ETFOptimize | High-performance ETF-based Investment Strategies

Quantitative strategies, Wall Street-caliber research, and insightful market analysis since 1998.


ETFOptimize | HOME
Close Window

CW Bancorp Reports Q1 2023 Earnings of $4.6 million up 14%, EPS of $1.37 up 19% and  ROTE of 27.19% up 16%

CW Bancorp (OTCQX: CWBK), the parent company (“the Company”) of CommerceWest Bank (the “Bank”) reported consolidated net income for the first quarter of 2023 of $4,618,000 or $1.37 per diluted share as compared to $4,058,000 or $1.15 per diluted share for the first quarter of 2022, an EPS increase of 19%.

Key Financial Results for the three months ended March 31, 2023:

  • EPS of $1.37 up 19%
  • Net income growth of 14%
  • ROTE of 27.19% up 16%
  • ROA of 1.71% up 35%
  • Net interest income of $9.9 million, up 15%
  • Net interest margin of 3.91%, up 37%
  • Efficiency ratio of 42.81%
  • ALLL to total loans ratio (net of PPP loans) of 1.44%
  • Liquid funds to total deposits ratio of 15%
  • No outstanding FRB or FHLB borrowings
  • Non-interest bearing deposits to total deposits of 58%
  • Bank tier 1 leverage ratio of 11.36% and total risk based capital ratio of 18.51%
  • 53 quarters of consecutive profits

Mr. Ivo A. Tjan, Chairman and CEO commented, “The Company has reported strong results for the first quarter, with a ROA up 35%, a ROTE up 16%, EPS growth of 19%, and net income growth of 14%.” Mr. Tjan added, “We maintained a strong level of liquidity with a low leveraged balance sheet and 58% of our deposits were non-interest bearing. The Bank continues with our fortress balance sheet approach that includes strong capital ratios, a strong liquidity position, a well-diversified deposit base and prudent underwriting standards. We sincerely appreciated the continued loyalty and trust from our clients and look forward to welcoming new client relationships and expanding current relationships in 2023.”

Total asset decreased $150.7 million as of March 31, 2023, a decrease of 12% as compared to the same period one year ago. The Bank’s 2022 business objectives included deleveraging the Bank in order to strengthen capital ratios in anticipation of a recession. Total loans decreased $28.3 million as of March 31, 2023, a decrease of 4% from the prior year. Excluding PPP loans, total loans decreased $6.6 million as of March 31, 2023, a decrease of 1% as compared to the same period one year ago. The Bank remains prudent and conservative about credit quality. Cash and due from banks decreased $99.6 million or 34% from the prior year. Total investment securities decreased $25.9 million, a decrease of 14% from prior year. Total deposits decreased $154.3 million as of March 31, 2023, a decrease of 13% from March 31, 2022. Non-interest-bearing deposits decreased $111.0 million as of March 31, 2023, a decrease of 16% over the prior year. Interest bearing deposits decreased $43.3 million as of March 31, 2023, a decrease of 9% from the prior period.

Interest income was $12,004,000 for the three months ended March 31, 2023, as compared to $9,172,000 for the three months ended March 31, 2022, an increase of 31%. Interest expense was $2,145,000 for the three months ended March 31, 2023, as compared to $636,000 for the three months ended March 31, 2022, an increase of 237%. Interest expense was up for the quarter due to the rising cost of deposits.

Net interest income for the three months ended March 31, 2023, was $9,859,000 compared to $8,536,000 for the three months ended March 31, 2022, an increase of 15%. The net interest margin increased for the three months ended March 31, 2023. It increased from 2.85% in 2022 to 3.91% in 2023, an increase of 37%.

Provision for loan losses for the three months ended March 31, 2023, was $75,000 compared to $125,000 for the three months ended March 31, 2022, a decrease of 40%.

Non-interest income for the three months ended March 31, 2023, was $1,253,000 compared to $1,394,000 for the same period last year, a decrease of 10%.

Non-interest expense for the three months ended March 31, 2023, was $4,867,000 compared to $4,186,000 for the same period last year, an increase of 16%.

The efficiency ratio for the three months ended March 31, 2023, was 42.81% compared to 41.73% in 2022, which represents an increase of 3%. The efficiency ratio illustrates that for every dollar made for the three-month period ending March 31, 2023, it costs $0.4281 to make it, as compared to $0.4173 one year ago.

Capital ratio for the Bank remain above the level required for a "well capitalized" institution as designated by regulatory agencies. As of March 31, 2023, the tier 1 leverage ratio was 11.36%, the common equity tier 1 capital ratio was 17.26%, the tier 1 risk-based capital ratio was 17.26% and the total risk-based capital ratio was 18.51%.

CommerceWest Bank is determined to redefine banking for small and medium sized businesses by delivering on customized products and services. Founded in 2001 and headquartered in Irvine, California, the Bank serves businesses throughout the state of California with our digital banking platform. By employing a strategically selected team of experienced professionals, we will provide flexibility, create a complete, safe and sound banking experience for each client. We provide a wide range of commercial banking services, including remote deposit solution, NetBanker online banking, mobile banking, lines of credit, M&A / working capital loans, commercial real estate loans, SBA loans and treasury management services.

Mission Statement: CommerceWest Bank will create a complete banking experience for each client, catering to businesses and their specific banking needs, while accommodating our clients and providing them high-quality, low stress and personally tailored banking and financial services.

Please visit www.cwbk.com to learn more about the bank. “BANK ON THE DIFFERENCE”

Statements concerning future performance, developments or events, expectations for growth and income forecasts, and any other guidance on future periods, constitute forward-looking statements that are subject to a number of risks and uncertainties. Actual results may differ materially from stated expectations. Specific factors include, but are not limited to, loan production, balance sheet management, expanded net interest margin, the ability to control costs and expenses, interest rate changes, financial policies of the United States government and general economic conditions. The Company disclaims any obligation to update any such factors or to publicly announce the results of any revisions to any forward-looking statements contained in this release to reflect future events or developments.

FIRST QUARTER REPORT - March 31, 2023 (Unaudited)
 
CW BANCORP %
CONSOLIDATED BALANCE SHEET Increase
(dollars in thousands) March 31, 2023 March 31, 2022 (Decrease)
 
ASSETS
Cash and due from banks

$

191,912

 

$

291,466

 

-34

%

Securities available for sale

 

104,734

 

 

139,427

 

-25

%

Securities held-to-maturity

 

50,747

 

 

41,910

 

21

%

 
Loans (PPP loans $4,500 and $26,136 at 2023 and 2022, respectively)

 

765,937

 

 

794,206

 

-4

%

Less allowance for credit losses

 

(10,967

)

 

(9,835

)

12

%

Loans, net

 

754,970

 

 

784,371

 

-4

%

 
Bank premises and equipment, net

 

4,893

 

 

5,673

 

-14

%

Other assets

 

31,615

 

 

26,729

 

18

%

Total assets

$

1,138,871

 

$

1,289,576

 

-12

%

 
LIABILITIES AND STOCKHOLDERS' EQUITY
Non-interest bearing deposits

$

582,599

 

 

693,572

 

-16

%

Interest bearing deposits

 

421,277

 

 

464,574

 

-9

%

Total deposits

 

1,003,876

 

 

1,158,146

 

-13

%

 
Subordinated debenture

 

50,000

 

 

50,000

 

0

%

Other liabilities

 

12,616

 

 

12,076

 

4

%

 

1,066,492

 

 

1,220,222

 

-13

%

Stockholders' equity

 

72,379

 

 

69,354

 

4

%

Total liabilities and stockholders' equity

$

1,138,871

 

$

1,289,576

 

-12

%

 
Shares outstanding at end of period

 

3,289,444

 

 

3,425,979

 

Book value per share

$

25.17

 

$

21.63

 

Total loans to total deposits

 

76.30

%

 

68.58

%

ALLL to total loans (net of PPP loans)

 

1.44

%

 

1.28

%

Nonperforming assets (non-accrual loans & OREO)

$

3,263

 

$

-

 

 
COMMERCEWEST BANK CAPITAL RATIOS:
Tier 1 leverage ratio

 

11.36

%

 

8.98

%

Common equity tier 1 capital ratio

 

17.26

%

 

15.02

%

Tier 1 risk-based capital ratio

 

17.26

%

 

15.02

%

Total risk-based capital ratio

 

18.51

%

 

16.27

%

CW BANCORP
CONSOLIDATED STATEMENT OF INCOME (Unaudited) Three Months Ended Increase
(dollars in thousands except share and per share data) March 31, 2023 March 31, 2022 (Decrease)
 
INTEREST INCOME
Loans

$

9,904

 

$

7,942

 

25

%

Investment securities

 

1,158

 

 

978

 

18

%

Fed funds sold and other

 

942

 

 

252

 

274

%

Total interest income

 

12,004

 

 

9,172

 

31

%

 
INTEREST EXPENSE
Deposits

 

1,667

 

 

167

 

898

%

Subordinated debenture

 

469

 

 

469

 

0

%

Other borrowings

 

9

 

 

-

 

-

 

Total interest expense

 

2,145

 

 

636

 

237

%

 
NET INTEREST INCOME BEFORE PROVISION

 

9,859

 

 

8,536

 

15

%

 
PROVISION FOR CREDIT LOSSES

 

75

 

 

125

 

-40

%

 
NET INTEREST INCOME AFTER CREDIT LOSS PROVISION

 

9,784

 

 

8,411

 

16

%

 
NON-INTEREST INCOME
Service Charges and Fees on Deposits

 

1,091

 

 

992

 

10

%

Loss on Sale of AFS Securities

 

(166

)

 

-

 

-

 

Other Fees

 

328

 

 

402

 

-18

%

 
NON-INTEREST EXPENSE

 

4,867

 

 

4,186

 

16

%

 
EARNINGS BEFORE INCOME TAXES

 

6,170

 

 

5,619

 

10

%

 
INCOME TAXES

 

1,552

 

 

1,561

 

-1

%

 
 
NET INCOME

$

4,618

 

$

4,058

 

14

%

 
Basic earnings per share

$

1.40

 

$

1.18

 

19

%

Diluted earnings per share

$

1.37

 

$

1.15

 

19

%

Return on Assets

 

1.71

%

 

1.27

%

35

%

Return on Equity

 

26.03

%

 

22.47

%

16

%

Return on Tangible Equity

 

27.19

%

 

23.45

%

16

%

Efficiency Ratio

 

42.81

%

 

41.73

%

3

%

CW BANCORP
CONSOLIDATED AVERAGE BALANCE SHEET and YIELD ANALYSIS
 
Three Months Ended March 31,

2023

2022

Average Balance Interest Income / Expense Yield / Cost Average Balance Interest Income / Expense Yield / Cost
(dollars in thousands)
INTEREST EARNING ASSETS
Int Bearing Due from Banks & FFS

$

72,725

$

835

4.66

%

$

264,578

$

204

0.31

%

Investment Securities (1)

 

172,680

 

1,250

2.94

%

 

177,667

 

1,078

2.46

%

Loans

 

780,214

 

9,904

5.15

%

 

783,759

 

7,942

4.11

%

FHLB & Other Stocks

 

6,504

 

107

6.67

%

 

4,293

 

49

4.63

%

Total interest-earning assets

 

1,032,123

 

12,096

4.75

%

 

1,230,297

 

9,273

3.06

%

 
Noninterest-earning assets

 

61,046

 

61,410

Total assets

$

1,093,169

$

1,291,707

 
 
INTEREST EARNING LIABILITIES
Interest Bearing Deposits

$

381,648

$

1,667

1.77

%

 

483,834

 

167

0.14

%

Other Borrowings

 

734

 

9

4.91

%

 

1

 

-

0.00

%

Subordinated Debenture

 

50,000

 

469

3.75

%

 

50,000

 

469

3.75

%

Total interest-earning liabilities

 

432,382

 

2,145

2.01

%

 

533,835

 

636

0.48

%

 
Noninterest-earning liabilities
Demand Deposits

 

575,604

 

671,349

Other Liabilities

 

13,247

 

13,276

Shareholders' Equity

 

71,936

 

73,247

Total liabilities and shareholder's equity

$

1,093,169

$

1,291,707

 
Net Interest Spread

$

9,951

2.74

%

$

8,637

2.58

%

Net Interest Margin

3.91

%

2.85

%

 
Total Deposits

$

957,252

$

1,667

0.71

%

$

1,155,183

$

167

0.06

%

Total Funding Costs

$

1,007,986

$

2,145

0.86

%

$

1,205,184

$

636

0.21

%

 
(1) Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.


 

IntelligentValue Home
Close Window

DISCLAIMER

All content herein is issued solely for informational purposes and is not to be construed as an offer to sell or the solicitation of an offer to buy, nor should it be interpreted as a recommendation to buy, hold or sell (short or otherwise) any security.  All opinions, analyses, and information included herein are based on sources believed to be reliable, but no representation or warranty of any kind, expressed or implied, is made including but not limited to any representation or warranty concerning accuracy, completeness, correctness, timeliness or appropriateness. We undertake no obligation to update such opinions, analysis or information. You should independently verify all information contained on this website. Some information is based on analysis of past performance or hypothetical performance results, which have inherent limitations. We make no representation that any particular equity or strategy will or is likely to achieve profits or losses similar to those shown. Shareholders, employees, writers, contractors, and affiliates associated with ETFOptimize.com may have ownership positions in the securities that are mentioned. If you are not sure if ETFs, algorithmic investing, or a particular investment is right for you, you are urged to consult with a Registered Investment Advisor (RIA). Neither this website nor anyone associated with producing its content are Registered Investment Advisors, and no attempt is made herein to substitute for personalized, professional investment advice. Neither ETFOptimize.com, Global Alpha Investments, Inc., nor its employees, service providers, associates, or affiliates are responsible for any investment losses you may incur as a result of using the information provided herein. Remember that past investment returns may not be indicative of future returns.

Copyright © 1998-2017 ETFOptimize.com, a publication of Optimized Investments, Inc. All rights reserved.