UNITED
STATES SECURITIES AND EXCHANGE
COMMISSION
|
|
(X)
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
DELAWARE
|
33-0743196
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S
Employer Identification No.)
|
1600
SUNFLOWER AVENUE, 2ND
FLOOR, COSTA MESA, CALIFORNIA 92626
|
(Address
of principal executive offices and zip
code)
|
(714)
431-4000
|
(Registrant’s
telephone number, including area
code)
|
Large
accelerated filer
|
[
]
|
Accelerated
filer
|
[
]
|
Non-accelerated
filer
|
[
]
|
Smaller
reporting company
|
[x
]
|
(Do
not check if a smaller reporting company)
|
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARY
|
||||||||
CONSOLIDATED
STATEMENTS OF FINANCIAL CONDITION
|
||||||||
(Dollars
in thousands)
|
||||||||
September
30,
|
||||||||
2008
|
December
31,
|
|||||||
(Unaudited)
|
2007
|
|||||||
ASSETS
|
||||||||
Cash
and due from banks
|
$ | 7,187 | $ | 8,307 | ||||
Federal
funds sold
|
2,325 | 25,714 | ||||||
Cash
and cash equivalents
|
9,512 | 34,021 | ||||||
Investment
securities available for sale
|
60,084 | 56,238 | ||||||
FHLB
Stock/Federal Reserve Stock, at cost
|
14,203 | 16,804 | ||||||
Loans:
|
||||||||
Loans
held for sale, net
|
682 | 749 | ||||||
Loans
held for investment, net of allowance of $5,867 (2008) and $4,598
(200)
|
639,461 | 622,114 | ||||||
Accrued
interest receivable
|
3,813 | 3,995 | ||||||
Other
real estate owned
|
26 | 711 | ||||||
Premises
and equipment
|
9,298 | 9,470 | ||||||
Current
income taxes
|
- | 524 | ||||||
Deferred
income taxes
|
9,320 | 6,754 | ||||||
Bank
owned life insurance
|
11,263 | 10,869 | ||||||
Other
assets
|
935 | 1,171 | ||||||
Total
Assets
|
$ | 758,597 | $ | 763,420 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
LIABILITIES
|
||||||||
Deposit
accounts
|
||||||||
Noninterest
bearing
|
$ | 28,403 | $ | 25,322 | ||||
Interest
bearing:
|
||||||||
Transaction
accounts
|
59,747 | 63,989 | ||||||
Retail
certificates of deposit
|
303,047 | 257,515 | ||||||
Wholesale/brokered
certificates of deposit
|
30,757 | 39,909 | ||||||
Total
Deposits
|
421,954 | 386,735 | ||||||
Borrowings
|
261,500 | 297,965 | ||||||
Subordinated
debentures
|
10,310 | 10,310 | ||||||
Accrued
expenses and other liabilities
|
6,817 | 7,660 | ||||||
Total
Liabilities
|
$ | 700,581 | $ | 702,670 | ||||
COMMITMENTS
AND CONTINGENCIES
|
- | - | ||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Common
stock, $.01 par value; 15,000,000 shares authorized; 4,903,784 (2008) and
5,163,488 (2007) shares issued and outstanding
|
$ | 49 | $ | 53 | ||||
Additional
paid-in capital
|
64,548 | 66,417 | ||||||
Accumulated
deficit
|
(4,409 | ) | (5,012 | ) | ||||
Accumulated
other comprehensive loss, net of tax of $1,518 (2008) and $494
(2007)
|
(2,172 | ) | (708 | ) | ||||
Total
Stockholders’ Equity
|
$ | 58,016 | $ | 60,750 | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 758,597 | $ | 763,420 |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARY
|
||||||||||||||||
CONSOLIDATED
STATEMENTS OF INCOME
|
||||||||||||||||
(Dollars
in thousands, except per share data)
|
||||||||||||||||
(UNAUDITED)
|
||||||||||||||||
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||
September
30, 2008
|
September
30, 2007
|
September
30, 2008
|
September
30, 2007
|
|||||||||||||
INTEREST
INCOME:
|
||||||||||||||||
Loans
|
$ | 10,444 | $ | 11,758 | $ | 31,633 | $ | 33,890 | ||||||||
Other
interest-earning assets
|
1,126 | 1,050 | 3,413 | 3,125 | ||||||||||||
Total
interest income
|
11,570 | 12,808 | 35,046 | 37,015 | ||||||||||||
INTEREST
EXPENSE:
|
||||||||||||||||
Interest
on transaction accounts
|
352 | 452 | 1,168 | 1,338 | ||||||||||||
Interest
on certificates of deposit
|
3,008 | 3,703 | 9,676 | 10,020 | ||||||||||||
Total
deposit interest expense
|
3,360 | 4,155 | 10,844 | 11,358 | ||||||||||||
Other
borrowings
|
2,517 | 3,730 | 8,046 | 11,324 | ||||||||||||
Subordinated
debentures
|
143 | 208 | 463 | 617 | ||||||||||||
Total
interest expense
|
6,020 | 8,093 | 19,353 | 23,299 | ||||||||||||
NET
INTEREST INCOME
|
5,550 | 4,715 | 15,693 | 13,716 | ||||||||||||
PROVISION
FOR LOAN LOSSES
|
664 | 403 | 1,683 | 917 | ||||||||||||
NET
INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
4,886 | 4,312 | 14,010 | 12,799 | ||||||||||||
NONINTEREST
INCOME:
|
||||||||||||||||
Loan
servicing fee income
|
231 | 167 | 833 | 856 | ||||||||||||
Bank
and other fee income
|
155 | 155 | 424 | 463 | ||||||||||||
Net
gain from loan sales
|
- | 970 | 92 | 3,034 | ||||||||||||
Net
gain (loss) from sale of investment securities
|
45 | - | (3,586 | ) | - | |||||||||||
Other
income
|
216 | 227 | 810 | 766 | ||||||||||||
Total
noninterest (loss) income
|
647 | 1,519 | (1,427 | ) | 5,119 | |||||||||||
NONINTEREST
EXPENSE:
|
||||||||||||||||
Compensation
and benefits
|
2,223 | 2,716 | 6,862 | 8,029 | ||||||||||||
Premises
and occupancy
|
632 | 601 | 1,832 | 1,809 | ||||||||||||
Data
processing
|
114 | 137 | 405 | 384 | ||||||||||||
Net
loss on foreclosed real estate
|
54 | 35 | 73 | 59 | ||||||||||||
Legal
and audit
|
144 | 147 | 465 | 702 | ||||||||||||
Marketing
expense
|
221 | 220 | 494 | 566 | ||||||||||||
Office
and postage expense
|
53 | 95 | 247 | 299 | ||||||||||||
Other
expense
|
510 | 455 | 1,558 | 1,295 | ||||||||||||
Total
noninterest expense
|
3,951 | 4,406 | 11,936 | 13,143 | ||||||||||||
INCOME
BEFORE INCOME TAXES
|
1,582 | 1,425 | 647 | 4,775 | ||||||||||||
PROVISION
FOR INCOME TAXES
|
581 | 574 | 45 | 1,818 | ||||||||||||
NET
INCOME
|
$ | 1,001 | $ | 851 | $ | 602 | $ | 2,957 | ||||||||
INCOME
PER SHARE:
|
||||||||||||||||
Basic
income per share
|
$ | 0.20 | $ | 0.16 | $ | 0.12 | $ | 0.57 | ||||||||
Diluted
income per share
|
$ | 0.16 | $ | 0.13 | $ | 0.10 | $ | 0.45 | ||||||||
WEIGHTED
AVERAGE SHARES OUTSTANDING:
|
||||||||||||||||
Basic
|
4,903,784 | 5,163,488 | 4,963,385 | 5,197,737 | ||||||||||||
Diluted
|
6,143,646 | 6,491,760 | 6,248,787 | 6,554,247 |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARY
|
||||||||||||||||||||||||||||
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS' EQUITY AND COMPREHENSIVE
INCOME
|
||||||||||||||||||||||||||||
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
|
||||||||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||||||||||
Common
Stock Shares
|
Amount
|
Additional
Paid-in Capital
|
Accumulated
Deficit
|
Accumulated
Other Comprehensive Loss
|
Comprehensive
Income (Loss)
|
Total
Stockholders’ Equity
|
||||||||||||||||||||||
Balance
at December 31, 2006
|
5,263,488 | $ | 54 | $ | 67,306 | $ | (8,631 | ) | $ | (691 | ) | $ | 58,038 | |||||||||||||||
Net
income
|
- | - | - | 2,957 | - | $ | 2,957 | 2,957 | ||||||||||||||||||||
Unrealized
loss on investments,
net
of tax of $(101)
|
- | - | - | - | (145 | ) | (145 | ) | (145 | ) | ||||||||||||||||||
Total
comprehensive income
|
$ | 2,812 | ||||||||||||||||||||||||||
Common
stock repurchased and retired
|
(100,000 | ) | (3 | ) | (1,090 | ) | (1,093 | ) | ||||||||||||||||||||
Restricted
stock vested
|
1 | (1 | ) | - | ||||||||||||||||||||||||
Share-based
compensation expense
|
156 | 156 | ||||||||||||||||||||||||||
Balance
at September 30, 2007
|
5,163,488 | $ | 52 | $ | 66,371 | $ | (5,674 | ) | $ | (836 | ) | $ | 59,913 | |||||||||||||||
Common
Stock Shares
|
Amount
|
Additional
Paid-in Capital
|
Accumulated
Deficit
|
Accumulated
Other Comprehensive Loss
|
Comprehensive
Income (Loss)
|
Total
Stockholders’ Equity
|
||||||||||||||||||||||
Balance
at December 31, 2007
|
5,163,488 | $ | 53 | $ | 66,417 | $ | (5,011 | ) | $ | (708 | ) | $ | 60,751 | |||||||||||||||
Net
income
|
- | - | - | 602 | - | 602 | 602 | |||||||||||||||||||||
Unrealized
gain on investments,
net
of tax of ($1,024)
|
- | - | - | - | (1,464 | ) | (1,464 | ) | (1,464 | ) | ||||||||||||||||||
Total
comprehensive income
|
$ | (862 | ) | |||||||||||||||||||||||||
Share-based
compensation expense
|
196 | 196 | ||||||||||||||||||||||||||
Common
stock repurchased and retired
|
(259,704 | ) | (4 | ) | (2,065 | ) | (2,069 | ) | ||||||||||||||||||||
Balance
at September 30, 2008
|
4,903,784 | $ | 49 | $ | 64,548 | $ | (4,409 | ) | $ | (2,172 | ) | $ | 58,016 |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARY
|
||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
(Dollars
in thousands)
|
||||||||
(UNAUDITED)
|
||||||||
Nine
Months Ended
|
||||||||
September
30,
|
||||||||
2008
|
2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
income
|
$ | 602 | $ | 2,957 | ||||
Adjustments
to net income:
|
||||||||
Depreciation
expense
|
703 | 599 | ||||||
Provision
for loan losses
|
1,683 | 917 | ||||||
Share-based
compensation
|
202 | 156 | ||||||
Gain
(loss) on sale and disposal of premises and equipment
|
3 | (200 | ) | |||||
Loss
on sale, provision, and write-down of foreclosed real
estate
|
57 | 95 | ||||||
Net
unrealized loss (gain) and amortization on investment
securities
|
2,428 | (18 | ) | |||||
Gain
on sale of loans held for sale
|
(25 | ) | - | |||||
Loss
on sale of investment securities available for sale
|
3,586 | - | ||||||
Gain
on sale of loans held for investment
|
(67 | ) | (3,034 | ) | ||||
Purchase
and origination of loans held for sale
|
(408 | ) | (2,181 | ) | ||||
Proceeds
from the sales of, and principal payments from, loans held for
sale
|
500 | 825 | ||||||
(Increase)
decrease in current and deferred income tax receivable
|
(2,042 | ) | 107 | |||||
(Decrease)
increase in accrued expenses and other liabilities
|
(843 | ) | 955 | |||||
Federal
Home Loan Bank stock dividend
|
(649 | ) | (611 | ) | ||||
Income
from bank owned life insurance
|
(394 | ) | (394 | ) | ||||
Decrease
in accrued interest receivable and other assets
|
418 | 289 | ||||||
Net
cash provided by operating activities
|
5,754 | 462 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Proceeds
from sale and principal payments on loans held for
investment
|
129,146 | 319,845 | ||||||
Purchase,
origination and advances of loans held for investment
|
(149,660 | ) | (337,423 | ) | ||||
Principal
payments on securities available for sale
|
9,362 | 4,629 | ||||||
Proceeds
from sale of foreclosed real estate
|
710 | 69 | ||||||
Purchase
of securities available for sale
|
(33,401 | ) | (39,980 | ) | ||||
Proceeds
from sale or maturity of securities available for sale
|
14,179 | - | ||||||
Proceeds
from sale of equipment
|
20 | 200 | ||||||
Increase
in premises and equipment
|
(554 | ) | (1,623 | ) | ||||
Redemption
(purchase) of FHLB and FRB stock
|
3,250 | (663 | ) | |||||
Net
cash used in investing activities
|
(26,948 | ) | (54,946 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Net increase
in deposit accounts
|
35,219 | 50,602 | ||||||
(Repayment
of) proceeds from FHLB advances
|
(64,965 | ) | 10,400 | |||||
Proceeds
from (repayment of) other borrowings
|
28,500 | (15,606 | ) | |||||
Repurchase
of common stock
|
(2,069 | ) | (1,093 | ) | ||||
Net
cash (used in) provided by financing activities
|
(3,315 | ) | 44,303 | |||||
NET
DECREASE IN CASH AND CASH EQUIVALENTS
|
(24,509 | ) | (10,181 | ) | ||||
CASH
AND CASH EQUIVALENTS, beginning of period
|
34,021 | 17,040 | ||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$ | 9,512 | $ | 6,859 | ||||
SUPPLEMENTAL
CASH FLOW DISCLOSURES
|
||||||||
Interest
paid
|
$ | 15,916 | $ | 23,498 | ||||
Income
taxes paid
|
$ | 2,765 | $ | 1,775 | ||||
NONCASH
OPERATING ACTIVITIES DURING THE PERIOD
|
||||||||
Restricted
stock vested
|
$ | 122 | $ | 125 | ||||
NONCASH
INVESTING ACTIVITIES DURING THE PERIOD
|
||||||||
Transfers
from loans to foreclosed real estate
|
$ | 82 | $ | 46 |
To
be adequately
|
To
be well
|
|||||||||||||||||||||||
Actual
|
capitalized
|
capitalized
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||
At September 30, 2008
(Unaudited)
|
||||||||||||||||||||||||
Total
Capital (to risk-weighted assets)
|
||||||||||||||||||||||||
Bank
|
$ | 70,660 | 11.34 | % | $ | 49,848 | 8.00 | % | $ | 62,310 | 10.00 | % | ||||||||||||
Consolidated
|
71,479 | 11.38 | % | 50,229 | 8.00 | % | 62,786 | 10.00 | % | |||||||||||||||
Tier
1 Capital (to adjusted tangible assets)
|
||||||||||||||||||||||||
Bank
|
64,793 | 8.96 | % | 28,935 | 4.00 | % | 36,169 | 5.00 | % | |||||||||||||||
Consolidated
|
65,612 | 9.02 | % | 29,102 | 4.00 | % | 36,378 | 5.00 | % | |||||||||||||||
Tier
1 Risk-Based Capital (to risk-weighted assets)
|
||||||||||||||||||||||||
Bank
|
64,793 | 10.40 | % | 24,924 | 4.00 | % | 37,386 | 6.00 | % | |||||||||||||||
Consolidated
|
65,612 | 10.45 | % | 25,115 | 4.00 | % | 37,672 | 6.00 | % | |||||||||||||||
At December 31, 2007
|
||||||||||||||||||||||||
Total
Capital (to risk-weighted assets)
|
||||||||||||||||||||||||
Bank
|
$ | 69,873 | 11.44 | % | $ | 48,874 | 8.00 | % | $ | 61,093 | 10.00 | % | ||||||||||||
Consolidated
|
70,595 | 11.56 | % | 48,855 | 8.00 | % | 61,068 | 10.00 | % | |||||||||||||||
Tier
1 Capital (to adjusted tangible assets)
|
||||||||||||||||||||||||
Bank
|
65,275 | 8.81 | % | 29,639 | 4.00 | % | 37,049 | 5.00 | % | |||||||||||||||
Consolidated
|
65,997 | 8.90 | % | 29,662 | 4.00 | % | 37,077 | 5.00 | % | |||||||||||||||
Tier
1 Risk-Based Capital (to risk-weighted assets)
|
||||||||||||||||||||||||
Bank
|
65,275 | 10.68 | % | 24,437 | 4.00 | % | 36,656 | 6.00 | % | |||||||||||||||
Consolidated
|
65,997 | 10.81 | % | 24,421 | 4.00 | % | 36,631 | 6.00 | % |
Weighted
|
||||||||||||
Percent
|
Average
Annual
|
|||||||||||
FHLB
Advances Maturing in:
|
Amount
|
of
Total
|
Interest
Rate
|
|||||||||
(dollars
in thousands)
|
||||||||||||
One
month or less
|
$ | 58,000 | 24.89 | % | 1.67 | % | ||||||
Over
one month to three months
|
37,000 | 15.88 | % | 4.97 | % | |||||||
Over
three months to six months
|
- | 0.00 | % | 0.00 | % | |||||||
Over
six months to one year
|
- | 0.00 | % | 0.00 | % | |||||||
Over
one year
|
138,000 | 59.23 | % | 4.92 | % | |||||||
Total
FHLB advances
|
$ | 233,000 | 100.00 | % | 4.12 | % |
For
the Three Months Ended September 30,
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Net
|
Per
Share
|
Net
|
Per
Share
|
|||||||||||||||||||||
Earnings
|
Shares
|
Amount
|
Earnings
|
Shares
|
Amount
|
|||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||
Net
Earnings
|
$ | 1,001 | $ | 851 | ||||||||||||||||||||
Basic
EPS Earnings available to common stockholders
|
1,001 | 4,903,784 | $ | 0.20 | 851 | 5,163,488 | $ | 0.16 | ||||||||||||||||
Effect
of Warrants and dilutive stock options
|
- | 1,239,862 | - | 1,328,272 | ||||||||||||||||||||
Diluted
EPS Earnings Available to common stockholders plus assumed
conversions
|
$ | 1,001 | 6,143,646 | $ | 0.16 | $ | 851 | 6,491,760 | $ | 0.13 |
For
the Nine Months Ended September 30,
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Net
|
Per
Share
|
Net
|
Per
Share
|
|||||||||||||||||||||
Earnings
|
Shares
|
Amount
|
Earnings
|
Shares
|
Amount
|
|||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||
Net
Earnings
|
$ | 602 | $ | 2,957 | ||||||||||||||||||||
Basic
EPS Earnings available to common stockholders
|
$ | 602 | 4,963,385 | $ | 0.12 | $ | 2,957 | 5,197,737 | $ | 0.57 | ||||||||||||||
Effect
of Warrants and dilutive stock options
|
- | 1,285,402 | - | 1,356,510 | ||||||||||||||||||||
Diluted
EPS Earnings Available to common stockholders plus assumed
conversions
|
$ | 602 | 6,248,787 | $ | 0.10 | $ | 2,957 | 6,554,247 | $ | 0.45 |
Fair
Value Measurement as of
|
||||||||||||||||
September
30, 2008 Using
|
||||||||||||||||
Quoted
Prices in Active Markets For Identical Assets (Level 1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Other Unobservable Inputs (Level 3)
|
As
of September 30, 2008
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Assets
|
||||||||||||||||
Marketable
securities
|
$ | 38,476 | $ | 18,913 | $ | 2,695 | $ | 60,084 | ||||||||
Total
assets
|
$ | 38,476 | $ | 18,913 | $ | 2,695 | $ | 60,084 |
Fair
Value Measurement Using
|
||||||||||||||||
Significant
Other Unobservable Inputs
|
||||||||||||||||
(Level
3)
|
||||||||||||||||
U.S.
|
Govt.
Sponsored
|
Private
|
||||||||||||||
Treasuries
|
Agencies
|
Label
|
Total
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Beginning
Balance
|
$ | 149 | $ | 7,747 | $ | 13,259 | $ | 21,155 | ||||||||
Total
gains or losses (realized/unrealized):
|
||||||||||||||||
Included
in earnings (or changes in net assets)
|
- | - | - | - | ||||||||||||
Included
in other comprehensive income
|
- | - | - | - | ||||||||||||
Purchases,
issuances, and settlements
|
- | - | - | - | ||||||||||||
Transfer
in and/or out of Level 3
|
(149 | ) | (7,747 | ) | (10,564 | ) | (18,460 | ) | ||||||||
Ending
Balance
|
$ | - | $ | - | $ | 2,695 | $ | 2,695 |
Fair
Value Measurement as of
|
||||||||||||||||
September
30, 2008 Using
|
||||||||||||||||
Quoted
Prices in Active Markets For Identical Assets (Level 1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Other Unobservable Inputs (Level 3)
|
As
of September 30, 2008
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Assets
|
||||||||||||||||
Impaired
loans
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Loans
held for sale
|
- | 682 | - | 682 | ||||||||||||
Total
assets
|
$ | - | $ | 682 | $ | - | $ | 682 |
September
30, 2008
|
||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
|||||||||||||
Cost
|
Gain
|
Loss
|
Market
Value
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Securities
Available for Sale:
|
||||||||||||||||
US
Treasury Notes
|
$ | 148 | $ | 4 | $ | - | $ | 152 | ||||||||
Mortgage-Backed
Securities (1)
|
63,626 | 165 | (3,859 | ) | 59,932 | |||||||||||
Total
securities available for sale
|
$ | 63,774 | $ | 169 | $ | (3,859 | ) | $ | 60,084 |
December
31, 2007
|
||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
|||||||||||||
Cost
|
Gain
|
Loss
|
Market
Value
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Securities
Available for Sale:
|
||||||||||||||||
Mortgage-Backed
Securities
|
$ | 29,719 | $ | 35 | $ | (1 | ) | $ | 29,753 | |||||||
Mutual
Funds
|
27,719 | - | (1,234 | ) | 26,485 | |||||||||||
Total
securities available for sale
|
$ | 57,438 | $ | 35 | $ | (1,235 | ) | $ | 56,238 |
(1)
|
At
September 30, 2008, mortgage-backed securities included collateralized
mortgage obligations (“CMO”) with an aggregate carrying value of $27.6
million of which $13.8 million are private label issuances and $13.8
million are secured by the Federal Home Loan Mortgage Corporation or the
Federal National Mortgage Association.
|
Investment
Securities Held for Sale by Contractual Maturity as of September 30,
2008
|
||||||||||||||||||||||||||||||||||||||||
One
Year
|
More
than One
|
More
than Five
|
More
than Ten
|
|||||||||||||||||||||||||||||||||||||
or
Less
|
to
Five Years
|
to
Ten Years
|
Years
|
Total
|
||||||||||||||||||||||||||||||||||||
Carrying
|
Carrying
|
Carrying
|
Carrying
|
Carrying
|
||||||||||||||||||||||||||||||||||||
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
|||||||||||||||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||||||||||||||||||
US
Treasury Notes
|
$ | - | 0.00 | % | $ | 76 | 3.53 | % | $ | 76 | 4.15 | % | $ | - | 0.00 | % | $ | 152 | 3.84 | % | ||||||||||||||||||||
Mortgage-Backed
Securities
|
- | 0.00 | % | $ | 4 | 4.77 | % | $ | 22,808 | 5.19 | % | $ | 37,120 | 6.14 | % | $ | 59,932 | 5.78 | % | |||||||||||||||||||||
Total
securities available for sale
|
$ | - | 0.00 | % | $ | 80 | 3.59 | % | $ | 22,884 | 5.18 | % | $ | 37,120 | 6.14 | % | $ | 60,084 | 5.77 | % |
For
the Nine Months Ended
|
||||||||
September
30, 2008
|
September
30, 2007
|
|||||||
(in
thousands)
|
||||||||
Beginning
balance, gross
|
$ | 626,692 | $ | 607,618 | ||||
Loans
originated and purchased:
|
||||||||
Real
Estate:
|
||||||||
Multi-family
|
32,458 | 248,011 | ||||||
Commercial
real estate
|
53,807 | 21,751 | ||||||
One-to-four
family (1)
|
- | 3,191 | ||||||
Construction-Multi-family
|
- | - | ||||||
Business
Loans:
|
||||||||
Commercial
Owner Occupied (1)
|
51,273 | 13,111 | ||||||
Commercial
and Industrial (1)
|
16,386 | 30,430 | ||||||
SBA
(1)
|
907 | 12,841 | ||||||
Other
|
1,193 | 2,780 | ||||||
Total
loans originated and purchased
|
156,024 | 332,115 | ||||||
Total
|
782,716 | 939,733 | ||||||
Less:
|
||||||||
Principal
repayments
|
123,851 | 133,119 | ||||||
Change
in undisbursed loan funds
|
5,956 | (7,489 | ) | |||||
Charge-offs
|
582 | 101 | ||||||
Loan
Sales
|
6,235 | 184,176 | ||||||
Transfers
to Real Estate Owned
|
82 | 46 | ||||||
Total
Gross loans
|
646,010 | 629,780 | ||||||
Less
ending balance loans held for sale (gross)
|
(682 | ) | (2,134 | ) | ||||
Ending
balance loans held for investment (gross)
|
$ | 645,328 | $ | 627,646 | ||||
(1)
Includes lines of credit
|
September
30, 2008
|
December
31, 2007
|
|||||||||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||||||||||
Percent
|
Average
|
Percent
|
Average
|
|||||||||||||||||||||
Amount
|
of
Total
|
Interest
Rate
|
Amount
|
of
Total
|
Interest
Rate
|
|||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||
Real
Estate Loans:
|
||||||||||||||||||||||||
Multi-family
|
$ | 301,247 | 46.63 | % | 6.37 | % | $ | 341,263 | 54.44 | % | 6.77 | % | ||||||||||||
Commercial
|
169,317 | 26.21 | % | 7.05 | % | 142,134 | 22.67 | % | 7.42 | % | ||||||||||||||
Construction
|
2,661 | 0.41 | % | 8.00 | % | 2,048 | 0.33 | % | 8.00 | % | ||||||||||||||
Land
|
3,125 | 0.48 | % | 14.50 | % | 5,389 | 0.86 | % | 11.95 | % | ||||||||||||||
One-to-four
family (1)
|
10,071 | 1.56 | % | 8.86 | % | 13,080 | 2.09 | % | 8.60 | % | ||||||||||||||
Business
Loans:
|
||||||||||||||||||||||||
Commercial
Owner Occupied
|
112,280 | 17.38 | % | 7.13 | % | 57,614 | 9.19 | % | 7.56 | % | ||||||||||||||
Commercial
and Industrial
|
38,169 | 5.91 | % | 6.98 | % | 50,993 | 8.13 | % | 8.13 | % | ||||||||||||||
SBA
|
5,135 | 0.78 | % | 7.16 | % | 14,264 | 2.28 | % | 8.51 | % | ||||||||||||||
Other
Loans
|
4,005 | 0.62 | % | 4.59 | % | 64 | 0.01 | % | 2.53 | % | ||||||||||||||
Total
Gross loans
|
$ | 646,010 | 100.00 | % | 6.80 | % | $ | 626,849 | 100.00 | % | 7.19 | % | ||||||||||||
(1)
Includes second trust deeds.
|
Weighted
|
||||||||||||||||
Number
|
Average
|
Months
to
|
||||||||||||||
of
Loans
|
Amount
|
Interest
Rate
|
Reprice
|
|||||||||||||
(dollars
in thousands)
|
||||||||||||||||
1
Year and less (1)
|
204 | $ | 156,035 | 6.734 | % | 3.47 | ||||||||||
Over
1 Year to 3 Years
|
111 | 162,827 | 6.757 | % | 25.12 | |||||||||||
Over
3 Years to 5 Years
|
133 | 163,070 | 6.705 | % | 48.87 | |||||||||||
Over
5 Years to 7 Years
|
11 | 22,632 | 6.725 | % | 74.70 | |||||||||||
Over
7 Years to 10 Years
|
23 | 23,502 | 7.030 | % | 103.98 | |||||||||||
Fixed
|
54 | 60,565 | 6.909 | % | - | |||||||||||
Total
|
536 | $ | 588,630 | 6.762 | % | 207.96 |
-
|
Changes
in lending policies and procedures, including underwriting standards and
collection, charge-off, and recovery
practices;
|
-
|
Changes
in the nature and volume of the loan portfolio and in the terms of loans,
as well as new types of lending;
|
-
|
Changes
in the experience, ability, and depth of lending management and other
relevant staff that may have an impact on the Bank’s loan
portfolio;
|
-
|
Changes
in volume and severity of past due and classified loans, and in volumes of
non-accruals, troubled debt restructurings, and other loan
modifications;
|
-
|
Changes
in the quality of the Bank’s loan review system and the degree of
oversight by the Board; and
|
-
|
The
existence and effect of any concentrations of credit, and changes in the
level of such concentrations.
|
-
|
Changes
in national, state and local economic and business conditions and
developments that affect the collectability of the portfolio, including
the condition of various market segments (includes trends in real estate
values and the interest rate
environment);
|
-
|
Changes
in the value of the underlying collateral for collateral-dependent loans;
and
|
-
|
The
effect of external factors, such as competition, legal, regulatory
requirements on the level of estimated credit losses in the Bank’s current
loan portfolio.
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Balance,
beginning of period
|
$ | 5,267 | $ | 4,090 | $ | 4,598 | $ | 3,543 | ||||||||
ALLL
Transfer In *
|
- | - | 8 | - | ||||||||||||
Provision
for loan losses
|
664 | 403 | 1,683 | 917 | ||||||||||||
Charge-offs
|
||||||||||||||||
Real
estate:
|
||||||||||||||||
Multi-family
|
- | - | - | - | ||||||||||||
Commercial
|
- | - | - | - | ||||||||||||
One-to-four
family
|
(48 | ) | (56 | ) | (77 | ) | (101 | ) | ||||||||
Business
Loans:
|
||||||||||||||||
Commercial
Owner Occupied
|
- | - | - | - | ||||||||||||
Commercial
and Industrial
|
- | - | - | - | ||||||||||||
SBA
loans
|
(122 | ) | - | (505 | ) | - | ||||||||||
Other
loans
|
- | - | - | - | ||||||||||||
Total
charge-offs
|
(170 | ) | (56 | ) | (582 | ) | (101 | ) | ||||||||
Recoveries
|
||||||||||||||||
Real
estate:
|
||||||||||||||||
Multi-family
|
- | - | - | - | ||||||||||||
Commercial
real estate
|
103 | - | 103 | - | ||||||||||||
One-to-four
family
|
1 | 10 | 48 | 86 | ||||||||||||
Business
Loans:
|
||||||||||||||||
Commercial
Owner Occupied
|
- | - | - | - | ||||||||||||
Commercial
and Industrial
|
- | - | - | - | ||||||||||||
SBA
loans
|
(2 | ) | - | (2 | ) | - | ||||||||||
Other
loans
|
4 | - | 11 | 2 | ||||||||||||
Total
recoveries
|
106 | 10 | 160 | 88 | ||||||||||||
Net
charge-offs
|
(64 | ) | (46 | ) | (422 | ) | (13 | ) | ||||||||
Balance,
end of period
|
$ | 5,867 | $ | 4,447 | $ | 5,867 | $ | 4,447 |
At
September 30,
|
At
December 31,
|
|||||||
2008
|
2007
|
|||||||
Nonperforming
assets:
|
(dollars
in thousands)
|
|||||||
Real
Estate:
|
||||||||
One-to-four
family
|
$ | 411 | $ | 284 | ||||
Multi-family
|
- | - | ||||||
Commercial
|
3,125 | 3,125 | ||||||
Business
loans:
|
||||||||
Commercial
owner occupied
|
- | - | ||||||
Commercial
and industrial
|
- | - | ||||||
SBA
|
1,001 | 784 | ||||||
Other
loans
|
- | - | ||||||
Total
nonaccrual loans
|
4,537 | 4,193 | ||||||
Foreclosed
real estate owned ("OREO")
|
26 | 711 | ||||||
Total
nonperforming assets (1)
|
$ | 4,563 | $ | 4,904 | ||||
Restructured
Loans
|
$ | - | $ | - | ||||
Allowance
for loan losses as a percent of
|
||||||||
gross
loans receivable (2)
|
0.91 | % | 0.73 | % | ||||
Allowance
for loan losses as a percent of
|
||||||||
total
nonperforming loans, gross
|
129.31 | % | 109.66 | % | ||||
Nonperforming
loans as a
|
||||||||
percent
of gross loans receivable
|
0.70 | % | 0.67 | % | ||||
Nonperforming
assets as a
|
||||||||
percent
of total assets
|
0.60 | % | 0.64 | % |
(1)
|
Nonperforming
assets consist of nonperforming loans and OREO. Nonperforming
loans include all loans 90 days or more past due and loans that are less
than 90 days and are classified as
non-accruing.
|
(2)
|
Gross
loans include loans receivable that are held for investment and held for
sale.
|
Three
Months Ended
|
Three
Months Ended
|
|||||||||||||||||||||||
September
30, 2008
|
September
30, 2007
|
|||||||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||
Average
|
Average
|
|||||||||||||||||||||||
Average
|
Annualized
|
Average
|
Annualized
|
|||||||||||||||||||||
Assets
|
Balance
|
Interest
|
Yield/Cost
|
Balance
|
Interest
|
Yield/Cost
|
||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Cash
and cash equivalents
|
$ | 7,460 | $ | 7 | 0.38 | % | $ | 623 | $ | 20 | 12.84 | % | ||||||||||||
Federal
funds sold
|
1,976 | 10 | 2.02 | % | 974 | 13 | 5.34 | % | ||||||||||||||||
Investment
securities
|
76,039 | 1,109 | 5.83 | % | 76,072 | 1,017 | 5.35 | % | ||||||||||||||||
Loans
receivable
|
608,169 | 10,444 | 6.87 | % | 635,288 | 11,758 | 7.40 | % | ||||||||||||||||
Total
interest-earning assets
|
693,644 | 11,570 | 6.67 | % | 712,957 | 12,808 | 7.19 | % | ||||||||||||||||
Non-interest-earning
assets
|
32,090 | 39,951 | ||||||||||||||||||||||
Total
assets
|
$ | 725,734 | $ | 752,908 | ||||||||||||||||||||
Liabilities
and Equity
|
||||||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
Transaction
accounts
|
$ | 97,853 | $ | 352 | 1.44 | % | $ | 94,503 | $ | 453 | 1.92 | % | ||||||||||||
Retail
certificates of deposit
|
283,722 | 2,722 | 3.84 | % | 244,942 | 3,225 | 5.27 | % | ||||||||||||||||
Wholesale/brokered
certificates of deposit
|
29,839 | 286 | 3.83 | % | 35,441 | 478 | 5.39 | % | ||||||||||||||||
Total
interest-bearing deposits
|
411,414 | 3,360 | 3.27 | % | 374,886 | 4,156 | 4.43 | % | ||||||||||||||||
Borrowings
|
239,367 | 2,517 | 4.21 | % | 292,824 | 3,730 | 5.10 | % | ||||||||||||||||
Subordinated
debentures
|
10,310 | 143 | 5.55 | % | 10,310 | 207 | 8.03 | % | ||||||||||||||||
Total
borrowings
|
249,677 | 2,660 | 4.26 | % | 303,134 | 3,937 | 5.20 | % | ||||||||||||||||
Total
interest-bearing liabilities
|
661,091 | 6,020 | 3.64 | % | 678,020 | 8,093 | 4.77 | % | ||||||||||||||||
Non-interest-bearing
liabilities
|
6,338 | 8,526 | ||||||||||||||||||||||
Total
liabilities
|
667,429 | 686,546 | ||||||||||||||||||||||
Equity
|
58,305 | 66,362 | ||||||||||||||||||||||
Total
liabilities and equity
|
$ | 725,734 | $ | 752,908 | ||||||||||||||||||||
Net
interest income
|
$ | 5,550 | $ | 4,715 | ||||||||||||||||||||
Net
interest rate spread
|
3.03 | % | 2.41 | % | ||||||||||||||||||||
Net
interest margin
|
3.20 | % | 2.65 | % | ||||||||||||||||||||
Ratio
of interest-earning assets to interest-bearing liabilities
|
104.92 | % | 105.15 | % |
Nine
Months Ended
|
Nine
Months Ended
|
|||||||||||||||||||||||
September
30, 2008
|
September
30, 2007
|
|||||||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||
Average
|
Average
|
|||||||||||||||||||||||
Average
|
Annualized
|
Average
|
Annualized
|
|||||||||||||||||||||
Assets
|
Balance
|
Interest
|
Yield/Cost
|
Balance
|
Interest
|
Yield/Cost
|
||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Cash
and cash equivalents
|
$ | 7,314 | $ | 30 | 0.55 | % | $ | 497 | $ | 61 | 16.36 | % | ||||||||||||
Federal
funds sold
|
1,143 | 20 | 2.33 | % | 1,591 | 61 | 5.14 | % | ||||||||||||||||
Investment
securities
|
83,691 | 3,362 | 5.36 | % | 76,439 | 3,003 | 5.24 | % | ||||||||||||||||
Loans
receivable
|
611,640 | 31,634 | 6.90 | % | 612,911 | 33,890 | 7.37 | % | ||||||||||||||||
Total
interest-earning assets
|
703,788 | 35,046 | 6.64 | % | 691,438 | 37,015 | 7.14 | % | ||||||||||||||||
Non-interest-earning
assets
|
32,203 | 39,464 | ||||||||||||||||||||||
Total
assets
|
$ | 735,991 | $ | 730,902 | ||||||||||||||||||||
Liabilities
and Equity
|
||||||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
Transaction
accounts
|
$ | 99,263 | $ | 1,168 | 1.57 | % | $ | 94,921 | $ | 1,338 | 1.88 | % | ||||||||||||
Retail
certificates of deposit
|
269,455 | 8,829 | 4.37 | % | 235,623 | 8,906 | 5.04 | % | ||||||||||||||||
Wholesale/brokered
certificates of deposit
|
34,481 | 847 | 3.28 | % | 28,121 | 1,114 | 5.28 | % | ||||||||||||||||
Total
interest-bearing deposits
|
403,199 | 10,844 | 3.59 | % | 358,665 | 11,358 | 4.22 | % | ||||||||||||||||
Borrowings
|
255,758 | 8,046 | 4.19 | % | 295,162 | 11,324 | 5.12 | % | ||||||||||||||||
Subordinated
debentures
|
10,310 | 463 | 5.99 | % | 10,310 | 617 | 7.98 | % | ||||||||||||||||
Total
borrowings
|
266,068 | 8,509 | 4.26 | % | 305,472 | 11,941 | 5.21 | % | ||||||||||||||||
Total
interest-bearing liabilities
|
669,267 | 19,353 | 3.86 | % | 664,137 | 23,299 | 4.68 | % | ||||||||||||||||
Non-interest-bearing
liabilities
|
7,439 | 7,157 | ||||||||||||||||||||||
Total
liabilities
|
676,706 | 671,294 | ||||||||||||||||||||||
Equity
|
59,285 | 59,608 | ||||||||||||||||||||||
Total
liabilities and equity
|
$ | 735,991 | $ | 730,902 | ||||||||||||||||||||
Net
interest income
|
$ | 15,693 | $ | 13,716 | ||||||||||||||||||||
Net
interest rate spread
|
2.78 | % | 2.46 | % | ||||||||||||||||||||
Net
interest margin
|
2.97 | % | 2.64 | % | ||||||||||||||||||||
Ratio
of interest-earning assets to interest-bearing liabilities
|
105.16 | % | 104.11 | % |
Three
Months Ended September 30, 2008
|
Nine
Months Ended September 30, 2008
|
|||||||||||||||||||||||
Compared
to
|
Compared
to
|
|||||||||||||||||||||||
Three
Months Ended September 30, 2007
|
Nine
Months Ended September 30, 2007
|
|||||||||||||||||||||||
Increase
(decrease) due to
|
Increase
(decrease) due to
|
|||||||||||||||||||||||
Rate
|
Volume
|
Net
|
Rate
|
Volume
|
Net
|
|||||||||||||||||||
(in
thousands)
|
||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Cash
and cash equivalents
|
$ | 131 | $ | (144 | ) | $ | (13 | ) | $ | 118 | $ | (149 | ) | $ | (31 | ) | ||||||||
Federal
funds sold
|
39 | (42 | ) | (3 | ) | (14 | ) | (28 | ) | (42 | ) | |||||||||||||
Investment
securities
|
(0 | ) | (43 | ) | (43 | ) | 290 | 69 | 359 | |||||||||||||||
Loans
receivable, net
|
(488 | ) | (826 | ) | (1,314 | ) | (70 | ) | (2,186 | ) | (2,256 | ) | ||||||||||||
Total
interest-earning assets
|
$ | (319 | ) | $ | (1,054 | ) | $ | (1,373 | ) | $ | 324 | $ | (2,294 | ) | $ | (1,970 | ) | |||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
Transaction
accounts
|
$ | 100 | $ | (201 | ) | $ | (101 | ) | $ | 91 | $ | (261 | ) | $ | (170 | ) | ||||||||
Retail
certificates of deposit
|
2,394 | (2,897 | ) | (503 | ) | 1,601 | (1,678 | ) | (77 | ) | ||||||||||||||
Wholesale/brokered
certificates of deposit
|
(68 | ) | (124 | ) | (192 | ) | 322 | (589 | ) | (267 | ) | |||||||||||||
Borrowings
|
(619 | ) | (610 | ) | (1,229 | ) | (1,395 | ) | (1,900 | ) | (3,295 | ) | ||||||||||||
Subordinated
debentures
|
- | (64 | ) | (64 | ) | - | (154 | ) | (154 | ) | ||||||||||||||
Total
interest-bearing liabilities
|
$ | 1,807 | $ | (3,896 | ) | $ | (2,089 | ) | $ | 618 | $ | (4,581 | ) | $ | (3,963 | ) | ||||||||
Change
in net interest income
|
$ | (2,127 | ) | $ | 2,843 | $ | 716 | $ | (294 | ) | $ | 2,287 | $ | 1,993 |
·
|
Market
developments may affect consumer confidence levels and may cause adverse
changes in payment patterns, causing increases in delinquencies and
default rates on loans and other credit
facilities.
|
·
|
The
processes we use to estimate allowance for loan losses and reserves may no
longer be reliable because they rely on complex judgments, including
forecasts of economic conditions, which may no longer be capable of
accurate estimation.
|
·
|
Our
ability to borrow from other financial institutions or raise additional
capital on favorable terms or at all could be adversely affected by
further disruptions in the capital markets or other
events.
|
·
|
We
may be required to pay significantly higher FDIC premiums because market
developments have significantly depleted the insurance fund of the FDIC
and reduced the ratio of reserves to insured
deposits.
|
·
|
We
expect to face increased regulation of our industry. Compliance with such
regulation may increase our costs, limit our ability to pursue business
opportunities, and increase compliance
challenges.
|
Exhibit 31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
Exhibit 31.2 | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
Exhibit 32 | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
November 14,
2008
|
By:
|
/s/ Steven R.
Gardner
|
November 14,
2008
|
/s/ John
Shindler
|
Index
to Exhibits
|
31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
31.2 | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
32 | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |