[ X ]
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended
|
September 30, 2018
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from ________________ to _________________
|
Commission File Number 000-28304
|
Delaware
|
33-0704889
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
Title of class:
|
As of November 2, 2018
|
|
Common stock, $ 0.01 par value, per share
|
7,506,855 shares
|
PART 1 -
|
FINANCIAL INFORMATION
|
Page
|
|
ITEM 1 -
|
Financial Statements. The Unaudited Interim Condensed Consolidated Financial Statements of
Provident Financial Holdings, Inc. filed as a part of the report are as follows:
|
||
Condensed Consolidated Statements of Financial Condition
|
|||
as of September 30, 2018 and June 30, 2018
|
1 | ||
Condensed Consolidated Statements of Operations
|
|||
for the Quarters Ended September 30, 2018 and 2017
|
2 | ||
Condensed Consolidated Statements of Comprehensive Income
|
|||
for the Quarters Ended September 30, 2018 and 2017
|
3 | ||
Condensed Consolidated Statements of Stockholders' Equity
|
|||
for the Quarters Ended September 30, 2018 and 2017
|
4 | ||
Condensed Consolidated Statements of Cash Flows
|
|||
for the Three Months Ended September 30, 2018 and 2017
|
5 | ||
Notes to Unaudited Interim Condensed Consolidated Financial Statements
|
6 | ||
ITEM 2 -
|
Management's Discussion and Analysis of Financial Condition and Results of Operations:
|
||
General
|
42 | ||
Safe-Harbor Statement
|
43 | ||
Critical Accounting Policies
|
44 | ||
Executive Summary and Operating Strategy
|
44 | ||
Off-Balance Sheet Financing Arrangements and Contractual Obligations
|
45 | ||
Comparison of Financial Condition at September 30, 2018 and June 30, 2018
|
46 | ||
Comparison of Operating Results
|
|||
for the- Quarters Ended September 30, 2018 and 2017
|
48 | ||
Asset Quality
|
54 | ||
Loan Volume Activities
|
62 | ||
Liquidity and Capital Resources
|
63 | ||
Supplemental Information
|
65 | ||
ITEM 3 -
|
Quantitative and Qualitative Disclosures about Market Risk
|
65 | |
ITEM 4 -
|
Controls and Procedures
|
69 | |
PART II -
|
OTHER INFORMATION
|
||
ITEM 1 -
|
Legal Proceedings
|
70 | |
ITEM 1A -
|
Risk Factors
|
70 | |
ITEM 2 -
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
70 | |
ITEM 3 -
|
Defaults Upon Senior Securities
|
70 | |
ITEM 4 -
|
Mine Safety Disclosures
|
71 | |
ITEM 5 -
|
Other Information
|
71 | |
ITEM 6 -
|
Exhibits
|
71 | |
SIGNATURES
|
73 |
September 30,
2018 |
June 30,
2018 |
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
78,928
|
$
|
43,301
|
||||
Investment securities – held to maturity, at cost
|
79,611
|
87,813
|
||||||
Investment securities – available for sale, at fair value
|
7,033
|
7,496
|
||||||
Loans held for investment, net of allowance for loan losses of
$7,155 and $7,385, respectively; includes $4,945 and $5,234 at fair value, respectively
|
877,091
|
902,685
|
||||||
Loans held for sale, at fair value
|
78,794
|
96,298
|
||||||
Accrued interest receivable
|
3,350
|
3,212
|
||||||
Real estate owned, net
|
524
|
906
|
||||||
Federal Home Loan Bank ("FHLB") – San Francisco stock
|
8,199
|
8,199
|
||||||
Premises and equipment, net
|
8,779
|
8,696
|
||||||
Prepaid expenses and other assets
|
15,171
|
16,943
|
||||||
Total assets
|
$
|
1,157,480
|
$
|
1,175,549
|
||||
Liabilities and Stockholders' Equity
|
||||||||
Liabilities:
|
||||||||
Non interest-bearing deposits
|
$
|
87,250
|
$
|
86,174
|
||||
Interest-bearing deposits
|
814,862
|
821,424
|
||||||
Total deposits
|
902,112
|
907,598
|
||||||
Borrowings
|
111,149
|
126,163
|
||||||
Accounts payable, accrued interest and other liabilities
|
22,539
|
21,331
|
||||||
Total liabilities
|
1,035,800
|
1,055,092
|
||||||
Commitments and Contingencies
|
||||||||
Stockholders' equity:
|
||||||||
Preferred stock, $.01 par value (2,000,000 shares authorized;
none issued and outstanding)
|
—
|
—
|
||||||
Common stock, $.01 par value (40,000,000 shares authorized;
18,048,115 and 18,033,115 shares issued; 7,500,860 and
7,421,426 shares outstanding, respectively)
|
181
|
181
|
||||||
Additional paid-in capital
|
95,795
|
94,957
|
||||||
Retained earnings
|
191,399
|
190,616
|
||||||
Treasury stock at cost (10,547,255 and 10,611,689 shares, respectively)
|
(165,884
|
)
|
(165,507
|
)
|
||||
Accumulated other comprehensive income, net of tax
|
189
|
210
|
||||||
Total stockholders' equity
|
121,680
|
120,457
|
||||||
Total liabilities and stockholders' equity
|
$
|
1,157,480
|
$
|
1,175,549
|
Quarter Ended
September 30,
|
||||||||
2018
|
2017
|
|||||||
Interest income:
|
||||||||
Loans receivable, net
|
$
|
10,174
|
$
|
10,157
|
||||
Investment securities
|
345
|
257
|
||||||
FHLB – San Francisco stock
|
143
|
141
|
||||||
Interest-earning deposits
|
338
|
190
|
||||||
Total interest income
|
11,000
|
10,745
|
||||||
Interest expense:
|
||||||||
Checking and money market deposits
|
108
|
103
|
||||||
Savings deposits
|
151
|
149
|
||||||
Time deposits
|
621
|
639
|
||||||
Borrowings
|
763
|
736
|
||||||
Total interest expense
|
1,643
|
1,627
|
||||||
Net interest income
|
9,357
|
9,118
|
||||||
(Recovery) provision for loan losses
|
(237
|
)
|
169
|
|||||
Net interest income, after (recovery) provision for loan losses
|
9,594
|
8,949
|
||||||
Non-interest income:
|
||||||||
Loan servicing and other fees
|
324
|
363
|
||||||
Gain on sale of loans, net
|
3,132
|
4,847
|
||||||
Deposit account fees
|
505
|
558
|
||||||
Gain (loss) on sale and operations of real estate owned acquired in the settlement of loans, net
|
1
|
(40
|
)
|
|||||
Card and processing fees
|
398
|
381
|
||||||
Other
|
189
|
243
|
||||||
Total non-interest income
|
4,549
|
6,352
|
||||||
Non-interest expense:
|
||||||||
Salaries and employee benefits
|
8,250
|
9,269
|
||||||
Premises and occupancy
|
1,345
|
1,314
|
||||||
Equipment
|
421
|
362
|
||||||
Professional expenses
|
447
|
520
|
||||||
Sales and marketing expenses
|
169
|
203
|
||||||
Deposit insurance premiums and regulatory assessments
|
165
|
184
|
||||||
Other(1)
|
907
|
3,882
|
||||||
Total non-interest expense
|
11,704
|
15,734
|
||||||
Income (loss) before income taxes
|
2,439
|
(433
|
)
|
|||||
Provision (benefit) for income taxes
|
616
|
(208
|
)
|
|||||
Net income (loss)
|
$
|
1,823
|
$
|
(225
|
)
|
|||
Basic earnings (loss) per share
|
$
|
0.25
|
$
|
(0.03
|
)
|
|||
Diluted earnings (loss) per share
|
$
|
0.24
|
$
|
(0.03
|
)
|
|||
Cash dividends per share
|
$
|
0.14
|
$
|
0.14
|
For the Quarters Ended
September 30,
|
||||||||
2018
|
2017
|
|||||||
Net income (loss)
|
$
|
1,823
|
$
|
(225
|
)
|
|||
Change in unrealized holding (loss) gain on securities available for sale
|
(30
|
)
|
2
|
|||||
Reclassification of (gains) losses to net income
|
—
|
—
|
||||||
Other comprehensive (loss) income, before income taxes
|
(30
|
)
|
2
|
|||||
Income tax (benefit) provision
|
(9
|
)
|
1
|
|||||
Other comprehensive (loss) income
|
(21
|
)
|
1
|
|||||
Total comprehensive income (loss)
|
$
|
1,802
|
$
|
(224
|
)
|
Common
Stock
|
Additional |
Accumulated
Other
Comprehensive
|
||||||||||||||||||||||||||
Shares
|
Amount
|
Paid-In
Capital
|
Retained
Earnings
|
Treasury Stock
|
Income (Loss),
Net of Tax
|
Total
|
||||||||||||||||||||||
Balance at June 30, 2018
|
7,421,426
|
$
|
181
|
$
|
94,957
|
$
|
190,616
|
$
|
(165,507
|
)
|
$
|
210
|
$
|
120,457
|
||||||||||||||
Net income
|
1,823
|
1,823
|
||||||||||||||||||||||||||
Other comprehensive loss
|
(21
|
)
|
(21
|
)
|
||||||||||||||||||||||||
Purchase of treasury stock(1)
|
(20,566
|
)
|
(377
|
)
|
(377
|
)
|
||||||||||||||||||||||
Exercise of stock options
|
15,000
|
153
|
153
|
|||||||||||||||||||||||||
Distribution of restricted stock
|
85,000
|
—
|
||||||||||||||||||||||||||
Amortization of restricted stock
|
364
|
364
|
||||||||||||||||||||||||||
Stock options expense
|
321
|
321
|
||||||||||||||||||||||||||
Cash dividends(2)
|
(1,040
|
)
|
(1,040
|
)
|
||||||||||||||||||||||||
Balance at September 30, 2018
|
7,500,860
|
$
|
181
|
$
|
95,795
|
$
|
191,399
|
$
|
(165,884
|
)
|
$
|
189
|
$
|
121,680
|
(1)
|
Includes the repurchase of 20,566 shares of distributed restricted stock in settlement of employee withholding tax obligations.
|
(2)
|
Cash dividends of $0.14 per share were paid in the quarter ended September 30, 2018.
|
Common
Stock
|
Additional |
Accumulated
Other
Comprehensive
|
||||||||||||||||||||||||||
Shares
|
Amount
|
Paid-In
Capital
|
Retained
Earnings
|
Treasury Stock
|
Income,
Net of Tax
|
Total
|
||||||||||||||||||||||
Balance at June 30, 2017
|
7,714,052
|
$
|
180
|
$
|
93,209
|
$
|
192,754
|
$
|
(158,142
|
)
|
$
|
229
|
$
|
128,230
|
||||||||||||||
Net loss
|
(225
|
)
|
(225
|
)
|
||||||||||||||||||||||||
Other comprehensive income
|
1
|
1
|
||||||||||||||||||||||||||
Purchase of treasury stock
|
(126,000
|
)
|
(2,450
|
)
|
(2.450
|
)
|
||||||||||||||||||||||
Exercise of stock options
|
21,500
|
177
|
177
|
|||||||||||||||||||||||||
Amortization of restricted stock
|
149
|
149
|
||||||||||||||||||||||||||
Forfeiture of restricted stock
|
17
|
(17
|
)
|
—
|
||||||||||||||||||||||||
Stock options expense
|
117
|
117
|
||||||||||||||||||||||||||
Cash dividends(1)
|
(1,078
|
)
|
(1,078
|
)
|
||||||||||||||||||||||||
Balance at September 30, 2017
|
7,609,552
|
$
|
180
|
$
|
93,669
|
$
|
191,451
|
$
|
(160,609
|
)
|
$
|
230
|
$
|
124,921
|
(1)
|
Cash dividends of $0.14 per share were paid in the quarter ended September 30, 2017.
|
Three Months Ended
September 30,
|
||||||||
2018
|
2017
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
$
|
1,823
|
$
|
(225
|
)
|
|||
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating
activities:
|
||||||||
Depreciation and amortization
|
928
|
664
|
||||||
(Recovery) provision for loan losses
|
(237
|
)
|
169
|
|||||
Recovery of losses on real estate owned
|
—
|
(552
|
)
|
|||||
Gain on sale of loans, net
|
(3,132
|
)
|
(4,847
|
)
|
||||
(Gain) loss on sale of real estate owned, net
|
(13
|
)
|
580
|
|||||
Stock-based compensation
|
685
|
266
|
||||||
Provision (benefit) for deferred income taxes
|
505
|
(930
|
)
|
|||||
Increase in accounts payable, accrued interest and other liabilities
|
2,446
|
1,039
|
||||||
Decrease in prepaid expenses and other assets
|
1,172
|
617
|
||||||
Loans originated for sale
|
(196,321
|
)
|
(392,292
|
)
|
||||
Proceeds from sale of loans
|
215,761
|
386,799
|
||||||
Net cash provided by (used for) operating activities
|
23,617
|
(8,712
|
)
|
|||||
Cash flows from investing activities:
|
||||||||
Decrease (increase) in loans held for investment, net
|
25,927
|
(3,517
|
)
|
|||||
Maturity of investment securities held to maturity
|
200
|
—
|
||||||
Principal payments from investment securities held to maturity
|
7,915
|
5,570
|
||||||
Principal payments from investment securities available for sale
|
432
|
383
|
||||||
Purchase of investment securities held to maturity
|
(200
|
)
|
(10,102
|
)
|
||||
Proceeds from sale of real estate owned
|
395
|
1,587
|
||||||
Purchase of premises and equipment
|
(307
|
)
|
(901
|
)
|
||||
Net cash provided by (used for) investing activities
|
34,362
|
(6,980
|
)
|
|||||
Cash flows from financing activities:
|
||||||||
(Decrease) increase in deposits, net
|
(5,486
|
)
|
495
|
|||||
Repayments of short-term borrowings, net
|
(15,000
|
)
|
(5,000
|
)
|
||||
Repayments of long-term borrowings
|
(14
|
)
|
(20
|
)
|
||||
Exercise of stock options
|
153
|
177
|
||||||
Withholding taxes on stock based compensation
|
(588
|
)
|
(41
|
)
|
||||
Cash dividends
|
(1,040
|
)
|
(1,078
|
)
|
||||
Treasury stock purchases
|
(377
|
)
|
(2,450
|
)
|
||||
Net cash used for financing activities
|
(22,352
|
)
|
(7,917
|
)
|
||||
Net increase (decrease) in cash and cash equivalents
|
35,627
|
(23,609
|
)
|
|||||
Cash and cash equivalents at beginning of period
|
43,301
|
72,826
|
||||||
Cash and cash equivalents at end of period
|
$
|
78,928
|
$
|
49,217
|
||||
Supplemental information:
|
||||||||
Cash paid for interest
|
$
|
1,623
|
$
|
1,606
|
||||
Cash paid for income taxes
|
$
|
—
|
$
|
—
|
||||
Transfer of loans held for sale to held for investment
|
$
|
724
|
$
|
521
|
||||
Real estate acquired in the settlement of loans
|
$
|
—
|
$
|
—
|
|
(In Thousands, Except Earnings Per Share)
|
For the Quarters Ended
September 30, |
||||||||
2018
|
2017
|
||||||||
Numerator:
|
|||||||||
Net income (loss) – numerator for basic earnings per share and diluted earnings per share -
available to common stockholders
|
$
|
1,823
|
$
|
(225
|
)
|
||||
Denominator:
|
|||||||||
Denominator for basic earnings per share:
|
|||||||||
Weighted-average shares
|
7,431
|
7,694
|
|||||||
Effect of dilutive shares:
|
|||||||||
Stock options
|
91
|
—
|
|||||||
Restricted stock
|
35
|
—
|
|||||||
Denominator for diluted earnings per share:
|
|||||||||
Adjusted weighted-average shares and assumed conversions
|
7,557
|
7,694
|
|||||||
Basic earnings (loss) per share
|
$
|
0.25
|
$
|
(0.03
|
)
|
||||
Diluted earnings (loss) per share
|
$
|
0.24
|
$
|
(0.03
|
)
|
For the Quarter Ended September 30, 2018
|
||||||||||||
(In Thousands)
|
Provident
Bank |
Provident
Bank Mortgage |
Consolidated
Totals |
|||||||||
Net interest income
|
$
|
9,000
|
$
|
357
|
$
|
9,357
|
||||||
(Recovery) provision for loan losses
|
(332
|
)
|
95
|
(237
|
)
|
|||||||
Net interest income, after (recovery) provision for loan losses
|
9,332
|
262
|
9,594
|
|||||||||
Non-interest income:
|
||||||||||||
Loan servicing and other fees (1)
|
133
|
191
|
324
|
|||||||||
Gain on sale of loans, net (2)
|
34
|
3,098
|
3,132
|
|||||||||
Deposit account fees
|
505
|
—
|
505
|
|||||||||
Gain on sale and operations of real estate owned
acquired in the settlement of loans, net
|
1
|
—
|
1
|
|||||||||
Card and processing fees
|
398
|
—
|
398
|
|||||||||
Other
|
189
|
—
|
189
|
|||||||||
Total non-interest income
|
1,260
|
3,289
|
4,549
|
|||||||||
Non-interest expense:
|
||||||||||||
Salaries and employee benefits
|
4,836
|
3,414
|
8,250
|
|||||||||
Premises and occupancy
|
908
|
437
|
1,345
|
|||||||||
Operating and administrative expenses
|
926
|
1,183
|
2,109
|
|||||||||
Total non-interest expense
|
6,670
|
5,034
|
11,704
|
|||||||||
Income (loss) before income taxes
|
3,922
|
(1,483
|
)
|
2,439
|
||||||||
Provision (benefit) for income taxes
|
1,055
|
(439
|
)
|
616
|
||||||||
Net income (loss)
|
$
|
2,867
|
$
|
(1,044
|
)
|
$
|
1,823
|
|||||
Total assets, end of period
|
$
|
1,078,441
|
$
|
79,039
|
$
|
1,157,480
|
(1)
|
Includes an inter-company charge of $168 credited to PBM by the Bank during the period to compensate PBM for originating loans held for investment.
|
(2)
|
Includes an inter-company charge of $6 credited to PBM by the Bank during the period to compensate PBM for servicing fees on loans sold on a servicing retained basis.
|
For the Quarter Ended September 30, 2017
|
||||||||||||
(In Thousands)
|
Provident
Bank |
Provident
Bank Mortgage |
Consolidated
Totals |
|||||||||
Net interest income
|
$
|
8,550
|
$
|
568
|
$
|
9,118
|
||||||
Provision for loan losses
|
169
|
—
|
169
|
|||||||||
Net interest income after provision for loan losses
|
8,381
|
568
|
8,949
|
|||||||||
Non-interest income:
|
||||||||||||
Loan servicing and other fees (1)
|
47
|
316
|
363
|
|||||||||
Gain on sale of loans, net (2)
|
—
|
4,847
|
4,847
|
|||||||||
Deposit account fees
|
558
|
—
|
558
|
|||||||||
Loss on sale and operations of real estate owned
acquired in the settlement of loans, net
|
(40
|
)
|
—
|
(40
|
)
|
|||||||
Card and processing fees
|
381
|
—
|
381
|
|||||||||
Other
|
243
|
—
|
243
|
|||||||||
Total non-interest income
|
1,189
|
5,163
|
6,352
|
|||||||||
Non-interest expense:
|
||||||||||||
Salaries and employee benefits
|
4,502
|
4,767
|
9,269
|
|||||||||
Premises and occupancy
|
827
|
487
|
1,314
|
|||||||||
Operating and administrative expenses
|
2,251
|
2,900
|
5,151
|
|||||||||
Total non-interest expense
|
7,580
|
8,154
|
15,734
|
|||||||||
Income (loss) before income taxes
|
1,990
|
(2,423
|
)
|
(433
|
)
|
|||||||
Provision (benefit) for income taxes
|
811
|
(1,019
|
)
|
(208
|
)
|
|||||||
Net income (loss)
|
$
|
1,179
|
$
|
(1,404
|
)
|
$
|
(225
|
)
|
||||
Total assets, end of period
|
$
|
1,066,294
|
$
|
127,492
|
$
|
1,193,786
|
(1)
|
Includes an inter-company charge of $240 credited to PBM by the Bank during the period to compensate PBM for originating loans held for investment.
|
(2)
|
Includes an inter-company charge of $59 credited to PBM by the Bank during the period to compensate PBM for servicing fees on loans sold on a servicing retained basis.
|
September 30, 2018
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
(Losses)
|
Estimated
Fair
Value
|
Carrying
Value
|
|||||||||||||||
(In Thousands)
|
||||||||||||||||||||
Held to maturity:
|
||||||||||||||||||||
U.S. government sponsored enterprise MBS (1)
|
$
|
76,051
|
$
|
215
|
$
|
(835
|
)
|
$
|
75,431
|
$
|
76,051
|
|||||||||
U.S. SBA securities (2)
|
2,960
|
—
|
(17
|
)
|
2,943
|
2,960
|
||||||||||||||
Certificate of deposits
|
600
|
—
|
—
|
600
|
600
|
|||||||||||||||
Total investment securities - held to maturity
|
$
|
79,611
|
$
|
215
|
$
|
(852
|
)
|
$
|
78,974
|
$
|
79,611
|
|||||||||
Available for sale:
|
||||||||||||||||||||
U.S. government agency MBS
|
$
|
4,024
|
$
|
132
|
$
|
—
|
$
|
4,156
|
$
|
4,156
|
||||||||||
U.S. government sponsored enterprise MBS
|
2,451
|
110
|
—
|
2,561
|
2,561
|
|||||||||||||||
Private issue CMO (3)
|
313
|
3
|
—
|
316
|
316
|
|||||||||||||||
Total investment securities - available for sale
|
$
|
6,788
|
$
|
245
|
$
|
—
|
$
|
7,033
|
$
|
7,033
|
||||||||||
Total investment securities
|
$
|
86,399
|
$
|
460
|
$
|
(852
|
)
|
$
|
86,007
|
$
|
86,644
|
(1)
|
Mortgage-Backed Securities ("MBS").
|
(2)
|
Small Business Administration ("SBA").
|
(3)
|
Collateralized Mortgage Obligations ("CMO").
|
June 30, 2018
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
(Losses)
|
Estimated
Fair
Value
|
Carrying
Value
|
|||||||||||||||
(In Thousands)
|
||||||||||||||||||||
Held to maturity:
|
||||||||||||||||||||
U.S. government sponsored enterprise MBS
|
$
|
84,227
|
$
|
203
|
$
|
(762
|
)
|
$
|
83,668
|
$
|
84,227
|
|||||||||
U.S. SBA securities
|
2,986
|
—
|
(15
|
)
|
2,971
|
2,986
|
||||||||||||||
Certificate of deposits
|
600
|
—
|
—
|
600
|
600
|
|||||||||||||||
Total investment securities - held to maturity
|
$
|
87,813
|
$
|
203
|
$
|
(777
|
)
|
$
|
87,239
|
$
|
87,813
|
|||||||||
Available for sale:
|
||||||||||||||||||||
U.S. government agency MBS
|
$
|
4,234
|
$
|
150
|
$
|
—
|
$
|
4,384
|
$
|
4,384
|
||||||||||
U.S. government sponsored enterprise MBS
|
2,640
|
122
|
—
|
2,762
|
2,762
|
|||||||||||||||
Private issue CMO
|
346
|
4
|
—
|
350
|
350
|
|||||||||||||||
Total investment securities - available for sale
|
$
|
7,220
|
$
|
276
|
$
|
—
|
$
|
7,496
|
$
|
7,496
|
||||||||||
Total investment securities
|
$
|
95,033
|
$
|
497
|
$
|
(777
|
)
|
$
|
94,735
|
$
|
95,309
|
As of September 30, 2018
|
Unrealized Holding
Losses
|
Unrealized Holding
Losses
|
Unrealized Holding
Losses
|
|||||||||||||||||||||
(In Thousands)
|
Less Than 12 Months
|
12 Months or More
|
Total
|
|||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Description of Securities
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
||||||||||||||||||
Held to maturity:
|
||||||||||||||||||||||||
U.S. government sponsored enterprise MBS
|
$
|
16,232
|
$
|
264
|
$
|
26,623
|
$
|
571
|
$
|
42,855
|
$
|
835
|
||||||||||||
U.S. SBA securities
|
2,936
|
17
|
—
|
—
|
2,936
|
17
|
||||||||||||||||||
Total investment securities
|
$
|
19,168
|
$
|
281
|
$
|
26,623
|
$
|
571
|
$
|
45,791
|
$
|
852
|
As of June 30, 2018
|
Unrealized Holding
Losses
|
Unrealized Holding
Losses
|
Unrealized Holding
Losses
|
|||||||||||||||||||||
(In Thousands)
|
Less Than 12 Months
|
12 Months or More
|
Total
|
|||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Description of Securities
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
||||||||||||||||||
Held to maturity:
|
||||||||||||||||||||||||
U.S. government sponsored enterprise MBS
|
$
|
47,045
|
$
|
762
|
$
|
—
|
$
|
—
|
$
|
47,045
|
$
|
762
|
||||||||||||
U.S. SBA securities
|
2,964
|
15
|
—
|
—
|
2,964
|
15
|
||||||||||||||||||
Total investment securities
|
$
|
50,009
|
$
|
777
|
$
|
—
|
$
|
—
|
$
|
50,009
|
$
|
777
|
September 30, 2018
|
June 30, 2018
|
|||||||||||||||
(In Thousands)
|
Amortized
Cost |
Estimated
Fair Value |
Amortized
Cost |
Estimated
Fair Value |
||||||||||||
Held to maturity:
|
||||||||||||||||
Due in one year or less
|
$
|
600
|
$
|
600
|
$
|
600
|
$
|
600
|
||||||||
Due after one through five years
|
29,549
|
28,969
|
24,961
|
24,569
|
||||||||||||
Due after five through ten years
|
14,141
|
13,886
|
22,847
|
22,477
|
||||||||||||
Due after ten years
|
35,321
|
35,519
|
39,405
|
39,593
|
||||||||||||
Total investment securities - held to maturity
|
$
|
79,611
|
$
|
78,974
|
$
|
87,813
|
$
|
87,239
|
||||||||
Available for sale:
|
||||||||||||||||
Due in one year or less
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
Due after one through five years
|
—
|
—
|
—
|
—
|
||||||||||||
Due after five through ten years
|
—
|
—
|
—
|
—
|
||||||||||||
Due after ten years
|
6,788
|
7,033
|
7,220
|
7,496
|
||||||||||||
Total investment securities - available for sale
|
$
|
6,788
|
$
|
7,033
|
$
|
7,220
|
$
|
7,496
|
||||||||
Total investment securities
|
$
|
86,399
|
$
|
86,007
|
$
|
95,033
|
$
|
94,735
|
(In Thousands)
|
September 30,
2018 |
June 30,
2018 |
||||||
Mortgage loans:
|
||||||||
Single-family
|
$
|
307,480
|
$
|
314,808
|
||||
Multi-family
|
454,821
|
476,008
|
||||||
Commercial real estate
|
112,026
|
109,726
|
||||||
Construction
|
8,956
|
7,476
|
||||||
Other
|
167
|
167
|
||||||
Commercial business loans (1)
|
416
|
500
|
||||||
Consumer loans (2)
|
104
|
109
|
||||||
Total loans held for investment, gross
|
883,970
|
908,794
|
||||||
Undisbursed loan funds (3)
|
(5,110
|
)
|
(4,302
|
)
|
||||
Advance payments of escrows
|
3
|
18
|
||||||
Deferred loan costs, net
|
5,383
|
5,560
|
||||||
Allowance for loan losses
|
(7,155
|
)
|
(7,385
|
)
|
||||
Total loans held for investment, net
|
$
|
877,091
|
$
|
902,685
|
(1)
|
Net of $1.5 million and $495 of undisbursed lines of credit as of September 30, 2018 and June 30, 2018, respectively.
|
(2)
|
Net of $497 and $503 of undisbursed lines of credit as of September 30, 2018 and June 30, 2018, respectively.
|
(3)
|
Comprised solely of undisbursed construction loan funds.
|
Adjustable Rate
|
||||||||||||||||||||||||
(In Thousands)
|
Within One Year
|
After
One Year Through 3 Years
|
After
3 Years Through 5 Years
|
After
5 Years Through 10 Years |
Fixed Rate
|
Total
|
||||||||||||||||||
Mortgage loans:
|
||||||||||||||||||||||||
Single-family
|
$
|
116,585
|
$
|
28,559
|
$
|
93,276
|
$
|
57,120
|
$
|
11,940
|
$
|
307,480
|
||||||||||||
Multi-family
|
130,379
|
161,337
|
148,803
|
14,093
|
209
|
454,821
|
||||||||||||||||||
Commercial real estate
|
32,602
|
43,629
|
35,269
|
—
|
526
|
112,026
|
||||||||||||||||||
Construction
|
7,273
|
—
|
—
|
—
|
1,683
|
8,956
|
||||||||||||||||||
Other
|
—
|
—
|
—
|
—
|
167
|
167
|
||||||||||||||||||
Commercial business loans
|
42
|
—
|
—
|
—
|
374
|
416
|
||||||||||||||||||
Consumer loans
|
104
|
—
|
—
|
—
|
—
|
104
|
||||||||||||||||||
Total loans held for investment,
gross
|
$
|
286,985
|
$
|
233,525
|
$
|
277,348
|
$
|
71,213
|
$
|
14,899
|
$
|
883,970
|
▪
|
Pass - These loans range from minimal credit risk to average, but still acceptable, credit risk. The likelihood of loss is considered remote.
|
▪
|
Special Mention - A special mention loan has potential weaknesses that may be temporary or, if left uncorrected, may result in a loss. While concerns exist, the bank is currently protected and loss is considered unlikely and not imminent.
|
▪
|
Substandard - A substandard loan is inadequately protected by the current sound worth and paying capacity of the borrower or of the collateral pledged, if any. Loans so classified must have a well-defined weakness, or weaknesses, that may jeopardize the liquidation of the debt. A substandard loan is characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
|
▪
|
Doubtful - A doubtful loan has all of the weaknesses inherent in one classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of the currently existing facts, conditions and values, highly questionable and improbable.
|
▪
|
Loss - A loss loan is considered uncollectible and of such little value that continuance as an asset of the institution is not warranted.
|
September 30, 2018 | ||||||||||||||||||||||||||||||
In Thousands)
|
Single-
family
|
Multi-
family
|
Commercial Real Estate
|
Construction
|
Other
Mortgage
|
Commercial
Business
|
Consumer |
Total
|
||||||||||||||||||||||
Pass
|
$
|
298,414
|
$
|
450,894
|
$
|
112,026
|
$
|
6,906
|
$
|
167
|
$
|
348
|
$
|
104
|
$
|
868,859
|
||||||||||||||
Special Mention
|
1,141
|
3,927
|
—
|
—
|
—
|
—
|
—
|
5,068
|
||||||||||||||||||||||
Substandard
|
7,925
|
—
|
—
|
2,050
|
—
|
68
|
—
|
10,043
|
||||||||||||||||||||||
Total loans held
for investment,
gross
|
$
|
307,480
|
$
|
454,821
|
$
|
454,821
|
$
|
8,956
|
$
|
167
|
$
|
416
|
$
|
104
|
$
|
883,970
|
June 30, 2018 | ||||||||||||||||||||||||||||||
In Thousands)
|
Single-
family
|
Multi-
family
|
Commercial Real Estate
|
Construction
|
Other
Mortgage
|
Commercial
Business
|
Consumer
|
Total
|
||||||||||||||||||||||
Pass
|
$
|
304,619
|
$
|
472,061
|
$
|
108,786
|
$
|
7,476
|
$
|
167
|
$
|
430
|
$
|
109
|
$
|
893,648
|
||||||||||||||
Special Mention
|
2,548
|
3,947
|
940
|
—
|
—
|
—
|
—
|
7,435
|
||||||||||||||||||||||
Substandard
|
7,641
|
—
|
—
|
—
|
—
|
70
|
—
|
7,711
|
||||||||||||||||||||||
Total loans held
for investment,
gross
|
$
|
314,808
|
$
|
476,008
|
$
|
109,726
|
$
|
7,476
|
$
|
167
|
$
|
500
|
$
|
109
|
$
|
908,794
|
(In Thousands)
|
September 30, 2018
|
June 30, 2018
|
||||||
Collectively evaluated for impairment:
|
||||||||
Mortgage loans:
|
||||||||
Single-family
|
$
|
2,617
|
$
|
2,632
|
||||
Multi-family
|
3,336
|
3,492
|
||||||
Commercial real estate
|
1,012
|
1,030
|
||||||
Construction
|
38
|
47
|
||||||
Other
|
3
|
3
|
||||||
Commercial business loans
|
14
|
18
|
||||||
Consumer loans
|
6
|
6
|
||||||
Total collectively evaluated allowance
|
7,026
|
7,228
|
||||||
Individually evaluated for impairment:
|
||||||||
Mortgage loans:
|
||||||||
Single-family
|
124
|
151
|
||||||
Commercial business loans
|
5
|
6
|
||||||
Total individually evaluated allowance
|
129
|
157
|
||||||
Total loan loss allowance
|
$
|
7,155
|
$
|
7,385
|
For the Quarters Ended
September 30, |
||||||||
(Dollars in Thousands)
|
2018
|
2017
|
||||||
Allowance at beginning of period
|
$
|
7,385
|
$
|
8,039
|
||||
(Recovery) provision for loan losses
|
(237
|
)
|
169
|
|||||
Recoveries:
|
||||||||
Mortgage loans:
|
||||||||
Single-family
|
32
|
84
|
||||||
Consumer loans
|
1
|
—
|
||||||
Total recoveries
|
33
|
84
|
||||||
Charge-offs:
|
||||||||
Mortgage loans:
|
||||||||
Single-family
|
(25
|
)
|
(229
|
)
|
||||
Consumer loans
|
(1
|
)
|
—
|
|||||
Total charge-offs
|
(26
|
)
|
(229
|
)
|
||||
Net recoveries (charge-offs)
|
7
|
(145
|
)
|
|||||
Balance at end of period
|
$
|
7,155
|
$
|
8,063
|
||||
Allowance for loan losses as a percentage of gross loans held for investment at the end of
the period
|
0.81
|
%
|
0.88
|
%
|
||||
Net (recoveries) charge-offs as a percentage of average loans receivable, net, during the
period (annualized)
|
0.00
|
%
|
0.06
|
%
|
September 30, 2018
|
||||||||||||||||
(In Thousands)
|
Current
|
30-89 Days
Past Due
|
Non-Accrual (1)
|
Total Loans Held for
Investment, Gross
|
||||||||||||
Mortgage loans:
|
||||||||||||||||
Single-family
|
$
|
301,055
|
$
|
—
|
$
|
6,425
|
$
|
307,480
|
||||||||
Multi-family
|
454,821
|
—
|
—
|
454,821
|
||||||||||||
Commercial real estate
|
112,026
|
—
|
—
|
112,026
|
||||||||||||
Construction
|
6,906
|
—
|
2,050
|
8,956
|
||||||||||||
Other
|
167
|
—
|
—
|
167
|
||||||||||||
Commercial business loans
|
348
|
—
|
68
|
416
|
||||||||||||
Consumer loans
|
104
|
—
|
—
|
104
|
||||||||||||
Total loans held for investment, gross
|
$
|
875,427
|
$
|
—
|
$
|
8,543
|
$
|
883,970
|
June 30, 2018
|
||||||||||||||||
(In Thousands)
|
Current
|
30-89 Days
Past Due
|
Non-Accrual (1)
|
Total Loans Held for
Investment, Gross
|
||||||||||||
Mortgage loans:
|
||||||||||||||||
Single-family
|
$
|
307,863
|
$
|
804
|
$
|
6,141
|
$
|
314,808
|
||||||||
Multi-family
|
476,008
|
—
|
—
|
476,008
|
||||||||||||
Commercial real estate
|
109,726
|
—
|
—
|
109,726
|
||||||||||||
Construction
|
7,476
|
—
|
—
|
7,476
|
||||||||||||
Other
|
167
|
—
|
—
|
167
|
||||||||||||
Commercial business loans
|
430
|
—
|
70
|
500
|
||||||||||||
Consumer loans
|
108
|
1
|
—
|
109
|
||||||||||||
Total loans held for investment, gross
|
$
|
901,778
|
$
|
805
|
$
|
6,211
|
$
|
908,794
|
Quarter Ended September 30, 2018 | ||||||||||||||||||||||||||||||||
(In Thousands)
|
Single-
family
|
Multi-
family
|
Commercial
Real Estate
|
Construction
|
Other
|
Commercial
Business
|
Consumer
|
Total
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Allowance at beginning of period
|
$
|
2,783
|
$
|
3,492
|
$
|
1,030
|
$
|
47
|
$
|
3
|
$
|
24
|
$
|
6
|
$
|
7,385
|
||||||||||||||||
Recovery from the allowance for loan
losses
|
(49
|
)
|
(156
|
)
|
(18
|
)
|
(9
|
)
|
—
|
(5
|
)
|
—
|
(237
|
)
|
||||||||||||||||||
Recoveries
|
32
|
—
|
—
|
—
|
—
|
—
|
1
|
33
|
||||||||||||||||||||||||
Charge-offs
|
(25
|
)
|
—
|
—
|
—
|
—
|
—
|
(1
|
)
|
(26
|
)
|
|||||||||||||||||||||
Allowance for loan losses,
end of period
|
$
|
2,741
|
$
|
3,336
|
$
|
1,012
|
$
|
38
|
$
|
3
|
$
|
19
|
$
|
6
|
$
|
7,155
|
||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$
|
124
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
5
|
$
|
—
|
$
|
129
|
||||||||||||||||
Collectively evaluated for impairment
|
2,617
|
3,336
|
1,012
|
38
|
3
|
14
|
6
|
7,026
|
||||||||||||||||||||||||
Allowance for loan losses,
end of period
|
$
|
2,741
|
$
|
3,336
|
$
|
1,012
|
$
|
38
|
$
|
3
|
$
|
19
|
$
|
6
|
$
|
7,155
|
||||||||||||||||
Loans held for investment:
|
||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$
|
6,370
|
$
|
—
|
$
|
—
|
$
|
2,050
|
$
|
—
|
$
|
68
|
$
|
—
|
$
|
8,488
|
||||||||||||||||
Collectively evaluated for impairment
|
301,110
|
454,821
|
112,026
|
6,906
|
167
|
348
|
104
|
875,482
|
||||||||||||||||||||||||
Total loans held for investment,
gross
|
$
|
307,480
|
$
|
454,821
|
$
|
112,026
|
$
|
8,956
|
$
|
167
|
$
|
416
|
$
|
104
|
$
|
883,970
|
||||||||||||||||
Allowance for loan losses as
a percentage of gross loans
held for investment
|
0.89
|
%
|
0.73
|
%
|
0.90
|
%
|
0.42
|
%
|
1.80
|
%
|
4.57
|
%
|
5.77
|
%
|
0.81
|
%
|
Quarter Ended September 30, 2017
|
||||||||||||||||||||||||||||
(In Thousands)
|
Single-
family
|
Multi-
family
|
Commercial
Real Estate
|
Construction
|
Commercial
Business
|
Consumer
|
Total
|
|||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||
Allowance at beginning of period
|
$
|
3,601
|
$
|
3,420
|
$
|
879
|
$
|
96
|
$
|
36
|
$
|
7
|
$
|
8,039
|
||||||||||||||
Provision (recovery) for loan losses
|
123
|
11
|
(4
|
)
|
44
|
(5
|
)
|
—
|
169
|
|||||||||||||||||||
Recoveries
|
84
|
—
|
—
|
—
|
—
|
—
|
84
|
|||||||||||||||||||||
Charge-offs
|
(229
|
)
|
—
|
—
|
—
|
—
|
—
|
(229
|
)
|
|||||||||||||||||||
Allowance for loan losses,
end of period
|
$
|
3,579
|
$
|
3,431
|
$
|
875
|
$
|
140
|
$
|
31
|
$
|
7
|
$
|
8,063
|
||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$
|
17
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
15
|
$
|
—
|
$
|
32
|
||||||||||||||
Collectively evaluated for impairment
|
3,562
|
3,431
|
875
|
140
|
16
|
7
|
8,031
|
|||||||||||||||||||||
Allowance for loan losses,
end of period
|
$
|
3,579
|
$
|
3,431
|
$
|
875
|
$
|
140
|
$
|
31
|
$
|
7
|
$
|
8,063
|
||||||||||||||
Loans held for investment:
|
||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$
|
6,239
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
79
|
$
|
—
|
$
|
6,318
|
||||||||||||||
Collectively evaluated for impairment
|
316,124
|
482,617
|
96,863
|
16,290
|
387
|
131
|
912,412
|
|||||||||||||||||||||
Total loans held for investment,
gross
|
$
|
322,363
|
$
|
482,617
|
$
|
96,863
|
$
|
16,290
|
$
|
466
|
$
|
131
|
$
|
918,730
|
||||||||||||||
Allowance for loan losses as
a percentage of gross loans
held for investment
|
1.11
|
%
|
0.71
|
%
|
0.90
|
%
|
0.86
|
%
|
6.65
|
%
|
5.34
|
%
|
0.88
|
%
|
At September 30, 2018
|
||||||||||||||||||||
Unpaid
|
Net
|
|||||||||||||||||||
Principal
|
Related
|
Recorded
|
Recorded
|
|||||||||||||||||
(In Thousands)
|
Balance
|
Charge-offs
|
Investment
|
Allowance(1)
|
Investment
|
|||||||||||||||
Mortgage loans:
|
||||||||||||||||||||
Single-family:
|
||||||||||||||||||||
With a related allowance
|
$
|
2,313
|
$
|
—
|
$
|
2,313
|
$
|
(408
|
)
|
$
|
1,905
|
|||||||||
Without a related allowance(2)
|
4,832
|
(684
|
)
|
4,148
|
—
|
4,148
|
||||||||||||||
Total single-family
|
7,145
|
(684
|
)
|
6,461
|
(408
|
)
|
6,053
|
|||||||||||||
Construction:
|
||||||||||||||||||||
Without a related allowance(3)
|
745
|
—
|
745
|
—
|
745
|
|||||||||||||||
Total construction
|
745
|
—
|
745
|
—
|
745
|
|||||||||||||||
Commercial business loans:
|
||||||||||||||||||||
With a related allowance
|
68
|
—
|
68
|
(4
|
)
|
64
|
||||||||||||||
Total commercial business loans
|
68
|
—
|
68
|
(4
|
)
|
64
|
||||||||||||||
Total non-performing loans
|
$
|
7,958
|
$
|
(684
|
)
|
$
|
7,274
|
$
|
(412
|
)
|
$
|
6,862
|
At June 30, 2018
|
||||||||||||||||||||
Unpaid
|
Net
|
|||||||||||||||||||
Principal
|
Related
|
Recorded
|
Recorded
|
|||||||||||||||||
(In Thousands)
|
Balance
|
Charge-offs
|
Investment
|
Allowance(1)
|
Investment
|
|||||||||||||||
Mortgage loans:
|
||||||||||||||||||||
Single-family:
|
||||||||||||||||||||
With a related allowance
|
$
|
1,333
|
$
|
—
|
$
|
1,333
|
$
|
(185
|
)
|
$
|
1,148
|
|||||||||
Without a related allowance(2)
|
5,569
|
(724
|
)
|
4,845
|
—
|
4,845
|
||||||||||||||
Total single-family
|
6,902
|
(724
|
)
|
6,178
|
(185
|
)
|
5,993
|
|||||||||||||
Commercial business loans:
|
||||||||||||||||||||
With a related allowance
|
70
|
—
|
70
|
(6
|
)
|
64
|
||||||||||||||
Total commercial business loans
|
70
|
—
|
70
|
(6
|
)
|
64
|
||||||||||||||
Total non-performing loans
|
$
|
6,972
|
$
|
(724
|
)
|
$
|
6,248
|
$
|
(191
|
)
|
$
|
6,057
|
Quarter Ended September 30,
|
||||||||||||||||
2018
|
2017
|
|||||||||||||||
Average
|
Interest
|
Average
|
Interest
|
|||||||||||||
Recorded
|
Income
|
Recorded
|
Income
|
|||||||||||||
(In Thousands)
|
Investment
|
Recognized
|
Investment
|
Recognized
|
||||||||||||
Without related allowances:
|
||||||||||||||||
Mortgage loans:
|
||||||||||||||||
Single-family
|
$
|
4,599
|
$
|
40
|
$
|
6,167
|
$
|
135
|
||||||||
Commercial real estate
|
—
|
—
|
67
|
13
|
||||||||||||
Construction
|
248
|
—
|
—
|
—
|
||||||||||||
4,847
|
40
|
6,234
|
148
|
|||||||||||||
With related allowances:
|
||||||||||||||||
Mortgage loans:
|
||||||||||||||||
Single-family
|
2,071
|
24
|
1,609
|
11
|
||||||||||||
Commercial business loans
|
68
|
1
|
79
|
1
|
||||||||||||
2,139
|
25
|
1,688
|
12
|
|||||||||||||
Total
|
$
|
6,986
|
$
|
65
|
$
|
7,922
|
$
|
160
|
At
|
At
|
|||||||
(In Thousands)
|
September 30, 2018
|
June 30, 2018
|
||||||
Restructured loans on non-accrual status:
|
||||||||
Mortgage loans:
|
||||||||
Single-family
|
$
|
3,280
|
$
|
3,328
|
||||
Commercial business loans
|
64
|
64
|
||||||
Total
|
3,344
|
3,392
|
||||||
Restructured loans on accrual status:
|
||||||||
Mortgage loans:
|
||||||||
Single-family
|
1,425
|
1,788
|
||||||
Total
|
1,425
|
1,788
|
||||||
Total restructured loans
|
$
|
4,769
|
$
|
5,180
|
At September 30, 2018
|
||||||||||||||||||||
Unpaid
|
Net
|
|||||||||||||||||||
Principal
|
Related
|
Recorded
|
Recorded
|
|||||||||||||||||
(In Thousands)
|
Balance
|
Charge-offs
|
Investment
|
Allowance(1)
|
Investment
|
|||||||||||||||
Mortgage loans:
|
||||||||||||||||||||
Single-family:
|
||||||||||||||||||||
With a related allowance
|
$
|
2,221
|
$
|
—
|
$
|
2,221
|
$
|
(125
|
)
|
$
|
2,096
|
|||||||||
Without a related allowance(2)
|
3,015
|
(406
|
)
|
2,609
|
—
|
2,609
|
||||||||||||||
Total single-family
|
5,236
|
(406
|
)
|
4,830
|
(125
|
)
|
4,705
|
|||||||||||||
Commercial business loans:
|
||||||||||||||||||||
With a related allowance
|
68
|
—
|
68
|
(4
|
)
|
64
|
||||||||||||||
Total commercial business loans
|
68
|
—
|
68
|
(4
|
)
|
64
|
||||||||||||||
Total restructured loans
|
$
|
5,304
|
$
|
(406
|
)
|
$
|
4,898
|
$
|
(129
|
)
|
$
|
4,769
|
At June 30, 2018
|
||||||||||||||||||||
Unpaid
|
Net
|
|||||||||||||||||||
Principal
|
Related
|
Recorded
|
Recorded
|
|||||||||||||||||
(In Thousands)
|
Balance
|
Charge-offs
|
Investment
|
Allowance(1)
|
Investment
|
|||||||||||||||
Mortgage loans:
|
||||||||||||||||||||
Single-family
|
||||||||||||||||||||
With a related allowance
|
$
|
2,228
|
$
|
—
|
$
|
2,228
|
$
|
(151
|
)
|
$
|
2,077
|
|||||||||
Without a related allowance(2)
|
3,450
|
(411
|
)
|
3,039
|
—
|
3,039
|
||||||||||||||
Total single-family
|
5,678
|
(411
|
)
|
5,267
|
(151
|
)
|
5,116
|
|||||||||||||
Commercial business loans:
|
||||||||||||||||||||
With a related allowance
|
70
|
—
|
70
|
(6
|
)
|
64
|
||||||||||||||
Total commercial business loans
|
70
|
—
|
70
|
(6
|
)
|
64
|
||||||||||||||
Total restructured loans
|
$
|
5,748
|
$
|
(411
|
)
|
$
|
5,337
|
$
|
(157
|
)
|
$
|
5,180
|
Commitments
|
September 30, 2018
|
June 30, 2018
|
||||||
(In Thousands)
|
||||||||
Undisbursed loan funds – Construction loans
|
$
|
5,110
|
$
|
4,302
|
||||
Undisbursed lines of credit – Commercial business loans
|
1,548
|
495
|
||||||
Undisbursed lines of credit – Consumer loans
|
497
|
503
|
||||||
Commitments to extend credit on loans to be held for investment
|
6,793
|
9,352
|
||||||
Total
|
$
|
13,948
|
$
|
14,652
|
For the Quarters
Ended September 30, |
||||||||
(In Thousands)
|
2018
|
2017
|
||||||
Balance, beginning of the period
|
$
|
157
|
$
|
277
|
||||
Recovery
|
(8
|
)
|
(64
|
)
|
||||
Balance, end of the period
|
$
|
149
|
$
|
213
|
For the Quarters
Ended September 30, |
||||||||
Derivative Financial Instruments
|
2018
|
2017
|
||||||
(In Thousands)
|
||||||||
Commitments to extend credit on loans to be held for sale
|
$
|
(329
|
)
|
$
|
(122
|
)
|
||
Mandatory loan sale commitments and TBA MBS trades
|
679
|
(209
|
)
|
|||||
Option contracts, net
|
—
|
(37
|
)
|
|||||
Total net gain (loss)
|
$
|
350
|
$
|
(368
|
)
|
September 30, 2018
|
June 30, 2018
|
|||||||||||||||
Derivative Financial Instruments
|
Amount
|
Fair
Value |
Amount
|
Fair
Value |
||||||||||||
(In Thousands)
|
||||||||||||||||
Commitments to extend credit on loans to be held for sale (1)
|
$
|
42,403
|
$
|
496
|
$
|
56,906
|
$
|
825
|
||||||||
Best efforts loan sale commitments
|
(24,843
|
)
|
—
|
(29,502
|
)
|
—
|
||||||||||
Mandatory loan sale commitments and TBA MBS trades
|
(93,793
|
)
|
239
|
(117,759
|
)
|
(440
|
)
|
|||||||||
Total
|
$
|
(76,233
|
)
|
$
|
735
|
$
|
(90,355
|
)
|
$
|
385
|
(1)
|
Net of 22.6% at September 30, 2018 and 24.7% at June 30, 2018 of commitments which management has estimated may not fund.
|
(In Thousands)
|
Aggregate
Fair Value
|
Aggregate
Unpaid
Principal
Balance
|
Net
Unrealized
(Loss) Gain
|
|||||||||
As of September 30, 2018:
|
||||||||||||
Loans held for investment, at fair value
|
$
|
4,945
|
$
|
5,306
|
$
|
(361
|
)
|
|||||
Loans held for sale, at fair value
|
$
|
78,794
|
$
|
77,126
|
$
|
1,668
|
||||||
As of June 30, 2018:
|
||||||||||||
Loans held for investment, at fair value
|
$
|
5,234
|
$
|
5,546
|
$
|
(312
|
)
|
|||||
Loans held for sale, at fair value
|
$
|
96,298
|
$
|
93,791
|
$
|
2,507
|
Level 1
|
-
|
Unadjusted quoted prices in active markets for identical assets or liabilities that the Corporation has the ability to access at the measurement date.
|
Level 2
|
-
|
Observable inputs other than Level 1 such as: quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated to observable market data for substantially the full term of the asset or liability.
|
Level 3
|
-
|
Unobservable inputs for the asset or liability that use significant assumptions, including assumptions of risks. These unobservable assumptions reflect the Corporation's estimate of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include the use of pricing models, discounted cash flow models and similar techniques.
|
Fair Value Measurement at September 30, 2018 Using:
|
||||||||||||||||
(In Thousands)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets:
|
||||||||||||||||
Investment securities - available for sale:
|
||||||||||||||||
U.S. government agency MBS
|
$
|
—
|
$
|
4,156
|
$
|
—
|
$
|
4,156
|
||||||||
U.S. government sponsored enterprise MBS
|
—
|
2,561
|
—
|
2,561
|
||||||||||||
Private issue CMO
|
—
|
—
|
316
|
316
|
||||||||||||
Investment securities - available for sale
|
—
|
6,717
|
316
|
7,033
|
||||||||||||
Loans held for investment, at fair value
|
—
|
—
|
4,945
|
4,945
|
||||||||||||
Loans held for sale, at fair value
|
—
|
78,794
|
—
|
78,794
|
||||||||||||
Interest-only strips
|
—
|
—
|
24
|
24
|
||||||||||||
Derivative assets:
|
||||||||||||||||
Commitments to extend credit on loans to be held for sale
|
—
|
—
|
516
|
516
|
||||||||||||
Mandatory loan sale commitments
|
—
|
—
|
1
|
1
|
||||||||||||
TBA MBS trades
|
—
|
248
|
—
|
248
|
||||||||||||
Derivative assets
|
—
|
248
|
517
|
765
|
||||||||||||
Total assets
|
$
|
—
|
$
|
85,759
|
$
|
5,802
|
$
|
91,561
|
||||||||
Liabilities:
|
||||||||||||||||
Derivative liabilities:
|
||||||||||||||||
Commitments to extend credit on loans to be held for sale
|
$
|
—
|
$
|
—
|
$
|
20
|
$
|
20
|
||||||||
Mandatory loan sale commitments
|
—
|
—
|
10
|
10
|
||||||||||||
Derivative liabilities
|
—
|
—
|
30
|
30
|
||||||||||||
Total liabilities
|
$
|
—
|
$
|
—
|
$
|
30
|
$
|
30
|
Fair Value Measurement at June 30, 2018 Using:
|
||||||||||||||||
(In Thousands)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets:
|
||||||||||||||||
Investment securities - available for sale:
|
||||||||||||||||
U.S. government agency MBS
|
$
|
—
|
$
|
4,384
|
$
|
—
|
$
|
4,384
|
||||||||
U.S. government sponsored enterprise MBS
|
—
|
2,762
|
—
|
2,762
|
||||||||||||
Private issue CMO
|
—
|
—
|
350
|
350
|
||||||||||||
Investment securities - available for sale
|
—
|
7,146
|
350
|
7,496
|
||||||||||||
Loans held for investment, at fair value
|
—
|
—
|
5,234
|
5,234
|
||||||||||||
Loans held for sale, at fair value
|
—
|
96,298
|
—
|
96,298
|
||||||||||||
Interest-only strips
|
—
|
—
|
23
|
23
|
||||||||||||
Derivative assets:
|
||||||||||||||||
Commitments to extend credit on loans to be held for sale
|
—
|
—
|
849
|
849
|
||||||||||||
Derivative assets
|
—
|
—
|
849
|
849
|
||||||||||||
Total assets
|
$
|
—
|
$
|
103,444
|
$
|
6,456
|
$
|
109,900
|
||||||||
Liabilities:
|
||||||||||||||||
Derivative liabilities:
|
||||||||||||||||
Commitments to extend credit on loans to be held for sale
|
$
|
—
|
$
|
—
|
$
|
24
|
$
|
24
|
||||||||
Mandatory loan sale commitments
|
—
|
—
|
32
|
32
|
||||||||||||
TBA MBS trades
|
—
|
408
|
—
|
408
|
||||||||||||
Derivative liabilities
|
—
|
408
|
56
|
464
|
||||||||||||
Total liabilities
|
$
|
—
|
$
|
408
|
$
|
56
|
$
|
464
|
For the Quarter Ended September 30, 2018
|
||||||||||||||||||||||||
Fair Value Measurement
Using Significant Other Unobservable Inputs
(Level 3)
|
||||||||||||||||||||||||
(In Thousands)
|
Private
Issue
CMO
|
Loans Held
For
Investment, at
fair value (1)
|
Interest-
Only Strips
|
Loan
Commitments
to Originate (2)
|
Mandatory
Commitments (3)
|
Total
|
||||||||||||||||||
Beginning balance at June 30, 2018
|
$
|
350
|
$
|
5,234
|
$
|
23
|
$
|
825
|
$
|
(32
|
)
|
$
|
6,400
|
|||||||||||
Total gains or losses (realized/unrealized):
|
||||||||||||||||||||||||
Included in earnings
|
—
|
(49
|
)
|
—
|
(329
|
)
|
22
|
(356
|
)
|
|||||||||||||||
Included in other comprehensive loss
|
—
|
—
|
1
|
—
|
—
|
1
|
||||||||||||||||||
Purchases
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Issuances
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Settlements
|
(34
|
)
|
(710
|
)
|
—
|
—
|
1
|
(743
|
)
|
|||||||||||||||
Transfers in and/or out of Level 3
|
—
|
470
|
—
|
—
|
—
|
470
|
||||||||||||||||||
Ending balance at September 30, 2018
|
$
|
316
|
$
|
4,945
|
$
|
24
|
$
|
496
|
$
|
(9
|
)
|
$
|
5,772
|
(1)
|
The valuation of loans held for investment at fair value includes the management estimates of the specific credit risk attributes of each loan, in addition to the quoted secondary-market prices which account for the interest rate characteristics of each loan.
|
(2)
|
Consists of commitments to extend credit on loans to be held for sale.
|
(3)
|
Consists of mandatory loan sale commitments.
|
For the Quarter Ended September 30, 2017
|
||||||||||||||||||||||||||||
Fair Value Measurement
Using Significant Other Unobservable Inputs
(Level 3)
|
||||||||||||||||||||||||||||
(In Thousands)
|
Private
Issue
CMO
|
Loans Held
For
Investment, at
fair value (1)
|
Interest-
Only
Strips
|
Loan
Commit-
ments to
Originate (2)
|
Manda-
tory
Commit-
ments (3)
|
Option
Contracts
|
Total
|
|||||||||||||||||||||
Beginning balance at June 30, 2017
|
$
|
461
|
$
|
6,445
|
$
|
31
|
$
|
809
|
$
|
47
|
$
|
37
|
$
|
7,830
|
||||||||||||||
Total gains or losses (realized/unrealized):
|
||||||||||||||||||||||||||||
Included in earnings
|
—
|
8
|
—
|
(122
|
)
|
(53
|
)
|
(37
|
)
|
(204
|
)
|
|||||||||||||||||
Included in other comprehensive income
|
1
|
—
|
(3
|
)
|
—
|
—
|
—
|
(2
|
)
|
|||||||||||||||||||
Purchases
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
Issuances
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
Settlements
|
(14
|
)
|
(51
|
)
|
—
|
—
|
2
|
—
|
(63
|
)
|
||||||||||||||||||
Transfers in and/or out of Level 3
|
—
|
522
|
—
|
—
|
—
|
—
|
522
|
|||||||||||||||||||||
Ending balance at September 30, 2017
|
$
|
448
|
$
|
6,924
|
$
|
28
|
$
|
687
|
$
|
(4
|
)
|
$
|
—
|
$
|
8,083
|
(1)
|
The valuation of loans held for investment at fair value includes the management estimates of the specific credit risk attributes of each loan, in addition to the quoted secondary-market prices which account for the interest rate characteristics of each loan.
|
(2)
|
Consists of commitments to extend credit on loans to be held for sale.
|
(3)
|
Consists of mandatory loan sale commitments.
|
Fair Value Measurement at September 30, 2018 Using:
|
||||||||||||||||
(In Thousands)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Non-performing loans
|
$
|
—
|
$
|
4,893
|
$
|
1,969
|
$
|
6,862
|
||||||||
Mortgage servicing assets
|
—
|
—
|
125
|
125
|
||||||||||||
Real estate owned, net
|
—
|
524
|
—
|
524
|
||||||||||||
Total
|
$
|
—
|
$
|
5,417
|
$
|
2,094
|
$
|
7,511
|
Fair Value Measurement at June 30, 2018 Using:
|
||||||||||||||||
(In Thousands)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Non-performing loans
|
$
|
—
|
$
|
4,845
|
$
|
1,212
|
$
|
6,057
|
||||||||
Mortgage servicing assets
|
—
|
—
|
135
|
135
|
||||||||||||
Real estate owned, net
|
—
|
906
|
—
|
906
|
||||||||||||
Total
|
$
|
—
|
$
|
5,751
|
$
|
1,347
|
$
|
7,098
|
(Dollars In Thousands)
|
Fair Value
As of September 30, 2018 |
Valuation
Techniques
|
Unobservable Inputs
|
Range (1)
(Weighted Average)
|
Impact to
Valuation
from an
Increase in
Inputs (2)
|
|||||
Assets:
|
||||||||||
Securities available - for sale:
Private issue CMO
|
$
|
316
|
Market comparable pricing
|
Comparability adjustment
|
1.1% – 1.3% (1.1%)
|
|
Increase
|
|||
Loans held for investment,
at fair value
|
$
|
4,945
|
Relative value
analysis |
Broker quotes
Credit risk factors |
95.4% – 103.5%
(98.4%) of par 1.2% - 100.0% (5.2%) |
Increase
Decrease |
||||
Non-performing loans
|
$
|
735
|
Discounted cash flow
|
Default rates
|
5.0%
|
|
Decrease
|
|||
Non-performing loans
|
$
|
1,234
|
Relative value analysis
|
Loss severity
|
20.0% - 30.0% (22.5%)
|
|
Decrease
|
|||
Mortgage servicing assets
|
$
|
125
|
Discounted cash flow
|
Prepayment speed (CPR)
Discount rate
|
7.6% - 60.0% (27.0%)9.0% - 10.5%(9.4%)
|
Decrease
Decrease |
||||
Interest-only strips
|
$
|
24
|
Discounted cash flow
|
Prepayment speed (CPR)
Discount rate
|
12.2% - 25.8% (24.1%)
9.0%
|
|
Decrease
Decrease |
|||
Commitments to extend credit
on loans to be held for sale
|
$
|
516
|
Relative value analysis
|
TBA-MBS broker quotes
Fall-out ratio (3)
|
97.3% – 104.6%
(101.4%) of par 19.2% - 23.5% (22.6%) |
Increase
Decrease |
||||
Mandatory loan sale
commitments
|
$
|
1
|
Relative value analysis
|
TBA MBS broker quotes
Roll-forward costs (4)
|
99.1% of par
0.029% |
Decrease
Decrease |
||||
Liabilities:
|
||||||||||
Commitments to extend credit
on loans to be held for sale
|
$
|
20
|
Relative value analysis
|
TBA-MBS broker quotes
Fall-out ratio (3)
|
101.3% – 103.5%
(101.3%) of par 19.2% - 23.5% (22.6%) |
Decrease
Decrease |
||||
Mandatory loan sale
commitments
|
$
|
10
|
Relative value analysis
|
TBA MBS broker quotes
Roll-forward costs (4)
|
98.8% - 104.4%
(101.9%) of par 0.029% |
Increase
Increase |
||||
(1)
|
The range is based on the estimated fair values and management estimates.
|
(2)
|
Unless otherwise noted, this column represents the directional change in the fair value of the Level 3 investments that would result from an increase to the corresponding unobservable input. A decrease to the unobservable input would have the opposite effect. Significant changes in these inputs in isolation could result in significantly higher or lower fair value measurements.
|
(3)
|
The percentage of commitments to extend credit on loans to be held for sale which management has estimated may not fund.
|
(4)
|
An estimated cost to roll forward the mandatory loan sale commitments which management has estimated may not be delivered to the corresponding investors in a timely manner.
|
September 30, 2018
|
||||||||||||||||||||
(In Thousands)
|
Carrying
Amount |
Fair
Value |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Investment securities - held to maturity
|
$
|
79,611
|
$
|
78,974
|
—
|
$
|
78,974
|
$
|
—
|
|||||||||||
Loans held for investment, not recorded at fair value
|
$
|
872,146
|
$
|
842,453
|
—
|
—
|
$
|
842,453
|
||||||||||||
FHLB – San Francisco stock
|
$
|
8,199
|
$
|
8,199
|
—
|
$
|
8,199
|
—
|
||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Deposits
|
$
|
902,112
|
$
|
872,546
|
—
|
—
|
$
|
872,546
|
||||||||||||
Borrowings
|
$
|
111,149
|
$
|
108,367
|
—
|
—
|
$
|
108,367
|
June 30, 2018
|
||||||||||||||||||||
(In Thousands)
|
Carrying
Amount |
Fair
Value |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Investment securities - held to maturity
|
$
|
87,813
|
$
|
87,239
|
—
|
$
|
87,239
|
—
|
||||||||||||
Loans held for investment, not recorded at fair value
|
$
|
897,451
|
$
|
873,112
|
—
|
—
|
$
|
873,112
|
||||||||||||
FHLB – San Francisco stock
|
$
|
8,199
|
$
|
8,199
|
—
|
$
|
8,199
|
—
|
||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Deposits
|
$
|
907,598
|
$
|
877,641
|
—
|
—
|
$
|
877,641
|
||||||||||||
Borrowings
|
$
|
126,163
|
$
|
123,778
|
—
|
—
|
$
|
123,778
|
For the Quarter Ended September 30, 2018
|
||||||||||||||||
Options
|
Shares
|
Weighted-
Average
Exercise
Price
|
Weighted-
Average
Remaining
Contractual
Term (Years)
|
Aggregate
Intrinsic
Value
($000)
|
||||||||||||
Outstanding at June 30, 2018
|
529,000
|
$
|
12.77
|
|||||||||||||
Granted
|
—
|
$
|
—
|
|||||||||||||
Exercised
|
(15,000
|
)
|
$
|
10.21
|
||||||||||||
Forfeited
|
—
|
$
|
—
|
|||||||||||||
Outstanding at September 30, 2018
|
514,000
|
$
|
12.84
|
5.06
|
$
|
2,838
|
||||||||||
Vested and expected to vest at September 30, 2018
|
510,800
|
$
|
12.80
|
5.04
|
$
|
2,838
|
||||||||||
Exercisable at September 30, 2018
|
498,000
|
$
|
12.63
|
4.96
|
$
|
2,838
|
For the Quarter Ended
September 30, 2018
|
||||||||
Unvested Shares
|
Shares
|
Weighted-Average
Award Date
Fair Value
|
||||||
Unvested at June 30, 2018
|
98,500
|
$
|
14.35
|
|||||
Granted
|
—
|
$
|
—
|
|||||
Vested
|
(85,000
|
)
|
$
|
13.74
|
||||
Forfeited
|
—
|
$
|
—
|
|||||
Unvested at September 30, 2018
|
13,500
|
$
|
18.20
|
|||||
Expected to vest at September 30, 2018
|
10,800
|
$
|
18.20
|
For the Quarter Ended September 30, 2018
|
||||||||||||
Unrealized gains and losses on
|
||||||||||||
(In Thousands)
|
Investment securities available for sale
|
Interest-
only strips
|
Total
|
|||||||||
Beginning balance at June 30, 2018
|
$
|
194
|
$
|
16
|
$
|
210
|
||||||
Other comprehensive (loss) income before reclassifications
|
(22
|
)
|
1
|
(21
|
)
|
|||||||
Amount reclassified from accumulated other comprehensive income
|
—
|
—
|
—
|
|||||||||
Net other comprehensive (loss) income
|
(22
|
)
|
1
|
(21
|
)
|
|||||||
Ending balance at September 30, 2018
|
$
|
172
|
$
|
17
|
$
|
189
|
For the Quarter Ended September 30, 2017
|
||||||||||||
Unrealized gains and losses on
|
||||||||||||
(In Thousands)
|
Investment securities
available for sale
|
Interest-
only strips
|
Total
|
|||||||||
Beginning balance at June 30, 2017
|
$
|
211
|
$
|
18
|
$
|
229
|
||||||
Other comprehensive income (loss) before reclassifications
|
3
|
(2
|
)
|
1
|
||||||||
Amount reclassified from accumulated other comprehensive income
|
—
|
—
|
—
|
|||||||||
Net other comprehensive income (loss)
|
3
|
(2
|
)
|
1
|
||||||||
Ending balance at September 30, 2017
|
$
|
214
|
$
|
16
|
$
|
230
|
Gross
|
Net
|
|||||||||||
Amount
|
Amount
|
|||||||||||
Offset in the
|
of Assets in
|
Gross Amount Not Offset in
|
||||||||||
Condensed
|
the Condensed
|
the Condensed Consolidated
|
||||||||||
Gross
|
Consolidated
|
Consolidated
|
Statements of Financial Condition
|
|||||||||
Amount of
|
Statements
|
Statements
|
Cash
|
|||||||||
Recognized
|
of Financial
|
of Financial
|
Financial
|
Collateral
|
Net
|
|||||||
(In Thousands)
|
Assets
|
Condition
|
Condition
|
Instruments
|
Received
|
Amount
|
||||||
Assets
|
||||||||||||
Derivatives
|
|
$249
|
|
$—
|
|
$249
|
|
$—
|
|
$—
|
|
$249
|
Total
|
|
$249
|
|
$—
|
|
$249
|
|
$—
|
|
$—
|
|
$249
|
Gross
|
Net
|
|||||||||||
Amount
|
Amount
|
|||||||||||
Offset in the
|
of Liabilities in
|
Gross Amount Not Offset in
|
||||||||||
Condensed
|
the Condensed
|
the Condensed Consolidated
|
||||||||||
Gross
|
Consolidated
|
Consolidated
|
Statements of Financial Condition
|
|||||||||
Amount of
|
Statements
|
Statements
|
Cash
|
|||||||||
Recognized
|
of Financial
|
of Financial
|
Financial
|
Collateral
|
Net
|
|||||||
(In Thousands)
|
Liabilities
|
Condition
|
Condition
|
Instruments
|
Received
|
Amount
|
||||||
Liabilities
|
||||||||||||
Derivatives
|
|
$10
|
|
$—
|
|
$10
|
|
$—
|
|
$—
|
|
$10
|
Total
|
|
$10
|
|
$—
|
|
$10
|
|
$—
|
|
$—
|
|
$10
|
Gross
|
Net
|
|||||||||||
Amount
|
Amount
|
|||||||||||
Offset in the
|
of Assets in
|
Gross Amount Not Offset in
|
||||||||||
Condensed
|
the Condensed
|
the Condensed Consolidated
|
||||||||||
Gross
|
Consolidated
|
Consolidated
|
Statements of Financial Condition
|
|||||||||
Amount of
|
Statements
|
Statements
|
Cash
|
|||||||||
Recognized
|
of Financial
|
of Financial
|
Financial
|
Collateral
|
Net
|
|||||||
(In Thousands)
|
Assets
|
Condition
|
Condition
|
Instruments
|
Received
|
Amount
|
||||||
Assets
|
||||||||||||
Derivatives
|
|
$—
|
|
$—
|
|
$—
|
|
$—
|
|
$—
|
|
$—
|
Total
|
|
$—
|
|
$—
|
|
$—
|
|
$—
|
|
$—
|
|
$—
|
Gross
|
Net
|
|||||||||||
Amount
|
Amount
|
|||||||||||
Offset in the
|
of Liabilities in
|
Gross Amount Not Offset in
|
||||||||||
Condensed
|
the Condensed
|
the Condensed Consolidated
|
||||||||||
Gross
|
Consolidated
|
Consolidated
|
Statements of Financial Condition
|
|||||||||
Amount of
|
Statements
|
Statements
|
Cash
|
|||||||||
Recognized
|
of Financial
|
of Financial
|
Financial
|
Collateral
|
Net
|
|||||||
(In Thousands)
|
Liabilities
|
Condition
|
Condition
|
Instruments
|
Received
|
Amount
|
||||||
Liabilities
|
||||||||||||
Derivatives
|
|
$440
|
|
$—
|
|
$440
|
|
$—
|
|
$—
|
|
$440
|
Total
|
|
$440
|
|
$—
|
|
$440
|
|
$—
|
|
$—
|
|
$440
|
For the Quarters
Ended September 30, |
||||||||
Types of Services
|
2018
|
2017
|
||||||
(In Thousands)
|
||||||||
Asset management fees
|
$
|
82
|
$
|
119
|
||||
Debit card and ATM fees
|
419
|
402
|
||||||
Deposit related fees
|
519
|
567
|
||||||
Loan related fees
|
12
|
(25
|
)
|
|||||
BOLI (1)
|
46
|
67
|
||||||
Loan servicing fees (1)
|
324
|
363
|
||||||
Net gain on sale of loans (1)
|
3,132
|
4,847
|
||||||
Other
|
15
|
12
|
||||||
Total non-interest income
|
$
|
4,549
|
$
|
6,352
|
(1)
|
Not in scope of ASC 606.
|
Statutory Tax Rates
|
Q1FY2018
|
Q2-Q4FY2018
|
FY2019
|
Federal Tax Rate
|
35.00%
|
28.06%
|
21.00%
|
State Tax Rate
|
10.84%
|
10.84%
|
10.84%
|
Combined Statutory Tax Rate(1)
|
42.05%
|
35.86%
|
29.56%
|
Payments Due by Period
|
||||||||||||||||||||
(In Thousands)
|
Less than
1 year
|
1 to less
than 3 years
|
3 to
5 years
|
Over
5 years
|
Total
|
|||||||||||||||
Operating obligations
|
$
|
2,708
|
$
|
4,449
|
$
|
1,920
|
$
|
639
|
$
|
9,716
|
||||||||||
Pension benefits
|
248
|
496
|
497
|
6,450
|
7,691
|
|||||||||||||||
Time deposits
|
124,148
|
86,996
|
24,161
|
1,372
|
236,677
|
|||||||||||||||
FHLB – San Francisco advances
|
12,752
|
35,853
|
32,851
|
41,018
|
122,474
|
|||||||||||||||
FHLB – San Francisco letter of credit
|
8,000
|
—
|
—
|
—
|
8,000
|
|||||||||||||||
FHLB – San Francisco MPF credit enhancement (1)
|
—
|
—
|
—
|
2,458
|
2,458
|
|||||||||||||||
Total
|
$
|
147,856
|
$
|
127,794
|
$
|
59,429
|
$
|
51,937
|
$
|
387,016
|
(1)
|
Represents the potential future obligation for loans previously sold by the Bank to the FHLB – San Francisco under its Mortgage Partnership Finance ("MPF") program. As of September 30, 2018, the Bank serviced $11.4 million of loans under this program. The estimated amounts by period are based on historical loss experience.
|
(Dollars In Thousands)
|
Inland
Empire
|
Southern
California (1)
|
Other
California
|
Other
States
|
Total
|
|||||||||||||||||||||||||||||||||||
Loan Category
|
Balance
|
%
|
Balance
|
%
|
Balance
|
%
|
Balance
|
%
|
Balance
|
%
|
||||||||||||||||||||||||||||||
Single-family
|
$
|
109,033
|
36
|
%
|
$
|
142,685
|
46
|
%
|
$
|
54,698
|
18
|
%
|
$
|
1,064
|
—
|
%
|
$
|
307,480
|
100
|
%
|
||||||||||||||||||||
Multi-family
|
72,770
|
16
|
%
|
271,686
|
60
|
%
|
110,029
|
24
|
%
|
336
|
—
|
%
|
454,821
|
100
|
%
|
|||||||||||||||||||||||||
Commercial real
estate
|
32,495
|
29
|
%
|
50,418
|
45
|
%
|
29,113
|
26
|
%
|
—
|
—
|
%
|
112,026
|
100
|
%
|
|||||||||||||||||||||||||
Construction
|
823
|
9
|
%
|
7,628
|
85
|
%
|
505
|
6
|
%
|
—
|
—
|
%
|
8,956
|
100
|
%
|
|||||||||||||||||||||||||
Other
|
—
|
—
|
%
|
—
|
—
|
%
|
167
|
100
|
%
|
—
|
—
|
%
|
167
|
100
|
%
|
|||||||||||||||||||||||||
Total
|
$
|
215,121
|
24
|
%
|
$
|
472,417
|
54
|
%
|
$
|
194,512
|
22
|
%
|
$
|
1,400
|
—
|
%
|
$
|
883,450
|
100
|
%
|
(1)
|
Other than the Inland Empire.
|
(Dollars In Thousands)
|
Inland
Empire
|
Southern
California (1)
|
Other
California
|
Other
States
|
Total
|
|||||||||||||||||||||||||||||||||||
Loan Category
|
Balance
|
%
|
Balance
|
%
|
Balance
|
%
|
Balance
|
%
|
Balance
|
%
|
||||||||||||||||||||||||||||||
Single-family
|
$
|
110,510
|
35
|
%
|
$
|
149,261
|
48
|
%
|
$
|
53,960
|
17
|
%
|
$
|
1,077
|
—
|
%
|
$
|
314,808
|
100
|
%
|
||||||||||||||||||||
Multi-family
|
76,473
|
16
|
%
|
287,174
|
60
|
%
|
109,684
|
23
|
%
|
2,677
|
1
|
%
|
476,008
|
100
|
%
|
|||||||||||||||||||||||||
Commercial real estate
|
32,224
|
29
|
%
|
47,903
|
44
|
%
|
29,599
|
27
|
%
|
—
|
—
|
%
|
109,726
|
100
|
%
|
|||||||||||||||||||||||||
Construction
|
208
|
3
|
%
|
6,763
|
90
|
%
|
505
|
7
|
%
|
—
|
—
|
%
|
7,476
|
100
|
%
|
|||||||||||||||||||||||||
Other
|
—
|
—
|
%
|
—
|
—
|
%
|
167
|
100
|
%
|
—
|
—
|
%
|
167
|
100
|
%
|
|||||||||||||||||||||||||
Total
|
$
|
219,415
|
24
|
%
|
$
|
491,1011
|
54
|
%
|
$
|
193,915
|
21
|
%
|
$
|
3,754
|
1
|
%
|
$
|
908,185
|
100
|
%
|
(1)
|
Other than the Inland Empire.
|
Quarter Ended
September 30, 2018 |
Quarter Ended
September 30, 2017 |
|||||||||||||||||||||||
(Dollars In Thousands)
|
Average
Balance |
Interest
|
Yield/
Cost |
Average
Balance |
Interest
|
Yield/
Cost |
||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Loans receivable, net (1)
|
$
|
967,104
|
$
|
10,174
|
4.21
|
%
|
$
|
1,007,579
|
$
|
10,157
|
4.03
|
%
|
||||||||||||
Investment securities
|
91,301
|
345
|
1.51
|
%
|
75,470
|
257
|
1.36
|
%
|
||||||||||||||||
FHLB – San Francisco stock
|
8,199
|
143
|
6.98
|
%
|
8,108
|
141
|
6.96
|
%
|
||||||||||||||||
Interest-earning deposits
|
67,344
|
338
|
1.96
|
%
|
59,445
|
190
|
1.25
|
%
|
||||||||||||||||
Total interest-earning assets
|
1,133,948
|
11,000
|
3.88
|
%
|
1,150,602
|
10,745
|
3.74
|
%
|
||||||||||||||||
Non interest-earning assets
|
30,280
|
31,528
|
||||||||||||||||||||||
Total assets
|
$
|
1,164,228
|
$
|
1,182,130
|
||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
Checking and money market accounts (2)
|
$
|
377,651
|
108
|
0.11
|
%
|
$
|
373,217
|
103
|
0.11
|
%
|
||||||||||||||
Savings accounts
|
288,472
|
151
|
0.21
|
%
|
286,705
|
149
|
0.21
|
%
|
||||||||||||||||
Time deposits
|
236,754
|
621
|
1.04
|
%
|
263,123
|
639
|
0.96
|
%
|
||||||||||||||||
Total deposits
|
902,877
|
880
|
0.39
|
%
|
923,045
|
891
|
0.38
|
%
|
||||||||||||||||
Borrowings
|
120,013
|
763
|
2.52
|
%
|
114,148
|
736
|
2.56
|
%
|
||||||||||||||||
Total interest-bearing liabilities
|
1,022,890
|
1,643
|
0.64
|
%
|
1,037,193
|
1,627
|
0.62
|
%
|
||||||||||||||||
Non interest-bearing liabilities
|
20,333
|
16,883
|
||||||||||||||||||||||
Total liabilities
|
1,043,223
|
1,054,076
|
||||||||||||||||||||||
Stockholders' equity
|
121,005
|
128,054
|
||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
1,164,228
|
$
|
1,182,130
|
||||||||||||||||||||
Net interest income
|
$
|
9,357
|
$
|
9,118
|
||||||||||||||||||||
Interest rate spread (3)
|
3.24
|
%
|
3.12
|
%
|
||||||||||||||||||||
Net interest margin (4)
|
3.30
|
%
|
3.17
|
%
|
||||||||||||||||||||
Ratio of average interest-earning assets to
average interest-bearing liabilities
|
110.86
|
%
|
110.93
|
%
|
||||||||||||||||||||
Return (loss) on average assets
|
0.63
|
%
|
(0.08
|
)%
|
||||||||||||||||||||
Return (loss) on average equity
|
6.03
|
%
|
(0.70
|
)%
|
(1)
|
Includes loans held for sale and non-performing loans, as well as net deferred loan cost amortization of $376 and $207 for the quarters ended September 30, 2018 and 2017, respectively.
|
(2)
|
Includes the average balance of non interest-bearing checking accounts of $82.2 million and $79.7 million during the quarters ended September 30, 2018 and 2017, respectively.
|
(3)
|
Represents the difference between the weighted-average yield on all interest-earning assets and the weighted-average rate on all interest-bearing liabilities.
|
(4)
|
Represents net interest income before provision for loan losses as a percentage of average interest-earning assets.
|
Quarter Ended September 30, 2018 Compared
To Quarter Ended September 30, 2017 Increase (Decrease) Due to |
||||||||||||||||
(In Thousands)
|
Rate
|
Volume
|
Rate/
Volume |
Net
|
||||||||||||
Interest-earning assets:
|
||||||||||||||||
Loans receivable (1)
|
$
|
443
|
$
|
(408
|
)
|
$
|
(18
|
)
|
$
|
17
|
||||||
Investment securities
|
28
|
54
|
6
|
88
|
||||||||||||
FHLB – San Francisco stock
|
—
|
2
|
—
|
2
|
||||||||||||
Interest-earning deposits
|
109
|
25
|
14
|
148
|
||||||||||||
Total net change in income on interest-earning assets
|
580
|
(327
|
)
|
2
|
255
|
|||||||||||
Interest-bearing liabilities:
|
||||||||||||||||
Checking and money market accounts
|
—
|
5
|
—
|
5
|
||||||||||||
Savings accounts
|
—
|
2
|
—
|
2
|
||||||||||||
Time deposits
|
51
|
(64
|
)
|
(5
|
)
|
(18
|
)
|
|||||||||
Borrowings
|
(10
|
)
|
38
|
(1
|
)
|
27
|
||||||||||
Total net change in expense on interest-bearing liabilities
|
41
|
(19
|
)
|
(6
|
)
|
16
|
||||||||||
Net increase (decrease) in net interest income
|
$
|
539
|
$
|
(308
|
)
|
$
|
8
|
$
|
239
|
(1)
|
Includes loans held for sale and non-performing loans. For purposes of calculating volume, rate and rate/volume variances, non-performing loans were included in the weighted-average balance outstanding.
|
For the Quarters Ended
September 30,
|
||||||||
Recourse Liability
|
2018
|
2017
|
||||||
(In Thousands)
|
||||||||
Balance, beginning of the period
|
$
|
283
|
$
|
305
|
||||
Recovery from recourse liability
|
(33
|
)
|
—
|
|||||
Net settlements in lieu of loan repurchases
|
—
|
—
|
||||||
Balance, end of the period
|
$
|
250
|
$
|
305
|
(Dollars In Thousands)
|
Outstanding
Balance (1)
|
Weighted-
Average
FICO (2)
|
Weighted-
Average
LTV (3)
|
Weighted-
Average
Seasoning (4)
|
|||||||||
Interest only
|
$
|
1,500
|
619
|
75
|
%
|
0.72 years
|
|||||||
Stated income (5)
|
$
|
66,523
|
730
|
59
|
%
|
12.82 years
|
|||||||
FICO less than or equal to 660
|
$
|
7,957
|
638
|
65
|
%
|
7.96 years
|
|||||||
Over 30-year amortization
|
$
|
8,469
|
723
|
63
|
%
|
13.12 years
|
(1)
|
The outstanding balance presented on this table may overlap more than one category. Of the outstanding balance, $3.3 million of "stated income," $311 of "FICO less than or equal to 660," and $625 of "over 30-year amortization" balances were non-performing.
|
(2)
|
Based on borrower's FICO scores at the time of loan origination. The FICO score represents the creditworthiness of a borrower based on the borrower's credit history, as reported by an independent third party. A higher FICO score indicates a greater degree of creditworthiness. Bank regulators have issued guidance stating that a FICO score of 660 and below is indicative of a "subprime" borrower.
|
(3)
|
LTV is the ratio derived by dividing the current loan balance by the lower of the original appraised value or purchase price of the real estate collateral.
|
(4)
|
Seasoning describes the number of years since the funding date of the loan.
|
(5)
|
Stated income is defined as borrower stated income on his/her loan application which was not subject to verification during the loan origination process.
|
(Dollars In Thousands)
|
Balance
|
Non-Performing (1)
|
30 - 89 Days
Delinquent (1)
|
|||||||||
Fully amortize in the next 12 months
|
$
|
—
|
—
|
%
|
—
|
%
|
||||||
Fully amortize between 1 year and 5 years
|
1,500
|
—
|
%
|
—
|
%
|
|||||||
Fully amortize after 5 years
|
—
|
—
|
%
|
—
|
%
|
|||||||
Total
|
$
|
1,500
|
—
|
%
|
—
|
%
|
(1)
|
As a percentage of each category.
|
(Dollars In Thousands)
|
Balance (1)
|
Non-Performing (1)
|
30 - 89 Days
Delinquent (1)
|
|||||||||
Interest rate reset in the next 12 months
|
$
|
65,802
|
4
|
%
|
—
|
%
|
||||||
Interest rate reset between 1 year and 5 years
|
—
|
—
|
%
|
—
|
%
|
|||||||
Interest rate reset after 5 years
|
721
|
100
|
%
|
—
|
%
|
|||||||
Total
|
$
|
66,523
|
5
|
%
|
—
|
%
|
(1)
|
As a percentage of each category.
|
Calendar Year of Origination
|
||||||||||||||||||||||||||||||||||||||||
(Dollars In Thousands)
|
2010 &
Prior |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
YTD
2018 |
Total |
||||||||||||||||||||||||||||||
Loan balance (in
thousands)
|
$
|
109,438
|
$
|
739
|
$
|
2,108
|
$
|
2,218
|
$
|
5,879
|
$
|
10,434
|
$
|
29,982
|
$
|
70,338
|
$
|
62,439
|
$
|
293,575
|
||||||||||||||||||||
Weighted-average
LTV (1)
|
59
|
%
|
59
|
%
|
51
|
%
|
45
|
%
|
64
|
%
|
68
|
%
|
65
|
%
|
72
|
%
|
71
|
%
|
66
|
%
|
||||||||||||||||||||
Weighted-average
age (in years)
|
12.91
|
7.08
|
6.08
|
5.24
|
4.18
|
3.33
|
2.22
|
1.36
|
0.37
|
5.75
|
||||||||||||||||||||||||||||||
Weighted-average
FICO (2)
|
729
|
724
|
757
|
753
|
756
|
740
|
750
|
738
|
739
|
737
|
||||||||||||||||||||||||||||||
Number of loans
|
391
|
3
|
11
|
20
|
18
|
15
|
58
|
108
|
102
|
726
|
||||||||||||||||||||||||||||||
Geographic
breakdown (%)
|
||||||||||||||||||||||||||||||||||||||||
Inland Empire
|
37
|
%
|
46
|
%
|
15
|
%
|
45
|
%
|
38
|
%
|
20
|
%
|
29
|
%
|
33
|
%
|
43
|
%
|
36
|
%
|
||||||||||||||||||||
Southern
California (3)
|
52
|
%
|
54
|
%
|
52
|
%
|
22
|
%
|
34
|
%
|
48
|
%
|
33
|
%
|
46
|
%
|
49
|
%
|
47
|
%
|
||||||||||||||||||||
Other California (4)
|
10
|
%
|
—
|
%
|
33
|
%
|
33
|
%
|
28
|
%
|
32
|
%
|
38
|
%
|
21
|
%
|
8
|
%
|
17
|
%
|
||||||||||||||||||||
Other States
|
1
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
||||||||||||||||||||
Total
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
(1)
|
LTV is the ratio derived by dividing the current loan balance by the lower of the original appraised value or purchase price of the real estate collateral.
|
(2)
|
At time of loan origination.
|
(3)
|
Other than the Inland Empire.
|
(4)
|
Other than the Inland Empire and Southern California.
|
Calendar Year of Origination
|
||||||||||||||||||||||||||||||||||||||||
(Dollars In Thousands)
|
2010 &
Prior |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
YTD
2018 |
Total |
||||||||||||||||||||||||||||||
Loan balance
(in thousands)
|
$
|
14,283
|
$
|
3,816
|
$
|
10,082
|
$
|
39,637
|
$
|
57,562
|
$
|
73,458
|
$
|
114,679
|
$
|
73,872
|
$
|
67,432
|
$
|
454,821
|
||||||||||||||||||||
Weighted-average
LTV (1)
|
36
|
%
|
49
|
%
|
48
|
%
|
50
|
%
|
51
|
%
|
52
|
%
|
48
|
%
|
49
|
%
|
46
|
%
|
49
|
%
|
||||||||||||||||||||
Weighted-average
DCR (2)
|
1.74
|
x
|
1.74
|
x
|
1.89
|
x
|
1.72
|
x
|
1.68
|
x
|
1.66
|
x
|
1.67
|
x
|
1.67
|
x
|
1.56
|
x
|
1.67
|
x
|
||||||||||||||||||||
Weighted-average
age (in years)
|
13.98
|
7.05
|
6.05
|
5.12
|
4.24
|
3.21
|
2.25
|
1.31
|
0.40
|
2.97
|
||||||||||||||||||||||||||||||
Weighted-average
FICO (3)
|
715
|
742
|
744
|
767
|
767
|
756
|
762
|
751
|
756
|
757
|
||||||||||||||||||||||||||||||
Number of loans
|
39
|
6
|
14
|
64
|
81
|
117
|
140
|
118
|
77
|
656
|
||||||||||||||||||||||||||||||
Geographic
breakdown (%)
|
||||||||||||||||||||||||||||||||||||||||
Inland Empire
|
39
|
%
|
—
|
%
|
2
|
%
|
34
|
%
|
16
|
%
|
18
|
%
|
10
|
%
|
18
|
%
|
11
|
%
|
16
|
%
|
||||||||||||||||||||
Southern
California (4)
|
54
|
%
|
74
|
%
|
77
|
%
|
45
|
%
|
49
|
%
|
60
|
%
|
62
|
%
|
64
|
%
|
66
|
%
|
60
|
%
|
||||||||||||||||||||
Other California (5)
|
5
|
%
|
26
|
%
|
21
|
%
|
21
|
%
|
35
|
%
|
22
|
%
|
28
|
%
|
18
|
%
|
23
|
%
|
24
|
%
|
||||||||||||||||||||
Other States
|
2
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
||||||||||||||||||||
Total
|
100
|
%
|
—
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
(1)
|
LTV is the ratio derived by dividing the current loan balance by the lower of the original appraised value or purchase price of the real estate collateral.
|
(2)
|
Debt Coverage Ratio ("DCR") at time of origination.
|
(3)
|
At time of loan origination.
|
(4)
|
Other than the Inland Empire.
|
(5)
|
Other than the Inland Empire and Southern California.
|
(Dollars In Thousands)
|
Balance
|
Non-
Performing (1)
|
30 - 89 Days
Delinquent
|
Percentage
Not Fully
Amortizing (1)
|
||||||||||||
Interest rate reset or mature in the next 12 months
|
$
|
130,379
|
—
|
%
|
—
|
%
|
6
|
%
|
||||||||
Interest rate reset or mature between 1 year and 5 years
|
310,141
|
—
|
%
|
—
|
%
|
2
|
%
|
|||||||||
Interest rate reset or mature after 5 years
|
14,301
|
—
|
%
|
—
|
%
|
—
|
%
|
|||||||||
Total
|
$
|
454,821
|
—
|
%
|
—
|
%
|
3
|
%
|
(1)
|
As a percentage of each category.
|
Calendar Year of Origination
|
||||||||||||||||||||||||||||||||||||||||
(Dollars In Thousands)
|
2010 &
Prior |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
YTD
2018 |
Total (5)(6)
|
||||||||||||||||||||||||||||||
Loan balance (in
thousands)
|
$
|
607
|
$
|
—
|
$
|
9,923
|
$
|
9,193
|
$
|
20,082
|
$
|
19,560
|
$
|
16,102
|
$
|
19,599
|
$
|
16,960
|
$
|
112,026
|
||||||||||||||||||||
Weighted-average
LTV (1)
|
35
|
%
|
—
|
%
|
44
|
%
|
48
|
%
|
44
|
%
|
40
|
%
|
48
|
%
|
43
|
%
|
44
|
%
|
44
|
%
|
||||||||||||||||||||
Weighted-average
DCR (2)
|
1.38
|
x
|
—
|
x
|
1.97
|
x
|
1.60
|
x
|
1.94
|
x
|
1.80
|
x
|
1.57
|
x
|
1.82
|
x
|
1.63
|
x
|
1.77
|
x
|
||||||||||||||||||||
Weighted-average
age (in years)
|
10.70
|
—
|
6.02
|
5.21
|
4.14
|
3.20
|
2.36
|
1.12
|
0.37
|
2.91
|
||||||||||||||||||||||||||||||
Weighted-average
FICO (2)
|
712
|
—
|
741
|
763
|
753
|
757
|
758
|
773
|
751
|
758
|
||||||||||||||||||||||||||||||
Number of loans
|
5
|
—
|
8
|
15
|
23
|
25
|
22
|
23
|
25
|
146
|
||||||||||||||||||||||||||||||
Geographic
breakdown (%):
|
||||||||||||||||||||||||||||||||||||||||
Inland Empire
|
67
|
%
|
—
|
%
|
75
|
%
|
23
|
%
|
37
|
%
|
31
|
%
|
11
|
%
|
26
|
%
|
12
|
%
|
29
|
%
|
||||||||||||||||||||
Southern
California (3)
|
33
|
%
|
—
|
%
|
25
|
%
|
48
|
%
|
43
|
%
|
32
|
%
|
65
|
%
|
52
|
%
|
47
|
%
|
45
|
%
|
||||||||||||||||||||
Other California (4)
|
—
|
%
|
—
|
%
|
—
|
%
|
29
|
%
|
20
|
%
|
37
|
%
|
24
|
%
|
22
|
%
|
41
|
%
|
26
|
%
|
||||||||||||||||||||
Other States
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
||||||||||||||||||||
Total
|
100
|
%
|
—
|
%
|
—
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
(1)
|
LTV is the ratio derived by dividing the current loan balance by the lower of the original appraised value or purchase price of the real estate collateral.
|
(2)
|
At time of loan origination.
|
(3)
|
Other than the Inland Empire.
|
(4)
|
Other than the Inland Empire and Southern California.
|
(5)
|
Comprised of the following: $49.5 million in Mixed Use; $17.2 million in Retail; $15.1 million in Office; $10.0 million in Mobile Home Parks; $8.0 million in Warehouse; $4.4 million in Medical/Dental Office; $2.7 million in Mini-Storage; $2.0 million in Restaurant/Fast Food; $1.6 million in Automotive – Non Gasoline and $1.5 million in Light Industrial/Manufacturing.
|
(6)
|
Consisting of $106.4 million or 95.0 percent in investment properties and $5.6 million or 5.0 percent in owner occupied properties.
|
(Dollars In Thousands)
|
Balance
|
Non-
Performing (1)
|
30 - 89 Days
Delinquent
|
Percentage
Not Fully
Amortizing (1)
|
||||||||||||
Interest rate reset or mature in the next 12 months
|
$
|
32,602
|
—
|
%
|
—
|
%
|
73
|
%
|
||||||||
Interest rate reset or mature between 1 year and 5 years
|
79,424
|
—
|
%
|
—
|
%
|
92
|
%
|
|||||||||
Interest rate reset or mature after 5 years
|
—
|
—
|
%
|
—
|
%
|
—
|
%
|
|||||||||
Total
|
$
|
112,026
|
—
|
%
|
—
|
%
|
86
|
%
|
(1)
|
As a percentage of each category.
|
(In Thousands)
|
At September 30,
2018 |
At June 30,
2018 |
||||||
Loans on non-accrual status (excluding restructured loans):
|
||||||||
Mortgage loans:
|
||||||||
Single-family
|
$
|
2,773
|
$
|
2,665
|
||||
Construction
|
745
|
—
|
||||||
Total
|
3,518
|
2,665
|
||||||
Accruing loans past due 90 days or more
|
—
|
—
|
||||||
Restructured loans on non-accrual status:
|
||||||||
Mortgage loans:
|
||||||||
Single-family
|
3,280
|
3,328
|
||||||
Commercial business loans
|
64
|
64
|
||||||
Total
|
3,344
|
3,292
|
||||||
Total non-performing loans
|
6,862
|
6,057
|
||||||
Real estate owned, net
|
524
|
906
|
||||||
Total non-performing assets
|
$
|
7,386
|
$
|
6,963
|
||||
Non-performing loans as a percentage of loans held for investment, net
of allowance for loan losses
|
0.78
|
%
|
0.67
|
%
|
||||
Non-performing loans as a percentage of total assets
|
0.59
|
%
|
0.52
|
%
|
||||
Non-performing assets as a percentage of total assets
|
0.64
|
%
|
0.59
|
%
|
Calendar Year of Origination
|
||||||||||||||||||||||||||||||||||||||||
(In Thousands)
|
2010 &
Prior |
2011
|
2012
|
2013
|
2014
|
2015
|
2016
|
20147
|
YTD
2018
|
Total
|
||||||||||||||||||||||||||||||
Mortgage loans:
|
||||||||||||||||||||||||||||||||||||||||
Single-family
|
$
|
5,169
|
$
|
—
|
$
|
86
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
798
|
$
|
—
|
$
|
6,053
|
||||||||||||||||||||
Construction
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
745
|
745
|
||||||||||||||||||||||||||||||
Commercial business
loans
|
64
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
64
|
||||||||||||||||||||||||||||||
Total
|
$
|
5,233
|
$
|
—
|
$
|
86
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
798
|
$
|
745
|
$
|
6,862
|
(In Thousands)
|
Inland Empire
|
Southern
California (1)
|
Other
California (2)
|
Other States
|
Total
|
|||||||||||||||
Mortgage loans:
|
||||||||||||||||||||
Single-family
|
$
|
2,301
|
$
|
2,487
|
$
|
1,265
|
$
|
—
|
$
|
6,053
|
||||||||||
Construction
|
—
|
745
|
—
|
—
|
745
|
|||||||||||||||
Commercial business loans
|
64
|
—
|
—
|
—
|
64
|
|||||||||||||||
Total
|
$
|
2,365
|
$
|
3,232
|
$
|
1,265
|
$
|
—
|
$
|
6,862
|
(1)
|
Other than the Inland Empire.
|
(2)
|
Other than the Inland Empire and Southern California.
|
At September 30,
2018 |
At June 30,
2018 |
|||||||||||||||
(Dollars In Thousands)
|
Balance
|
Count
|
Balance
|
Count
|
||||||||||||
Special mention loans:
|
||||||||||||||||
Mortgage loans:
|
||||||||||||||||
Single-family
|
$
|
1,141
|
5
|
$
|
2,584
|
8
|
||||||||||
Multi-family
|
3,927
|
3
|
3,947
|
3
|
||||||||||||
Commercial real estate
|
—
|
—
|
940
|
1
|
||||||||||||
Total special mention loans
|
5,068
|
8
|
7,471
|
12
|
||||||||||||
Substandard loans:
|
||||||||||||||||
Mortgage loans:
|
||||||||||||||||
Single-family
|
7,478
|
25
|
7,391
|
24
|
||||||||||||
Construction
|
745
|
1
|
—
|
—
|
||||||||||||
Commercial business loans
|
64
|
1
|
64
|
1
|
||||||||||||
Total substandard loans
|
8,287
|
27
|
7,455
|
25
|
||||||||||||
Total classified loans
|
13,355
|
35
|
14,926
|
37
|
||||||||||||
Real estate owned:
|
||||||||||||||||
Single-family
|
524
|
1
|
906
|
2
|
||||||||||||
Total real estate owned
|
524
|
1
|
906
|
2
|
||||||||||||
Total classified assets
|
$
|
13,879
|
36
|
$
|
15,832
|
39
|
For the Quarters Ended
September 30, |
||||||||
(In Thousands)
|
2018
|
2017
|
||||||
Loans originated for sale:
|
||||||||
Retail originations
|
$
|
127,133
|
$
|
213,301
|
||||
Wholesale originations
|
69,188
|
178,991
|
||||||
Total loans originated for sale (1)
|
196,321
|
392,292
|
||||||
Loans sold:
|
||||||||
Servicing released
|
(211,050
|
)
|
(373,463
|
)
|
||||
Servicing retained
|
(758
|
)
|
(7,588
|
)
|
||||
Total loans sold (2)
|
(211,808
|
)
|
(381,051
|
)
|
||||
Loans originated for investment:
|
||||||||
Mortgage loans:
|
||||||||
Single-family
|
17,216
|
27,336
|
||||||
Multi-family
|
12,709
|
12,194
|
||||||
Commercial real estate
|
5,305
|
4,492
|
||||||
Construction
|
1,480
|
934
|
||||||
Consumer loans
|
—
|
1
|
||||||
Total loans originated for investment (3)
|
36,710
|
44,957
|
||||||
Mortgage loan principal payments
|
(62,929
|
)
|
(43,361
|
)
|
||||
Real estate acquired in settlement of loans
|
—
|
—
|
||||||
(Decrease) increase in other items, net (4)
|
(1,392
|
)
|
990
|
|||||
Net (decrease) increase in loans held for investment and loans held for sale at fair value
|
$
|
(43,098
|
)
|
$
|
13,827
|
(1)
|
Includes PBM loans originated for sale during the quarters ended September 30, 2018 and 2017 totaling $196.3 million and $392.3 million, respectively.
|
(2)
|
Includes PBM loans sold during the quarters ended September 30, 2018 and 2017 totaling $211.8 million and $381.1 million, respectively.
|
(3)
|
Includes PBM loans originated for investment during the quarters ended September 30, 2018 and 2017 totaling $15.9 million and $25.4 million, respectively.
|
(4)
|
Includes net changes in undisbursed loan funds, deferred loan fees or costs, allowance for loan losses, fair value of loans held for investment, fair value of loans held for sale, advance payments of escrows and repurchases.
|
Regulatory Requirements
|
||||||||||||||||||||||||
Actual
|
Minimum for Capital
Adequacy Purposes
|
Minimum to Be
Well Capitalized
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
Provident Financial Holdings, Inc.:
|
||||||||||||||||||||||||
As of September 30, 2018
|
||||||||||||||||||||||||
Tier 1 leverage capital (to adjusted average assets)
|
$
|
121,466
|
10.44
|
%
|
$
|
46,561
|
4.00
|
%
|
$
|
58,201
|
5.00
|
%
|
||||||||||||
Common Equity Tier 1 ("CET1") capital (to risk-
weighted assets)
|
$
|
121,466
|
18.09
|
%
|
$
|
42,803
|
6.38
|
%
|
$
|
43,642
|
6.50
|
%
|
||||||||||||
Tier 1 capital (to risk-weighted assets)
|
$
|
121,466
|
18.09
|
%
|
$
|
52,875
|
7.88
|
%
|
$
|
53,714
|
8.00
|
%
|
||||||||||||
Total capital (to risk-weighted assets)
|
$
|
128,770
|
19.18
|
%
|
$
|
66,303
|
9.88
|
%
|
$
|
67,142
|
10.00
|
%
|
||||||||||||
As of June 30, 2018
|
||||||||||||||||||||||||
Tier 1 leverage capital (to adjusted assets)
|
$
|
120,218
|
10.29
|
%
|
$
|
46,719
|
4.00
|
%
|
$
|
58,399
|
5.00
|
%
|
||||||||||||
CET1 capital (to risk-weighted assets)
|
$
|
120,218
|
17.37
|
%
|
$
|
44,132
|
6.38
|
%
|
$
|
44,998
|
6.50
|
%
|
||||||||||||
Tier 1 capital (to risk-weighted assets)
|
$
|
120,218
|
17.37
|
%
|
$
|
54,516
|
7.88
|
%
|
$
|
55,382
|
8.00
|
%
|
||||||||||||
Total capital (to risk-weighted assets)
|
$
|
127,760
|
18.46
|
%
|
$
|
68,362
|
9.88
|
%
|
$
|
69,227
|
10.00
|
%
|
||||||||||||
Provident Savings Bank, F.S.B.:
|
||||||||||||||||||||||||
As of September 30, 2018
|
||||||||||||||||||||||||
Tier 1 leverage capital (to adjusted average assets)
|
$
|
111,602
|
9.59
|
%
|
$
|
46,558
|
4.00
|
%
|
$
|
58,197
|
5.00
|
%
|
||||||||||||
CET1 capital (to risk-weighted assets)
|
$
|
111,602
|
16.62
|
%
|
$
|
42,802
|
6.38
|
%
|
$
|
43,641
|
6.50
|
%
|
||||||||||||
Tier 1 capital (to risk-weighted assets)
|
$
|
111,602
|
16.62
|
%
|
$
|
52,873
|
7.88
|
%
|
$
|
53,712
|
8.00
|
%
|
||||||||||||
Total capital (to risk-weighted assets)
|
$
|
118,906
|
17.71
|
%
|
$
|
66,300
|
9.88
|
%
|
$
|
67,140
|
10.00
|
%
|
||||||||||||
As of June 30, 2018
|
||||||||||||||||||||||||
Tier 1 leverage capital (to adjusted assets)
|
$
|
116,369
|
9.96
|
%
|
$
|
46,716
|
4.00
|
%
|
$
|
58,394
|
5.00
|
%
|
||||||||||||
CET1 capital (to risk-weighted assets)
|
$
|
116,369
|
16.81
|
%
|
$
|
44,125
|
6.38
|
%
|
$
|
44,990
|
6.50
|
%
|
||||||||||||
Tier 1 capital (to risk-weighted assets)
|
$
|
116,369
|
16.81
|
%
|
$
|
54,507
|
7.88
|
%
|
$
|
55,372
|
8.00
|
%
|
||||||||||||
Total capital (to risk-weighted assets)
|
$
|
123,911
|
17.90
|
%
|
$
|
68,350
|
9.88
|
%
|
$
|
69,215
|
10.00
|
%
|
At
September 30, 2018
|
At
June 30, 2018 |
At
September 30, 2017
|
||||||||||
Loans serviced for others (in thousands)
|
$
|
124,802
|
$
|
128,409
|
$
|
122,585
|
||||||
Book value per share
|
$
|
16.22
|
$
|
16.23
|
$
|
16.42
|
Basis Points ("bp")
Change in Rates
|
Net
Portfolio
Value
|
NPV
Change(1)
|
Portfolio
Value of
Assets
|
NPV as Percentage
of Portfolio Value
Assets(2)
|
Sensitivity
Measure(3)
|
|||||||||||||||||
+400
|
bp
|
$
|
246,333
|
$
|
130,529
|
$
|
1,264,568
|
19.48
|
%
|
+950
|
bp
|
|||||||||||
+300
|
bp
|
$
|
220,367
|
$
|
104,563
|
$
|
1,244,727
|
17.70
|
%
|
+772
|
bp
|
|||||||||||
+200
|
bp
|
$
|
189,759
|
$
|
73,955
|
$
|
1,220,472
|
15.55
|
%
|
+557
|
bp
|
|||||||||||
+100
|
bp
|
$
|
154,461
|
$
|
38,657
|
$
|
1,191,968
|
12.96
|
%
|
+298
|
bp
|
|||||||||||
0
|
bp
|
$
|
115,804
|
$
|
—
|
$
|
1,160,133
|
9.98
|
%
|
0
|
bp
|
|||||||||||
-100
|
bp
|
$
|
108,425
|
$
|
(7,379
|
)
|
$
|
1,151,642
|
9.41
|
%
|
-57
|
bp
|
(1)
|
Represents the increase (decrease) of the NPV at the indicated interest rate change in comparison to the NPV at September 30, 2018 ("base case").
|
(2)
|
Derived from the NPV divided by the portfolio value of total assets.
|
(3)
|
Derived from the change in the NPV ratio from the base case amount assuming the indicated change in interest rates (expressed in basis points).
|
At September 30, 2018
|
At June 30, 2018
|
|
(-100 bp rate shock)
|
(-100 bp rate shock)
|
|
Pre-Shock NPV Ratio: NPV as a % of PV Assets
|
9.98%
|
10.24%
|
Post-Shock NPV Ratio: NPV as a % of PV Assets
|
9.41%
|
9.62%
|
Sensitivity Measure: Change in NPV Ratio
|
-57 bp
|
-62 bp
|
Term to Contractual Repricing, Estimated Repricing, or Contractual
Maturity(1)
|
||||||||||||||||||||
As of September 30, 2018
|
||||||||||||||||||||
12 months or less
|
Greater than 1 year to 3 years
|
Greater than 3 years to 5 years
|
Greater than 5 years or non-sensitive
|
Total
|
||||||||||||||||
(Dollars In thousands)
|
||||||||||||||||||||
Repricing Assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
73,231
|
$
|
—
|
$
|
—
|
$
|
5,697
|
$
|
78,928
|
||||||||||
Investment securities
|
42,954
|
—
|
—
|
43,690
|
86,644
|
|||||||||||||||
Loans held for investment
|
281,554
|
233,424
|
277,266
|
84,847
|
877,091
|
|||||||||||||||
Loans held for sale
|
78,794
|
—
|
—
|
—
|
78,794
|
|||||||||||||||
FHLB - San Francisco stock
|
8,199
|
—
|
—
|
—
|
8,199
|
|||||||||||||||
Other assets
|
—
|
—
|
—
|
27,824
|
27,824
|
|||||||||||||||
Total assets
|
484,732
|
233,424
|
277,266
|
162,058
|
1,157,480
|
|||||||||||||||
Repricing Liabilities and Equity:
|
||||||||||||||||||||
Checking deposits - non-interest bearing
|
—
|
—
|
—
|
87,250
|
87,250
|
|||||||||||||||
Checking deposits - interest bearing
|
39,194
|
78,389
|
78,389
|
65,323
|
261,295
|
|||||||||||||||
Savings deposits
|
56,941
|
113,882
|
113,882
|
—
|
284,705
|
|||||||||||||||
Money market deposits
|
18,107
|
18,106
|
—
|
—
|
36,213
|
|||||||||||||||
Time deposits
|
124,007
|
83,514
|
23,770
|
1,358
|
232,649
|
|||||||||||||||
Borrowings
|
10,000
|
31,149
|
30,000
|
40,000
|
111,149
|
|||||||||||||||
Other liabilities
|
—
|
—
|
—
|
22,539
|
22,539
|
|||||||||||||||
Stockholders' equity
|
—
|
—
|
—
|
121,680
|
121,680
|
|||||||||||||||
Total liabilities and stockholders' equity
|
248,249
|
325,040
|
246,041
|
338,150
|
1,157,480
|
|||||||||||||||
Repricing gap positive (negative)
|
$
|
236,483
|
$
|
(91,616
|
)
|
$
|
31,225
|
$
|
(176,092
|
)
|
$
|
—
|
||||||||
Cumulative repricing gap:
|
||||||||||||||||||||
Dollar amount
|
$
|
236,483
|
$
|
144,867
|
$
|
176,092
|
$
|
—
|
$
|
—
|
||||||||||
Percent of total assets
|
20
|
%
|
13
|
%
|
15
|
%
|
—
|
%
|
—
|
%
|
•
|
The Corporation's current balance sheet and repricing characteristics;
|
•
|
Forecasted balance sheet growth consistent with the business plan;
|
•
|
Current interest rates and yield curves and management estimates of projected interest rates;
|
•
|
Embedded options, interest rate floors, periodic caps and lifetime caps;
|
•
|
Repricing characteristics for market rate sensitive instruments;
|
•
|
Loan, investment, deposit and borrowing cash flows;
|
•
|
Loan prepayment estimates for each type of loan; and
|
•
|
Immediate, permanent and parallel movements in interest rates of plus 400, 300, 200 and 100 and minus 100 basis points.
|
At September 30, 2018
|
At June 30, 2018
|
|||
Basis Point (bp)
Change in Rates
|
Change in
Net Interest Income
|
Basis Point (bp)
Change in Rates
|
Change in
Net Interest Income
|
|
+400 bp
|
10.25%
|
+400 bp
|
7.84%
|
|
+300 bp
|
8.58%
|
+300 bp
|
6.83%
|
|
+200 bp
|
6.79%
|
+200 bp
|
5.73%
|
|
+100 bp
|
4.83%
|
+100 bp
|
4.53%
|
|
-100 bp
|
(5.79)%
|
-100 bp
|
(3.98)%
|
Period
|
(a) Total
Number of
Shares Purchased
|
(b) Average
Price Paid
per Share
|
(c) Total Number of
Shares Purchased as
Part of Publicly
Announced Plan
|
(d) Maximum
Number of Shares
that May Yet Be
Purchased Under the
Plan (1)
|
||||||||||||
July 1 – 31, 2018
|
—
|
$
|
—
|
—
|
373,000
|
|||||||||||
August 1 – 31, 2018
|
—
|
$
|
—
|
—
|
373,000
|
|||||||||||
September 1 – 30, 2018
|
20,566
|
$
|
18.31
|
—
|
373,000
|
|||||||||||
Total
|
20,566
|
$
|
18.31
|
—
|
373,000
|
(1)
|
Represents the remaining shares available for future purchases under the April 2018 stock repurchase plan.
|
|
|
101
|
The following materials from the Corporation's Quarterly Report on Form 10-Q for the quarter ended September 30, 2018, formatted in Extensible Business Reporting Language (XBRL): (1) Condensed Consolidated Statements of Financial Condition; (2) Condensed Consolidated Statements of Operations; (3) Condensed Consolidated Statements of Comprehensive Income; (4) Condensed Consolidated Statements of Stockholders' Equity; (5) Condensed Consolidated Statements of Cash Flows; and (6) Selected Notes to Condensed Consolidated Financial Statements.
|
Provident Financial Holdings, Inc.
|
|
Date: November 8, 2018
|
/s/ Craig G. Blunden
|
Craig G. Blunden
|
|
Chairman and Chief Executive Officer
(Principal Executive Officer)
|
|
Date: November 8, 2018
|
/s/ Donavon P. Ternes
|
Donavon P. Ternes
|
|
President, Chief Operating Officer and
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
101
|
The following materials from the Corporation's Quarterly Report on Form 10-Q for the quarter ended September 30, 2018, formatted in Extensible Business Reporting Language (XBRL): (1) Condensed Consolidated Statements of Financial Condition; (2) Condensed Consolidated Statements of Operations; (3) Condensed Consolidated Statements of Comprehensive Income; (4) Condensed Consolidated Statements of Stockholders' Equity; (5) Condensed Consolidated Statements of Cash Flows; and (6) Selected Notes to Condensed Consolidated Financial Statements.
|