Key Ratios
|
Three Months Ended
|
|||||||||||||||
December 31,
|
Twelve Months Ended
|
|||||||||||||||
(Unaudited)
|
December
31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Return
on equity
|
8.25 | % | 9.67 | % | 4.55 | % | 10.96 | % | ||||||||
Return
on assets
|
0.67 | % | 0.76 | % | 0.37 | % | 0.91 | % | ||||||||
Basic
earnings per share
|
$ | 0.40 | $ | 0.45 | $ | 0.88 | $ | 2.11 | ||||||||
Diluted
earnings per share
|
$ | 0.40 | $ | 0.45 | $ | 0.88 | $ | 2.10 | ||||||||
Yield
on loans
|
5.42 | % | 5.89 | % | 5.50 | % | 6.04 | % | ||||||||
Yield
on security investments
|
3.96 | % | 4.96 | % | 4.11 | % | 4.75 | % | ||||||||
Total
yield on earning assets
|
5.05 | % | 5.70 | % | 5.16 | % | 5.78 | % | ||||||||
Cost
of deposits
|
1.02 | % | 1.83 | % | 1.31 | % | 2.06 | % | ||||||||
Cost
of borrowings
|
2.47 | % | 2.71 | % | 2.58 | % | 3.08 | % | ||||||||
Total
cost of funds
|
1.16 | % | 1.94 | % | 1.45 | % | 2.19 | % | ||||||||
Net
interest margin - tax equivalent
|
4.14 | % | 3.96 | % | 3.97 | % | 3.81 | % | ||||||||
Noninterest
income / average assets
|
0.73 | % | 0.62 | % | 0.84 | % | 0.70 | % | ||||||||
Noninterest
expense / average assets
|
2.66 | % | 2.72 | % | 2.80 | % | 2.61 | % | ||||||||
Net
noninterest margin / average assets
|
-1.93 | % | -2.10 | % | -1.96 | % | -1.91 | % | ||||||||
Efficiency
ratio
|
60.92 | % | 65.45 | % | 64.72 | % | 63.52 | % | ||||||||
Effective
tax rate
|
-38.89 | % | 17.44 | % | -48.50 | % | 19.59 | % | ||||||||
Dividend
declared per common share
|
$ | 0.21 | $ | 0.36 | $ | 1.21 | $ | 1.44 |
December 31,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
Net
worth / total assets
|
8.03 | % | 7.94 | % | ||||
Book
value per share
|
$ | 18.83 | $ | 18.79 | ||||
Non-performing
loans to total assets
|
2.80 | % | 1.87 | % | ||||
Non-performing
loans to total loans
|
4.05 | % | 2.54 | % | ||||
Allowance
for loan loss to non-performing loans
|
32.93 | % | 46.97 | % | ||||
Allowance
for loan loss to loans outstanding
|
1.33 | % | 1.19 | % | ||||
Foreclosed
real estate to total assets
|
0.57 | % | 0.08 | % |
Consolidated Statements of Income
|
Three Months Ended
|
|||||||||||||||
(Dollars in thousands)
|
December 31,
|
Twelve Months Ended
|
||||||||||||||
(Unaudited)
|
December 31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Interest
income:
|
||||||||||||||||
Loans
|
$ | 6,303 | $ | 7,208 | $ | 25,989 | $ | 29,269 | ||||||||
Securities
& short-term investments
|
1,554 | 1,596 | 6,200 | 5,898 | ||||||||||||
Total
interest income
|
7,857 | 8,804 | 32,189 | 35,167 | ||||||||||||
Interest
expense:
|
||||||||||||||||
Deposits
|
1,396 | 2,393 | 7,083 | 10,648 | ||||||||||||
Borrowings
|
374 | 547 | 1,758 | 2,285 | ||||||||||||
Total
interest expense
|
1,770 | 2,940 | 8,841 | 12,933 | ||||||||||||
Net
interest income
|
6,087 | 5,864 | 23,348 | 22,234 | ||||||||||||
Provision
for loan losses
|
2,050 | 848 | 8,540 | 2,388 | ||||||||||||
Net
interest income after provision for loan losses
|
4,037 | 5,016 | 14,808 | 19,846 | ||||||||||||
Noninterest
income:
|
||||||||||||||||
Fees
& service charges
|
657 | 713 | 2,661 | 2,898 | ||||||||||||
Gain
on sale of loans, net
|
107 | 14 | 1,139 | 108 | ||||||||||||
Wealth
management operations
|
261 | 196 | 933 | 814 | ||||||||||||
Gain
on sale of securities, net
|
299 | 23 | 736 | 210 | ||||||||||||
Cash
value increase from bank owned life insurance
|
101 | 102 | 407 | 413 | ||||||||||||
Other-than-temporary
impairment of securities
|
(378 | ) | - | (523 | ) | - | ||||||||||
Portion
of loss recognized in other comprehensive income
|
286 | - | 387 | - | ||||||||||||
Loss
on foreclosed real estate
|
(103 | ) | (31 | ) | (161 | ) | (52 | ) | ||||||||
Other
income
|
- | 6 | 23 | 137 | ||||||||||||
Total
noninterest income
|
1,230 | 1,023 | 5,602 | 4,528 | ||||||||||||
Noninterest
expense:
|
||||||||||||||||
Compensation
& benefits
|
2,285 | 2,245 | 9,346 | 8,822 | ||||||||||||
Occupancy
& equipment
|
578 | 686 | 2,893 | 2,834 | ||||||||||||
Federal
deposit insurance premiums
|
241 | 291 | 1,227 | 348 | ||||||||||||
Data
processing
|
219 | 211 | 871 | 852 | ||||||||||||
Marketing
|
101 | 101 | 469 | 405 | ||||||||||||
Other
|
1,033 | 974 | 3,929 | 3,738 | ||||||||||||
Total
noninterest expense
|
4,457 | 4,508 | 18,735 | 16,999 | ||||||||||||
Income
before income taxes
|
810 | 1,531 | 1,675 | 7,375 | ||||||||||||
Income
tax expenses
|
(315 | ) | 267 | (813 | ) | 1,445 | ||||||||||
Net
income
|
$ | 1,125 | $ | 1,264 | $ | 2,488 | $ | 5,930 |
Balance Sheet Data
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
December 31,
|
December 31,
|
Change
|
Mix
|
|||||||||||||
2009
|
2008
|
%
|
%
|
|||||||||||||
Total
assets
|
$ | 661,806 | $ | 664,732 | -0.4 | % | ||||||||||
Cash
& cash equivalents
|
13,222 | 11,296 | 17.1 | % | ||||||||||||
Securities
- available for sale
|
124,776 | 108,207 | 15.3 | % | ||||||||||||
Securities
- held to maturity
|
19,557 | 18,515 | 5.6 | % | ||||||||||||
Loans
receivable:
|
||||||||||||||||
Construction
and land development
|
53,288 | 54,975 | -3.1 | % | 10.6 | % | ||||||||||
1-4
first liens
|
155,937 | 196,708 | -20.7 | % | 40.9 | % | ||||||||||
Multifamily
|
9,165 | 12,283 | -25.4 | % | 2.7 | % | ||||||||||
Commercial
real estate
|
132,278 | 130,256 | 1.6 | % | 26.0 | % | ||||||||||
Commercial
business
|
63,099 | 49,310 | 28.0 | % | 10.4 | % | ||||||||||
1-4
Junior Liens
|
3,227 | 4,913 | -34.3 | % | 1.1 | % | ||||||||||
HELOC
|
22,264 | 21,231 | 4.9 | % | 4.2 | % | ||||||||||
Lot
loans
|
3,010 | 3,084 | -2.4 | % | 0.7 | % | ||||||||||
Consumer
|
1,504 | 1,966 | -23.5 | % | 0.4 | % | ||||||||||
Government
and other
|
14,473 | 14,783 | -2.1 | % | 3.0 | % | ||||||||||
Total
loans
|
458,245 | 489,509 | -6.4 | % | 100.0 | % | ||||||||||
Deposits:
|
||||||||||||||||
Core
deposits:
|
||||||||||||||||
Noninterest
bearing checking
|
42,390 | 43,367 | -2.3 | % | 9.3 | % | ||||||||||
Interest
bearing checking
|
102,287 | 87,379 | 17.1 | % | 16.2 | % | ||||||||||
Savings
|
56,920 | 52,459 | 8.5 | % | 10.3 | % | ||||||||||
MMDA
|
112,071 | 113,870 | -1.6 | % | 23.0 | % | ||||||||||
Total
core deposits
|
313,668 | 297,075 | 5.6 | % | 58.8 | % | ||||||||||
Certificates
of deposit
|
226,859 | 231,073 | -1.8 | % | 41.2 | % | ||||||||||
Total
deposits
|
540,527 | 528,148 | 2.3 | % | 100.0 | % | ||||||||||
Borrowings and
repurchase agreements
|
63,022 | 74,795 | -15.7 | % | ||||||||||||
Stockholder's
equity
|
53,078 | 52,773 | 0.6 | % |
Asset Quality
|
||||||||||||
(Dollars in thousands)
|
December 31,
|
December 31,
|
Change
|
|||||||||
2009
|
2008
|
%
|
||||||||||
Nonaccruing
loans
|
$ | 17,074 | $ | 10,937 | 56.1 | % | ||||||
Accruing
loans delinquent more than 90 days
|
1,491 | 1,476 | 1.0 | % | ||||||||
Securities
in non-accrual
|
704 | - | 100.0 | % | ||||||||
Foreclosed
real estate
|
3,747 | 527 | 611.0 | % | ||||||||
Total
nonperforming assets
|
23,016 | 12,940 | 77.9 | % | ||||||||
|
||||||||||||
Allowance
for loan losses (ALL):
|
||||||||||||
ALL
specific allowances for impaired loans
|
1,179 | 1,683 | -29.9 | % | ||||||||
ALL
general allowances for loan portfolio
|
4,935 | 4,147 | 19.0 | % | ||||||||
Total
ALL
|
6,114 | 5,830 | 4.9 | % |
Capital Adequacy
|
Actual
|
Required to be
|
||||||
Ratio
|
well capitalized
|
|||||||
|
||||||||
Total
capital to risk-weighted assets
|
11.5 | % | 10.0 | % | ||||
Tier
1 capital to risk-weighted assets
|
10.3 | % | 6.0 | % | ||||
Tier
1 capital to adjusted average assets
|
7.8 | % | 5.0 | % |