Attached files

file filename
8-K - FORM 8-K FILING DOCUMENT - PAB BANKSHARES INCdocument.htm

EXHIBIT 99.1

PAB Bankshares, Inc. Announces Financial Results for First Quarter 2010

VALDOSTA, Ga., April 21, 2010 (GLOBE NEWSWIRE) -- PAB Bankshares, Inc. (Nasdaq:PABK), the parent company for The Park Avenue Bank, today announced its consolidated financial results for the first quarter 2010. The Company reported a net loss of $5.3 million in the first quarter of 2010, compared to a $31.3 million net loss in the fourth quarter of 2009 and a $295,000 net loss in the first quarter of 2009. "Although we reported a net loss for the quarter, we continued to make progress in working through our problem assets," stated Company President and CEO Jay Torbert. "Our team continues to work diligently, and we are starting to see the results materialize. We ended the first quarter on an encouraging note, selling or collecting payments on $8.6 million of our problem assets in March, and the activity and resolution of our problem assets have continued as we have moved into the second quarter."

"While there were a few disappointments, this was the first quarter of this downturn where there were no material unexpected additions to our list of problem assets. Most loan relationships that were downgraded to nonperforming status in the first quarter were previously identified as a potential problem loan in the fourth quarter of 2009 or earlier. Consequently, the analysis of the loss allowance necessary for those assets had been addressed in the fourth quarter of 2009," noted Torbert.

The loss for the first quarter of 2010 is the result of the following credit-related charges: a $2.0 million provision for loan loss, a $1.2 million loss on the sale of other real estate owned, $2.4 million in carrying costs of nonperforming assets, and the reversal of $1.4 million in previously accrued, but uncollected, interest from earnings on loans that were placed on nonaccrual during the quarter. However, the credit-related charges for the first quarter were significantly less than the following credit-related charges incurred in the fourth quarter of 2009: a $16.0 million provision for loan loss, a $3.7 million loss on the sale of ORE, $1.5 million in carrying costs of nonperforming assets, and the reversal of $2.6 million in previously accrued, but uncollected, interest from earnings on loans that were placed on nonaccrual during the quarter. 

During the first quarter of 2010, the Company placed $63.0 million of loans on nonaccrual status and foreclosed or repossessed $10.5 million in collateral on defaulted loans. Also during the first quarter, the Company sold approximately $5.6 million of foreclosed assets and received an additional $6.3 million in principal payments on nonperforming loans, compared to sales of $3.9 million and principal payments received of $2.5 million in the fourth quarter of 2009. The Company charged off $938,000 of problem loans during the first quarter, and set aside specific reserves of $15.5 million on a balance of $151.8 million in loans evaluated for impairment at quarter end. In addition, the Company incurred $1.2 million in losses on the sale of other real estate owned during the quarter.

For the first quarter of 2010, the Company's net interest margin was 1.71%, a 33 basis point decrease compared to 2.05% in the fourth quarter of 2009. The reduction of interest income due to the nonperforming assets negatively impacted the net interest margin by 103 basis points during the first quarter of 2010, compared to an 88 basis point impact in the fourth quarter of 2009. In addition, the Company continued to increase liquidity on its balance sheet to meet its funding needs and to have funds on hand for other contingencies through this economic recession. At March 31, 2010, the Company had $213.2 million in cash and cash equivalents, approximately 17% of total assets. This amount is triple the level the Company would carry in a normal operating environment. Carrying this excess liquidity at a negative net spread adversely affected the Company's net interest margin by 22 basis points during the first quarter of 2010. 

At March 31, 2010, the Company reported total assets of $1.25 billion, a slight increase compared to total assets of $1.23 billion in total assets reported at December 31, 2009. During the first quarter of 2010, total deposits increased $22.0 million, or 2.1%, to $1.07 billion while total loans decreased $47.6 million, or 5.9%, to $757.7 million. During the first quarter of 2010, the company entered into a definitive agreement to sell five Park Avenue Bank branches to HeritageBank of the South, a subsidiary of Albany-based Heritage Financial Group (Nasdaq:HBOS). The transaction is expected to close in the second quarter of 2010, subject to regulatory approval and other customary conditions. After posting the net loss for the quarter, the Bank remained adequately capitalized with a total risk-based capital ratio of 8.1% and a tier one risk-based capital ratio of 6.8%. Additional information regarding the Company's financial results is provided in the tables accompanying this press release.

Asset Quality

A summary of pertinent asset quality ratios for the Company as of March 31, 2010 is as follows:

  • Total nonperforming assets equaled $234.7 million, or 18.78% of total assets. Nonperforming assets consisted of $138.3 million in nonaccrual loans, $95.5 million in foreclosed real estate and other repossessed assets and $880,000 in loans classified as troubled-debt restructurings.
  • Approximately 53% of nonperforming loans were construction and development loans, and these loans represented approximately 40% of the Company's total portfolio of construction and development loans.
  • For the first quarter, the Company charged off $938,000 in loans and recovered $153,000 in loans previously charged-off for an annualized net charge-off ratio of 0.41% of average loans. 
  • The allowance for loan losses represented approximately 4.03% of total loans and 21.94% of total nonperforming loans at March 31, 2010. 
  • The Company has previously recognized the loss portion and charged off $15.1 million of its existing nonperforming loans. If these charge-offs had not been recorded and were still reported as reserves in the allowance for loan losses, the adjusted allowance for loan losses would represent 5.90% of total loans and 29.56% of total nonperforming loans.
  • Loans that were 30-89 days past due and still accruing totaled $26.0 million, or 3.4% of total loans, at March 31, 2010, compared to $57.3 million, or 7.1% of total loans, at December 31, 2009.
  • Loan loss provision expense was $2.00 million in the first quarter of 2010, compared to $1.75 million for the first quarter of 2009 and $16.00 million for the fourth quarter of 2009. 
  • The nonperforming loans consisted of:
 
Category
Net Carrying
Value
*
 
Collateral Description
 
Average Carrying Value/ Unit
       
Construction and Development $54.2 million 31 parcels of undeveloped land totaling 4,765 acres $11,000 per residential acre
$11,800 per commercial acre
Construction and Development $8.3 million 309 residential lots $27,000 per lot
1-4 Family Residential $16.2 million 109 houses $148,700 per house
Commercial Real Estate $35.3 million 32 commercial properties $1.1 million per property
Agriculture $7.8 million 7 parcels of farm land totaling 1,495 acres $5,200 per acre
Commercial and Industrial $686,000 Non-real estate collateral $42,900 per loan
Multi-Family Residential $1.4 million 8 condominium units $175,700 per unit
Consumer $376,000 Non-real estate collateral $37,600 per loan
Total $124.3 million    
 
* The term "net carrying value" represents the book value of the loan less any allocated allowance for loan losses.
  • Foreclosed real estate included:
Category Book Value Description Average Value/ Unit
       
Construction and Development $43.3 million 40 parcels of undeveloped land totaling 1,881 acres $10,400 per residential acre
$82,700 per commercial acre
Construction and Development $17.9 million 839 residential lots $21,300 per lot
1-4 Family Residential $9.3 million 64 houses $145,000 per house
Commercial Real Estate $19.1 million 26 commercial properties $735,800 per property
Multi-Family Residential $5.0 million 7 condominium units $710,700 per unit
Total $94.6 million    

Non-GAAP Financial Measures

This press release, including the attached selected unaudited financial tables, which are a part of this release, contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles ("GAAP").  Management uses the non-GAAP measure of "net interest margin as adjusted for the impact of nonperforming loans and excess liquidity" in its analysis of the Company's performance.  This measure, as used by the Company, adjusts net interest income to exclude the effects of nonperforming loans and excess liquidity carried on the balance sheet. Because certain of these items and their impact on the Company's performance are difficult to predict and unusual during these extraordinary economic times, management believes presentation of financial measures excluding the impact of those items provides useful supplemental information in evaluating the operating results of the Company's core business and assessing trends in the Company's core operations reflected in the current quarter and year-to-date results. These disclosures should not be viewed as a substitute for net interest margin as determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Please refer to the "Reconciliation of Non-GAAP Measures" in the attached tables for a more detailed analysis of this non-GAAP measure and the most directly comparable GAAP measures.

Conference Call

Management will host a conference call and webcast to discuss the Company's quarterly financial results at 10:00 AM Eastern on Friday, April 23, 2010. The conference call will be broadcast via the Internet using Windows Media Player. The webcast URL is http://www.talkpoint.com/viewer/starthere.asp?Pres=130740. A link to the webcast is posted on the "Investor Relations" section of the Company's website at www.pabbankshares.com. Interested shareholders, industry analysts and members of the news media and the investment community wanting to participate in the live question and answer session following management's presentation may access the conference call by dialing (toll free) 800-860-2442 or (international) +1 412-858-4600. 

Shortly following the call and at any time for at least 30 days thereafter, interested parties may access an archived version of the webcast on the "Investor Relations" section of the Company's website or by dialing (toll free) 877-344-7529 or (International) +1 412-317-0088. The following replay passcodes will be required for playback access: 440065.

About PAB

The Company is a $1.25 billion bank holding company headquartered in Valdosta, Georgia, and its sole operating subsidiary is The Park Avenue Bank. Founded in 1956, the Bank operates through 18 branch offices in 11 counties in Georgia and Florida. Additional information on the Bank's locations and the products and services offered by the Bank is available on the Internet at www.parkavebank.com. The Company's common stock is listed on the NASDAQ Global Select Market under the symbol PABK. More information on the Company is available on the Internet at www.pabbankshares.com. 

Cautionary Note to Investors Regarding Forward-Looking Statements

Certain matters set forth in this news release are "forward-looking statements" within the meaning of the federal securities laws, including, without limitation, statements regarding our plans regarding our nonperforming assets, our outlook on asset quality and the adequacy of our capital and loan loss reserves, the impact of our nonperforming assets on our capital position, our liquidity position, the interest rate environment and economic conditions in general, and are based upon management's beliefs as well as assumptions made based on data currently available to management. When words like "believe", "anticipate", "intend", "plan", "expect", "estimate", "could", "should", "will" and similar expressions are used, you should consider them as identifying forward-looking statements. These forward-looking statements are not guarantees of future performance, and a variety of factors could cause the Company's actual results to differ materially from the anticipated or expected results expressed in these forward-looking statements. The following list, which is not intended to be an all-encompassing list of risks and uncertainties affecting the Company, summarizes several factors that could cause the Company's actual results to differ materially from those anticipated or expected in these forward-looking statements: (1) general economic conditions (both generally and in our markets) may continue to be less favorable than expected, resulting in, among other things, a further deterioration in credit quality and/or a reduction in demand for credit; (2) continued weakness in the real estate market has adversely affected us and may continue to adversely affect us, leading to higher loan charge-offs or an increase in our provision for loan losses; (3) the possibility that we may fail to comply with our Written Agreement with the Federal Reserve Bank of Atlanta and the Georgia Department of Banking and Finance, which could result in significant enforcement actions against us of increasing severity, up to and including a regulatory takeover of our bank subsidiary; (4) competitive pressures among depository and other financial institutions may increase significantly; (5) changes in the interest rate environment may reduce margins or the volumes or values of loans made by The Park Avenue Bank; (6) legislative or regulatory changes, including changes in accounting standards and compliance requirements, may adversely affect the businesses in which we are engaged; (7) competitors may have greater financial resources and develop products that enable such competitors to compete more successfully than we can; (8) our ability to attract and retain key personnel can be affected by the increased competition for experienced employees in the banking industry; (9) adverse changes may continue to occur in the bond and equity markets; (10) our ability to raise capital to protect against further deterioration in our loan portfolio may be limited due to unfavorable conditions in the equity markets; (11) war or terrorist activities may cause further deterioration in the economy or cause instability in credit markets; (12) restrictions or conditions imposed by our regulators on our operations may make it more difficult for us to achieve our goals; (13) economic, governmental or other factors may prevent the projected population, residential and commercial growth in the markets in which we operate; and (14) the risk factors discussed from time to time in the Company's periodic reports filed with the Securities and Exchange Commission, including the Company's Annual Report on Form 10-K for the year ended December 31, 2009. The Company undertakes no obligation to revise these statements following the date of this press release.

[Financial Tables Follow]

PAB BANKSHARES, INC. Period Ended
SELECTED QUARTERLY FINANCIAL DATA 03/31/10 12/31/09 09/30/09 06/30/09 03/31/09
(Dollars in thousands except per share and other data)          
Summary of Operations:          
Interest income  $ 10,931  $ 12,824  $ 14,816  $ 16,090  $ 16,151
Interest expense  6,328  6,946  7,562  8,104  8,959
Net interest income  4,603  5,878  7,254  7,986  7,192
Provision for loan losses  2,000  16,000  31,438  2,000  1,750
Other income  206  (946)  889  2,487  2,106
Other expense  8,140  17,061  7,284  8,102  8,126
Income (loss) before income tax expense (benefit)  (5,331)  (28,129)  (30,579)  371  (578)
Income tax expense (benefit)  --  3,133  (10,623)  29  (283)
Net income (loss)  $ (5,331)  $ (31,262)  $ (19,956)  $ 342  $ (295)
Net interest income on a tax-equivalent basis  $ 4,654  $ 5,937  $ 7,321  $ 8,065  $ 7,311
Net charge-offs  $ 785  $ 26,686  $ 11,157  $ 2,684  $ 721
Per Share Ratios:          
Net income - basic  $ (0.39)  $ (2.27)  $ (1.93)  $ 0.04  $ (0.03)
Net income - diluted  (0.39)  (2.27)  (1.93)  0.04  (0.03)
Dividends declared for period  --   --   --   --   -- 
Dividend payout ratio 0.00% 0.00% 0.00% 0.00% 0.00%
Book value at end of period  $ 3.34  $ 3.67  $ 6.03  $ 9.48  $ 9.73
Common Share Data:          
Outstanding at period end  13,795,040  13,795,040  13,795,040  9,324,407  9,324,407
Weighted average outstanding  13,795,040  13,795,040  10,344,878  9,324,407  9,324,407
Diluted weighted average outstanding  13,795,040  13,795,040  10,344,878  9,324,407  9,324,407
Selected Average Balances:          
Total assets  $ 1,240,787  $ 1,264,999  $ 1,283,374  $ 1,310,819  $ 1,358,168
Earning assets  1,101,266  1,151,341  1,183,823  1,221,385  1,266,311
Loans  783,524  871,674  914,699  930,131  947,030
Deposits  1,057,529  1,044,674  1,042,085  1,069,685  1,122,115
Stockholders' equity  49,721  82,778  91,670  90,552  91,631
Selected Period End Balances:          
Total assets  $ 1,249,684  $ 1,231,945  $ 1,251,219  $ 1,277,016  $ 1,347,068
Earning assets  1,113,021  1,095,456  1,152,966  1,186,897  1,256,085
Loans  757,732  805,314  891,981  919,698  940,279
Allowance for loan losses  30,529  29,314  40,000  19,719  20,403
Goodwill  --  --  5,985  5,985  5,985
Deposits  1,067,207  1,045,215  1,029,638  1,036,382  1,105,298
Stockholders' equity  46,020  50,587  83,239  88,413  90,694
Tier 1 regulatory capital  54,647  59,861  79,409  92,159  91,751
Performance Ratios:          
Return on average assets -1.74% -9.80% -6.17% 0.10% -0.09%
Return on average stockholders' equity -43.48% -149.84% -86.37% 1.51% -1.30%
Net interest margin 1.71% 2.05% 2.45% 2.65% 2.34%
Net interest margin, adjusted for impact of nonperforming loans & excess liquidity 2.96% 3.08% 3.06% 3.13% 2.83%
Efficiency ratio (excluding the following items): 131.90% 146.92% 82.11% 79.50% 85.29%
Securities gains (losses) included in other income  $ 145  $ 1,191  $ 93  $ 756  $ 17
Other gains (losses) included in other income  (1,456)  (3,738)  (755)  (394)  (127)
Goodwill impairment  --   5,985  --   --   -- 
Selected Asset Quality Factors:          
Nonaccrual loans  $ 138,290  $ 92,272  $ 64,808  $ 70,232  $ 62,653
Loans 90 days or more past due and still accruing  --  15  4  190  19
Other impaired loans (troubled-debt restructurings)  880  881  --  84  311
Other real estate and repossessions  95,493  92,117  55,195  37,417  31,489
Asset Quality Ratios:          
Net charge-offs to average loans (annualized YTD) 0.41% 4.50% 2.09% 0.73% 0.31%
Nonperforming loans to total loans 18.37% 11.57% 7.27% 7.67% 6.70%
Nonperforming assets to total assets 18.78% 15.04% 9.59% 8.45% 7.01%
Allowance for loan losses to total loans 4.03% 3.64% 4.48% 2.14% 2.17%
Allowance for loan losses to nonperforming loans 21.94% 31.46% 61.72% 27.97% 32.39%
Other Selected Ratios and Nonfinancial Data:          
Average loans to average earning assets 71.15% 75.71% 77.27% 76.15% 74.79%
Average loans to average deposits 74.09% 83.44% 87.78% 86.95% 84.40%
Average stockholders' equity to average assets 4.01% 6.54% 7.14% 6.91% 6.75%
Full-time equivalent employees  264  270  266  269  287
Bank branch offices  18  18  18  18  18
Bank ATMs  27  27  26  26  26
           
PAB BANKSHARES, INC. Period Ended
SELECTED YEAR-TO-DATE FINANCIAL DATA 03/31/10 12/31/09 09/30/09 06/30/09 03/31/09
(Dollars in thousands except per share and other data)          
Summary of Operations:          
Interest income  $ 10,931  $ 59,881  $ 47,057  $ 32,241  $ 16,151
Interest expense  6,328  31,571  24,625  17,062  8,959
Net interest income  4,603  28,310  22,432  15,179  7,192
Provision for loan losses  2,000  51,188  35,188  3,750  1,750
Other income  206  4,535  5,481  4,592  2,106
Other expense  8,140  40,573  23,512  16,227  8,126
Income (loss) before income tax expense (benefit)  (5,331)  (58,916)  (30,787)  (206)  (578)
Income tax expense (benefit)  --  (7,744)  (10,876)  (254)  (283)
 Net income (loss)  $ (5,331)  $ (51,172)  $ (19,911)  $ 48  $ (295)
Net interest income on a tax-equivalent basis  $ 4,654  $ 28,634  $ 22,697  $ 15,376  $ 7,311
Net charge-offs  $ 785  $ 41,247  $ 14,562  $ 3,405  $ 721
Per Share Ratios:          
Net income - basic  $ (0.39)  $ (4.78)  $ (2.06)  $ 0.01  $ (0.03)
Net income - diluted  (0.39)  (4.78)  (2.06)  0.01  (0.03)
Dividends declared for the period  --   --   --   --   -- 
Dividend payout ratio 0.00% 0.00% 0.00% 0.00% 0.00%
Common Share Data:          
Weighted average outstanding  13,795,040  10,708,466  9,668,302  9,324,407  9,324,407
Diluted weighted average outstanding  13,795,040  10,708,466  9,668,302  9,324,407  9,324,407
Selected Average Balances:          
Total assets  $ 1,240,787  $ 1,307,027  $ 1,317,180  $ 1,334,363  $ 1,358,168
Earning assets  1,101,266  1,205,340  1,223,538  1,243,724  1,266,311
Loans  783,524  915,674  930,502  938,534  947,030
Deposits  1,057,529  1,069,352  1,077,668  1,095,755  1,122,115
Stockholders' equity  49,721  89,140  91,285  91,089  91,631
Performance Ratios:          
Return on average assets -1.74% -3.92% -2.02% 0.01% -0.09%
Return on average stockholders' equity -43.48% -57.41% -29.16% 0.10% -1.30%
Net interest margin 1.71% 2.38% 2.48% 2.49% 2.34%
Net interest margin, adjusted for impact of nonperforming loans and excess liquidity 2.96% 3.02% 3.00% 2.98% 2.83%
Efficiency ratio (excluding the following items): 131.90% 95.74% 82.24% 82.30% 85.29%
Securities gains (losses) included in other income  $ 145  $ 2,056  $ 865  $ 773  $ 17
Other gains (losses) included in other income  (1,456)  (5,015)  (1,276)  (522)  (127)
Goodwill impairment  --   5,985  --   --   -- 
Other Selected Ratios:          
Average loans to average earning assets 71.15% 75.97% 76.05% 75.46% 74.79%
Average loans to average deposits 74.09% 85.63% 86.34% 85.65% 84.40%
Average stockholders' equity to average assets 4.01% 6.82% 6.93% 6.83% 6.75%
           
PAB BANKSHARES, INC.          
LOAN AND DEPOSIT          
PORTFOLIO BY MARKET South Georgia North Georgia Florida    
As of March 31, 2010 Market Market Market Treasury Total
  (Dollars in Thousands)
Loans          
Commercial and financial  $ 24,560  $ 36,582  $ 1,806  $ 15,447  $ 78,395
Agricultural (including loans secured by farmland)  33,499  2,749  6,148  --   42,396
Real estate - construction and development  69,753  83,215  26,367  1,983  181,318
Real estate - commercial  94,751  137,954  21,236  10,400  264,341
Real estate - residential  111,609  45,613  11,155  3,466  171,843
Installment loans to individuals and others  9,680  481  280  9,101  19,542
   343,852  306,594  66,992  40,397  757,835
Deferred loan fees and unearned interest, net  163  (120)  (113)  (33)  (103)
Total loans  344,015  306,474  66,879  40,364  757,732
Allowance for loan losses  (13,142)  (11,846)  (3,716)  (1,825)  (30,529)
Net loans  $ 330,873  $ 294,628  $ 63,163  $ 38,539  $ 727,203
Percentage of total 45.5% 40.5% 8.7% 5.3% 100.0%
           
Deposits          
Noninterest-bearing demand  $ 74,144  $ 15,128  $ 2,837  $ 3,119  $ 95,228
Interest-bearing demand and savings  196,264  27,595  28,264  539  252,662
Time less than $100,000  162,890  45,432  93,644  11,939  313,905
Time greater than or equal to $100,000  109,383  33,613  48,470  87,426  278,892
Retail placed in CDARs program  10,779  2,040  --   --   12,819
Brokered  --   --   --   113,701  113,701
Total deposits  $ 553,460  $ 123,808  $ 173,215  $ 216,724  $ 1,067,207
Percentage of total 51.9% 11.6% 16.2% 20.3% 100.0%
           
PAB BANKSHARES, INC.          
LOAN PORTFOLIO          
SUMMARY          
           
The amount of loans outstanding at the indicated dates is presented in the following table according to type of loan:
           
  Period Ended
  03/31/10 12/31/09 09/30/09 06/30/09 03/31/09
  (Dollars In Thousands)
Commercial and financial  $ 78,395  $ 84,771  $ 88,863  $ 84,599  $ 82,534
Agricultural (including loans secured by farmland)  42,396  40,215  44,470  45,774  44,671
Real estate - construction and development  181,318  204,663  269,804  290,949  314,863
Real estate - commercial  264,341  275,927  283,404  285,731  274,338
Real estate - residential  171,843  174,879  181,048  183,074  191,388
Installment loans to individuals and other loans  19,542  24,949  24,561  29,790  32,740
   757,835  805,404  892,150  919,917  940,534
Deferred loan fees and unearned          
interest, net  (103)  (90)  (169)  (219)  (255)
Total loans  757,732  805,314  891,981  919,698  940,279
Allowance for loan losses  (30,529)  (29,314)  (40,000)  (19,719)  (20,403)
Net loans  $ 727,203  $ 776,000  $ 851,981  $ 899,979  $ 919,876
           
           
The percentage of loans outstanding at the indicated dates is presented in the following table according to type of loan:
           
  Period Ended
  03/31/10 12/31/09 09/30/09 06/30/09 03/31/09
Commercial and financial 10.35% 10.53% 9.96% 9.20% 8.78%
Agricultural (including loans secured by farmland) 5.59% 4.99% 4.99% 4.98% 4.75%
Real estate - construction and development 23.93% 25.41% 30.25% 31.63% 33.49%
Real estate - commercial 34.88% 34.26% 31.77% 31.07% 29.18%
Real estate - residential 22.68% 21.72% 20.30% 19.90% 20.35%
Installment loans to individuals and other loans 2.58% 3.10% 2.75% 3.24% 3.48%
  100.01% 100.01% 100.02% 100.02% 100.03%
Deferred loan fees and unearned          
interest, net -0.01% -0.01% -0.02% -0.02% -0.03%
Total loans 100.00% 100.00% 100.00% 100.00% 100.00%
Allowance for loan losses -4.03% -3.64% -4.48% -2.14% -2.17%
Net loans 95.97% 96.36% 95.52% 97.86% 97.83%
       
PAB BANKSHARES, INC.      
DEPOSIT PORTFOLIO    
SUMMARY    
           
The amounts on deposit at the indicated dates are presented in the following table according to type of deposit account:
           
  Period Ended
  03/31/10 12/31/09 09/30/09 06/30/09 03/31/09
  (Dollars In Thousands)
Noninterest-bearing demand  $ 95,228  $ 100,458  $ 106,573  $ 108,973  $ 111,472
Interest-bearing demand and savings  252,662  250,232  241,073  245,459  250,325
Time less than $100,000  313,905  314,148  319,016  320,834  330,854
Time greater than or equal to $100,000  278,892  217,833  201,940  191,852  198,768
Retail placed in CDARs program  12,819  29,532  41,799  35,190  53,712
Brokered  113,701  133,012  119,237  134,074  160,167
Total deposits  $ 1,067,207  $ 1,045,215  $ 1,029,638  $ 1,036,382  $ 1,105,298
           
           
The percentage of total deposits at the indicated dates is presented in the following table according to type of deposit account:
           
  Period Ended
  03/31/10 12/31/09 09/30/09 06/30/09 03/31/09
Noninterest-bearing demand 8.92% 9.61% 10.35% 10.51% 10.09%
Interest-bearing demand and savings 23.68% 23.94% 23.42% 23.68% 22.65%
Time less than $100,000 29.42% 30.06% 30.98% 30.96% 29.93%
Time greater than or equal to $100,000 26.13% 20.84% 19.61% 18.51% 17.98%
Retail placed in CDARs program 1.20% 2.82% 4.06% 3.40% 4.86%
Brokered 10.65% 12.73% 11.58% 12.94% 14.49%
Total deposits 100.00% 100.00% 100.00% 100.00% 100.00%
         
PAB BANKSHARES, INC.        
YIELD ANALYSIS        
             
The following tables detail the average balances of interest-earning assets and interest-bearing liabilities, the amount of interest earned and paid, and the average yields and rates for the three months ended March 31, 2010 and 2009. Federally tax-exempt income is presented on a taxable-equivalent basis assuming a 34% Federal tax rate. Loan average balances include loans on nonaccrual status.
             
For the Three Months Ended
March 31,
2010 2009
    Interest Average   Interest Average
  Average Income/ Yield/ Average Income/ Yield/
  Balance Expense Rate Balance Expense Rate
  (Dollars In Thousands)
Interest-earning assets:            
Loans  $ 783,524  $ 9,548 4.94%  $ 947,030  $ 13,949 5.97%
Investment securities:            
Taxable  121,088  1,195 4.00%  149,823  1,890 5.12%
Nontaxable  9,787  151 6.27%  23,358  349 6.15%
Other short-term investments  186,867  89 0.19%  146,099  81 0.22%
Total interest-earning assets  $ 1,101,266  $ 10,983 4.04%  $ 1,266,310  $ 16,269 5.21%
             
Interest-bearing liabilities:            
Demand deposits  $ 218,545  $ 320 0.59%  $ 214,468  $ 291 0.55%
Savings deposits  37,458  23 0.25%  34,200  21 0.25%
Time deposits  702,150  4,870 2.81%  769,994  7,349 3.87%
FHLB advances  89,724  859 3.88%  108,705  1,077 4.02%
Notes payable  30,310  242 3.24%  21,199  183 3.50%
Other short-term borrowings  7,867  15 0.75%  8,931  37 1.69%
Total interest-bearing liabilities  $ 1,086,054  $ 6,329 2.36%  $ 1,157,497  $ 8,958 3.14%
             
Interest rate spread     1.68%     2.07%
             
Net interest income    $ 4,654      $ 7,311  
             
Net interest margin     1.71%     2.34%
         
PAB BANKSHARES, INC.        
CREDIT QUALITY        
             
Information on our NPAs for the previous three quarters follow:
             
  First Quarter 2010 Fourth Quarter 2009
(in thousands) Non-performing
Loans
Foreclosed
Properties
Total
NPAs
Non-performing
Loans
Foreclosed
Properties
Total
NPAs
NPAs by Category:            
Construction & Development: undeveloped land  $ 63,005  $ 43,339  $ 106,344  $ 39,673  $ 39,340  $ 79,013
Construction & Development: developed lots  9,537  17,847  27,384  5,559  17,797  23,356
1-4 Family Residential  17,696  9,279  26,975  11,621  8,595  20,216
Commercial Real Estate  36,081  19,130  55,211  31,381  19,081  50,462
Agriculture  9,666  --  9,666  1,857  --  1,857
Multi-Family Residential  1,455  4,975  6,430  2,260  6,400  8,660
Total Real Estate  137,440  94,570  232,010  92,351  91,213  183,564
Commercial and Industrial  1,343  868  2,211  439  868  1,307
Consumer  387  55  442  378  36  414
Total Non-Real Estate  1,730  923  2,653  817  904  1,721
Total NPAs  $ 139,170  $ 95,493  $ 234,663  $ 93,168  $ 92,117  $ 185,285
             
             
NPAs by Market:            
South Georgia  $ 38,307  $ 3,237  $ 41,544  $ 29,525  $ 2,882  $ 32,407
North Georgia  68,310  75,108  143,418  37,721  72,000  109,721
Florida  32,553  17,148  49,701  25,907  17,235  43,142
Treasury  --  --  --  15  --  15
Total NPAs  $ 139,170  $ 95,493  $ 234,663  $ 93,168  $ 92,117  $ 185,285
             
             
NPA Activity            
Beginning Balance  $ 93,168  $ 92,117  $ 185,285  $ 64,812  $ 55,195  $ 120,007
Loans placed on nonaccrual  62,911    62,911  95,390  --  95,390
Payments Received  (6,295)    (6,295)  (2,449)  --  (2,449)
Loan charge-offs  (434)    (434)  (22,226)  --  (22,226)
Foreclosures  (10,180)  10,456  276  (42,359)  44,304  1,945
Capitalized costs  --  --  --  --  1  1
Property sales  --  (5,966)  (5,966)  --  (3,870)  (3,870)
Write downs  --  (1,114)  (1,114)  --  (3,513)  (3,513)
Ending Balance  $ 139,170  $ 95,493  $ 234,663  $ 93,168  $ 92,117  $ 185,285
  Third Quarter 2009
(in thousands) Non-performing
Loans
Foreclosed
Properties
Total
NPAs
NPAs by Category:      
Construction & Development: undeveloped land  $ 13,054  $ 11,190  $ 24,244
Construction & Development: developed lots  8,270  14,286  22,556
1-4 Family Residential  6,735  11,349  18,084
Commercial Real Estate  22,120  18,363  40,483
Agriculture  2,314  --  2,314
Multi-Family Residential  8,077  --  8,077
Total Real Estate  60,570  55,188  115,758
Commercial and Industrial  4,217  --  4,217
Consumer  25  7  32
Total Non-Real Estate  4,242  7  4,249
Total NPAs  $ 64,812  $ 55,195  $ 120,007
       
       
NPAs by Market:      
South Georgia  $ 3,721  $ 2,382  $ 6,103
North Georgia  43,606  37,963  81,569
Florida  17,481  14,850  32,331
Treasury  4  --  4
Total NPAs  $ 64,812  $ 55,195  $ 120,007
       
       
NPA Activity      
Beginning Balance  $ 70,505  $ 37,417  $ 107,922
Loans placed on nonaccrual  23,136  --  23,136
Payments Received  (643)  --  (643)
Loan charge-offs  (5,905)  --  (5,905)
Foreclosures  (22,281)  22,286  5
Capitalized costs  --  3  3
Property sales  --  (4,087)  (4,087)
Write downs  --  (424)  (424)
Ending Balance  $ 64,812  $ 55,195  $ 120,007
           
PAB BANKSHARES, INC.          
RECONCILIATION OF NON-GAAP MEASURE          
           
The reconciliation of net interest margin to net interest margin, as adjusted for the impact of nonperforming loans and excess liquidity follows:  
           
  03/31/10 12/31/09 09/30/09 06/30/09 03/31/09
SELECTED QUARTERLY FINANCIAL DATA:      
Net interest margin: 1.71% 2.05% 2.45% 2.65% 2.34%
Impact of nonperforming loans 1.03% 0.88% 0.47% 0.34% 0.32%
Impact of excess liquidity 0.22% 0.15% 0.14% 0.14% 0.17%
Net interest margin, as adjusted for impact of nonperforming loans and excess liquidity 2.96% 3.08% 3.06% 3.13% 2.83%
           
           
SELECTED YEAR-TO-DATE FINANCIAL DATA:      
Net interest margin: 1.71% 2.38% 2.48% 2.49% 2.34%
Impact of nonperforming loans 1.03% 0.49% 0.37% 0.33% 0.32%
Impact of excess liquidity 0.22% 0.15% 0.15% 0.16% 0.17%
Net interest margin, as adjusted for impact of nonperforming loans and excess liquidity 2.96% 3.02% 3.00% 2.98% 2.83%
CONTACT:  PAB Bankshares, Inc.
          Nicole S. Stokes, Executive Vice-President &
           Chief Financial Officer
          (229) 241-2775, ext. 1718
          nicoles@parkavebank.com