders' Equity 68,622 64,840 61,155
   
TOTAL LIAB & SH EQUITY$604,637$563,684   $487,986  
 
 
 
Net Interest Income$5,339$5,245$4,609
 
Net Interest Spread3.33%3.60%3.56%
 
Net Interest Margin3.61%3.85%3.84%
 
Cost of Funds0.82%0.85%0.81%
 
 
Yield Analysis
(Dollars in Thousands)
 

 

    Six Months Ended
June 30, 2014       June 30, 2013
Avg         Avg        
BalanceInterestYieldBalanceInterestYield

 

 

 

INTEREST-EARNING ASSETS
Gross Loans, net $ 478,900 $ 12,380 5.21 % $ 393,548 $ 10,454 5.36 %
Investment Securities 7,422 82 2.23 % 9,843 81 1.66 %
Interest-Bearing Deposits 9,350 27 0.58 % 5,939 15 0.52 %
Federal Funds Sold 73,564 91 0.25 % 66,912 84 0.25 %
Other Earning Assets   3,960         122     6.21 %   3,561         78     4.42 %
Total Interest-Earning Assets573,19612,7024.47%479,80310,7124.50%
 
NONINTEREST-EARNING ASSETS
Cash and Due from Banks 6,249 5,288
Other Noninterest-Earning Assets   13,843     11,598  
Total Noninterest-Earning Assets20,09216,886
 
Less: Allowance for Loan Losses (9,047 ) (10,597 )
   
TOTAL ASSETS$584,241   $486,092  
 
 
 
INTEREST-BEARING DEPOSITS
Interest-Bearing Demand $ 232 $ - 0.15 % $ 218 $ - 0.15 %
Money Market & NOW 151,696 748 0.99 % 140,058 737 1.06 %
Savings 8,519 103 2.44 % 5,420 66 2.46 %
CD < 100K 59,404 320 1.09 % 61,568 345 1.13 %
CD > 100K 138,130 792 1.16 % 90,480 507 1.13 %
CDARS 2,631 8 0.61 % 2,630 8 0.65 %
Wholesale Deposits   62,894         147     0.47 %   52,642         84     0.32 %
Total Interest-Bearing Deposits423,5062,1181.01%353,0161,7471.00%
 
FHLB Advance   1         -     0.38 %   1         -     0.26 %
Total Interest-Bearing Liabilities423,5072,1181.01%353,0171,7471.00%
 
NONINTEREST-BEARING DEPOSITS
Demand Deposits   90,145     70,494  
Total Noninterest-Bearing Deposits90,14570,494
 
Other Liabilities   3,847     3,200  
Total Noninterest-Bearing liabilities93,99273,694
 
Shareholders' Equity 66,742 59,381
   
TOTAL LIAB & SH EQUITY$584,241   $486,092  
 
 
 
Net Interest Income$10,584$8,965
 
Net Interest Spread3.46%3.50%
 
Net Interest Margin3.72%3.77%
 
Cost of Funds0.83%0.83%
 

Contacts:

Commonwealth Business Bank
K. Kaye Kim, 323-988-3007
EVP & Chief Financial Officer
Kayek@CBB-Bank.com

Source: Commonwealth Business Bank

© 2024 Canjex Publishing Ltd. All rights reserved.