Attached files

file filename
8-K - FORM 8-K - PATRIOT NATIONAL BANCORP INCpnbk20180806_8k.htm

Exhibit 99.1

 

Patriot National Bancorp continues growth trend, Second quarter 2018 Net Income is $1.0 Million; Loans and deposits continue to expand with Prime acquisition; Declares quarterly dividend

 

STAMFORD, Conn., Aug. 06, 2018 (GLOBE NEWSWIRE) -- Patriot National Bancorp, Inc. (“Patriot”, “Bancorp”) (NASDAQ: PNBK), the parent company of Patriot Bank, N.A. (the “Bank”), today announced quarterly pre-tax earnings of $1.4 million and quarterly net income of $1.0 million, or $0.26 per fully diluted share for the quarter ended June 30, 2018.

 

Patriot’s second quarter net income includes $592 thousand of expenses related to the acquisition costs associated with Prime Bank and Hana Small Business Lending (“Hana SBL”) and, as a result, was essentially unchanged from the $1.1 million, $0.27 per fully diluted share, reported in the first quarter.  Net income for the quarter was 29% higher than the $804 thousand, $0.21 per share, reported for the same quarter a year ago.  For the six months ended June 30, 2018, net income was $2.1 million, or $0.54 per fully diluted share, as compared with $2.5 million, or $0.65 per fully diluted share, for the first half of 2017.

 

The year-to date net income is not comparable to the same period last year due to a material credit recovery that was recognized in the first quarter of 2017 and material non-recurring acquisition-related expenses recognized in the current year. Pre-tax earnings reported for the second and first quarter 2018 included non-recurring transaction expenses of $592 thousand and $523 thousand, respectively, which were associated with the Prime acquisition closed in May 2018 and the Hana SBL acquisition that is underway. These non-recurring expenses will cease once the acquisitions are consummated and the acquired companies are fully integrated.

 

On May 10, 2018 Patriot completed its acquisition of Prime Bank. The closing of the transaction adds a new Patriot branch located in the Town of Orange, New Haven County, Connecticut.  In addition, on July 2nd, 2018 Patriot announced the successful completion of a $10 million subordinated debt offering, which closed on June 29, 2018.  The funds were raised in connection with the pending Hana SBL acquisition and for general corporate purposes.

 

CEO Michael Carrazza stated: “We are pleased with the execution of our planned initiatives for the first half of 2018, while core earnings and assets continue to grow.  We have followed 2017, the best earnings year in Patriot’s history, with a very strong first half of 2018.  Quarterly income includes material transaction-related costs, which will taper off; we are confident these investments will bear much fruit into the second half of 2018 and then the full year of 2019 and beyond.”   

 

Mr. Carrazza added: “The results show the strategies we have been implementing since mid-2016, including key additions to our executive team and a re-focusing on our core strengths in commercial lending and retail banking, are the right initiatives for Patriot, enabling the Bank to achieve a pattern of consistent earnings improvement.”

 

Richard Muskus, Patriot’s President, added: “The successful completion of the Prime transaction represents another critical step in further building Patriot into a leading community bank.  We look forward to executing additional growth strategies, including the expansion into a national SBA lending platform, and the continued building of our retail banking presence.”  

 

Patriot also announced today the declaration of its fifth consecutive quarterly dividend of $0.01 per fully diluted share. The record date for this quarterly dividend will be August 17, 2018 with a dividend payment date of August 24, 2018.

 

Financial Results

 

As of June 30, 2018, total assets increased to $930 million, as compared to $870 million at March 31, 2018 and $773 million at June 30, 2017, for a total asset growth of 20% in the one-year period.  Net loans receivable totaled $751 million, up 5% over $718 million at March 31, 2018, and up 12% over $673 million at June 30, 2017. Deposits continued to grow to $712 million at June 30, 2018, as compared to $655 million at March 31, 2018 and $562 million at June 30, 2017.

 

All of these balance sheet categories were positively impacted by the completed merger with Prime Bank, which added total assets of $61.6 million, deposits of $46.2 million and loans of $21.6 million as of the acquisition date.

 

Net interest income was $7.0 million in the quarter, essentially unchanged from the prior quarter and up 12% over $733 thousand from the corresponding 2017 period. Net interest income of $14.1 million in the year-to-date period was 19% higher than the $11.8 million in the six month period ended June 30, 2017.

 

 

 

 

Net interest margin was 3.34% for the second quarter of 2018, as compared to 3.55% in the prior quarter and 3.61% for the second quarter of 2017.

 

The provision for loan losses in the quarter was $50 thousand, as compared to $260 thousand in the prior quarter of 2017. The year-to-date provision for loan losses was $235 thousand, as compared to a net credit for loan losses of $1.5 million, which reflected the previously noted recovery.

 

Non-interest income was $386 thousand in the quarter, 20% higher than the prior quarter.  The current quarter included $66 thousand from the gain on sale of SBA loans as Patriot’s internal SBA initiative began to contribute to earnings growth.  Year-to-date non-interest income of $708 thousand was 13% higher than the prior year, primarily due to a loss on security sales recognized in the first half of 2017 and gains on the sale of loans recognized in the second quarter of 2018.

 

Non-interest expense increased $170 thousand over the prior quarter, and increased $947 thousand over the second quarter of 2017. The expenses were impacted by non-recurring project costs associated with the acquisition of Prime Bank and pending acquisition of Hana SBL, and an income tax related consulting project.  These costs totaled $592 thousand and $1.1 million for the second quarter and year-to-date period, respectively. The first half of 2017 non-interest expense did not include any non-recurring project costs.

 

The income tax provision in the second quarter of $380 thousand represented an effective tax rate of 27% and reflects the positive impact of the tax rate changes enacted in the fourth quarter of 2017.

 

As of June 30, 2018 shareholders’ equity was $68.4 million, an increase of $3.1 million from a year ago.  Patriot’s book value per share increased to $17.51 at June 30, 2018, as compared to $16.77 a year ago.

 

The Bank’s capital ratios continue to be strong, as the Bank maintained its “well capitalized” regulatory status.  The capital ratios improved from the first quarter 2018 level as the result of the subordinated debt issuance completed at the end of the quarter.  A material amount of the proceeds from the debt issuance were down-streamed to the Bank.  As of June 30, 2018, Tier 1 leverage ratio was 10.03%, Tier 1 risk based capital was 11.05% and total risk based capital was 11.85%.

 

About the Company


Founded in 1994, Patriot National Bancorp, Inc. (“Patriot” or “Bancorp”) is the parent holding company of Patriot Bank N.A. (“Patriot”), a nationally chartered bank headquartered in Stamford, CT.  Patriot operates with full service branches in Connecticut and New York and provides lending products and services nationally. Patriot’s mission is to serve its local community and nationwide customer base by providing a growing array of banking solutions to meet the needs of individuals and small business owners. Patriot places great value in the integrity of its people and how it conducts business.  An emphasis on building strong client relationships and community involvement are cornerstones of our philosophy as we seek to maximize shareholder value.

 

“Safe Harbor” Statement Under Private Securities Litigation Reform Act of 1995 


Certain statements contained in Bancorp’s public statements, including this one, may be forward looking and subject to a variety of risks and uncertainties. These factors include, but are not limited to, (1) changes in prevailing interest rates which would affect the interest earned on Bancorp’s interest earning assets and the interest paid on its interest bearing liabilities, (2) the timing of repricing of Bancorp’s interest earning assets and interest bearing liabilities, (3) the effect of changes in governmental monetary policy, (4) the components of Bancorp’s periodic earnings and assets, (5) the fact that certain of the income recognized by Bancorp in any quarter may not be repeated in future periods, (6) the effect of changes in regulations applicable to Bancorp and the Bank and the conduct of its business, (7) changes in competition among financial service companies, including possible further encroachment of non-banks on services traditionally provided by banks, (8) the ability of competitors that are larger than Bancorp to provide products and services which it is impracticable for Bancorp to provide, (9) the state of the economy and real estate values in Bancorp’s market areas, and the consequent effect on the quality of Bancorp’s loans, (10) recent governmental initiatives that are expected to have a profound effect on the financial services industry and could dramatically change the competitive environment of the Bancorp, (11) other legislative or regulatory changes, including those related to residential mortgages, changes in accounting standards, and Federal Deposit Insurance Corporation (“FDIC”) premiums that may adversely affect Bancorp, (12) the application of generally accepted accounting principles, consistently applied, (13) the fact that one period of reported results may not be indicative of future periods, (14) the state of the economy in the greater New York metropolitan area and its particular effect on Bancorp customers, vendors and communities and other such factors, including risk factors, as may be described in Bancorp’s other filings with the SEC.

 

 

 

 

Contacts:

Patriot Bank, N.A.

Richard Muskus

Joseph Perillo

Michael Carrazza

900 Bedford Street

President

Chief Financial Officer

CEO and Chairman

Stamford, CT 06901

203-252-5939

203-252-5954

203-251-8230

www.BankPatriot.com

     

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

                       

CONSOLIDATED BALANCE SHEETS

                       

(Unaudited)

                       

Dollars in thousands

 

June 30,
2018

   

March 31,
2018

   

June 30,
2017

 
                         

Assets

                       
                         

Noninterest bearing deposits and cash

  $ 4,589     $ 3,865     $ 3,185  

Interest bearing deposits

    81,052       58,127       7,658  

Total cash and cash equivalents

    85,641       61,992       10,843  
                         

Available-for-sale securities, at fair value

    23,982       24,793       24,981  

Other investments, at cost

    4,450       4,450       4,450  

Total investment securities

    28,432       29,243       29,431  
                         

FRB & FHLB stock, at cost

    8,371       8,415       8,257  
                         

Gross loans receivable

    757,329       724,555       679,088  

Allowance for loan losses

    (6,525

)

    (6,485

)

    (5,944

)

Net loans receivable

    750,804       718,070       673,144  
                         

Accrued interest and dividends receivable

    3,306       3,505       3,208  

Premises and equipment, net

    35,715       35,638       34,471  

Other real estate owned

    991       -       851  

Deferred tax asset, net

    11,085       11,335       11,212  

Goodwill

    2,100       -       -  

Core deposit intangible, net

    534       -       -  

Other assets

    3,256       2,219       2,003  

Total assets

  $ 930,235     $ 870,417     $ 773,420  
                         

Liabilities and Shareholders' Equity

                       
                         

Deposits

                       

Noninterest bearing deposits

  $ 83,808     $ 71,736     $ 77,778  

Interest bearing deposits

    628,504       583,562       484,261  
      712,312       655,298       562,039  
                         

Federal Home Loan Bank and correspondent bank borrowings

    110,000       120,000       120,000  

Senior notes, net

    11,740       11,722       11,666  

Subordinated debt, net

    9,576       -       -  

Junior subordinated debt owed to unconsolidated trust

    8,090       8,088       8,082  

Note payable

    1,484       1,532       1,675  

Advances from borrowers for taxes and insurance

    2,876       1,904       3,111  

Accrued expenses and other liabilities

    5,796       4,268       1,547  

Total liabilities

    861,874       802,812       708,120  
                         
      -               -  

Common stock

    40       40       40  

Additional paid-in capital

    106,982       106,928       106,797  

Accumulated deficit

    (36,808

)

    (37,805

)

    (40,368

)

Treasury stock, at cost

    (1,179

)

    (1,179

)

    (1,177

)

Accumulated other comprehensive (loss) gain

    (674

)

    (379

)

    8  

Total Shareholders' Equity

    68,361       67,605       65,300  
                         

Total Liabilities and Shareholders' Equity

  $ 930,235     $ 870,417     $ 773,420  

 

 

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

                                       

CONSOLIDATED STATEMENTS OF INCOME

                                       

(Unaudited)

 

Three Months Ended

   

Six Months Ended

 

Dollars in thousands, except per share data

 

June 30,
2018

   

March 31,
2018

   

June 30,
2017

   

June 30,
2018

   

June 30,
2017

 
                                         

Interest and Dividend Income

                                       

Interest and fees on loans

  $ 9,201     $ 8,774     $ 7,591     $ 17,975     $ 14,198  

Interest on investment securities

    291       266       242       557       413  

Dividends on investment securities

    128       121       93       249       175  

Other interest income

    270       151       19       421       83  

Total interest and dividend income

    9,890       9,312       7,945       19,202       14,869  
                                         

Interest Expense

                                       

Interest on deposits

    1,997       1,657       1,129       3,654       2,118  

Interest on Federal Home Loan Bank borrowings

    502       257       183       759       261  

Interest on senior debt

    228       229       228       457       457  

Interest on subordinated debt

    112       99       89       211       174  

Interest on note payable

    10       7       8       17       17  

Total interest expense

    2,849       2,249       1,637       5,098       3,027  
                                         

Net interest income

    7,041       7,063       6,308       14,104       11,842  
                                         

Provision (credit) for loan losses

    50       185       260       235       (1,489

)

                                         

Net interest income after provision (credit) for loan losses

    6,991       6,878       6,048       13,869       13,331  
                                         

Non-interest Income

                                       

Loan application, inspection and processing fees

    12       8       15       20       36  

Deposit fees and service charges

    132       134       146       266       295  

Gains on sale of loans

    66       -       -       66       -  

Rental income

    83       84       91       167       185  

Loss on sale of investment securities

    -       -       -       -       (78

)

Other income

    93       96       97       189       188  

Total non-interest income

    386       322       349       708       626  
                                         

Non-interest Expense

                                       

Salaries and benefits

    2,854       2,769       2,497       5,623       4,927  

Occupancy and equipment expense

    776       741       807       1,517       1,582  

Data processing expense

    322       317       326       639       446  

Professional and other outside services

    457       572       550       1,029       1,202  

Merger/tax initiative project expenses

    592       523       -       1,115       -  

Advertising and promotional expenses

    59       78       111       137       185  

Loan administration and processing expenses

    30       13       14       43       23  

Regulatory assessments

    298       252       163       550       342  

Insurance expenses

    53       55       56       108       115  

Material and communications

    110       113       103       223       190  

Other operating expenses

    410       358       387       768       696  

Total non-interest expense

    5,961       5,791       5,014       11,752       9,708  
                                         

Income before income taxes

    1,416       1,409       1,383       2,825       4,249  
                                         

Provision for Income Taxes

    380       344       579       724       1,715  

Net income

  $ 1,036     $ 1,065     $ 804     $ 2,101     $ 2,534  
                                         

Basic earnings per share

  $ 0.27     $ 0.27     $ 0.21     $ 0.54     $ 0.65  

Diluted earnings per share

  $ 0.26     $ 0.27     $ 0.21     $ 0.54     $ 0.65  

 

 

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

                 

FINANCIAL RATIOS AND OTHER DATA

                       

(Unaudited)

                       

Dollars in thousands, except shares outstanding and per share data

                 
                         
   

Quarter Ended

 
   

June 30,
2018

   

March 31,
2018

   

June 30,
2017

 
                         

Quarterly Performance Data:

                       

Net Income

  $ 1,036     $ 1,065     $ 804  

Return on Average Assets

    0.46

%

    0.51

%

    0.43

%

Return on Average Equity

    6.06

%

    6.37

%

    4.95

%

Net Interest Margin

    3.34

%

    3.55

%

    3.61

%

Efficiency Ratio

    80.3

%

    78

%

    75

%

Qtr % increase loans

    5

%

    1

%

    8

%

Qtr % increase deposits

    9

%

    3

%

    0

%

                         

Asset Quality:

                       

Nonaccrual loans

  $ 6,577     $ 5,036     $ 1,859  

Other real estate owned

    991       -       851  

Total nonperforming assets

  $ 7,568     $ 5,036     $ 2,710  
                         

Nonaccrual loans / loans

    0.87

%

    0.70

%

    0.27

%

Nonperforming assets / assets

    0.81

%

    0.58

%

    0.35

%

Allowance for loan losses

  $ 6,525     $ 6,485     $ 5,944  

Valuation reserve

    1,717       -       -  

Allowance for loan losses with valuation reserve

  $ 8,242     $ 6,485     $ 5,944  
                         

Allowance for loan losses / loans

    0.86

%

    0.90

%

    0.88

%

Allowance / nonaccrual loans

    99.2

%

    128.8

%

    319.7

%

Allowance for loan losses and valuation reserve / loans

    1.09

%

    0.90

%

    0.88

%

Allowance for loan losses and valuation reserve / nonaccrual loans

    125.3

%

    128.8

%

    319.7

%

                         

Gross loan charge-offs for the quarter

  $ 13     $ -     $ 13  

Gross loan (recoveries) for the quarter

  $ (3

)

  $ (3

)

  $ -  

Net loan charge-offs (recoveries) for the quarter

  $ 10     $ (3

)

  $ 13  
                         

Capital Data and Capital Ratios

                       

Book value per share (1)

  $ 17.51     $ 17.32     $ 16.77  

Shares outstanding

    3,904,578       3,902,610       3,894,128  

Bank Capital Ratios:

                       

Leverage Ratio

    10.03

%

    9.72

%

    9.97

%

Tier 1 Capital

    11.05

%

    10.90

%

    10.73

%

Total Risk Based Capital

    11.85

%

    11.76

%

    11.59

%

 

(1) Book value per share represents shareholders' equity divided by outstanding shares.