RBB Bancorp Reports Third Quarter Earnings for 2017
- Net income was
$6 .6 million or$0.42 diluted earnings per share - Total loans increased by
$50.5 million , or 17.5% annualized growth, from the end of the prior quarter - Total deposits increased by
$39.8 million , or 12.4% annualized growth, from the end of the prior quarter
The Company reported net income of
Mr.
Key Performance Ratios
Net income of
Net Interest Income and Net Interest Margin
Net interest income, before provision for loan losses, was
Compared to the third quarter of 2016, net interest income, before provision for loan losses, declined from
Net interest margin was 3.91% for the third quarter of 2017, a decrease from 4.02% in the second quarter of 2017. The decrease was primarily attributable to a 15 basis point decrease in the yield on earning assets, primarily due to lower loan discount accretion income and a higher proportion of lower yielding assets due to excess liquidity from the IPO.
Compared to the third quarter of 2016, net interest margin declined from 4.52%. The decrease was primarily due to lower accretion of purchased discounts between the third quarter of 2017 and the third quarter of 2016 (see adjusted earnings metrics table on page 16).
Noninterest Income
Noninterest income was
The Company sold
The Company sold
Compared to the third quarter of 2016, noninterest income increased from
Noninterest Expense
Noninterest expense for the third quarter of 2017 was
Compared to the third quarter of 2016, noninterest expense increased from
Income Taxes
The effective tax rate for the three and nine months ended September 30, 2017 was 37.8% and 40.1%, respectively, compared with 41.7% and 41.2% for the three and nine months ended September 30, 2016, respectively. Our estimated annual effective tax rate varies depending upon tax-advantaged income as well as available tax credits. The decrease in the effective tax rate is mainly due to stock option exercises and a resulting tax deduction of
Loan Portfolio
Loans held for investment, net of deferred fees and discounts, totaled
Mortgage loans held for sale increased to
Deposits
Deposits were at
Noninterest-bearing deposits increased to
Asset Quality
Nonperforming assets totaled
Loans 30 to 89 days past due declined to
Net charge-offs were (0.07)% of average loans during the third quarter of 2017, consisting of no gross charge-offs, and loan recoveries of
The Company recorded provision for loan losses of
The allowance for loan losses totaled
Corporate Overview
Conference Call
Management will hold a conference call at
To listen to the conference call, please dial 1-833-659-7620, passcode 99941708. A replay of the call will be made available at 1-855-859-2056, passcode 99941708, approximately one hour after the conclusion of the call and will remain available through
The conference call will also be simultaneously webcast over the Internet; please visit our
Disclosure
This press release contains certain non-GAAP financial disclosures for tangible common equity and tangible assets and adjusted earnings. The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance. Please refer to the tables at the end of this release for a presentation of performance ratios in accordance with GAAP and a reconciliation of the non-GAAP financial measures to the GAAP financial measures.
Safe Harbor
Certain matters set forth herein (including the 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 and our future financial position and operating results. These forward-looking statements are subject to risks and uncertainties that could cause actual results, performance and/or achievements to differ materially from those projected. These risks and uncertainties include, but are not limited to, local, regional, national and international economic and market conditions and events and the impact they may have on us, our customers and our assets and liabilities; our ability to attract deposits and other sources of funding or liquidity; supply and demand for real estate and periodic deterioration in real estate prices and/or values in
RBB BANCORP AND SUBSIDIARIES | ||||||||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
2017 | 2017 | 2017 | 2016 | 2016 | ||||||||||||||||
Assets | ||||||||||||||||||||
Cash and due from banks | $ | 69,552 | $ | 104,366 | $ | 147,547 | $ | 74,213 | $ | 104,270 | ||||||||||
Federal funds sold and other cash equivalents | 96,500 | 58,500 | 20,000 | 44,500 | 51,500 | |||||||||||||||
Total cash and cash equivalents | 166,052 | 162,866 | 167,547 | 118,713 | 155,770 | |||||||||||||||
Interest-bearing deposits in other financial institutions | 100 | 100 | 100 | 345 | 345 | |||||||||||||||
Investment securities available for sale | 55,697 | 40,241 | 39,155 | 39,277 | 30,800 | |||||||||||||||
Investment securities held to maturity | 5,191 | 6,199 | 6,206 | 6,214 | 6,222 | |||||||||||||||
Mortgage loans held for sale | 125,704 | 83,263 | 66,555 | 44,345 | 57,983 | |||||||||||||||
Loans held for investment: | 1,196,522 | 1,146,005 | 1,139,563 | 1,110,446 | 1,121,873 | |||||||||||||||
Allowance for loan losses | (11,420 | ) | (10,627 | ) | (14,186 | ) | (14,162 | ) | (13,399 | ) | ||||||||||
Net loans held for investment | 1,185,102 | 1,135,378 | 1,125,377 | 1,096,284 | 1,108,474 | |||||||||||||||
Premises and equipment, net | 6,300 | 6,441 | 6,538 | 6,585 | 6,740 | |||||||||||||||
Federal Home Loan Bank (FHLB) stock | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | |||||||||||||||
Net deferred tax assets | 9,517 | 10,214 | 11,068 | 11,097 | 12,135 | |||||||||||||||
Other real estate owned (OREO) | 293 | 833 | 833 | 833 | 293 | |||||||||||||||
Cash surrender value of life insurance | 32,578 | 32,358 | 32,142 | 21,958 | 21,820 | |||||||||||||||
Goodwill | 29,940 | 29,940 | 29,940 | 29,940 | 29,940 | |||||||||||||||
Servicing assets | 5,370 | 4,661 | 4,223 | 3,704 | 3,257 | |||||||||||||||
Core deposit intangibles | 1,525 | 1,612 | 1,699 | 1,793 | 1,897 | |||||||||||||||
Accrued interest and other assets | 12,575 | 12,723 | 7,595 | 7,693 | 7,009 | |||||||||||||||
Total assets | $ | 1,642,714 | $ | 1,533,599 | $ | 1,505,748 | $ | 1,395,551 | $ | 1,449,455 | ||||||||||
Liabilities and shareholders' equity | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
Noninterest-bearing demand | $ | 287,574 | $ | 215,716 | $ | 215,652 | $ | 174,272 | $ | 168,627 | ||||||||||
Savings, NOW and money market accounts | 362,018 | 348,627 | 325,589 | 296,699 | 317,222 | |||||||||||||||
Time deposits | 668,700 | 714,105 | 707,016 | 681,792 | 713,284 | |||||||||||||||
Total deposits | 1,318,292 | 1,278,448 | 1,248,257 | 1,152,763 | 1,199,133 | |||||||||||||||
Reserve for unfunded commitments | 489 | 517 | 985 | 604 | 715 | |||||||||||||||
Income tax payable | — | — | 4,664 | 793 | 2,342 | |||||||||||||||
FHLB advances | — | — | 10,000 | — | 10,000 | |||||||||||||||
Long-term debt | 49,492 | 49,456 | 49,419 | 49,383 | 49,347 | |||||||||||||||
Subordinated debentures | 3,402 | 3,379 | 3,357 | 3,334 | 3,310 | |||||||||||||||
Accrued interest and other liabilities | 10,708 | 9,462 | 5,570 | 7,089 | 8,174 | |||||||||||||||
Total liabilities | 1,382,383 | 1,341,262 | 1,322,252 | 1,213,966 | 1,273,021 | |||||||||||||||
Shareholders' equity: | ||||||||||||||||||||
Shareholder's equity | 260,468 | 192,427 | 183,695 | 181,852 | 176,219 | |||||||||||||||
Accumulated other comprehensive income (loss) - Net of tax | (137 | ) | (90 | ) | (199 | ) | (267 | ) | 215 | |||||||||||
Total shareholders' equity | 260,331 | 192,337 | 183,496 | 181,585 | 176,434 | |||||||||||||||
Total liabilities and stockholders’ equity | $ | 1,642,714 | $ | 1,533,599 | $ | 1,505,748 | $ | 1,395,551 | $ | 1,449,455 | ||||||||||
RBB BANCORP AND SUBSIDIARIES | ||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||
(Unaudited) | ||||||||||
(Dollars in thousands, except per share amounts) | ||||||||||
Three Months Ended | ||||||||||
September 30, 2017 | June 30, 2017 | September 30, 2016 | ||||||||
Interest and dividend income: | ||||||||||
Interest and fees on loans | $ | 17,200 | $ | 16,759 | $ | 18,169 | ||||
Interest on interest-bearing deposits | 371 | 209 | 80 | |||||||
Interest on investment securities | 331 | 313 | 203 | |||||||
Dividend income on FHLB stock | 118 | 82 | 155 | |||||||
Interest on federal funds sold and other | 326 | 158 | 92 | |||||||
Total interest income | 18,346 | 17,521 | 18,699 | |||||||
Interest expense: | ||||||||||
Interest on savings deposits, NOW and money market accounts | 649 | 575 | 521 | |||||||
Interest on time deposits | 2,061 | 1,993 | 1,801 | |||||||
Interest on subordinated debentures and other | 908 | 907 | 903 | |||||||
Interest on other borrowed funds | — | 12 | 16 | |||||||
Total interest expense | 3,618 | 3,487 | 3,241 | |||||||
Net interest income | 14,728 | 14,034 | 15,458 | |||||||
Provision (recapture) for loan losses | 700 | (4,188 | ) | 1,250 | ||||||
Net interest income after provision (recapture) or credit losses | 14,028 | 18,222 | 14,208 | |||||||
Noninterest income: | ||||||||||
Service charges, fees and other | 518 | 646 | 443 | |||||||
Gain on sale of loans | 2,584 | 2,289 | 1,870 | |||||||
Loan servicing fees, net of amortization | 314 | (5 | ) | 95 | ||||||
Recoveries on loans acquired in business combinations | 19 | 29 | 47 | |||||||
Increase in cash surrender value of life insurance | 219 | 216 | 141 | |||||||
Gain on Sale of Securities | — | — | — | |||||||
Gain on Sale of OREO | 142 | — | — | |||||||
3,796 | 3,175 | 2,596 | ||||||||
Noninterest expense: | ||||||||||
Salaries and employee benefits | 4,178 | 4,243 | 3,481 | |||||||
Occupancy and equipment expenses | 705 | 727 | 766 | |||||||
Data processing | 458 | 454 | 563 | |||||||
Legal and professional | 318 | 296 | 511 | |||||||
Amortization of intangibles | 87 | 87 | 103 | |||||||
Other expenses | 1,454 | 1,153 | 1,613 | |||||||
7,200 | 6,960 | 7,037 | ||||||||
Income before income taxes | 10,624 | 14,437 | 9,767 | |||||||
Income tax expense | 4,013 | 5,901 | 4,070 | |||||||
Net income | $ | 6,611 | $ | 8,536 | $ | 5,697 | ||||
Net income per share | ||||||||||
Basic | $ | 0.45 | $ | 0.67 | $ | 0.44 | ||||
Diluted | $ | 0.42 | $ | 0.62 | $ | 0.42 | ||||
RBB BANCORP AND SUBSIDIARIES | |||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | |||||||
(Unaudited) | |||||||
(Dollars in thousands, except per share amounts) | |||||||
Nine Months Ended | |||||||
September 30, | |||||||
2017 | 2016 | ||||||
Interest and dividend income: | |||||||
Interest and fees on loans | $ | 49,992 | $ | 50,042 | |||
Interest on interest-bearing deposits | 731 | 236 | |||||
Interest on investment securities | 922 | 620 | |||||
Dividend income on FHLB stock | 353 | 416 | |||||
Interest on federal funds sold and other | 628 | 159 | |||||
Total interest income | 52,626 | 51,473 | |||||
Interest expense: | |||||||
Interest on savings deposits, NOW and money market accounts | 1,698 | 1,489 | |||||
Interest on time deposits | 5,903 | 5,144 | |||||
Interest on subordinated debentures and other | 2,720 | 1,824 | |||||
Interest on other borrowed funds | 29 | 24 | |||||
Total interest expense | 10,350 | 8,481 | |||||
Net interest income | 42,276 | 42,992 | |||||
Provision (recapture) for loan losses | (3,488 | ) | 3,599 | ||||
Net interest income after provision (recapture) or credit losses | 45,764 | 39,393 | |||||
Noninterest income: | |||||||
Service charges, fees and other | 1,624 | 1,182 | |||||
Gain on sale of loans | 6,370 | 4,136 | |||||
Loan servicing fees, net of amortization | 571 | 384 | |||||
Recoveries on loans acquired in business combinations | 76 | 139 | |||||
Increase in cash surrender value of life insurance | 620 | 423 | |||||
Gain on Sale of Securities | — | 19 | |||||
Gain on Sale of OREO | 142 | — | |||||
9,403 | 6,283 | ||||||
Noninterest expense: | |||||||
Salaries and employee benefits | 12,604 | 10,547 | |||||
Occupancy and equipment expenses | 2,176 | 2,388 | |||||
Data processing | 1,264 | 1,488 | |||||
Legal and professional | 227 | 1,478 | |||||
Amortization of intangibles | 268 | 268 | |||||
Other expenses | 4,199 | 6,205 | |||||
20,738 | 22,374 | ||||||
Income before income taxes | 34,429 | 23,302 | |||||
Income tax expense | 13,789 | 9,609 | |||||
Net income | $ | 20,640 | $ | 13,693 | |||
Net income per share | |||||||
Basic | $ | 1.53 | $ | 1.07 | |||
Diluted | $ | 1.42 | $ | 1.00 | |||
Cash Dividends declared per common share | $ | 0.30 | $ | 0.20 | |||
RBB BANCORP AND SUBSIDIARIES |
||||||||||||||||||||
AVERAGE BALANCE SHEET AND NET INTEREST INCOME |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
(Dollars in thousands, except per share amounts) |
||||||||||||||||||||
For the three months ended | ||||||||||||||||||||
September 30, 2017 | June 30, 2017 | September 30, 2016 | ||||||||||||||||||
(tax-equivalent basis, dollars in thousands) | Average | Interest | Yield / | Average | Interest | Yield / | Average | Interest | Yield / | |||||||||||
Balance | & Fees | Rate | Balance | & Fees | Rate | Balance | & Fees | Rate | ||||||||||||
Earning assets: | ||||||||||||||||||||
Federal funds sold, cash equivalents & other (1) | $ | 202,005 | $ | 815 | 1.60 | % | $ | 134,089 | $ | 449 | 1.34 | % | $ | 103,624 | $ | 326 | 1.26 | % | ||
Securities (2) | ||||||||||||||||||||
Available for sale | 43,075 | 277 | 2.55 | % | 40,618 | 253 | 2.50 | % | 30,269 | 149 | 1.97 | % | ||||||||
Held to maturity | 5,533 | 55 | 3.92 | % | 6,204 | 60 | 3.88 | % | 6,226 | 54 | 3.48 | % | ||||||||
Mortgage loans held for sale | 98,807 | 1,149 | 4.61 | % | 71,356 | 848 | 4.77 | % | 63,304 | 764 | 4.84 | % | ||||||||
Loans held for investment: (3) | ||||||||||||||||||||
Real estate | 766,911 | 10,673 | 5.52 | % | 768,585 | 10,645 | 5.56 | % | 807,197 | 12,711 | 6.32 | % | ||||||||
Commercial (4) | 377,501 | 5,379 | 5.65 | % | 378,436 | 5,266 | 5.58 | % | 361,200 | 4,696 | 5.21 | % | ||||||||
Total loans | 1,144,411 | 16,051 | 5.56 | % | 1,147,021 | 15,911 | 5.56 | % | 1,168,397 | 17,407 | 5.98 | % | ||||||||
Total earning assets | 1,493,833 | $ | 18,346 | 4.87 | % | 1,399,288 | $ | 17,521 | 5.02 | % | 1,371,820 | $ | 18,699 | 5.47 | % | |||||
Noninterest-earning assets | 96,555 | 95,434 | 80,212 | |||||||||||||||||
Total assets | $ | 1,590,388 | $ | 1,494,722 | $ | 1,452,032 | ||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||||
NOW and money market deposits | $ | 333,471 | $ | 605 | 0.72 | % | $ | 302,483 | $ | 536 | 0.71 | % | $ | 290,963 | $ | 479 | 0.66 | % | ||
Savings deposits | 36,746 | 43 | 0.46 | % | 34,203 | 39 | 0.46 | % | 35,533 | 41 | 0.46 | % | ||||||||
Time deposits | 690,378 | 2,061 | 1.18 | % | 701,314 | 1,993 | 1.14 | % | 713,087 | 1,802 | 1.01 | % | ||||||||
Total interest-bearing deposits | 1,060,596 | 2,710 | 1.01 | % | 1,038,000 | 2,568 | 0.99 | % | 1,039,583 | 2,321 | 0.90 | % | ||||||||
FHLB short-term advances | — | — | 0.00 | % | 5,220 | 12 | 0.92 | % | 11,902 | 16 | 0.55 | % | ||||||||
Long-term debt | 49,470 | 849 | 6.81 | % | 49,432 | 850 | 6.90 | % | 49,333 | 850 | 6.91 | % | ||||||||
Subordinated debentures | 3,388 | 60 | 6.99 | % | 3,366 | 57 | 6.79 | % | 3,255 | 54 | 6.61 | % | ||||||||
Total interest-bearing liabilities | 1,113,455 | $ | 3,618 | 1.29 | % | 1,096,018 | $ | 3,487 | 1.28 | % | 1,104,072 | $ | 3,241 | 1.18 | % | |||||
Noninterest-bearing liabilities | ||||||||||||||||||||
Noninterest-bearing deposits | 227,854 | 198,126 | 162,005 | |||||||||||||||||
Other noninterest-bearing liabilities | 11,599 | 13,176 | 9,934 | |||||||||||||||||
Total noninterest-bearing liabilities | 239,453 | 211,302 | 171,939 | |||||||||||||||||
Shareholders' equity | 237,480 | 187,402 | 176,021 | |||||||||||||||||
Total liabilities and shareholders' equity | $ | 1,590,388 | $ | 1,494,722 | $ | 1,452,032 | ||||||||||||||
Net interest income / interest rate spreads | $ | 14,728 | 3.58 | % | $ | 14,034 | 3.75 | % | $ | 15,458 | 4.29 | % | ||||||||
Net interest margin | 3.91 | % | 4.02 | % | 4.52 | % | ||||||||||||||
(1) Includes income and average balances for FHLB stock, term federal funds, interest-bearing time deposits and other miscellaneous interest-bearing assets. | ||||||||||||||||||||
(2) We have an insignificant amount of tax-exempt loans and securities, less than $1 million. Interest income and average rates for tax-exempt loans and securities are presented on a tax-equivalent basis as of September 30, 2017 and 2016. | ||||||||||||||||||||
(3) Average loan balances include nonaccrual loans and loans held for sale. Interest income on loans includes - amortization of deferred loan fees, net of deferred loan costs. | ||||||||||||||||||||
(4) Includes purchased receivables, which are short term loans made to investment grade companies and are used for cash - management purposes by the Company. |
RBB BANCORP AND SUBSIDIARIES | |||||||||||||
AVERAGE BALANCE SHEET AND NET INTEREST INCOME | |||||||||||||
(Unaudited) | |||||||||||||
(Dollars in thousands, except per share amounts) | |||||||||||||
For the nine months ended September 30, | |||||||||||||
2017 | 2016 | ||||||||||||
(tax-equivalent basis, dollars in thousands) | Average | Interest | Yield / | Average | Interest | Yield / | |||||||
Balance | & Fees | Rate | Balance | & Fees | Rate | ||||||||
Earning assets: | |||||||||||||
Federal funds sold, cash equivalents & other (1) | $ | 151,755 | $ | 1,711 | 1.51 | % | $ | 80,475 | $ | 810 | 1.35 | % | |
Securities (2) | |||||||||||||
Available for sale | 40,862 | 746 | 2.44 | % | 28,703 | 433 | 2.01 | % | |||||
Held to maturity | 5,980 | 176 | 3.94 | % | 6,378 | 187 | 3.92 | % | |||||
Mortgage loans held for sale | 74,230 | 2,617 | 4.71 | % | 66,848 | 2,421 | 4.84 | % | |||||
Loans held for investment: (3) | |||||||||||||
Real estate | 766,974 | 31,990 | 5.58 | % | 771,131 | 34,386 | 5.96 | % | |||||
Commercial (4) | 374,979 | 15,384 | 5.49 | % | 351,731 | 13,236 | 5.03 | % | |||||
Total loans | 1,141,953 | 47,375 | 5.55 | % | 1,122,862 | 47,621 | 5.67 | % | |||||
Total earning assets | 1,414,780 | $ | 52,626 | 4.97 | % | 1,305,266 | $ | 51,473 | 5.27 | % | |||
Noninterest-earning assets | 93,160 | 84,539 | |||||||||||
Total assets | $ | 1,507,940 | $ | 1,389,806 | |||||||||
Interest-bearing liabilities | |||||||||||||
NOW and money market deposits | $ | 301,254 | $ | 1,576 | 0.70 | % | $ | 282,790 | $ | 1,370 | 0.65 | % | |
Savings deposits | 34,879 | 121 | 0.46 | % | 34,718 | 118 | 0.45 | % | |||||
Time deposits | 695,020 | 5,903 | 1.14 | % | 682,484 | 5,144 | 1.01 | % | |||||
Total interest-bearing deposits | 1,031,153 | 7,601 | 0.99 | % | 999,992 | 6,633 | 0.89 | % | |||||
FHLB short-term advances | 5,128 | 29 | 0.77 | % | 5,949 | 24 | 0.54 | % | |||||
Long-term debt | 49,433 | 2,546 | 6.89 | % | 33,001 | 1,698 | 6.87 | % | |||||
Subordinated debentures | 3,366 | 173 | 6.88 | % | 2,673 | 127 | 6.34 | % | |||||
Total interest-bearing liabilities | 1,089,080 | $ | 10,350 | 1.27 | % | 1,041,615 | $ | 8,481 | 1.09 | % | |||
Noninterest-bearing liabilities | |||||||||||||
Noninterest-bearing deposits | 205,532 | 163,518 | |||||||||||
Other noninterest-bearing liabilities | 10,274 | 15,052 | |||||||||||
Total noninterest-bearing liabilities | 215,805 | 178,569 | |||||||||||
Shareholders' equity | 203,054 | 169,622 | |||||||||||
Total liabilities and shareholders' equity | $ | 1,507,940 | $ | 1,389,806 | |||||||||
Net interest income / interest rate spreads | $ | 42,276 | 3.70 | % | $ | 42,992 | 4.18 | % | |||||
Net interest margin | 4.00 | % | 4.40 | % | |||||||||
(1) Includes income and average balances for FHLB stock, term federal funds, interest-bearing time deposits and other miscellaneous interest-bearing assets. | |||||||||||||
(2) We have an insignificant amount of tax-exempt loans and securities, less than $1 million. Interest income and average rates for tax-exempt loans and securities are presented on a tax-equivalent basis as of September 30, 2017 and 2016. | |||||||||||||
(3) Average loan balances include nonaccrual loans and loans held for sale. Interest income on loans includes - amortization of deferred loan fees, net of deferred loan costs. | |||||||||||||
(4) Includes purchased receivables, which are short term loans made to investment grade companies and are used for cash - management purposes by the Company. | |||||||||||||
RBB BANCORP AND SUBSIDIARIES | ||||||||||||
SELECTED FINANCIAL HIGHLIGHTS | ||||||||||||
(Unaudited) | ||||||||||||
(Dollars in thousands, except per share amounts) | ||||||||||||
For the three months ended | ||||||||||||
September 30, | June 30, | September 30, | ||||||||||
2017 | 2017 | 2016 | ||||||||||
Per share data (common stock) | ||||||||||||
Earnings | ||||||||||||
Basic | $ | 0.45 | $ | 0.67 | $ | 0.44 | ||||||
Diluted | $ | 0.42 | $ | 0.62 | $ | 0.42 | ||||||
Book value | $ | 20.29 | $ | 14.99 | $ | 14.30 | ||||||
Tangible book value | $ | 17.84 | $ | 12.53 | $ | 11.84 | ||||||
Performance ratios | ||||||||||||
Return on average assets, annualized | 1.65 | % | 2.29 | % | 1.56 | % | ||||||
Return on average shareholders' equity, annualized | 11.04 | % | 18.27 | % | 12.88 | % | ||||||
Return on average tangible common equity, annualized | 12.73 | % | 21.98 | % | 15.73 | % | ||||||
Noninterest income to average assets, annualized | 0.95 | % | 0.85 | % | 0.71 | % | ||||||
Noninterest expense to average assets, annualized | 1.80 | % | 1.87 | % | 1.93 | % | ||||||
Return on average earning assets | 4.87 | % | 5.02 | % | 5.47 | % | ||||||
Cost of average deposits | 0.83 | % | 0.83 | % | 0.77 | % | ||||||
Cost of average interest-bearing deposits | 1.01 | % | 0.99 | % | 0.90 | % | ||||||
Cost of average interest-bearing liabilities | 1.29 | % | 1.28 | % | 1.18 | % | ||||||
Accretion on loans to average earning assets | 0.17 | % | 0.25 | % | 0.81 | % | ||||||
Net interest spread | 3.58 | % | 3.75 | % | 4.29 | % | ||||||
Net interest margin | 3.91 | % | 4.02 | % | 4.52 | % | ||||||
Efficiency ratio | 38.87 | % | 40.44 | % | 40.13 | % | ||||||
RBB BANCORP AND SUBSIDIARIES | ||||||||
SELECTED FINANCIAL HIGHLIGHTS | ||||||||
(Unaudited) | ||||||||
(Dollars in thousands, except per share amounts) | ||||||||
For the nine months ended September 30, | ||||||||
2017 | 2016 | |||||||
Per share data (common stock) | ||||||||
Earnings | ||||||||
Basic | $ | 1.53 | $ | 1.07 | ||||
Diluted | $ | 1.42 | $ | 1.00 | ||||
Dividends declared | $ | 0.30 | $ | 0.20 | ||||
Book value | $ | 16.49 | $ | 13.75 | ||||
Tangible book value | $ | 14.49 | $ | 11.42 | ||||
Performance ratios | ||||||||
Return on average assets, annualized | 1.83 | % | 1.32 | % | ||||
Return on average shareholders' equity, annualized | 13.59 | % | 10.78 | % | ||||
Return on average tangible common equity, annualized | 16.10 | % | 12.70 | % | ||||
Noninterest income to average assets, annualized | 0.83 | % | 0.60 | % | ||||
Noninterest expense to average assets, annualized | 1.84 | % | 2.15 | % | ||||
Return on average earning assets | 4.97 | % | 5.27 | % | ||||
Cost of average deposits | 0.82 | % | 0.76 | % | ||||
Cost of average interest-bearing deposits | 0.99 | % | 0.89 | % | ||||
Cost of average interest-bearing liabilities | 1.27 | % | 1.09 | % | ||||
Accretion on loans to average earning assets | 0.23 | % | 0.63 | % | ||||
Net interest spread | 3.70 | % | 4.18 | % | ||||
Net interest margin | 4.00 | % | 4.40 | % | ||||
Efficiency ratio | 40.13 | % | 45.41 | % | ||||
Common stock dividend payout ratio | 19.60 | % | 18.68 | % | ||||
RBB BANCORP AND SUBSIDIARIES | ||||||||||||
SELECTED FINANCIAL HIGHLIGHTS | ||||||||||||
(Unaudited) | ||||||||||||
(Dollars in thousands, except per share amounts) | ||||||||||||
For the periods ending | ||||||||||||
September 30, | June 30, | September 30, | ||||||||||
2017 | 2017 | 2016 | ||||||||||
Weighted average shares outstanding | ||||||||||||
Basic | 13,481,459 | 12,827,803 | 12,791,876 | |||||||||
Diluted | 14,559,043 | 13,798,475 | 13,687,998 | |||||||||
Shares outstanding at period end | 15,790,611 | 12,827,803 | 12,827,803 | |||||||||
Loan to deposit ratio | 90.76 | % | 89.64 | % | 93.56 | % | ||||||
Core deposits / total deposits | 73.37 | % | 70.51 | % | 69.03 | % | ||||||
Net non-core funding dependence ratio | 22.81 | % | 23.84 | % | 18.47 | % | ||||||
Credit Quality Data: | ||||||||||||
Loans 30-89 days past due | $ | 2,178 | $ | 20,688 | $ | 3,708 | ||||||
Loans 30-89 days past due to total loans | 0.18 | % | 1.81 | % | 0.33 | % | ||||||
Nonperforming loans | $ | 3,950 | $ | 8,481 | $ | 7,468 | ||||||
Nonperforming loans to total loans | 0.33 | % | 0.74 | % | 0.67 | % | ||||||
Nonperforming assets | $ | 4,243 | $ | 9,315 | $ | 7,761 | ||||||
Nonperforming assets to total assets | 0.26 | % | 0.61 | % | 0.54 | % | ||||||
Allowance for loan losses to total loans | 0.95 | % | 0.93 | % | 1.19 | % | ||||||
Allowance for loan losses to nonperforming loans | 289.12 | % | 125.30 | % | 179.42 | % | ||||||
Net charge-offs to average loans | -0.07 | % | -0.06 | % | 0.02 | % | ||||||
Regulatory and other capital ratios—Company | ||||||||||||
Tangible common equity to tangible assets | 14.20 | % | 10.70 | % | 10.20 | % | ||||||
Tier 1 leverage ratio | 14.91 | % | 11.24 | % | 10.52 | % | ||||||
Tier 1 common capital to risk-weighted assets | 18.23 | % | 13.68 | % | 12.48 | % | ||||||
Tier 1 capital to risk-weighted assets | 18.49 | % | 13.96 | % | 12.72 | % | ||||||
Total capital to risk-weighted assets | 23.37 | % | 19.10 | % | 18.12 | % | ||||||
Regulatory capital ratios—Bank only | ||||||||||||
Tier 1 leverage ratio | 14.57 | % | 13.32 | % | 12.27 | % | ||||||
Tier 1 common capital to risk-weighted assets | 18.13 | % | 16.58 | % | 14.85 | % | ||||||
Tier 1 capital to risk-weighted assets | 18.13 | % | 16.58 | % | 14.85 | % | ||||||
Total capital to risk-weighted assets | 19.08 | % | 17.53 | % | 16.05 | % | ||||||
RBB BANCORP AND SUBSIDIARIES | ||||||||||||||||||||
SELECTED FINANCIAL HIGHLIGHTS | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
(Dollars in thousands, except per share amounts) | ||||||||||||||||||||
Quarterly Consolidated Statements of Earnings | ||||||||||||||||||||
3Q | 2Q | 1Q | 4Q | 3Q | ||||||||||||||||
2017 | 2017 | 2017 | 2016 | 2016 | ||||||||||||||||
Interest income | ||||||||||||||||||||
Loans, including fees | $ | 17,200 | $ | 16,759 | $ | 16,033 | $ | 15,846 | $ | 18,169 | ||||||||||
Investment securities and other | 1,146 | 762 | 726 | 870 | 530 | |||||||||||||||
Total interest income | 18,346 | 17,521 | 16,759 | 16,716 | 18,699 | |||||||||||||||
Interest expense | ||||||||||||||||||||
Deposits | 2,710 | 2,568 | 2,323 | 2,310 | 2,322 | |||||||||||||||
Interest on subordinated debentures and other | 908 | 907 | 905 | 723 | 903 | |||||||||||||||
Other borrowings | — | 12 | 17 | 193 | 16 | |||||||||||||||
Total interest expense | 3,618 | 3,487 | 3,245 | 3,226 | 3,241 | |||||||||||||||
Net interest income before provision for loan losses | 14,728 | 14,034 | 13,514 | 13,490 | 15,458 | |||||||||||||||
Provision (recapture) for loan losses | 700 | (4,188 | ) | — | 1,375 | 1,250 | ||||||||||||||
Net interest income after provision for loan losses | 14,028 | 18,222 | 13,514 | 12,115 | 14,208 | |||||||||||||||
Noninterest income | 3,796 | 3,175 | 2,432 | 2,683 | 2,596 | |||||||||||||||
Noninterest expense | 7,200 | 6,960 | 6,578 | 5,532 | 7,037 | |||||||||||||||
Earnings before income taxes | 10,624 | 14,437 | 9,368 | 9,266 | 9,767 | |||||||||||||||
Income taxes | 4,013 | 5,901 | 3,875 | 3,880 | 4,070 | |||||||||||||||
Net income | $ | 6,611 | $ | 8,536 | $ | 5,493 | $ | 5,386 | $ | 5,697 | ||||||||||
Net income per common share - basic | $ | 0.45 | $ | 0.67 | $ | 0.43 | $ | 0.42 | $ | 0.44 | ||||||||||
Net income per common share - diluted | $ | 0.42 | $ | 0.62 | $ | 0.40 | $ | 0.39 | $ | 0.42 | ||||||||||
Cash dividends declared per common share | — | — | $ | 0.30 | — | — | ||||||||||||||
Cash dividends declared | — | — | $ | 3,848 | — | — | ||||||||||||||
Return on average assets, annualized | 1.65 | % | 2.29 | % | 1.55 | % | 1.49 | % | 1.56 | % | ||||||||||
Return on average earning assets | 4.87 | % | 5.02 | % | 5.04 | % | 4.92 | % | 5.47 | % | ||||||||||
Cost of average deposits | 0.83 | % | 0.83 | % | 0.80 | % | 0.78 | % | 0.77 | % | ||||||||||
Cost of average interest-bearing deposits | 1.01 | % | 0.99 | % | 0.95 | % | 0.91 | % | 0.90 | % | ||||||||||
Cost of average interest-bearing liabilities | 1.29 | % | 1.28 | % | 1.24 | % | 1.20 | % | 1.16 | % | ||||||||||
Accretion on loans to average earning assets | 0.17 | % | 0.25 | % | 0.25 | % | 0.54 | % | 0.75 | % | ||||||||||
Net interest margin | 3.91 | % | 4.02 | % | 4.06 | % | 3.97 | % | 4.52 | % | ||||||||||
RBB BANCORP AND SUBSIDIARIES | |||||||||||||||||||||||||
SELECTED FINANCIAL HIGHLIGHTS | |||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||
(Dollars in thousands, except per share amounts) | |||||||||||||||||||||||||
Loan Portfolio Detail | |||||||||||||||||||||||||
As of September 30, | As of June 30, | As of March 31, | As of December 31, | As of September 30, | |||||||||||||||||||||
(dollars in thousands) | 2017 | % | 2017 | % | 2017 | % | 2016 | % | 2016 | % | |||||||||||||||
Loans: | |||||||||||||||||||||||||
Commercial and industrial | $ | 225,968 | 18.89 | $ | 229,985 | 20.07 | $ | 214,480 | 18.82 | $ | 203,843 | 18.36 | $ | 189,484 | 16.89 | ||||||||||
SBA | 148,005 | 12.37 | 158,372 | 13.82 | 149,926 | 13.16 | 158,968 | 14.32 | 162,924 | 14.52 | |||||||||||||||
Construction and land development | 94,297 | 7.88 | 100,239 | 8.75 | 89,869 | 7.89 | 89,409 | 8.05 | 106,769 | 9.52 | |||||||||||||||
Commercial real estate (1) | 491,085 | 41.04 | 439,204 | 38.32 | 493,416 | 43.30 | 501,798 | 45.19 | 519,103 | 46.27 | |||||||||||||||
Single-family residential mortgages | 237,167 | 19.82 | 218,205 | 19.04 | 191,872 | 16.84 | 156,428 | 14.09 | 143,593 | 12.80 | |||||||||||||||
Total loans,(2) | $ | 1,196,522 | 100.00 | $ | 1,146,005 | 100.00 | $ | 1,139,563 | 100.00 | $ | 1,110,446 | 100.00 | $ | 1,121,873 | 100.00 | ||||||||||
Allowance for loan losses | (11,420 | ) | (10,627 | ) | (14,186 | ) | (14,162 | ) | (13,399 | ) | |||||||||||||||
Total loans, net | $ | 1,185,102 | $ | 1,135,378 | $ | 1,125,377 | $ | 1,096,284 | $ | 1,108,474 | |||||||||||||||
(1) Includes non-farm and non-residential loans, multi-family residential loans and non-owner occupied single family residential loans. | |||||||||||||||||||||||||
(2) Net of discounts and deferred fees and costs. | |||||||||||||||||||||||||
Change in Allowance for Loan Losses | Nine months ended | |||||||
September 30, | ||||||||
(dollars in thousands) | 2017 | 2016 | ||||||
Beginning balance | $ | 14,162 | $ | 10,023 | ||||
(Recapture) additions to the allowance charged to expense | (3,488 | ) | 3,599 | |||||
Recoveries on loans charged-off | 747 | — | ||||||
11,420 | 13,622 | |||||||
Less loans charged-off | — | (223 | ) | |||||
Ending balance | $ | 11,420 | $ | 13,399 | ||||
Tangible Book Value Reconciliations (non-GAAP)
The tangible book value per share is a non-GAAP disclosure. The Company uses certain non-GAAP financial measures to provide supplemental information regarding the Company’s performance. The following is a reconciliation of tangible book value to the Company shareholders’ equity computed in accordance with GAAP, as well as a calculation of tangible book value per share as of September 30, 2017 and 2016.
September 30, | ||||||||
2017 | 2016 | |||||||
(dollars in thousands, except per share data) | ||||||||
Tangible common equity: | ||||||||
Total shareholders' equity | $ | 260,331 | $ | 176,434 | ||||
Adjustments | ||||||||
Goodwill | (29,940 | ) | (29,940 | ) | ||||
Core deposit intangible | (1,525 | ) | (1,897 | ) | ||||
Tangible common equity | $ | 228,866 | $ | 144,597 | ||||
Tangible assets: | ||||||||
Total assets-GAAP | $ | 1,642,714 | $ | 1,449,455 | ||||
Adjustments | ||||||||
Goodwill | (29,940 | ) | (29,940 | ) | ||||
Core deposit intangible | (1,525 | ) | (1,897 | ) | ||||
Tangible assets | $ | 1,611,249 | $ | 1,417,618 | ||||
Common shares outstanding | 15,790,611 | 12,827,803 | ||||||
Tangible common equity to tangible assets ratio | 14.20 | % | 10.20 | % | ||||
Tangible book value per share | $ | 14.49 | $ | 11.27 | ||||
Adjusted Earnings Metrics (non-GAAP)
Management uses the measure adjusted earnings to assess the performance of our core business and the strength of our capital position. We believe that this non-GAAP financial measure provides meaningful additional information about us to assist investors in evaluating our operating results. This non-GAAP financial measure should not be considered a substitute for operating results determined in accordance with GAAP and may not be comparable to other similarly titled measures used by other companies. The following table reconciles adjusted earnings, adjusted diluted earnings per share, adjusted return on average assets and adjusted return on average tangible common equity to their most comparable GAAP measures.
Three Months Ended | |||||||||||||
September 30, | June 30, | September 30, | |||||||||||
2017 | 2017 | 2016 | |||||||||||
(dollars in thousands, except per share data) | |||||||||||||
Income before taxes - GAAP | $ | 10,624 | $ | 14,437 | $ | 9,767 | |||||||
Adjustments to interest income | |||||||||||||
Accretion of purchase discounts | (638 | ) | (868 | ) | (2,895 | ) | |||||||
Provision for loan loss | — | (4,188 | ) | — | |||||||||
Adjustments to noninterest income | |||||||||||||
Gain on sale of investment securities, net | — | — | — | ||||||||||
Adjustments to other expenses | |||||||||||||
Integration and acquisition expenses | — | — | — | ||||||||||
Total adjustments to income | (638 | ) | (5,056 | ) | (2,895 | ) | |||||||
Adjusted earnings pre-tax | 9,986 | 9,381 | 6,872 | ||||||||||
Adjusted taxes | 3,772 | 3,834 | 2,864 | ||||||||||
Adjusted earnings non-GAAP | $ | 6,214 | $ | 5,547 | $ | 4,008 | |||||||
Adjusted diluted EPS | $ | 0.39 | $ | 0.40 | $ | 0.29 | |||||||
Weighted average diluted common shares outstanding | 15,851,929 | 13,863,273 | 13,717,232 | ||||||||||
Average assets | $ | 1,590,388 | $ | 1,494,722 | $ | 1,452,032 | |||||||
Adjusted return on average assets | 1.55 | % | 1.49 | % | 1.10 | % | |||||||
Average tangible common equity | $ | 205,964 | $ | 155,798 | $ | 144,122 | |||||||
Adjusted return on average tangible common equity | 11.97 | % | 14.28 | % | 11.06 | % |
Contacts: | Yee Phong (Alan) Thian |
Chairman, President and CEO | |
(213) 627-9888 | |
David Morris | |
Executive Vice President and CFO | |
(714) 670-2488 |
Source: RBB Bancorp