Bank of Marin Bancorp :BMRC-US: Earnings Analysis: Q1, 2017 By the Numbers : June 19, 2017

Bank of Marin Bancorp reports financial results for the quarter ended March 31, 2017.

We analyze the earnings along side the following peers of Bank of Marin Bancorp – Western Alliance Bancorporation, Guaranty Bancorp, Westamerica Bancorporation, Heritage Commerce Corp, SVB Financial Group and Umpqua Holdings Corporation (WAL-US, GBNK-US, WABC-US, HTBK-US, SIVB-US and UMPQ-US) that have also reported for this period.

Highlights

  • Summary numbers: Revenues of USD 19.74 million, Net Earnings of USD 4.55 million.
  • Net interest income margins widened from 89.60% to 90.46% compared to the same period last year.
  • Net loan assets changed 2.49% compared to same period last year and -0.60% from previous period, total deposits changed 5.82% compared to same period last year and 0.37% from previous period.
  • Year-on-year change in operating cash flow of -8.29% is about the same as the change in earnings, likely no significant movement in accruals or reserves.
  • Earnings decline from worsening in operating margins as well as one-time items.

The table below shows the preliminary results and recent trends for key metrics such as revenues and net income (See complete table at the end of this report):

2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31
Relevant Numbers (Quarterly)
Revenues (mil) 19.74 20.44 21.5 19.59 20.8
Revenue Growth (%YOY) -5.12 5.68 12.06 2.75 10.72
Earnings (mil) 4.55 5.69 6.96 4.84 5.65
Earnings Growth (%YOY) -19.45 15.47 45.9 12.86 26.68
Net Margin (%) 23.04 27.82 32.4 24.69 27.14
EPS 0.74 0.93 1.14 0.79 0.93
Return on Equity (%) 7.82 9.84 12.16 8.64 10.36
Return on Assets (%) 0.9 1.11 1.39 0.99 1.13

Access our Ratings and Scores for Bank of Marin Bancorp

Market Share Versus Profits

Revenues History
Earnings History

BMRC-US‘s change in revenue this period compared to the same period last year of -5.12% is almost the same as its change in earnings, and is about average among the announced results thus far in its peer group, suggesting that BMRC-US is holding onto its market share. Also, for comparison purposes, revenues changed by -3.44% and earnings by -20.03% compared to the immediate last period.

Revenues Growth Versus Earnings Growth

Quadrant label definitions. Hover to know more

Leader, Earnings Focus, Laggard, Revenues Focus

Earnings Growth Analysis

The company’s year-on-year earnings decline has not come as a result of decline in net interest income margins or because of any loan loss provisions. Both net interest income margins and net interest income after provisions margins have actually improved. In fact, net interest income margins went from 89.60% to 90.46% and net interest income after provisions margins improved from 89.60% to 90.46% over this period. In addition, loan loss provisions as a percentage of net interest income were 0% this period , and 0% a year ago.

Net Interest Income Margin Versus Loan Loss Provisions Margin

Quadrant label definitions. Hover to know more

High Risk; High Reward Loans, Risky Loan Portfolio, Conservative Loan Portfolio, Safer Loan Portfolio
Net Interest Income Margin History
Loan Loss Provisions Margin History

Net Loans and Total Deposits

A financial institution’s core operations represented by Net Interest Income and Net Interest Income after Provisions are dependent on both the growth and quality of its deposits as well as the growth and quality of its loans. A firm could boost its interest income in the short-term by just increasing its loan assets with less concern about their quality – but this would eventually lead to greater loan loss provisions. Similarly a drive to increase deposits could result in higher interest expenses and eventually effect the firm’s equity. It is thus important to understand net interest income performance in context to loan loss provisions, loan assets and deposits.

Loan Assets Growth Rate History (Qtr YOY)
Total Deposits Growth Rate History (Qtr YOY)

BMRC-US‘s improvement in net interest income margins came in spite of relative drops in the levels of net loan assets and total deposits. On an absolute basis, net loan assets changed 2.49% compared to the same period last year and -0.60% from the previous period. Total deposits changed 5.82% compared to the same period last year and 0.37% from the previous period.

Cash Versus Earnings – Sustainable Performance?

It is important to examine a company�s cash versus earnings numbers to gauge whether its performance is sustainable.

BMRC-US‘s change in operating cash flow of -8.29% compared to the same period last year is about the same as its change in earnings this period. Additionally, this change in operating cash flow is about average among its peer group. This suggests that the company did not use accruals or reserves to manage earnings this period, and that, all else being equal, the earnings number is sustainable.

Operating Cash Flow Growth Versus Earnings Growth

Quadrant label definitions. Hover to know more

Cash Flow based Earnings, Likely Non-cash Earnings, Low Cash Flow Base, Likely Undeclared Earnings

Margins

The company’s decline in earnings has been influenced by the following factors: (1) Contraction of operating margins from 42.26% to 34.07% and (2) One-time items that contributed to a decrease in pretax margins from 42.26% to 34.07%

EBIT Margin History
PreTax Margin History
EBIT Margin Versus PreTax Margin

Quadrant label definitions. Hover to know more

Operation driven Earnings, One-time Favorables, Low Earnings Base, One-time Unfavorables

Access our Ratings and Scores for Bank of Marin Bancorp

Company Profile

Bank of Marin Bancorp operates as a bank holding company. It operates through its subsidiary, the Bank of Marin, which provides financial services to customers, who are predominantly professionals, small and middle-market businesses, and individuals who work and reside in Marin, San Francisco and Sonoma counties. The company provides traditional community banking activities and wealth management and trust services. It offers personal and business checking and savings accounts; certificates of deposit, individual retirement accounts, health savings accounts, remote deposit capture, direct deposit of payroll, social security and pension checks and fraud prevention services. Bank of Marin Bancorp was founded on July 01, 2007 and is headquartered in Novato, CA.

CapitalCube does not own any shares in the stocks mentioned and focuses solely on providing unique fundamental research and analysis on approximately 50,000 stocks and ETFs globally. Try any of our analysis, screener or portfolio premium services free for 7 days. To get a quick preview of our services, check out our free quick summary analysis of BMRC-US.