Attached files

file filename
8-K - PSB FORM 8-K - PSB HOLDINGS INC /WI/psb8k.htm



Exhibit 99.1




PSB Announces Record Annual Earnings of $3.04 per share and Quarterly Earnings of $.85 per share


Wausau, Wisconsin [OTCBB:PSBQ] – Peter W. Knitt, President and CEO of PSB Holdings, Inc. (“PSB”) and Peoples State Bank (“Peoples”) reported December 2010 quarterly earnings of $.85 per share on net income of $1,334,000 compared to earnings of $.85 per share on net income of $1,331,000 during the most recent September 2010 quarter and $.31 per share on net income of $489,000 during the prior year December 2009 quarter.  


President Knitt commented, “December 2010 quarterly earnings matched the record high seen during September 2010 and reached a new record high for annual earnings with $3.04 per share on net income of $4,754,000 in 2010, an increase of 52% over earnings of $2.00 per share on net income of $3,116,000 during 2009.  During 2010, higher net interest margin increased tax equivalent net interest income $2.1 million while income also benefited from a 45% decline in credit and foreclosure losses compared to 2009.”  


Knitt further added, “Return on average stockholders’ equity was 10.59% during the year ended December 31, 2010 compared to 7.38% in 2009 and ranked very favorably compared to other banks similar in size across Wisconsin and the nation.  Tangible net book value per share increased 10% during the year, reaching $29.85 per share at December 31, 2010.  PSB continues to deliver value back to shareholders with the recent declaration of an increased semi-annual $.36 cash dividend per share.  This payment continues a 46 year tradition of cash dividends to shareholders and 25 consecutive years of increased dividends declared.”


Total assets also reached a new high of $621 million at December 31, 2010, compared to $600 million at September 30, 2010 and $607 million at December 31, 2009.  Net loans receivable declined $5.8 million since December 31, 2009, but increased $1.3 million during the December 2010 quarter.  President Knitt noted, “We continue to see lower customer demand for credit by local businesses as they wait for better conditions for expansion, impacting our ability to grow loans.  The majority of loan activity seen during the December 2010 quarter was from refinance of residential mortgages, some of which were sold on the secondary market, temporarily increasing mortgage banking income during the quarter.”


Nonperforming loans and foreclosed assets remained at historically high levels, down 4% to $16.4 million at December 31, 2010 compared to $17.1 million at December 31, 2009.  President Knitt indicated, “During 2010, we restructured several performing loans which were experiencing difficulties related to seasonality of cash flows or other temporary items in an attempt to assist the borrowers to continue to perform.  We continue to make steady progress on reducing our level of nonperforming assets.  Our nonperforming assets were 2.64% of total assets at December 31, 2010, a level not unusual for the current industry and supported by a well capitalized equity position as defined by banking regulators.”




-1-





Balance Sheet Growth


Total assets were $621.1 million at December 31, 2010, and $600.2 million at September 30, 2010, compared to $606.9 million at December 31, 2009.  During the recent December 2010 quarter, commercial related loans decreased $2.3 million following an $8.5 million decrease during the recent September 2010 quarter.  However, residential mortgage loans increased $3.9 million during the December quarter, while cash and cash equivalents increased $19.6 million.  


During the quarter, PSB acquired two large commercial deposit and repurchase agreement accounts which increased cash $12.2 million.  In addition, year-end municipal property tax collections increased municipal deposits by $15.6 million during the quarter.  The majority of these municipal balances and the new large commercial accounts are seasonal and expected to decline during the upcoming quarter.  Cash inflows from deposits during the December 2010 quarter allowed PSB to repay $15.0 million in brokered deposits.  At December 31, 2010, wholesale funding including brokered deposits, FHLB advances, and other borrowings declined to $155.8 million, or 25.1% of total assets, down from 27.3% of assets at September 30, 2010 and 27.0% of assets at December 31, 2009.


Asset Quality and Allowances for Loan Loss


PSB’s provision for loan losses was $240,000 in the December 2010 quarter compared to $510,000 in the most recent September 2010 quarter and $1.6 million in the prior year December 2009 quarter.  During year ended December 31, provision for loan losses was $1,795,000 in 2010 compared to $3,700,000 in 2009.  For the year, the provision for loan losses decreased during 2010 compared to 2009 due to smaller average specific reserves required for newly identified problem loans.  Representative of this trend, during the December 2010 quarter, five new problem loans with principal of $373,000 received specific loss reserves of $191,000 while during the December 2009 quarter five new problem loans with principal of $4,188,000 received specific loss reserves of $1,240,000.


Nonperforming loans increased $2.0 million, or 22%, during the quarter ended December 2010 to $11.4 million compared to $9.4 million at September 2010.  However, $2.4 million of the quarterly change was due to the addition of restructured loans maintained on accrual status.  The majority of the restructured principal ($1.9 million) was from two borrowers in response to their financial difficulty.  The first significant restructured loan was changed from amortizing payments to interest only on $1,177,000 of principal, while the second restructured loan was changed from amortizing payments to interest only in addition to a .95% reduction in the interest rate on $754,000 of principal.  Foreclosed assets decreased $787,000 to $5.0 million at December 31, 2010 compared to $5.8 million at September 30, 2010 primarily from sale of $560,000 of foreclosed properties for a net loss of $2,000 during the quarter.  In addition, a large existing foreclosed property was partially written down $250,000 to current value based on recent market information and sale activity.  Total nonperforming assets increased $1,248,000, or 8.2%, to $16.4 million at December 31, 2010 from $15.1 million at September 30, 2010, but decreased $685,000, or 4.0%, from $17.1 million at December 31, 2009.


While PSB believes the most significant declines in general credit quality and the economy in its local markets have occurred, some borrowers continue to manage fragile cash flows and debt servicing ability as the economy has yet to sustain a meaningful recovery.  Such conditions are seen in the level of problem borrowers with restructured loan terms.  The longer significant recovery is delayed, the more difficult it will be for some borrowers to continue scheduled debt payments as previously unencumbered collateral is pledged for new working capital and balance sheet equity is drawn down, potentially increasing future provision for loan losses.  In light of these conditions, PSB expects to see an increase in borrowers requiring restructured loan terms.  In addition, foreclosed property may increase during the next several quarters as PSB works through ongoing collection and foreclosure actions.  A continued slow



-2-





local economy impacts the value of collateral and foreclosed assets, potentially increasing losses on foreclosed borrowers and properties during the coming quarters.


Nonaccrual loans and restructured loans maintained on accrual status remain classified as nonperforming loans until the uncertainty surrounding the credit is eliminated.  In general, uncertainty surrounding the credit is eliminated when the borrower has displayed a history of regular loan payments using a market interest rate that is expected to continue as if a typical performing loan.  Some borrowers continue to make loan payments while maintained on non-accrual status.  PSB applies all payments received on nonaccrual loans to principal until the loan is returned to accrual status or repaid.


Total nonperforming assets as a percentage of total assets was 2.64% at December 31, 2010 compared to 2.52% at September 30, 2010 and 2.81% at December 31, 2009.  Excluding restructured loans maintained on accrual status, total nonperforming assets would have been 2.26% at December 31, 2010 compared to 2.81% at December 30, 2009.  Total nonperforming assets as a percentage of total tangible common equity including the allowance for loan losses was 30.61%, 28.57%, and 35.04% at December 31, 2010, September 30, 2010, and December 31, 2009, respectively.  For the purpose of this measurement, tangible common equity is equal to total common stockholders’ equity less mortgage servicing right assets.  


Nonperforming assets are shown in the following table.


Non-Performing Assets as of

December 31,

(dollars in thousands)

2010

2009

 

 

 

Nonaccrual loans (excluding restructured loans)

$  7,127

$11,829

Nonaccrual restructured loans

1,912

$  1,469

Restructured loans not on nonaccrual

2,383

–    

Accruing loans past due 90 days or more

–    

–    

 

 

 

Total nonperforming loans

11,422

13,298

Foreclosed assets

4,967

3,776

 

 

 

Total nonperforming assets

$16,389

$17,074

 

 

 

Nonperforming loans as a % of gross loans

2.60%

2.99%

Total nonperforming assets as a % of total assets

2.64%

2.81%


At December 31, 2010, PSB’s internal credit grading system identified 24 separate problem or restructured loan relationships totaling $4.8 million against which $2.0 million in specific loan loss reserves were allocated.  At September 30, 2010, 22 loan relationships were identified totaling $3.9 million against which $2.0 million in specific loan loss reserves were allocated while at December 31, 2009, 22 loan relationships totaling $10.8 million were identified against which $2.5 million in specific loan loss reserves were allocated.  




-3-





At December 31, 2010, all nonperforming assets aggregating $500,000 or more measured by gross principal outstanding (before specific loan reserves) represented 46% of all nonperforming assets compared to 42% of nonperforming assets at September 30, 2010.  Large nonperforming assets are summarized in the following table.  In the table, loans presented as “Accrual TDR” represent troubled debt restructured loans maintained on accrual status.


Significant Nonperforming Assets at December 31, 2010 (dollars in thousands)

 

 

Gross

Specific

Collateral Description

Asset Type

Principal

Reserves

 

 

 

 

Vacation home/recreational properties (three)

Foreclosed

$  1,767

 

n/a

 

Nonowner occupied multi use, multi-tenant retail real estate

Foreclosed

1,450

 

n/a

 

Multi-family rental apartment units and vacant land

Accrual TDR

1,177

 

–   

 

Building supply inventory and accounts receivable

Nonaccrual

823

 

700

 

Out of area condo land development – participation

Foreclosed

792

 

n/a

 

Owner occupied cabinetry contractor real estate

Accrual TDR

754

 

75

 

Owner occupied restaurant and business assets

Nonaccrual

706

 

100

 

 

 

 

 

 

 

Total listed assets

 

$  7,469

 

$  875

 

Total bank wide nonperforming assets

 

$16,389

 

$1,989

 

Listed assets as a % of total nonperforming assets

 

46%

 

44%

 


Annualized net loan charge-offs were .26% during the December 2010 quarter compared to .16% during the September 2010 quarter and .72% during the December 2009 quarter.  Net loan charge-offs were .33% and .37% during the years ended December 31, 2010, and 2009, respectively.  At December 31, 2010, the allowance for loan losses was $7,960,000 or 1.81% of total loans (70% of nonperforming loans) compared to $8,001,000, or 1.82% of total loans (85% of nonperforming loans) at September 30, 2010, and $7,611,000, or 1.71% of total loans (57% of nonperforming loans) at December 31, 2009.


Capital and Liquidity


During the year ended December 31, 2010, stockholders’ equity increased approximately $4.4 million from retained net income of $3.6 million, net of dividends of $1.1 million declared, and an increase in net unrealized gains on securities available for sale of $767,000 after income tax effects.  Net book value per share at December 31, 2010 was $29.85 compared to $27.11 at December 31, 2009, an increase of 10.1%.   Average common stockholders’ equity, excluding unrealized security gains and other comprehensive income was 7.09% of average assets during the year ended December 31, 2010, and 6.94% during 2009.  


For regulatory purposes, the $7 million senior subordinated notes and $7.7 million junior subordinated debentures reflected as debt on the Consolidated Balance Sheet are reclassified as Tier 2 and Tier 1 regulatory equity capital, respectively.  The $7 million of senior subordinated notes were issued during 2009 to support commercial related loan growth and bolster PSB’s total regulatory capital position.  PSB was considered “well capitalized” under banking regulations at December 31, 2010.  


PSB regularly maintains access to wholesale markets to fund loan originations and manage local depositor needs.  Unused liquidity sources improved during the December 2010 quarter as deposit and repurchase agreement growth was used to pay down brokered deposits by $15.0 million.  However, much of the deposit growth seen during the December 2010 quarter is considered seasonal and is expected to run-off during early 2011.  At December 31, 2010, PSB carried $31 million in overnight federal funds sold available to fund deposit outflows.  At December 31, 2010, unused (but available) wholesale funding were approximately $211 million, or 34% of total assets, compared to $188 million, or 31% of total assets at December 31, 2009.  Certain municipal securities held in PSB’s investment portfolio may also be



-4-





available for pledging as collateral against repurchase agreements and FHLB advances under conditions dictated by the lender.  However, due to the difficulty and uncertainty of the amount ultimately available as collateral, unpledged municipal securities are not considered available for funding in PSB’s internal analysis of liquidity flexibility or in the figures reported as unused but available wholesale funding above.  


PSB’s ability to borrow funds on a short-term basis from the Federal Reserve Discount Window is an important part of its liquidity analysis.  Although PSB has no Discount Window amounts outstanding, approximately 45% of unused but available liquidity at December 31, 2010 was represented by available Discount Window advances compared to 40% of available liquidity at December 31, 2009.


Net Interest Margin


Tax adjusted net interest income totaled $5,096,000 during the December 2010 quarter compared to $5,220,000 in the September 2010 quarter, a decrease of $124,000, or 2.4%, as the September 2010 quarter include a $100,000 customer prepayment penalty in connection with a debt refinancing.  However, December 2010 quarterly tax adjusted net interest income was $316,000, or 6.6%, greater than the $4,780,000 seen during the December 2009 quarter.  For all of 2010, tax adjusted net interest income was $19.9 million compared to $17.8 million in 2009, an increase of $2.1 million, or 11.8%.  The increase is due to significantly greater net interest margin, which was 3.51% during 2010 compared to 3.25% during 2009.  Increased net interest margin accounted for 77% of the increase in tax adjusted net interest income, while earning assets growth accounted for 23% of the increase.  Net margin has increased primarily from the existence of interest rate floors on loans during a period when deposit and other funding costs continue to decline with market rate trends.  


Reinvestment yields for investment security cash flows remain very low and the December 2010 quarterly securities yield was 4.19%, down from 4.41% during the September 2010 quarter.  The decline in securities yields is expected to continue into 2011 as securities available for reinvestment provide yields generally less than 2.00%.  Securities yields were 4.51% and 5.04% during the years ended December 31, 2010 and 2009, respectively.  The ongoing decline in securities yields is expected to be offset by further declines in deposit funding costs in the coming quarter, with net interest margin continuing near the average net margin of 3.51% seen during all of 2010.


Noninterest and Fee Income


Total noninterest income for the quarter ended December 31, 2010 was $1,512,000, compared to $1,563,000 earned during the December 2009 quarter, a decrease of $51,000, or 3.3%.  The decrease was due to a large $521,000 nonrecurring gain on sale of securities in the December 2009 quarter.  Absent the security gain, noninterest income during the December 2010 quarter rose $470,000, or 45% compared to 2009.  The 2010 increase was due to a $326,000 increase in mortgage banking income, $82,000 increase in deposit service fees, and a $47,000 increase in investment and insurance sales commissions.  Mortgage sale gains were from heightened loan refinancing activity due to an early period decline in long-term residential mortgage rates.  Later in the December 2010 quarter, long-term interest rates rose, decreasing interest in mortgage refinance activity.  Mortgage banking income is expected to decline during the March 2011 quarter compared to the most recent December 2010 quarter.


Increased service fees seen during the current quarter compared to the December 2009 quarter were due to higher customer overdraft activity.  Effective August 15, 2010, new Federal Reserve regulation concerning overdraft protection programs required consumers to opt in to bank programs to obtain overdraft protection.  Certain payments by consumers who did not opt into the bank’s overdraft program are not paid by the bank, reducing overdraft fee income.  These changes have reduced PSB’s overdraft fee income, which declined $18,000 in the December 2010 quarter (compared to September 2010) and declined $64,000 during the September 2010 quarter (compared to June 2010), or 18% cumulatively



-5-





compared to the June 2010 quarter.  PSB expects potential further declines in overdraft fee income during the March 2011 quarter.  In addition, certain provisions of the Dodd-Frank Wall Street Reform Act are expected to decrease the amount of interchange income PSB collects on debit card and merchant payment activity, although the timing and extent of the reduction cannot yet be reasonably estimated.  During the year ended December 31, card interchange revenue was $731,000 and $614,000 during 2010 and 2009, respectively.  Recent proposals regarding limits on debit card income by the Federal Reserve have the potential to significantly reduce the current level of interchange income, lowering net income.


For the year ended December 31, 2010, total noninterest income declined $213,000, or 3.8%, to $5,363,000 compared to $5,576,000 during 2009.  Excluding nonrecurring net gains (losses) on security sales, 2010 noninterest income increased $328,000, or 6.5% compared to 2009.  Although 2010 mortgage banking income declined $378,000 as more borrowers refinanced their residential mortgages when rates fell significantly during 2009 compared to 2010, several other types of income experienced significant increases.  Service charge income increased $338,000, or 23.3%, from higher overdraft income charges, and investment and insurance sales commissions increased $169,000, or 36.4%, from higher gross sales activity.  Prior to new regulation which lowered overdraft activity following August 2010, the bank had rolled out an updated courtesy overdraft product early in 2010 which increased year over year overdraft income despite the regulatory change.  As previously noted, interchange income from credit and debit cards increased $117,000, or 19.1% during 2010 compared to 2009.


Many of the increases in 2010 were in areas expected to be impacted by continued regulatory changes including overdraft fees and card interchange income.  In addition, residential mortgage refinance activity is expected to slow significantly as long-term mortgages have risen to levels higher than rates already in the serviced loan portfolio from previous customer refinancing activity.  PSB is unable to estimate the timing and extent of these changes, but expects total noninterest income will decline during 2011 compared to 2010.


Operating Expenses


Noninterest expenses totaled $4,305,000 during the December 2010 quarter compared to $4,070,000 during the December 2009 quarter, an increase of $235,000, or 5.8%.  An increase in salaries and employee benefits of $397,000 and debit card fraud losses of $110,000 during the quarter were offset by a $412,000 decrease in loss on foreclosed assets.  


During the December 2009 quarter, foreclosure losses associated with the public auction and further write-downs to market value of a northern Wisconsin recreational property development increased loss on foreclosed assets and reduced the level of year-end incentives earned by employees during 2009, temporarily reducing salaries and benefits expense during the December 2009 quarter.  While current period employee salaries and benefits increased over the December 2009 quarter, they remained consistent with the most recent September 2010 quarter of $2,233,000 compared to $2,124,000 in the December 2010 quarter.  In addition to higher quarterly employee expenses compared to December 2009, other noninterest expense increased $110,000 (net of $50,000 insurance reimbursement) during the December 2010 quarter from debit card fraud losses as PSB was subject to a concentrated fraud event during the quarter.


During the year ended December 31, 2010, total noninterest expenses were $15.9 million compared to $14.8 million in 2009, an increase of 1,096,000, or 7.4%.  The majority of the increase was in the form of higher salaries and employee benefits which increased $1,015,000, or 13.6% during 2010.  Base wages represented $215,000 of the increase, growing 3.6% over 2009 with increased overtime pay representing $59,000 of the increase related to the June 2010 quarter core processing system conversion.  Excluding overtime pay, base wages increased 2.6% during 2010.  Other factors included fewer deferred direct loan origination costs of $190,000, increased health and dental insurance plan expense of $59,000, and higher



-6-





year-end incentive and profit sharing plan costs of $380,000, up 78%, based on exceeding 2010 net income targets.


FDIC insurance expense declined $204,000, or 20.6% during 2010 compared to 2009 due to the prior year including a special FDIC insurance assessment totaling $264,000.  Prior to the special assessment, 2010 FDIC insurance expense increased $60,000, or 8.3%.  Offsetting the 2010 decline in FDIC expense was an increase in data processing and other office operations expense of $217,000, or 22.7%, due to a change in core processing computer system during June 2010 from an internally maintained system to an outsourced system.  Following the June 2010 conversion date, the system vendor provided a contractual reduction in monthly service fees that will expire during 2011.  Following expiration of the reduction period, vendor servicing fees will increase significantly.  The new system, while increasing data processing costs, is expected to provide significant operating efficiencies and capacity for customer and product growth compared to the prior system maintained in house since 1997.


About PSB Holdings, Inc.


PSB Holdings, Inc. is the parent company of Peoples State Bank.  Peoples is headquartered in Wausau, Wisconsin, operating eight retail locations serving north central Wisconsin in Marathon, Oneida, and Vilas counties.  In addition to traditional retail and commercial banking products, Peoples provides retail investments and insurance annuities, retirement planning, commercial treasury management services, and long-term fixed rate residential mortgages.  More information concerning the operations and performance of PSB Holdings, Inc. may be found on the PSB investor relations website, www.psbholdingsinc.com.  PSB stock is traded on the Over the Counter Bulletin Board Exchange under the symbol PSBQ.


Forward Looking Statements


Certain matters discussed in this news release, including those relating to the growth of PSB, its profits, and future interest rates, are forward-looking statements and are made pursuant to the safe harbor provisions of the Securities Reform Act of 1995.  Such statements involve risks and uncertainties which may cause results to differ materially from those set forth in this release.  Among other things, these risks and uncertainties include the strength of the economy, the effects of government policies, including, in particular, interest rate policies, and other risks and assumptions outlined under “Forward - Looking Statements” in Item 1A of PSB’s Form 10-K for the year ended December 31, 2009.  PSB assumes no obligation to update or supplement forward-looking statements that become untrue because of events subsequent to the release of this filing.




-7-







PSB Holdings, Inc.

Quarterly Financial Summary

(dollars in thousands, except per share data)

 

 

Quarter ended – Unaudited

 

 

Dec. 31,

Sept. 30,

June 30,

Mar. 31,

Dec. 31,

Earnings and dividends:

2010

2010

2010

2010

2009

 

 

 

 

 

 

 

 

Net income

$      1,334

$      1,331

$      1,208

 

$         881

$         489

 

Basic earnings per share(3)

$        0.85

$        0.85

$        0.77

 

$        0.56

$        0.31

 

Diluted earnings per share(3)

$        0.85

$        0.85

$        0.77

 

$        0.56

$        0.31

 

Dividends declared per share(3)

$        0.36

$         –    

$        0.36

 

$         –    

$        0.35

 

Net book value per share

$      29.85

$      29.43

$      28.16

 

$      27.67

$      27.11

 

Semi-annual dividend payout ratio

21.13%

n/a

27.04%

 

n/a

44.47%

 

Average common shares outstanding

1,564,297

1,564,297

1,564,297

 

1,564,131

1,559,314

 

 

 

 

 

 

 

 

Balance sheet – average balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, net of allowances

$  430,923

$  438,111

$  435,509

 

$  436,989

$  433,212

 

Total assets

$  610,577

$  604,298

$  597,730

 

$  603,988

$  589,356

 

Deposits

$  454,735

$  459,265

$  454,832

 

$  457,055

$  440,508

 

Stockholders’ equity

$    47,219

$    45,136

$    43,737

 

$    42,902

$    43,233

 

 

 

 

 

 

 

 

Performance ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets(1)

0.87%

0.87%

0.81%

 

0.59%

0.33%

 

Return on average stockholders’ equity(1)

11.21%

11.70%

11.08%

 

8.33%

4.49%

 

Average tangible stockholders’ equity

 

 

 

 

 

 

 

   to average assets(4)

7.34%

7.11%

7.03%

 

6.82%

7.01%

 

Net loan charge-offs to average loans(1)

0.26%

0.16%

0.51%

 

0.38%

0.72%

 

Nonperforming loans to gross loans

2.60%

2.14%

2.14%

 

2.53%

2.99%

 

Allowance for loan losses to gross loans

1.81%

1.82%

1.71%

 

1.73%

1.71%

 

Nonperforming assets to tangible equity

 

 

 

 

 

 

 

   plus the allowance for loan losses(4)

30.61%

28.57%

31.33%

 

32.49%

35.04%

 

Net interest rate margin(1)(2)

3.53%

3.65%

3.57%

 

3.28%

3.43%

 

Net interest rate spread(1)(2)

3.27%

3.40%

3.31%

 

3.02%

3.12%

 

Service fee revenue as a percent of

 

 

 

 

 

 

 

   average demand deposits(1)

3.01%

3.44%

3.67%

 

2.65%

2.51%

 

Noninterest income as a percent

 

 

 

 

 

 

 

   of gross revenue

17.03%

16.12%

14.79%

 

13.14%

17.30%

 

Efficiency ratio(2)

65.15%

59.54%

60.37%

 

67.55%

64.17%

 

Noninterest expenses to average assets(1)

2.80%

2.61%

2.55%

 

2.58%

2.74%

 

 

 

 

 

 

 

 

Stock price information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

$      24.50

$      25.00

$      22.50

 

$      22.50

$      19.00

 

Low

$      21.00

$      19.64

$      19.20

 

$      15.05

$      15.05

 

Market value at quarter-end

$      23.00

$      23.50

$      20.00

 

$      20.00

$      15.05


(1)Annualized

(2)The yield on tax-exempt loans and securities is computed on a tax-equivalent basis using a tax rate of 34%.

(3)Due to rounding, cumulative quarterly per share performance may not equal annual per share totals.

(4)Tangible stockholders’ equity excludes intangible assets and any preferred stock capital elements.




-8-







PSB Holdings, Inc.

 

 

 

 

 

Consolidated Statements of Income

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

December 31,

 

December 31,

(dollars in thousands, except per share data – unaudited)

2010

2009

 

2010

2009

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

Loans, including fees

$ 6,360

 

$ 6,392 

 

 

$ 25,419 

 

$ 24,903 

 

Securities:

 

 

 

 

 

 

 

 

 

Taxable

682

 

719 

 

 

2,946 

 

3,117 

 

Tax-exempt

305

 

355 

 

 

1,265 

 

1,375 

 

Other interest and dividends

19

 

 

 

35 

 

12 

 

 

 

 

 

 

 

 

 

 

 

Total interest and dividend income

7,366

 

7,473 

 

 

29,665 

 

29,407 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

1,602

 

1,943 

 

 

6,974 

 

8,701 

 

FHLB advances

463

 

497 

 

 

1,864 

 

2,227 

 

Other borrowings

173

 

220 

 

 

741 

 

733 

 

Senior subordinated notes

142

 

142 

 

 

567 

 

341 

 

Junior subordinated debentures

86

 

114 

 

 

420 

 

454 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

2,466

 

2,916 

 

 

10,566 

 

12,456 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

4,900

 

4,557 

 

 

19,099 

 

16,951 

 

Provision for loan losses

240

 

1,600 

 

 

1,795 

 

3,700 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

4,660

 

2,957 

 

 

17,304 

 

13,251 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Service fees

454

 

372 

 

 

1,786 

 

1,448 

 

Mortgage banking

551

 

225 

 

 

1,472 

 

1,850 

 

Gain on sale of loan

–   

 

–    

 

 

–    

 

122 

 

Investment and insurance sales commissions

151

 

104 

 

 

633 

 

464 

 

Net gain (loss) on sale and write-down of securities

–   

 

521 

 

 

(20)

 

521 

 

Gain (loss) on disposal of premises and equipment

1

 

–    

 

 

(6)

 

(98)

 

Increase in cash surrender value of life insurance

103

 

105 

 

 

410 

 

411 

 

Other noninterest income

252

 

236 

 

 

1,088 

 

858 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest income

1,512

 

1,563 

 

 

5,363 

 

5,576 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

2,124

 

1,727 

 

 

8,467 

 

7,452 

 

Occupancy and facilities

418

 

422 

 

 

1,863 

 

1,822 

 

Loss on foreclosed assets

544

 

956 

 

 

849 

 

1,130 

 

Data processing and other office operations

266

 

234 

 

 

1,174 

 

957 

 

Advertising and promotion

103

 

89 

 

 

355 

 

355 

 

FDIC insurance premiums

192

 

185 

 

 

782 

 

986 

 

Other noninterest expenses

658

 

457 

 

 

2,435 

 

2,127 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense

4,305

 

4,070 

 

 

15,925 

 

14,829 

 

 

 

 

 

 

 

 

 

 

 

Income before provision (credit) for income taxes

1,867

 

450 

 

 

6,742 

 

3,998 

 

Provision (credit) for income taxes

533

 

(39)

 

 

1,988 

 

882 

 

 

 

 

 

 

 

 

 

 

 

Net income

$ 1,334

 

$    489 

 

 

$   4,754 

 

$   3,116 

 

Basic earnings per share

$   0.85

 

$   0.31 

 

 

$     3.04 

 

$     2.00 

 

Diluted earnings per share

$   0.85

 

$   0.31 

 

 

$     3.04 

 

$     2.00 

 



-9-







PSB Holdings, Inc.

 

 

Consolidated Balance Sheets

 

 

December 31, 2010 unaudited, December 31, 2009 derived from audited financial statements

 

December 31,

December 31,

(dollars in thousands, except per share data – unaudited)

2010

2009

Assets

 

 

 

 

 

Cash and due from banks

$    9,601 

 

$  15,010 

 

Interest-bearing deposits and money market funds

227 

 

731 

 

Federal Funds sold

30,503 

 

10,596 

 

 

 

 

 

 

Cash and cash equivalents

40,331 

 

26,337 

 

Securities available for sale (at fair value)

55,273 

 

106,185 

 

Securities held to maturity (fair value of $51,662)

53,106 

 

–    

 

Other investments

2,484 

 

–    

 

Loans held for sale

436 

 

–    

 

Loans receivable, net of allowance for loan losses

431,801 

 

437,633 

 

Accrued interest receivable

2,238 

 

2,142 

 

Foreclosed assets

4,967 

 

3,776 

 

Premises and equipment, net

10,464 

 

10,283 

 

Mortgage servicing rights, net

1,100 

 

1,147 

 

Federal Home Loan Bank stock (at cost)

3,250 

 

3,250 

 

Cash surrender value of bank-owned life insurance

10,899 

 

10,489 

 

Other assets

4,744 

 

5,612 

 

 

 

 

 

 

TOTAL ASSETS

$ 621,093 

 

$ 606,854 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Non-interest-bearing deposits

$   57,932 

 

$   60,003 

 

Interest-bearing deposits

407,325 

 

398,728 

 

 

 

 

 

 

Total deposits

465,257 

 

458,731 

 

 

 

 

 

 

Federal Home Loan Bank advances

57,434 

 

58,159 

 

Other borrowings

31,511 

 

28,410 

 

Senior subordinated notes

7,000 

 

7,000 

 

Junior subordinated debentures

7,732 

 

7,732 

 

Accrued expenses and other liabilities

5,469 

 

4,552 

 

 

 

 

 

 

Total liabilities

574,403 

 

564,584 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

 

Preferred stock – no par value:  Authorized – 30,000 shares

–    

 

–    

 

Common stock – no par value with a stated value of $1 per share:

 

 

 

 

Authorized – 3,000,000 shares

 

 

 

 

Issued – 1,751,431 shares; Outstanding – 1,564,297 shares

1,751 

 

 

 

Issued – 1,751,431 shares; Outstanding – 1,559,314 shares

 

 

1,751 

 

Additional paid-in capital

5,506 

 

5,599 

 

Retained earnings

41,974 

 

38,348 

 

Accumulated other comprehensive income

2,528 

 

1,776 

 

Treasury stock, at cost – 187,134 and 192,117 shares, respectively

(5,069)

 

(5,204)

 

 

 

 

 

 

Total stockholders’ equity

46,690 

 

42,270 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$ 621,093 

 

$ 606,854 

 



-10-






PSB Holdings, Inc.

 

 

 

 

 

 

 

Average Balances and Interest Rates

 

 

 

 

 

 

 

Quarter Ended December 31,

 

 

 

 

 

 

 

 

 

2010

 

 

 

2009

 

 

Avg. Bal.

Interest

Yield/Rate

 

Avg. Bal.

Interest

Yield/Rate

Assets

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

Loans(1)(2)

$438,997 

 

$ 6,399

 

5.78%

 

$440,199 

 

$ 6,432

 

5.80%

Taxable securities

73,595 

 

682

 

3.68%

 

65,423 

 

719

 

4.36%

Tax-exempt securities(2)

34,782 

 

462

 

5.27%

 

37,453 

 

538

 

5.70%

FHLB stock

3,250 

 

–   

 

0.00%

 

3,250 

 

–   

 

0.00%

Other

22,717 

 

19

 

0.33%

 

7,176 

 

7

 

0.39%

 

 

 

 

 

 

 

 

 

 

 

 

Total(2)

573,341 

 

7,562

 

5.23%

 

553,501 

 

7,696

 

5.52%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

10,738 

 

 

 

 

 

10,161 

 

 

 

 

Premises and equipment, net

10,517 

 

 

 

 

 

10,216 

 

 

 

 

Cash surrender value insurance

10,836 

 

 

 

 

 

10,429 

 

 

 

 

Other assets

13,219 

 

 

 

 

 

12,036 

 

 

 

 

Allowance for loan losses

(8,074)

 

 

 

 

 

(6,987)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$610,577 

 

 

 

 

 

$589,356 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and demand deposits

$117,085 

 

$   303

 

1.03%

 

$ 110,556 

 

$   322

 

1.16%

Money market deposits

98,985 

 

252

 

1.01%

 

83,546 

 

263

 

1.25%

Time deposits

178,805 

 

1,047

 

2.32%

 

187,600 

 

1,358

 

2.87%

FHLB borrowings

57,434 

 

463

 

3.20%

 

58,134 

 

497

 

3.39%

Other borrowings

31,283 

 

173

 

2.19%

 

28,142 

 

220

 

3.10%

Senior subordinated notes

7,000 

 

142

 

8.05%

 

7,000 

 

142

 

8.05%

Junior subordinated debentures

7,732 

 

86

 

4.41%

 

7,732 

 

114

 

5.85%

 

 

 

 

 

 

 

 

 

 

 

 

Total

498,324 

 

2,466

 

1.96%

 

482,710 

 

2,916

 

2.40%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

59,860 

 

 

 

 

 

58,806 

 

 

 

 

Other liabilities

5,174 

 

 

 

 

 

4,607 

 

 

 

 

Stockholders’ equity

47,219 

 

 

 

 

 

43,233 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$610,577 

 

 

 

 

 

$ 589,356 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$ 5,096

 

 

 

 

$ 4,780

 

 

Rate spread

 

 

3.27%

 

 

 

3.12%

Net yield on interest-earning assets

 

 

3.53%

 

 

 

3.43%


(1)Nonaccrual loans are included in the daily average loan balances outstanding.

(2)The yield on tax-exempt loans and securities is computed on a tax-equivalent basis using a tax rate of 34%.




-11-







PSB Holdings, Inc.

 

 

 

 

 

 

 

Average Balances and Interest Rates

 

 

 

 

 

 

Year Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

 

 

2009

 

 

Avg. Bal.

Interest

Yield/Rate

 

Avg. Bal.

Interest

Yield/Rate

Assets

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

Loans(1)(2)

$443,293 

 

$ 25,579

 

5.77%

 

$435,264 

 

$ 25,052

 

5.76%

Taxable securities

73,414 

 

2,946

 

4.01%

 

66,211 

 

3,117

 

4.71%

Tax-exempt securities(2)

34,344 

 

1,917

 

5.58%

 

36,995 

 

2,083

 

5.63%

FHLB stock

3,250 

 

–   

 

0.00%

 

3,250 

 

–   

 

0.00%

Other

13,666 

 

35

 

0.26%

 

5,754 

 

12

 

0.21%

 

 

 

 

 

 

 

 

 

 

 

 

Total(2)

567,967 

 

30,477

 

5.37%

 

547,474 

 

30,264

 

5.53%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

9,600 

 

 

 

 

 

11,239 

 

 

 

 

Premises and equipment, net

10,460 

 

 

 

 

 

10,486 

 

 

 

 

Cash surrender value insurance

10,682 

 

 

 

 

 

10,204 

 

 

 

 

Other assets

13,305 

 

 

 

 

 

7,668 

 

 

 

 

Allowance for loan losses

(7,857)

 

 

 

 

 

(6,325)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$604,157 

 

 

 

 

 

$580,746 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

Savings and demand deposits

$120,556 

 

$   1,310

 

1.09%

 

$105,325 

 

$   1,406

 

1.33%

Money market deposits

95,329 

 

1,083

 

1.14%

 

75,039 

 

987

 

1.32%

Time deposits

184,487 

 

4,581

 

2.48%

 

199,864 

 

6,308

 

3.16%

FHLB borrowings

57,725 

 

1,864

 

3.23%

 

60,852 

 

2,227

 

3.66%

Other borrowings

26,256 

 

741

 

2.82%

 

26,131 

 

733

 

2.81%

Senior subordinated notes

7,000 

 

567

 

8.10%

 

4,213 

 

341

 

8.09%

Junior subordinated debentures

7,732 

 

420

 

5.43%

 

7,732 

 

454

 

5.87%

 

 

 

 

 

 

 

 

 

 

 

 

Total

499,085 

 

10,566

 

2.12%

 

479,156 

 

12,456

 

2.60%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

55,848 

 

 

 

 

 

54,738 

 

 

 

 

Other liabilities

4,340 

 

 

 

 

 

4,652 

 

 

 

 

Stockholders’ equity

44,884 

 

 

 

 

 

42,200 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$604,157 

 

 

 

 

 

$580,746 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$ 19,911

 

 

 

 

$ 17,808

 

 

Rate spread

 

 

3.25%

 

 

 

2.93%

Net yield on interest-earning assets

 

 

3.51%

 

 

 

3.25%


(1)Nonaccrual loans are included in the daily average loan balances outstanding.

(2)The yield on tax-exempt loans and securities is computed on a tax-equivalent basis using a tax rate of 34%.



-12-