Heritage Oaks Bancorp Earns Record Profits of $1.7 Million; Asset Quality and Net Interest Margin Both Improve


PASO ROBLES, Calif., July 14, 2006 (PRIMEZONE) -- Heritage Oaks Bancorp (Nasdaq:HEOP), the parent company of Heritage Oaks Bank, today reported record second quarter profits fueled by an expanding net interest margin and increased loan volumes. For the second quarter of 2006, net income increased 4% to $1.7 million, or $0.25 per diluted share, compared to $1.6 million, or $0.25 per diluted share, in the second quarter of 2005. For the first six months of 2006, net income increased 8% to $3.3 million, or $0.49 per diluted share, compared to $3.0 million, or $0.46 per diluted share, for the first six months of 2005.

"Continued improvement in our second quarter net interest margin was a result of changes in the mix of our loan portfolio and our growing ability to attract and retain core deposits," said Lawrence P. Ward, president and CEO. "In addition, we have invested significant time and resources in growing our franchise. At the end of 2005, we began a branding initiative which included an extensive assessment, both internally and externally of all bank delivery channels. Recommended actions were incorporated into a comprehensive Marketing Strategic Plan which is currently in process of implementation."

"Earlier this quarter we announced plans to open a new branch office in Templeton. Year-to-date, our measures of efficiency remain steady despite higher expenses related to expanding the franchise. We believe these initiatives will contribute to future profitability and enhanced shareholder value," Ward added.

Second Quarter 2006 Year-Over-Year Operating Highlights:



 -- Net interest margin improved 36 basis points to 6.04%.
 -- Net income increased 4% to $1.7 million.
 -- Revenues increased 8% to $7.8 million.
 -- Efficiency ratio for the quarter was 64.3%
 -- Return on average equity was 14.3% and return on average assets was
    1.37%.
 -- Net loans increased 7% to $386 million.
 -- Asset quality remained strong, non-performing assets were just
    0.04% of total assets.

Operating Results

Second quarter revenues, consisting of net interest income before the provision for loan losses and non-interest income, increased 8% to $7.8 million, compared to $7.3 million in the second quarter of 2005. For the first half of the year, revenues increased 9% to $15.5 million, compared to $14.2 million in the same period a year ago. For the quarter, net interest income before the provision for loan losses increased 10% to $6.6 million, compared to $6.0 million in the second quarter of 2005. For the first half of the year, net interest income before the provision for loan losses increased 11% to $13.1 million, compared to $11.8 million in the same period of 2005. Interest and fees on loans increased 23% for both the second quarter and first six months of the year, compared to similar periods a year ago, as loan demand continues to improve.

Non-interest income decreased slightly to $1.2 million in the second quarter of 2006, compared to $1.3 million for the same period in 2005, primarily due to the slowdown in single family mortgage origination fees.

"Our continued efforts in adding high quality, higher-yielding credits funded by low cost deposits has helped us lower our interest rate risk and take advantage of rising short-term interest rates; and as a result, our net interest margin increased 36 basis points to 6.04% for the second quarter, from 5.68% in the second quarter last year," said Ward. Heritage Oak's net interest margin was 5.90% in the first quarter this year. The net interest margin for the first six months of 2006 expanded 36 basis points to 5.97% from 5.61% a year earlier.

In the second quarter, non-interest expenses increased to $5.0 million, compared to $4.6 million in the second quarter a year ago. Year-to-date, non-interest expenses increased to $10.0 million, compared to $9.0 million in the same period a year ago. The increase was primarily a result of increased expenses related to the branding project, the addition of an EVP / Human Resources and full service branch expansion within the bank's existing footprint in the town of Templeton. "We have invested significant resources in these new initiatives during the first half of 2006 in an effort to improve our service delivery and image. We anticipate continued investment in these initiatives with the expectation of returns on these investments adding to shareholder value this year," said Ward.

As a result of the increase in expenses, the efficiency ratio increased to 64.34% for the second quarter compared to 62.66% for the second quarter of 2005, but reflected a small improvement from the 65.02% for the first quarter of 2006. The efficiency ratio measures non-interest expenses as a percent of revenues.

Return on average assets was 1.37% for the second quarter and 1.35% for the first six months of 2006, compared to 1.37% and 1.30% for the respective periods a year ago. Heritage Oaks generated a return on average equity of 14.3% for the second quarter and 14.1% for the first six months of the year compared to 16.0% and 15.4% for the respective periods in 2005. The decline was a result of higher capital balances as a percentage of assets in 2006.

"We rewarded our shareholders with a special cash dividend of $0.25 per share in May. We continue consideration of alternatives that will optimize returns to shareholders while continuing to provide strategic flexibility," noted Ward. Heritage Oaks' capital position has strengthened over the past year as illustrated by its Tier 1 leverage ratio, which has increased to 10.73%, from 9.95% a year ago. The ratio of equity to assets increased to 8.95% at June 30, 2006, compared to 8.23% at June 30, 2005.

Balance Sheet

Net loans grew 7% to $386 million, compared to $362 million a year ago. "During the quarter, loan volumes increased as a result of our aggressiveness in competing for new business," said Ward. "For the linked quarter, loans were up $12.6 million or 13.1%, annualized, as a result of these efforts."

Total assets increased 4% to $520 million as of June 30, 2006, compared to $498 million a year earlier. Total deposits grew 3% to $430 million compared to $418 million at June 30, 2005. "We have seen a shift towards time deposits as interest rates have risen to a level customers find attractive. However, with 38% of our deposits in non-interest bearing accounts, and an additional 36% of deposits in savings, money market and NOW accounts, 74% of our deposits are no or low-cost, providing us with a very efficient funding source for our loan growth," said Ward.

Asset quality remains strong with only $232,000 of non-performing loans, or 0.06% of net loans, at June 30, 2006. The allowance for loan losses was $3.7 million, or 0.95% of net loans held for investment at quarter-end compared to $3.6 million or 0.98% of net loans outstanding at the end of the second quarter of 2005.

Shareholders' equity increased 13% to $46.6 million at quarter-end compared to $41.0 million at the end of the second quarter last year. Book value per share was $7.34 at June 30, 2006, compared to $6.65 per share a year earlier. Tangible book value per share was $6.37 at the end of the quarter compared to $5.58 a year earlier.

Heritage Oaks Bancorp is the holding company for Heritage Oaks Bank. Heritage Oaks Bank has its headquarters plus one branch office in Paso Robles, two branch offices in San Luis Obispo, single branch offices in Cambria, Arroyo Grande, Atascadero and Morro Bay and three branch offices in Santa Maria. Heritage conducts commercial banking business in San Luis Obispo County and Northern Santa Barbara County. Visit Heritage Oaks Bancorp on the Web at www.heritageoaksbancorp.com.

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, increased profitability, continued growth, the Bank's beliefs as to the adequacy of its existing and anticipated allowances for loan losses, beliefs and expectations regarding actions that may be taken by regulatory authorities having oversight of the Bank's operations, interest rates and financial policies of the United States government, general economic conditions and California's energy crisis. Additional information on these and other factors that could affect financial results are included in Heritage Oaks Bancorp's Securities and Exchange Commission filings. If any of these risks or uncertainties materialize or if any of the assumptions underlying such forward-looking statements proves to be incorrect, Heritage Oaks Bancorp's results could differ materially from those expressed in, implied or projected by such forward-looking statements. Heritage Oaks Bancorp assumes no obligation to update such forward-looking statements.



                          HERITAGE OAKS BANCORP
                       CONSOLIDATED STATEMENTS OF INCOME

 (in thousands except per share data)

 (unaudited)                    For the three         For the six
                                 months ended         months ended

                              June 30,   June 30,   June 30,   June 30,
                                 2006       2005       2006       2005
                             --------   --------   --------   --------
 Interest and fees on loans   $ 8,018    $ 6,493    $15,507    $12,616
 Investment securities            490        544        978      1,097
 Federal funds sold               156         99        382        169
 Time certificates of deposit       2          3          5          5
                             --------   --------   --------   --------
   Total interest income        8,666      7,139     16,872     13,887
 NOW, MMDA and Savings            597        376      1,216        626
 Time deposits of $100 or more    118         91        256        173
 Other time deposits              846        275      1,540        506
 Other borrowed funds             470        382        778        803
                             --------   --------   --------   --------
   Total interest expense       2,031      1,124      3,790      2,108
 Net interest income
  before provision              6,635      6,015     13,082     11,779
 Provision for loan losses        180        180        300        360
                             --------   --------   --------   --------
   Net interest income
    after provision             6,455      5,835     12,782     11,419
 Service charges on
  deposit accounts                613        632      1,181      1,171
 Other income                     598        635      1,248      1,228
                             --------   --------   --------   --------
   Total Non-interest Income    1,211      1,267      2,429      2,399
 Salaries and employee
  benefits                      2,786      2,408      5,569      4,656
 Occupancy and equipment          665        640      1,268      1,252
 Other expenses                 1,597      1,515      3,195      3,078
                             --------   --------   --------   --------
   Total Non-interest Expense   5,048      4,563     10,032      8,986
 Income before provision
  for income taxes             2,618       2,539      5,179      4,832
 Provision for applicable
  income taxes                    945        933      1,900      1,808
                              -------    -------    -------    -------
   Net Income                 $ 1,673    $ 1,606    $ 3,279    $ 3,024
                             ========   ========   ========   ========
 Earnings per share:
 Basic                        $  0.26    $  0.26    $  0.52    $  0.49
 Diluted                      $  0.25    $  0.25    $  0.49    $  0.46




                          HERITAGE OAKS BANCORP
                       CONSOLIDATED BALANCE SHEETS

 (in thousands except per share data)
 (Unaudited)

                                   June 30,  December 31,      June 30,
                                      2006          2005          2005
                                ----------    ----------    ----------
 Assets
 Cash and due from banks         $  21,448     $  18,279     $  16,460
 Federal funds sold                 27,500        26,280        30,845
                                ----------    ----------    ----------
     Total Cash and Cash 
      Equivalents                   48,948        44,559        47,305
 Interest-bearing deposits in
  other financial institutions         318           298           298
 Investment securities,
  available-for-sale                41,410        44,402        50,060
 FHLB Stock                          1,930         1,885         1,844
 Loans held for sale                 6,116         3,392         7,444
 Loans, net                        385,808       362,635       362,103
 Property premises and
  equipment, net                    14,493        11,905        10,797
 Net deferred tax asset              2,944         2,358         1,898
 Cash surrender value of
  life insurance                     9,242         7,706         7,559
 Goodwill                            4,864         4,865         4,864
 Intangible assets                   1,298         1,448         1,734
 Other assets                        2,848         3,048         2,650
                                   -------       -------       -------
     Total Assets                $ 520,219     $ 488,501     $ 498,556
                                ==========    ==========    ==========

 Liabilities and Stockholders' Equity
 Deposits
   Demand non-interest bearing   $ 163,453     $ 164,014     $ 192,209
   Savings, NOW and money
    market deposits                155,848       170,106       164,331
   Time deposits of $100
    or more                         85,186        17,414        16,570
   Time deposits under $100         25,673        66,263        44,757
                                ----------    ----------    ----------
     Total Deposits                430,160       417,797       417,867
 FHLB advances and other
  borrowings                        30,000        10,000        28,000
 Securities sold under
  agreement to repurchase            2,015         3,847           799
 Junior subordinated debentures      8,248         8,248         8,248
 Other liabilities                   3,217         3,764         2,599
                                ----------    ----------    ----------
     Total Liabilities             473,640       443,656       457,513
                                ----------    ----------    ----------

 Common Stock                       29,652        29,255        28,728
 Retained earnings                  17,442        15,748        12,139
 Accumulated other
  comprehensive income                (515)         (158)          176
                                ----------    ----------    ----------
     Total Stockholders'
      Equity                        46,579        44,845        41,043
                                ----------    ----------    ----------
     Total Liabilities
      and Stockholders' Equity   $ 520,219     $ 488,501     $ 498,556
                                ==========    ==========    ==========



                       HERITAGE OAKS BANCORP
                        OTHER FINANCIAL DATA

 (in thousands except per share data)

 (Unaudited)                 For the three            For the six
                             months ended             months ended
                         June 30,    June 30,    June 30,    June 30,
 PER SHARE DATA            2006       2005         2006        2005
                          --------    --------    --------    --------
 Basic Earnings
  per Share                  $0.26       $0.26       $0.52       $0.49
 Diluted Earnings
  per Share                  $0.25       $0.25       $0.49       $0.47
 Weighted Average
  Shares Outstanding     6,337,447   6,167,571   6,310,816   6,127,520
 Weighted Average
  Diluted Shares         6,656,156   6,524,849   6,656,560   6,520,259
 Book Value per
  Share (EOP)            $    7.34   $    6.65
 Tangible Book Value
  per Share (EOP)        $    6.37   $    5.58
 Common Shares
  Outstanding  (EOP)     6,344,696   6,171,687


 KEY FINANCIAL RATIOS

 Return on Average
  Equity                     14.33%      15.94%      14.13%      15.36%
 Return on Average
  Assets                      1.37%       1.37%       1.35%       1.30%
 Net Interest Margin          6.04%       5.68%       5.97%       5.61%
 Efficiency Ratio            64.34%      62.66%      64.68%      63.38%

 AVERAGE BALANCES

 Average Assets          $ 486,830   $ 468,352   $ 484,432   $ 463,527
 Average Earning Assets  $ 439,334   $ 423,445   $ 438,143   $ 419,579
 Average Loans           $ 382,470   $ 356,686   $ 376,308   $ 350,626
 Average Deposits        $ 405,296   $ 388,086   $ 408,007   $ 380,010
 Average Equity          $  46,694   $  40,302   $  46,419   $  39,386

 CREDIT QUALITY DATA

 Loan loss allowance     $   3,695   $   3,585
 Non-Accruing Loans      $     232   $     494
 Over 90 Days PD and
  Still Accruing                --          --
 Other Real Estate Owned        --          --
   Total Non-Performing
    Assets               $     232   $     494

 Non-Performing Loans
  to Net Loans                0.06%       0.14%
 Non-Performing Assets
  to Total Assets             0.04%       0.10%
 Allowance for Loan
  Losses to Loans             0.95%       0.98%

 CAPITAL RATIOS

 Leverage Ratio               9.83%       9.93%
 Tier I Risk-Based
  Capital Ratio              10.73%       9.95%
 Total Risk-Based
  Capital Ratio              11.58%      10.83%

 OTHER PERIOD-END RATIOS

 Shareholders' Equity /
  Total Assets                8.95%       8.23%
 Net Loans / Deposits        89.69%      86.66%
 Non-Interest Bearing
  Deposits / Total
  Deposits                   38.00%      46.00%


            

Contact Data