Chino Commercial Bancorp Reports Quarterly Earnings
GlobeNewswire Inc.
October 18, 2024 7:06PM GMT
CHINO, Calif., Oct. 18, 2024 (GLOBE NEWSWIRE) -- The Board of Directors of Chino Commercial Bancorp (OTC: CCBC), the parent company of Chino Commercial Bank, N.A., announced the results of operations for the Bank and the consolidated holding company for the third quarter ended September 30, 2024.
Net earnings year-to-date increased by 0.90% or by $33.2 thousand, to $3.74 million, as compared to $3.71 million for the same period last year. Year-to-date net earnings per share was $1.17 for the period ending September 30, 2024 and $1.16 for the same period last year. Net earnings for the third quarter of 2024, were $1.27 million, which represents a decrease of $7.6 thousand or 0.60% in comparison with the same quarter last year. Net earnings per basic and diluted share were $0.39 for the third quarter of 2024 and $0.40 for the same quarter in 2023, respectively.
Dann H. Bowman, President and Chief Executive Officer, stated, “The Bank’s operating performance for the third quarter, and year-to-date continue to be strong. Total deposits reached an all time record at quarter-end, and we are optimistic about additional opportunities for growth and expansion. Loan quality also remains stable, with the Bank having only one delinquent loan at quarter-end, and year-to-date credit losses were a net recovery of $10,241, meaning that the Bank collected more bad debt than was charged-off.
“In 2023 the Bank became a member of the Card Brand Association and began to offer Credit Card processing for its customers. Not only does this service provide an additional non-interest source of revenue, but the Bank has also been able to provide significant savings and transparency to its customers. For every business, efficient and cost effective processing of electronic payments has become a very important part of managing cash flow. In the future we can envision expanding this service outside of our immediate market; and the revenue from this service becoming an increasingly important part of the Bank’s business model.”
Financial Condition
At September 30, 2024, total assets were $464.4 million, an increase of $19.5 million or 11.68% over $446.4 million at December 31, 2023. Total deposits increased by $46.4 million or 14.52% to $366.2 million as of September 30, 2024, compared to $319.8 million as of December 31, 2023. At September 30, 2024, the Company’s core deposits represent 97.65% of the total deposits.
Gross loans increased by $15.1 million or 8.4% to $194.4 million as of September 30, 2024, compared to $179.0 million as of December 31, 2023. The Bank had three non-performing loans for the quarter ended September 30, 2024, and as of December 31, 2023. OREO properties remained at zero as of September 30, 2024 and December 31, 2023 respectively.
Earnings
The Company posted net interest income of $3.4 million for the three months ended September 30, 2024 and $3.3 million for the same quarter last year. Average interest-earning assets were $442.1 million with average interest-bearing liabilities of $248.4 million, yielding a net interest margin of 3.08% for the third quarter of 2024, as compared to the average interest-earning assets of $442.9 million with average interest-bearing liabilities of $235.8 million, yielding a net interest margin of 2.98% for the third quarter of 2023.
Non-interest income totaled $793.1 thousand for the third quarter of 2024, or an increase of 17.84% as compared with $673.1 thousand earned during the same quarter last year. The majority of the increase is attributed to the Company’s merchant services processing revenue that reached $129.2 thousand, representing an increase of $75.7 thousand during the third quarter as compared to $53.5 thousand for the same period last year.
General and administrative expenses were $2.5 million for the three months ended September 30, 2024, and $2.2 million for the same period last year. The largest component of general and administrative expenses was salary and benefits expense of $1.5 million for the third quarter of 2024 and $1.4 million for the same period last year.
Income tax expense was $500 thousand, which represents a decrease of $4 thousand or 0.77% for the three months ended September 30, 2024, as compared to $503 thousand for the same quarter last year. The effective income tax rate for the third quarter of 2024 and 2023 was approximately 28.3%.
Forward-Looking Statements
The statements contained in this press release that are not historical facts are forward-looking statements based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company. Readers are cautioned not to unduly rely on forward-looking statements. Actual results may differ from those projected. These forward-looking statements involve risks and uncertainties, including but not limited to, the health of the national and California economies, the Company’s ability to attract and retain skilled employees, customers’ service expectations, the Company’s ability to successfully deploy new technology and gain efficiencies therefrom, and changes in interest rates, loan portfolio performance, and other factors.
Contact: Dann H. Bowman, President and CEO or Melinda M. Milincu, Senior Vice President and CFO, Chino Commercial Bancorp and Chino Commercial Bank, N.A., 14245 Pipeline Avenue, Chino, CA. 91710, (909) 393-8880.
|
|
|
| ||
Consolidated Statements of Financial Condition | |||||
As of 9/30/2024 |
|
|
| ||
| Sep-2024 |
| Dec-2023 | ||
Assets |
|
|
| ||
Cash and due from banks | $56,235,795 |
|
| $35,503,719 |
|
Cash and cash equivalents | $56,235,795 |
|
| $35,503,719 |
|
|
|
|
| ||
Fed Funds Sold | $34,246 |
|
| $25,218 |
|
|
|
|
| ||
Investment securities available for sale, net of zero allowance for credit losses | $6,735,550 |
|
| $6,736,976 |
|
Investment securities held to maturity, net of zero allowance for credit losses | $187,751,860 |
|
| $208,506,305 |
|
Total Investments | $194,487,410 |
|
| $215,243,281 |
|
|
|
|
| ||
Gross loans held for investments | $194,405,145 |
|
| $179,316,494 |
|
Allowance for Loan Losses | ($4,460,580 | ) |
| ($4,465,622 | ) |
Net Loans | $189,944,565 |
|
| $174,850,872 |
|
Stock investments, restricted, at cost | $3,576,000 |
|
| $3,126,100 |
|
Fixed assets, net | $7,204,530 |
|
| $5,466,358 |
|
Accrued Interest Receivable | $1,466,479 |
|
| $1,439,178 |
|
Bank Owned Life Insurance | $8,421,648 |
|
| $8,247,174 |
|
Other Assets | $3,583,393 |
|
| $3,010,916 |
|
|
|
|
| ||
Total Assets | $464,413,004 |
|
| $446,414,238 |
|
|
|
|
| ||
Liabilities |
|
|
| ||
Deposits |
|
|
| ||
Noninterest-bearing | $186,644,255 |
|
| $167,131,411 |
|
Interest-bearing | $179,588,806 |
|
| $152,669,374 |
|
Total Deposits | $366,233,061 |
|
| $319,800,785 |
|
|
|
|
| ||
Federal Home Loan Bank advances | $0 |
|
| $15,000,000 |
|
Federal Reserve Bank borrowings | $40,000,000 |
|
| $57,000,000 |
|
Subordinated debt | $10,000,000 |
|
| $10,000,000 |
|
Subordinated notes payable to subsidiary trust | $3,093,000 |
|
| $3,093,000 |
|
Accrued interest payable | $1,556,057 |
|
| $2,156,153 |
|
Other Liabilities | $2,145,941 |
|
| $1,876,475 |
|
Total Liabilities | $423,028,059 |
|
| $408,926,413 |
|
|
|
|
| ||
Shareholder Equity |
|
|
| ||
Common Stock ** | $10,502,558 |
|
| $10,502,558 |
|
Retained Earnings | $32,664,661 |
|
| $28,920,732 |
|
Unrealized Gain (Loss) AFS Securities | ($1,782,273 | ) |
| ($1,935,465 | ) |
Total Shareholders' Equity | $41,384,946 |
|
| $37,487,825 |
|
|
|
|
| ||
Total Liab & Shareholders' Equity | $464,413,004 |
|
| $446,414,238 |
|
|
|
|
| ||
** Common stock, no par value, 10,000,000 shares authorized and 3,211,970 shares issued and outstanding at 9/30/2024 and 12/31/2023 | |||||
|
|
|
|
|
|
|
|
| ||||||||
Consolidated Statements of Net Income | ||||||||||||
As of 9/30/2024 |
|
|
|
| ||||||||
| Sep-2024 QTD Balance | Sep-2023 QTD Balance | Sep-2024 YTD Balance | Sep-2023 YTD Balance | ||||||||
Interest Income |
|
|
|
| ||||||||
Interest & Fees On Loans | $3,035,928 |
| $2,467,400 |
| $8,564,927 |
| $7,245,563 |
| ||||
Interest on Investment Securities | $1,843,696 |
| $1,166,387 |
| $5,725,365 |
| $3,444,135 |
| ||||
Other Interest Income | $661,305 |
| $1,410,450 |
| $2,181,584 |
| $2,990,487 |
| ||||
Total Interest Income | $5,540,929 |
| $5,044,237 |
| $16,471,876 |
| $13,680,185 |
| ||||
|
|
|
|
| ||||||||
Interest Expense |
|
|
|
| ||||||||
Interest on Deposits | $1,168,014 |
| $841,282 |
| $3,255,683 |
| $1,835,134 |
| ||||
Interest on Borrowings | $945,921 |
| $877,179 |
| $3,256,138 |
| $2,112,955 |
| ||||
Total Interest Expense | $2,113,935 |
| $1,718,461 |
| $6,511,821 |
| $3,948,089 |
| ||||
|
|
|
|
| ||||||||
Net Interest Income | $3,426,994 |
| $3,325,776 |
| $9,960,055 |
| $9,732,096 |
| ||||
|
|
|
|
| ||||||||
Provision For Loan Losses | ($14,173 | ) | $6,578 |
| ($15,312 | ) | ($81,806 | ) | ||||
|
|
|
|
| ||||||||
Net Interest Income After Provision for Loan Losses | $3,441,167 |
| $3,319,198 |
| $9,975,367 |
| $9,813,902 |
| ||||
|
|
|
|
| ||||||||
Noninterest Income |
|
|
|
| ||||||||
Service Charges and Fees on Deposit Accounts | $445,176 |
| $424,453 |
| $1,345,691 |
| $1,184,329 |
| ||||
Interchange Fees | $113,647 |
| $106,418 |
| $308,680 |
| $314,803 |
| ||||
Earnings from Bank-Owned Life Insurance | $59,599 |
| $48,677 |
| $174,474 |
| $142,799 |
| ||||
Merchant Services Processing | $129,184 |
| $53,513 |
| $410,722 |
| $140,904 |
| ||||
Other Miscellaneous Income | $45,488 |
| $39,989 |
| $149,010 |
| $130,747 |
| ||||
|
|
|
|
| ||||||||
Total Noninterest Income | $793,094 |
| $673,050 |
| $2,388,577 |
| $1,913,582 |
| ||||
|
|
|
|
| ||||||||
Noninterest Expense |
|
|
|
| ||||||||
Salaries and Employee Benefits | $1,521,825 |
| $1,381,721 |
| $4,444,120 |
| $4,101,388 |
| ||||
Occupancy and Equipment | $182,813 |
| $164,092 |
| $515,286 |
| $485,502 |
| ||||
Merchant Services Processing | $77,452 |
| $47,345 |
| $222,055 |
| $82,807 |
| ||||
Other Expenses | $684,102 |
| $619,533 |
| $1,964,230 |
| $1,876,220 |
| ||||
|
|
|
|
| ||||||||
Total Noninterest Expense | $2,466,192 |
| $2,212,691 |
| $7,145,691 |
| $6,545,917 |
| ||||
|
|
|
|
| ||||||||
Income Before Income Tax Expense | $1,768,070 |
| $1,779,556 |
| $5,218,253 |
| $5,181,566 |
| ||||
Provision For Income Tax | $499,565 |
| $503,424 |
| $1,474,323 |
| $1,470,859 |
| ||||
|
|
|
|
| ||||||||
Net Income | $1,268,505 |
| $1,276,132 |
| $3,743,930 |
| $3,710,707 |
| ||||
|
|
|
|
| ||||||||
Basic earnings per share | $0.39 |
| $0.40 |
| $1.17 |
| $1.16 |
| ||||
|
|
|
|
| ||||||||
Diluted earnings per share | $0.39 |
| $0.40 |
| $1.17 |
| $1.16 |
| ||||
|
|
|
|
| ||||||||
Effective Income Tax Rate |
| 28.25 | % |
| 28.29 | % |
| 28.25 | % |
| 28.39 | % |
|
|
|
|
|
|
|
|
|
| ||||||||
Financial Highlights |
|
|
|
| ||||||||
As of 9/30/2024 |
|
|
|
| ||||||||
| Sep-2024 QTD | Sep-2023 QTD | Sep-2024 YTD | Sep-2023 YTD | ||||||||
Key Financial Ratios |
|
|
|
| ||||||||
Annualized Return on Average Equity |
| 12.42 | % |
| 14.34 | % |
| 12.73 | % |
| 14.57 | % |
Annualized Return on Average Assets |
| 1.08 | % |
| 1.09 | % |
| 1.06 | % |
| 1.13 | % |
Net Interest Margin |
| 3.08 | % |
| 2.98 | % |
| 2.97 | % |
| 3.11 | % |
Core Efficiency Ratio |
| 58.44 | % |
| 55.33 | % |
| 57.87 | % |
| 56.21 | % |
Net Chargeoffs/Recoveries to Average Loans |
| -0.01 | % |
| 0.00 | % |
| -0.01 | % |
| -0.02 | % |
|
|
|
|
| ||||||||
|
|
|
|
| ||||||||
Average Balances |
|
|
|
| ||||||||
(thousands, unaudited) |
|
|
|
| ||||||||
Average assets | $ | 466,891 |
| $ | 463,977 |
| $ | 472,470 |
| $ | 439,669 |
|
Average interest-earning assets | $ | 442,078 |
| $ | 442,870 |
| $ | 447,855 |
| $ | 418,593 |
|
Average interest-bearing liabilities | $ | 248,448 |
| $ | 235,812 |
| $ | 255,169 |
| $ | 209,835 |
|
Average gross loans | $ | 192,243 |
| $ | 178,251 |
| $ | 187,406 |
| $ | 179,089 |
|
Average deposits | $ | 344,372 |
| $ | 340,261 |
| $ | 335,140 |
| $ | 333,225 |
|
Average equity | $ | 40,630 |
| $ | 35,312 |
| $ | 39,297 |
| $ | 34,046 |
|
|
|
|
|
| ||||||||
|
|
|
|
| ||||||||
Credit Quality |
|
|
|
| ||||||||
Non-performing loans | $ | 448,233 |
| $ | 492,242 |
|
|
| ||||
Non-performing loans to total loans |
| 0.23 | % |
| 0.27 | % |
|
| ||||
Non-performing loans to total assets |
| 0.10 | % |
| 0.11 | % |
|
| ||||
Allowance for credit losses to total loans |
| 2.29 | % |
| 2.49 | % |
|
| ||||
Nonperforming assets as a percentage of total loans and OREO |
| 0.23 | % |
| 0.27 | % |
|
| ||||
Allowance for credit losses to non-performing loans |
| 995.15 | % |
| 907.20 | % |
|
| ||||
|
|
|
|
| ||||||||
Other Period-end Statistics |
|
|
|
| ||||||||
Shareholders equity to total assets |
| 8.91 | % |
| 8.40 | % |
|
| ||||
Net Loans to Deposits |
| 51.72 | % |
| 54.52 | % |
|
| ||||
Non-interest bearing deposits to total deposits |
| 50.96 | % |
| 52.26 | % |
|
| ||||
Company Leverage Ratio |
| 9.91 | % |
| 9.26 | % |
|
|
