Attached files
file | filename |
---|---|
8-K - FORM 8-K 1-25-11 TECHE HOLDING COMPANY - TECHE HOLDING CO | f8k_012511-0123.htm |

NEW IBERIA, LA – NYSE-AMEX:TSH - Patrick Little, President and CEO of Teche Holding Company, holding company for Teche Federal Bank, today reported on earnings for the Company for the quarter ended December 31, 2010, the first quarter of fiscal 2011.
Earnings for the quarter ended December 31, 2010 amounted to $1.8 million or $0.87 per diluted share, compared to $1.7 million or $0.82 per diluted share for the same quarter in fiscal 2010, an increase of $0.05 per diluted share, or 6.1%.
“We had solid earnings this quarter on top of record EPS for FY 2010 and FY 2009,” said Little. We are very pleased that both net interest income and non-interest income have remained steady over the past year. Even better, net charge-offs for the second quarter amounted to only 0.08% or 0.32% annualized.”
“Two years ago we declined TARP in part because we expected a very challenging regulatory and economic environment in the coming years,” said Little. “We did not want to be in a position to be over-capitalized and thus desperate to grow and expand in the midst of higher unemployment and a slower economy. We think we made the right decision.”
The Company reported the following key achievements:
·
|
All capital measures continue to move up, on the strength of solid earnings.
|
·
|
Tangible equity increased to 9.71% at December 31, 2010.
|
·
|
The Bank’s total risk-based capital was a strong 13.79% at December 31, 2010.
|
·
|
The ratio of allowance for loan losses to loans increased to a strong 1.68%.
|
·
|
Net Charge Offs for the quarter amounted to 0.08% of average loans.
|
·
|
Quarterly operating revenue remained stable at $11.5 million, as compared to previous four quarters in fiscal 2010.
|
·
|
SmartGrowth Deposits increased 2.7% for the linked quarter and 8.5% compared to a year ago SmartGrowth Deposits amounted to 70.5% of total deposits, compared to 69.1% at September 30, 2010 and 65.8% a year ago.
|
·
|
Checking Account Balances increased 7.5% compared to the linked quarter and 9.2% compared to December 31, 2009.
|
Page 1 of 12
·
|
The Average yield on all deposits is 1.01% compared to 1.10% for the linked quarter and 1.34% a year ago.
|
Capital
Dec ‘10
|
Sep '10
|
Jun '10
|
Mar '10
|
Dec '09
|
||||||||||||||||
Stockholders’ Equity
Ratio of Equity to Assets
|
$ |
76,497 10.15 |
% | $ |
75,513 9.92 |
% | $ |
74,549 9.74 |
% | $ |
73,551 9.63 |
% | $ |
72,322 9.55 |
% | |||||
Tangible Equity Ratio (2)
|
9.71 | % | 9.48 | % | 9.30 | % | 9.20 | % | 9.07 | % | ||||||||||
Risk-Based Capital Ratio
|
13.79 | % | 13.52 | % | 13.30 | % | 12.91 | % | 12.07 | % | ||||||||||
Book Value per Common Share
|
$ | 36.81 | $ | 36.19 | $ | 35.45 | $ | 35.02 | $ | 34.49 | ||||||||||
Tangible Book Value Per Common
Share
|
$ | 35.04 | $ | 34.43 | $ | 33.70 | $ | 33.27 | $ | 32.74 |
“One important result of our strong performance over the past two years has been the steady growth in capital,” said Little.”
The Company’s equity is now over 10% total assets, the tangible equity ratio is nearly 10% and the risk-based capital ratio is 13.79%. “Each of the figures represents steady growth in bank capital,” said Little.
“Tangible book value per share has increased 7.0%, or $2.30 per share over the past twelve months. We have increased capital and shareholder value the old fashioned way, through earnings. This is quite a contrast compared to those who have taken TARP or pursued other capital raises that have diluted shareholder value,” said Little
Asset Quality
Non-performing assets totaled $17.1 million, or 2.27% of total assets, at December 31, 2010, compared to $15.7 million, or 2.06% of total assets at September 30, 2010, primarily due to one commercial non real estate relationship.. Non-performing assets consist of non-accrual loans, accruing loans 90 days or more past due and other real estate owned.
The following table sets forth asset quality ratios for each of the past five quarters:
Dec ‘10
|
Sep '10
|
Jun '10
|
Mar '10
|
Dec '09
|
|
Net Charge-offs/Average Loans
|
0.08%
|
0.08%
|
0.05%
|
0.07%
|
0.04%
|
ALLL/NPLs
|
66.36%
|
63.92%
|
59.29%
|
52.18%
|
72.12%
|
ALLL/NPAs
|
58.11%
|
59.02%
|
53.62%
|
47.76%
|
64.83%
|
ALLL/Loans
|
1.68%
|
1.55%
|
1.48%
|
1.37%
|
1.29%
|
Non-Accrual Loans/Loans (Net of specific reserves)
|
1.91%
|
2.08%
|
1.96%
|
2.05%
|
1.59%
|
NPAs/Assets (Net of specific reserves)
|
1.96%
|
1.88%
|
1.87%
|
2.00%
|
1.58%
|
Net charge-offs for the quarter were $0.5 million, or 0.08% of average loans, compared to $0.3 million or 0.04% of average loans for the same period a year ago.
Page 2 of 12
The allowance for loan losses was 1.68% of total loans, or $9.9 million, at December 31, 2010 compared to 1.29% of total loans, or $7.7 million at December 31, 2009 and 1.55% of total loans, or $9.3 million at September 30, 2010.
The following table sets forth the allowance for loan loss calculations for each of the past 5 quarters.
(in 000's)
|
Dec ‘10
|
Sep '10
|
Jun '10
|
Mar '10
|
Dec '09
|
|||||||||||||||
Beginning ALLL
|
$ | 9,256 | $ | 8,830 | $ | 8,253 | $ | 7,744 | $ | 6,806 | ||||||||||
Provision for Loan Losses
|
1,150 | 900 | 900 | 900 | 1,196 | |||||||||||||||
Net Charge-offs
|
453 | 474 | 323 | 391 | 258 | |||||||||||||||
Ending ALLL
|
9,953 | $ | 9,256 | $ | 8,830 | $ | 8,253 | $ | 7,744 |
During the quarter the Company recorded a loan loss provision of $1.15 million primarily due to increased reserves on impaired loans and also increased general reserves due to general economic stress and the related heightened levels of delinquencies and foreclosures. “While prudent banking practices have indicated increasing allowances, our NPAs remain well below peer levels,” said Little.
Net Interest Income
Dec ‘10
|
Sep ‘10
|
Jun ‘10
|
Mar ‘10
|
Dec '09
|
||||||||||||||||
Interest Income
|
$ | 10,003 | $ | 10,163 | $ | 10,299 | $ | 10,374 | $ | 10,500 | ||||||||||
Interest Expense
|
2,542 | 2,728 | 2,969 | 2,940 | 3,067 | |||||||||||||||
Net Interest Income
|
$ | 7,461 | $ | 7,435 | $ | 7,330 | $ | 7,434 | $ | 7,433 |
Net interest income for the three months ended December 31, 2010 amounted to $7.5 million compared to $7.4 million for the quarter ended December 31, 2009, an increase of 0.4%, or $28,000 primarily due to a decrease in rates on interest paying liabilities offset somewhat by a decrease in rates on interest earning assets.
Net Interest Margin and Spread
Dec ‘10
|
Sep '10
|
Jun '10
|
Mar '10
|
Dec '09
|
|
Yield on Earning Assets
|
5.75%
|
5.84%
|
5.87%
|
5.99%
|
6.01%
|
Cost of Interest Bearing Liabilities
|
1.69%
|
1.79%
|
1.93%
|
1.91%
|
1.99%
|
Spread
|
4.06%
|
4.05%
|
3.94%
|
4.08%
|
4.02%
|
Net Interest Margin
|
4.29%
|
4.27%
|
4.18%
|
4.29%
|
4.26%
|
Net interest margin amounted to 4.29% for the three-month period ended December 31, 2010; compared to 4.26% for the three-months ended December 31, 2009. The increase was primarily due to lower deposit rates and balances offset somewhat by lower rates and balances on loans.
Spread amounted to 4.06% for the three month period ended December 31, 2010, compared to 4.02% for the same period in the previous year. Compared to the same quarter last year, average yield on earnings assets decreased 26 basis points from 6.01% to 5.75%, while average cost of funds decreased 30 basis points from 1.99% to 1.69%.
“Our increase in net interest income this quarter compared to fiscal 2010 is the result of our principled approach to lending and deposit gathering,” said Little. “The result has been two years of record earnings.”
Page 3 of 12
Operating Revenue
Operating Revenue for the quarter, consisting of net interest income (before provisions for loan losses) plus non-interest income, amounted to $11.5 million, consistent with the four preceding quarters.
The table below reflects Teche’s operating revenues in millions over the past five quarters:
Operating Revenue
|
Dec ‘10
|
Sep '10
|
Jun '10
|
Mar '10
|
Dec '09
|
|||||||||||||||
Net Interest Income
|
$ | 7.5 | $ | 7.4 | $ | 7.3 | $ | 7.4 | $ | 7.4 | ||||||||||
Non Interest Income
|
4.0 | 4.0 | 4.2 | 4.0 | 4.0 | |||||||||||||||
Operating Revenue
|
$ | 11.5 | $ | 11.4 | $ | 11.5 | $ | 11.4 | $ | 11.4 |
Non Interest Income
Non-interest income remained stable at $4.0 million for the quarter compared to $4.0 million in the linked quarter and $4.0 million a year ago. This amounted to 2.09% of average assets for the quarter, compared to 2.08% for the linked quarter and 2.11% a year ago. Deposit fees comprised 89.5% of non-interest income for the quarter, compared to 90.7% for the linked quarter and 91.9% a year ago
Non-interest income amounted to 34.7% of operating income for the quarter ended December 31, 2010, compared to 35.1% for the three months ended December 31, 2009 and to 34.8% for the linked quarter.
Non Interest Expense
For the quarter, non-interest expense was $7.6 million or 3.99% of average assets, compared to the linked quarter of $7.7 million or 4.06% of average assets, a decrease of 1.9%, primarily due to lower occupancy/equipment expenses and lower real estate owned expenses offset somewhat by increased marketing and professional services expenses. Compared to the same quarter in fiscal 2009, non-interest expense remained relatively the same.
Net Income
“The bottom line is that our net income has been consistent and substantial for the past five quarters,” said Little. Since 2003, the Company has increased dividends for eight consecutive years and on December 31, 2010 paid a $0.355 per share quarterly dividend, its sixty-second consecutive. Based on the closing price of the Company’s common stock on December 31, 2010 of $34.83, the annualized dividend yield was 4.08%.
Dec ‘10
|
Sep '10
|
Jun '10
|
Mar '10
|
Dec '09
|
||||||||||||||||
Net Income
|
$ | 1,824 | $ | 1,847 | $ | 1,821 | $ | 1,700 | $ | 1,733 | ||||||||||
Dividends Declared Per Share
|
$ | 0.355 | $ | 0.355 | $ | 0.355 | $ | 0.355 | $ | 0.355 | ||||||||||
Basic Earnings Per Common Share
|
$ | 0.88 | $ | 0.89 | $ | 0.87 | $ | 0.81 | $ | 0.83 | ||||||||||
Diluted Earnings Per Common Share
|
$ | 0.87 | $ | 0.88 | $ | 0.87 | $ | 0.80 | $ | 0.82 | ||||||||||
Annualized Return on Avg. Assets
|
0.96 | % | 0.97 | % | 0.95 | % | 0.89 | % | 0.91 | % | ||||||||||
Annualized Return on Avg. Equity
|
9.36 | % | 9.61 | % | 9.60 | % | 9.14 | % | 9.37 | % | ||||||||||
Annualized Return on Avg. Tangible
Equity
|
9.84 | % | 10.12 | % | 10.12 | % | 9.64 | % | 9.90 | % |
Page 4 of 12
“A key advantage of our approach over the past several years is our dividends for shareholders,” said Little. “Our FY2010 dividend was $1.42, an increase over FY2009. TARP banks are generally not allowed to increase their dividends. Our dividend yield has been solid with a sustainable payout ratio of 40.2%,” said Little.
Loans
Dec ‘10
|
Sep '10
|
Jun '10
|
Mar '10
|
Dec '09
|
||||||||||||||||
SmartGrowth Loans
|
||||||||||||||||||||
Consumer
|
$ | 111,139 | $ | 111,571 | $ | 110,855 | $ | 110,438 | $ | 109,899 | ||||||||||
Commercial
|
208,797 | 212,933 | 212,762 | 212,485 | 213,505 | |||||||||||||||
Home Equity
|
52,182 | 53,405 | 55,860 | 57,443 | 57,373 | |||||||||||||||
SmartMortgages
|
89,389 | 86,959 | 86,624 | 86,677 | 86,462 | |||||||||||||||
Total SmartGrowth Loans
|
461,507 | 464,868 | 466,101 | 467,043 | 467,239 | |||||||||||||||
Mortgage Loans (owner occupied
conforming)
|
132,224 | 131,023 | 131,590 | 133,478 | 135,048 | |||||||||||||||
Total Loans
|
$ | 593,731 | $ | 595,891 | $ | 597,691 | $ | 600,521 | $ | 602,287 |
Gross loans receivable decreased to $593.7 million at December 31, 2010, from $595.8 million at September 30, 2010, a linked quarter decrease of $2.2 million, or 0.4%. SmartGrowth Loans, consisting of commercial loans, home equity loans, SmartMortgage loans and consumer loans, were $461.5 million, or 77.7% of total loans at December 31, 2010, compared to $464.9 million, or 78.0% at September 30, 2010, a three month decrease of $3.4 million, or 0.7%.
Commercial loan balances at December 31, 2010 amounted to $208.8 million, compared to $212.9 million at September 30, 2010, a three month decrease of $4.1 million or 1.9%. Consumer loan balances at December 31, 2010 amounted to $111.1 million, compared to $111.6 million at September 30, 2010, a linked quarter decrease of $0.4 million, or 0.4%.
Gross loans receivable decreased to $593.7 million at December 31, 2010 from $602.3 million at December 31, 2009 a twelve month decrease of $8.6 million, or 1.4%. SmartGrowth Loans decreased to $461.5 million at December 31, 2010, from $467.2 million at December 31, 2009, a twelve month decrease of $5.7 million, or 1.2%.
Commercial loan balances at December 31, 2010 amounted to $208.8 million, compared to $213.5 million at December 31, 2009 a twelve month decrease of $4.7 million, or 2.2%. Consumer loan balances at December 31, 2010 amounted to $111.1 million, compared to $109.9 million at December 31, 2009 a twelve month increase of $1.2 million, or 1.1%.
Deposits
Dec ‘10
|
Sep '10
|
Jun '10
|
Mar '10
|
Dec '09
|
||||||||||||||||
SmartGrowth Deposits
|
||||||||||||||||||||
Checking
|
$ | 186,240 | $ | 173,206 | $ | 169,396 | $ | 177,174 | $ | 170,552 | ||||||||||
Money Market
|
55,557 | 60,246 | 62,643 | 68,763 | 80,034 | |||||||||||||||
Savings
|
169,326 | 166,734 | 160,567 | 149,233 | 128,254 | |||||||||||||||
Total SmartGrowth Deposits
|
$ | 411,123 | $ | 400,186 | $ | 392,606 | $ | 395,170 | $ | 378,840 | ||||||||||
Time Deposits
|
172,316 | 179,169 | 185,496 | 191,573 | 196,651 | |||||||||||||||
Total Deposits
|
$ | 583,439 | $ | 579,355 | $ | 578,102 | $ | 586,743 | $ | 575,491 |
Page 5 of 12
“Our SmartGrowth deposits increased both on a linked-quarter basis and over the past year and our cost of interest bearing liabilities decreased by 30 basis points,” said Little. “This is consistent with our long-term SmartGrowth strategy.”
Three Month Growth. Total deposits increased to $583.4 million at December 31, 2010, from $579.4 million at September 30, 2010, a linked quarter increase of $4.1 million or 0.7%. The Company’s SmartGrowth Deposit Accounts, consisting of checking accounts, money market accounts, and savings accounts, had solid growth. Total SmartGrowth Deposits increased $10.9 million to $411.1 million or 2.7% at December 31, 2010, from $400.2 million at September 30, 2010.
Checking account balances at December 31, 2010 increased $13.0 million, or 7.5%, to $186.2 million from $173.2 million at September 30, 2010
Twelve Month Growth. Total Deposits increased to $583.4 million at December 31, 2010, from $575.5 million at December 31, 2009, a twelve month increase of $7.9 million, or 1.4%. Total SmartGrowth Deposits increased $32.3 million, or 8.5% from $378.8 million at December 31, 2009.
SmartGrowth Deposits amounted to 70.5% of total deposits as of December 31, 2010 compared to 65.8% at December 31, 2009
Checking account balances at December 31, 2010 increased 9.2% or $15.7 million in the past 12 months. Checking account balances now account for 31.9% of total deposits compared to 29.6% at December 31, 2009.
Teche Holding Company is the parent company of Teche Federal Bank, which operates nineteen offices in South Louisiana and serves over 60,000 customers. Teche Federal Bank is the fourth largest publicly owned bank based in Louisiana with over $753 million in assets. Deposits at Teche Federal Bank are insured up to the legal maximum amount by the Federal Deposit Insurance Corporation (FDIC). Teche Holding Company’s common stock is traded under the symbol “TSH” on the NYSE AMEX.
Statements contained in this news release, which are not historical facts, are forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to risks and uncertainties which could cause actual results to differ materially from those currently anticipated due to a number of factors, which include, but are not limited to, factors discussed in documents filed by Teche Holding Company with the Securities and Exchange Commission from time to time. The Company does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company.
Page 6 of 12
(Dollars in thousands, except per share data)
|
||||||||||||||||||||
Franklin, LA
|
||||||||||||||||||||
Statements of Income
|
||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||
THREE MONTHS ENDED
|
||||||||||||||||||||
Dec.
|
Sep.
|
Jun.
|
Mar.
|
Dec.
|
||||||||||||||||
2010
|
2010
|
2010
|
2010
|
2009
|
||||||||||||||||
Interest Income
|
$ | 10,003 | $ | 10,163 | $ | 10,299 | $ | 10,374 | $ | 10,500 | ||||||||||
Interest Expense
|
2,542 | 2,728 | 2,969 | 2,940 | 3,067 | |||||||||||||||
Net Interest Income
|
7,461 | 7,435 | 7,330 | 7,434 | 7,433 | |||||||||||||||
Provision for Loan Losses
|
1,150
|
900
|
900 | 900 | 1,196 | |||||||||||||||
Net Interest Income after
|
||||||||||||||||||||
Provision for Loan Losses
|
6,311 | 6,535 | 6,430 | 6,534 | 6,237 | |||||||||||||||
Non Interest Income
|
3,972 | 3,964 | 4,153 | 3,956 | 4,014 | |||||||||||||||
Non Interest Expense
|
7,583 | 7,732 | 7,877 | 7,980 | 7,641 | |||||||||||||||
Income Before Gain on Securities
|
||||||||||||||||||||
and Sale of Loans
|
2,700 | 2,767 | 2,706 | 2,510 | 2,610 | |||||||||||||||
Gain(Loss) on Securities
|
-- | (95 | ) | -- | (8 | ) | (36 | ) | ||||||||||||
Gain(Loss) on Sale of Loans
|
9 | 6 | 7 | -- | -- | |||||||||||||||
Income Taxes
|
885 | 831 | 892 | 802 | 841 | |||||||||||||||
Net Income
|
$ | 1,824 | $ | 1,847 | $ | 1,821 | $ | 1,700 | $ | 1,733 | ||||||||||
Selected Financial Data
|
||||||||||||||||||||
Dividends Declared Per Share
|
$ | 0.355 | $ | 0.355 | $ | 0.355 | $ | 0.355 | $ | 0.355 | ||||||||||
Basic Earnings Per Common Share
|
$ | 0.88 | $ | 0.89 | $ | 0.87 | $ | 0.81 | $ | 0.83 | ||||||||||
Diluted Earnings Per Common Share
|
$ | 0.87 | $ | 0.88 | $ | 0.87 | $ | 0.80 | $ | 0.82 | ||||||||||
Annualized Return on Avg. Assets
|
0.96 | % | 0.97 | % | 0.95 | % | 0.89 | % | 0.91 | % | ||||||||||
Annualized Return on Avg. Equity
|
9.36 | % | 9.61 | % | 9.60 | % | 9.14 | % | 9.37 | % | ||||||||||
Annualized Return on Avg.
|
||||||||||||||||||||
Tangible Equity (1)
|
9.84 | % | 10.12 | % | 10.12 | % | 9.64 | % | 9.90 | % | ||||||||||
Yield on Interest Earning Assets
|
5.75 | % | 5.84 | % | 5.87 | % | 5.99 | % | 6.01 | % | ||||||||||
Cost of Interest Bearing Liabilities
|
1.69 | % | 1.79 | % | 1.93 | % | 1.91 | % | 1.99 | % | ||||||||||
Spread
|
4.06 | % | 4.05 | % | 3.94 | % | 4.08 | % | 4.02 | % | ||||||||||
Net Interest Margin
|
4.29 | % | 4.27 | % | 4.18 | % | 4.29 | % | 4.26 | % | ||||||||||
Non-Interest Income/Avg. Assets
|
2.09 | % | 2.08 | % | 2.16 | % | 2.08 | % | 2.11 | % | ||||||||||
Non-Interest Expense/Avg. Assets
|
3.99 | % | 4.06 | % | 4.11 | % | 4.20 | % | 4.01 | % | ||||||||||
Quarterly Net Charge-offs/Avg. Loans
|
0.08 | % | 0.08 | % | 0.05 | % | 0.06 | % | 0.04 | % | ||||||||||
Weighted avg. shares Outstanding
|
||||||||||||||||||||
Basic
|
2,068 | 2,074 | 2,083 | 2,100 | 2,098 | |||||||||||||||
Diluted
|
2,089 | 2,092 | 2,103 | 2,118 | 2,116 | |||||||||||||||
AVERAGE BALANCE SHEET DATA
|
||||||||||||||||||||
Total Assets
|
$ | 759,858 | $ | 761,191 | $ | 767,379 | $ | 759,908 | $ | 761,312 | ||||||||||
Earning assets
|
$ | 696,304 | $ | 696,494 | $ | 701,756 | $ | 692,527 | $ | 698,268 | ||||||||||
Loans
|
$ | 595,547 | $ | 597,024 | $ | 599,883 | $ | 600,554 | $ | 599,115 | ||||||||||
Interest-bearing deposits
|
$ | 506,887 | $ | 509,572 | $ | 515,165 | $ | 511,521 | $ | 512,049 | ||||||||||
Total deposits
|
$ | 579,902 | $ | 576,373 | $ | 583,576 | $ | 576,502 | $ | 576,534 | ||||||||||
Total stockholders’ equity
|
$ | 77,923 | $ | 76,855 | $ | 75,859 | $ | 74,416 | $ | 73,977 | ||||||||||
(1) Eliminates the effect of goodwill and the core deposit intangible assets and the related amortization expense on a
|
||||||||||||||||||||
tax effected basis. The amount was calculated using the following information.
|
||||||||||||||||||||
Average Stockholders’ Equity
|
$ | 77,923 | $ | 76,855 | $ | 75,859 | $ | 74,416 | $ | 73,977 | ||||||||||
Less average goodwill and other intangible assets,
|
||||||||||||||||||||
net of related income taxes
|
3,670 | 3,673 | 3,689 | 3,705 | 3,687 | |||||||||||||||
Average Tangible Equity
|
$ | 74,253 | $ | 73,182 | $ | 72,170 | $ | 70,711 | $ | 70,290 | ||||||||||
Net Income
|
1,824 | 1,847 | 1,821 | 1,700 | 1,733 | |||||||||||||||
Plus Amortization of core deposit
|
||||||||||||||||||||
intangibles, net of related income taxes
|
_____3
|
_____5
|
5 | 5 |
____7
|
|||||||||||||||
Net Income, as adjusted
|
$ | 1,827 | $ | 1,852 | $ | 1,826 | $ | 1,705 | $ | 1,740 |
Page 7 of 12
TECHE HOLDING COMPANY
|
||||||||||||||||||||
(Dollars in thousands, except per share data)
|
||||||||||||||||||||
Franklin, LA
|
||||||||||||||||||||
Balance Sheet
|
||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||
Dec. 2010
|
Sep. 2010
|
Jun.
2010
|
Mar. 2010
|
Dec.
2009
|
||||||||||||||||
SmartGrowth Loans
|
||||||||||||||||||||
Consumer
|
$ | 111,139 | $ | 111,571 | $ | 110,855 | $ | 110,438 | $ | 109,899 | ||||||||||
Commercial
|
208,797 | 212,933 | 212,762 | 212,485 | 213,505 | |||||||||||||||
Home Equity
|
52,182 | 53,405 | 55,860 | 57,443 | 57,373 | |||||||||||||||
SmartMortgage Loans
|
89,389 | 86,959 | 86,624 | 86,677 | 86,462 | |||||||||||||||
Total SmartGrowth Loans
|
461,507 | 464,868 | 466,101 | 467,043 | 467,239 | |||||||||||||||
Mortgage Loans (owner occupied conforming)
|
132,224 | 131,023 | 131,590 | 133,478 | 135,048 | |||||||||||||||
593,731 | 595,891 | 597,691 | 600,521 | 602,287 | ||||||||||||||||
Allowance for Loan Losses
|
-9,953 | -9,256 | -8,830 |
-8,253
|
-7,744
|
|||||||||||||||
Loans Receivable, Net
|
583,778 | 586,635 | 588,861 | 592,268 | 594,543 | |||||||||||||||
Cash and Securities
|
110,405 | 115,217 | 121,783 | 116,367 | 108,282 | |||||||||||||||
Goodwill and Other Intangibles
|
3,682 | 3,687 | 3,692 | 3,700 | 3,707 | |||||||||||||||
Foreclosed Real Estate
|
2,079 | 1,181 | 1,547 | 1,426 | 1,128 | |||||||||||||||
Other
|
53,757 | 54,804 | 49,601 | 49,874 | 49,604 | |||||||||||||||
TOTAL ASSETS
|
$ | 753,701 | $ | 761,524 | $ | 765,484 | $ | 763,635 | $ | 757,264 | ||||||||||
SmartGrowth Deposits
|
||||||||||||||||||||
Checking
|
$ | 186,240 | $ | 173,206 | $ | 169,396 | $ | 177,174 | $ | 170,552 | ||||||||||
Money Market
|
55,557 | 60,246 | 62,643 | 68,763 | 80,034 | |||||||||||||||
Savings
|
169,326 | 166,734 | 160,567 | 149,233 | 128,254 | |||||||||||||||
Total Smart Growth Deposits
|
411,123 | 400,186 | 392,606 | 395,170 | 378,840 | |||||||||||||||
Time Deposits
|
172,316 | 179,169 | 185,496 | 191,573 | 196,651 | |||||||||||||||
Total Deposits
|
583,439 | 579,355 | 578,102 | 586,743 | 575,491 | |||||||||||||||
FHLB Advances
|
87,756 | 100,017 | 106,445 | 97,857 | 103,451 | |||||||||||||||
Other Liabilities
|
6,009 | 6,639 | 6,388 | 5,484 | 6,000 | |||||||||||||||
Stockholders’ Equity
|
76,497 | 75,513 | 74,549 | 73,551 | 72,322 | |||||||||||||||
TOTAL LIABILITIES AND
|
||||||||||||||||||||
STOCKHOLDERS’ EQUITY
|
$ | 753,701 | $ | 761,524 | $ | 765,484 | $ | 763,635 | $ | 757,264 | ||||||||||
Ratio of Equity to Assets
|
10.15 | % | 9.92 | % | 9.74 | % | 9.63 | % | 9.55 | % | ||||||||||
Tangible Equity Ratio
|
9.71 | % | 9.48 | % | 9.30 | % | 9.20 | % | 9.07 | % | ||||||||||
Risk-Based Capital Ratio
|
13.79 | % | 13.52 | % | 13.30 | % | 12.91 | % | 12.70 | % | ||||||||||
Book Value per Common Share
|
$ | 36.81 | $ | 36.19 | $ | 35.45 | $ | 35.02 | $ | 34.49 | ||||||||||
Tangible Book Value Per Common Share
|
$ | 35.04 | $ | 34.43 | $ | 33.70 | $ | 33.27 | $ | 32.74 | ||||||||||
Non-performing Assets/Total Assets
ALLL/Loans
ALLL/NPLs
|
2.27%1.68%66.36 | % | 2.06%1.55%63.92 | % | 2.15%1.48%59.92 | % | 2.27%1.37%52.18 | % | 1.58%1.29%72.12 | % | ||||||||||
Shares Outstanding (in thousands)
|
2,078 | 2,082 | 2,091 | 2,101 | 2,098 | |||||||||||||||
The amount was calculated using the following information:
|
||||||||||||||||||||
Stockholders’ Equity
|
$ | 76,497 | $ | 75,513 | $ | 74,549 | $ | 73,551 | $ | 72,322 | ||||||||||
Less goodwill and other Intangible
|
||||||||||||||||||||
assets, net of related income taxes
|
-3,670 | -3,673 | -3,677 |
_-3,683
|
_-3,687
|
|||||||||||||||
Tangible Stockholders’ Equity
|
$ | 72,827 | $ | 71,840 | $ | 70,872 | $ | 69,868 | $ | 68,635 | ||||||||||
Total Assets
|
$ | 753,701 | $ | 761,524 | $ | 765,484 | $ | 763,635 | $ | 757,264 | ||||||||||
Less goodwill and other Intangible
|
||||||||||||||||||||
assets, net of related income taxes
|
-3,670 | -3,673 | -3,677 |
__-3,683
|
___-3,687
|
|||||||||||||||
Total Tangible Assets
|
$ | 750,031 | $ | 757,851 | $ | 761,807 | $ | 759,952 | $ | 753,577 | ||||||||||
Page 8 of 12
Quarter-End Loan Data
|
Total
|
Charge-
|
Charge-
|
90 Days +
|
90 Days +
|
|||||||||||||||
December 31, 2010
|
Loans
|
Offs
|
Offs
|
Non Accrual
|
Non Accrual
|
|||||||||||||||
Dollars
|
Dollars
|
Percentage
|
Dollars
|
Percentage
|
||||||||||||||||
Real Estate Loans
|
||||||||||||||||||||
Construction
|
$ | 18,140 | -- | 0.00 | % | $ | 1,015 | 5.59 | % | |||||||||||
Permanent, Secured by:
|
||||||||||||||||||||
1-4 Dwelling Units:
|
||||||||||||||||||||
Revolving, Open-End Loans (HELOC)
|
18,585 | 45 | 0.24 | % | -- | 0.00 | % | |||||||||||||
All Other
|
||||||||||||||||||||
Secured by First Liens
|
308,045 | 325 | 0.11 | % | 3,678 | 1.19 | % | |||||||||||||
Secured by Junior Liens
|
10,840 | (3 | ) | -0.03 | % | 102 | 0.94 | % | ||||||||||||
Multifamily (5+ Dwelling Units)
|
21,752 | -- | 0.00 | % | 791 | 3.64 | % | |||||||||||||
Nonresidential Property (Except Land)
|
91,411 | -- | 0.00 | % | - | 0.00 | % | |||||||||||||
Land
|
39,597 | (1 | ) | 0.00 | % | 5,478 | 13.83 | % | ||||||||||||
Consumer
|
20,076 | (1 | ) | 0.00 | % | 98 | 0.49 | % | ||||||||||||
Commercial
|
19,521 | -- | 0.00 | % | 5,380 | 27.56 | % | |||||||||||||
Subtotal – Real Estate Loans
|
$ | 508,370 | 366 | 0.07 | % | $ | 11,064 | 2.18 | % | |||||||||||
Non-Real Estate Loans:
|
||||||||||||||||||||
Commercial Loans
|
24,948 | 5 | 0.02 | % | 898 | 3.60 | % | |||||||||||||
Consumer Loans:
|
||||||||||||||||||||
Loans on Deposits
|
4,445 | (2 | ) | -0.04 | % | 2 | 0.04 | % | ||||||||||||
Auto Loans
|
2,684 | 1 | 0.04 | % | 7 | 0.26 | % | |||||||||||||
Mobile Home Loans
|
39,628 | 72 | 0.18 | % | 497 | 1.25 | % | |||||||||||||
Other
|
13,613 | 11 | 0.08 | % | 155 | 1.14 | % | |||||||||||||
Subtotal – Non Real Estate Loans
|
85,318 | 87 | 0.10 | % | 1,559 | 1.83 | % | |||||||||||||
Gross Loans
|
$ | 593,688 | 453 | 0.08 | % | $ | 12,623 | 2.13 | % | |||||||||||
Non-accruals
|
11,324 | |||||||||||||||||||
90 + Days Past Due
|
1,299 | |||||||||||||||||||
OREO & Foreclosed
|
2,129 | |||||||||||||||||||
Nonperforming Assets (Net)
|
$ | 14,752 | ||||||||||||||||||
NPAs/Assets
|
1.96 | % | ||||||||||||||||||
NPAs/(Loans + OREO)
|
2.48 | % |
Page 9 of 12
Quarter-End Loan Data
|
Total
|
Charge-
|
Charge-
|
90 Days +
|
90 Days +
|
|||||||||||||||
September 30, 2010
|
Loans
|
Offs
|
Offs
|
Non Accrual
|
Non Accrual
|
|||||||||||||||
Dollars
|
Dollars
|
Percentage
|
Dollars
|
Percentage
|
||||||||||||||||
Real Estate Loans
|
||||||||||||||||||||
Construction
|
$ | 21,310 | 102 | 0.48 | % | $ | 1,066 | 5.00 | % | |||||||||||
Permanent, Secured by:
|
||||||||||||||||||||
1-4 Dwelling Units:
|
||||||||||||||||||||
Revolving, Open-End Loans (HELOC)
|
18,530 | 51 | 0.28 | % | -- | 0.00 | % | |||||||||||||
All Other
|
||||||||||||||||||||
Secured by First Liens
|
303,796 | -- | 0.00 | % | 4,765 | 1.57 | % | |||||||||||||
Secured by Junior Liens
|
11,048 | (4 | ) | -0.04 | % | 88 | 0.80 | % | ||||||||||||
Multifamily (5+ Dwelling Units)
|
24,357 | -- | 0.00 | % | 886 | 3.64 | % | |||||||||||||
Nonresidential Property (Except Land)
|
85,718 | 257 | 0.30 | % | - | 0.00 | % | |||||||||||||
Land
|
39,555 | 23 | 0.06 | % | 5,440 | 13.75 | % | |||||||||||||
Consumer
|
20,044 | -- | 0.00 | % | 58 | 0.29 | % | |||||||||||||
Commercial
|
19,511 | 23 | 0.12 | % | 5,382 | 27.58 | % | |||||||||||||
Subtotal – Real Estate Loans
|
$ | 504,314 | 429 | 0.09 | % | $ | 12,245 | 2.43 | % | |||||||||||
Non-Real Estate Loans:
|
||||||||||||||||||||
Commercial Loans
|
30,929 | -- | 0.00 | % | 27 | 0.09 | % | |||||||||||||
Consumer Loans:
|
||||||||||||||||||||
Loans on Deposits
|
4,672 | 1 | 0.02 | % | 27 | 0.58 | % | |||||||||||||
Auto Loans
|
2,716 | 3 | 0.11 | % | 4 | 0.15 | % | |||||||||||||
Mobile Home Loans
|
40,094 | 20 | 0.05 | % | 458 | 1.14 | % | |||||||||||||
Other
|
13,375 | 21 | 0.16 | % | 90 | 0.67 | % | |||||||||||||
Subtotal – Non Real Estate Loans
|
91,786 | 45 | 0.05 | % | 606 | 0.66 | % | |||||||||||||
Gross Loans
|
$ | 596,100 | 474 | 0.08 | % | $ | 12,851 | 2.16 | % | |||||||||||
Non-accruals
|
12,390 | |||||||||||||||||||
90 + Days Past Due
|
461 | |||||||||||||||||||
OREO & Foreclosed
|
1,201 | |||||||||||||||||||
Nonperforming Assets (Net)
|
$ | 14,052 | ||||||||||||||||||
NPAs/Assets
|
1.88 | % | ||||||||||||||||||
NPAs/(Loans + OREO)
|
2.40 | % | ||||||||||||||||||
Page 10 of 12
Average Loan Balances & Yields
|
12/31/2010
|
12/31/2010
|
9/30/2010
|
9/30/2010
|
Change
|
Change
|
||||||||||||||||||
Balance
|
Yield
|
Balance
|
Yield
|
Balance
|
Yield
|
|||||||||||||||||||
Real Estate Loans
|
||||||||||||||||||||||||
1-4 Family
|
$ | 351,121 | 5.81 | % | $ | 347,706 | 5.88 | % | $ | 3,415 | -0.07 | % | ||||||||||||
Commercial
|
134,698 | 5.76 | % | 137,636 | 5.80 | % | (2,938 | ) | -0.04 | % | ||||||||||||||
485,819 | 5.80 | % | 485,342 | 5.86 | % | 477 | -0.06 | % | ||||||||||||||||
Non-Real Estate Loans
|
||||||||||||||||||||||||
Commercial
|
28,889 | 6.21 | % | 30,980 | 6.27 | % | (2,091 | ) | -0.06 | % | ||||||||||||||
Consumer
|
80,839 | 9.29 | % | 80,702 | 9.41 | % | 137 | -0.12 | % | |||||||||||||||
109,728 | 8.48 | % | 111,682 | 8.54 | % | (1,954 | ) | -0.06 | % | |||||||||||||||
Total All Loans
|
$ | 595,547 | 6.29 | % | $ | 597,024 | 6.36 | % | $ | (1,477 | ) | -0.07 | % | |||||||||||
Average Loan Balances & Yields
|
12/31/2010
|
12/31/2010
|
12/31/2009
|
12/31/2009
|
Change
|
Change
|
||||||||||||||||||
Balance
|
Yield
|
Balance
|
Yield
|
Balance
|
Yield
|
|||||||||||||||||||
Real Estate Loans
|
||||||||||||||||||||||||
1-4 Family
|
$ | 351,121 | 5.81 | % | $ | 349,819 | 6.04 | % | $ | 1,302 | -0.23 | % | ||||||||||||
Commercial
|
134,698 | 5.76 | % | 139,403 | 6.01 | % | (4,705 | ) | -0.25 | % | ||||||||||||||
485,819 | 5.80 | % | 489,222 | 6.03 | % | (3,403 | ) | -0.23 | % | |||||||||||||||
Non-Real Estate Loans
|
||||||||||||||||||||||||
Commercial
|
28,889 | 6.21 | % | 29,587 | 6.49 | % | (698 | ) | -0.28 | % | ||||||||||||||
Consumer
|
80,839 | 9.29 | % | 80,306 | 9.32 | % | 533 | -0.03 | % | |||||||||||||||
109,728 | 8.48 | % | 109,893 | 8.56 | % | (165 | ) | -0.08 | % | |||||||||||||||
Total All Loans
|
$ | 595,547 | 6.29 | % | $ | 599,115 | 6.50 | % | $ | (3,568 | ) | -0.21 | % |
Page 11 of 12
Interest-bearing Liabilities: Linked Quarter Comparison
|
||||||||||||||||||||||||||||
Average balances
|
12/31/2010
|
12/31/2010
|
9/30/2010
|
9/30/2010
|
Change
|
Change
|
%Balance
|
|||||||||||||||||||||
$Balance
|
Avg. Yield
|
$Balance
|
Avg. Yield
|
$Balance
|
Avg. Yield
|
Change
|
||||||||||||||||||||||
NOW Accounts
|
$ | 105,225 | 0.18 | % | $ | 103,467 | 0.26 | % | $ | 1,758 | -0.08 | % | 1.7 | % | ||||||||||||||
Non-interest bearing Deposits
|
73,015 | 0.00 | % | 66,808 | 0.00 | % | 6,207 | 0.00 | % | 9.3 | % | |||||||||||||||||
Checking Total
|
178,240 | 0.11 | % | 170,275 | 0.16 | % | 7,965 | -0.05 | % | 4.7 | % | |||||||||||||||||
Savings Accounts
|
167,291 | 0.60 | % | 163,157 | 0.69 | % | 4,134 | -0.09 | % | 2.5 | % | |||||||||||||||||
Money Market Accounts
|
58,559 | 0.35 | % | 61,305 | 0.40 | % | (2,746 | ) | -0.05 | % | -4.5 | % | ||||||||||||||||
Total Smart Growth Deposits
|
404,090 | 0.35 | % | $ | 394,737 | 0.41 | % | 9,353 | -0.06 | % | 2.4 | % | ||||||||||||||||
Time Deposits
|
175,947 | 2.53 | % | 181,517 | 2.60 | % | (5,570 | ) | -0.07 | % | -3.1 | % | ||||||||||||||||
Total Deposits
|
580,037 | 1.01 | % | $ | 576,254 | 1.10 | % | 3,783 | -0.09 | % | 0.7 | % | ||||||||||||||||
FHLB Advances
|
95,251 | 4.53 | % | 100,831 | 4.52 | % | (5,580 | ) | 0.01 | % | -5.5 | % | ||||||||||||||||
|
||||||||||||||||||||||||||||
Total Interest-bearing liabilities
|
$ | 602,273 | 1.69 | % | $ | 610,277 | 1.79 | % | $ | (8,004 | ) | -0.10 | % | -1.3 | % | |||||||||||||
Non-interest bearing Deposits
|
$ | 73,015 | 0.00 | % | $ | 66,808 | 0.00 | % | $ | 6,207 | 0.00 | % | 9.3 | % | ||||||||||||||
Interest-bearing Liabilities: Prior Year Comparison
|
||||||||||||||||||||||||||||
Average balances
|
12/31/2010
|
12/31/2010
|
12/31/2009
|
12/31/2009
|
Change
|
Change
|
%Balance
|
|||||||||||||||||||||
$Balance
|
Avg. Yield
|
$Balance
|
Avg. Yield
|
$Balance
|
Avg. Yield
|
Change
|
||||||||||||||||||||||
NOW Accounts
|
$ | 105,225 | 0.18 | % | $ | 102,103 | 0.47 | % | $ | 3,122 | -0.29 | % | 3.1 | % | ||||||||||||||
Non-interest bearing Deposits
|
73,015 | 0.00 | % | 64,526 | 0.00 | % | 8,489 | 0.00 | % | 13.2 | % | |||||||||||||||||
Checking Total
|
178,240 | 0.11 | % | 166,629 | 0.29 | % | 11,611 | -0.18 | % | 7.0 | % | |||||||||||||||||
Savings Accounts
|
167,291 | 0.60 | % | 118,486 | 0.98 | % | 48,805 | -0.38 | % | 41.2 | % | |||||||||||||||||
Money Market Accounts
|
58,559 | 0.35 | % | 86,776 | 0.40 | % | (28,217 | ) | -0.05 | % | -32.5 | % | ||||||||||||||||
Total Smart Growth Deposits
|
404,090 | 0.35 | % | 371,891 | 0.53 | % | 32,199 | -0.18 | % | 8.7 | % | |||||||||||||||||
Time Deposits
|
175,947 | 2.53 | % | 204,684 | 2.80 | % | (28,737 | ) | -0.27 | % | -14.0 | % | ||||||||||||||||
Total Deposits
|
580,037 | 1.01 | % | 576,575 | 1.34 | % | 3,462 | -0.33 | % | 0.6 | % | |||||||||||||||||
FHLB Advances
|
95,251 | 4.53 | % | 103,400 | 4.40 | % | (8,149 | ) | 0.13 | % | -7.9 | % | ||||||||||||||||
Total Interest-bearing liabilities
|
$ | 602,273 | 1.69 | % | $ | 615,449 | 1.99 | % | $ | (13,176 | ) | -0.30 | % | -2.1 | % | |||||||||||||
Non-interest bearing Deposits
|
$ | 73,015 | 0.00 | % | $ | 64,526 | 0.00 | % | $ | 8,489 | 0.00 | % | 13.2 | % |
Page 12 of 12