Attached files

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



Exhibit 99.1


PSB Announces Quarterly Earnings of $.47 Per Share


Wausau, Wisconsin [OTCBB:PSBQ.OB] – Peter W. Knitt, President and CEO of PSB Holdings, Inc. (“PSB”) and Peoples State Bank (“Peoples”) announced September 2009 quarterly earnings of $.47 per share on net income of $738,000 compared to earnings of $.57 per share on net income of $883,000 during the most recent June 2009 quarter and $.14 per share on net income of $221,000 during the prior year September 2008 quarter.  The decline in September 2008 net income was due to a write down of PSB’s investment in Federal National Mortgage Association (“FNMA”) preferred stock of $991,000.  September 2008 quarterly net income prior to the special FNMA charge would have been $821,000, or $.53 per share


President Knitt commented, “2009 net income trends have been adversely impacted by higher provision for estimated loan losses and much higher FDIC insurance expenses.  Year to date earnings per share for the nine months ended September 2009 were $1.68 on net income of $2,627,000 compared to $1.84 per share on net income of $2,842,000 during 2008 if the FNMA stock loss was excluded.”


“Income gains in mortgage banking and improved net interest margin seen during 2009 have not yet been reflected in the bottom line due to much higher loan loss provisions and FDIC insurance expenses.  To highlight this increase in operating income, before all provision for estimated loan losses and FDIC insurance expense, PSB’s operating net income is 43% higher than 2007 and 33% higher than in 2008 (also disregarding the 2008 FNMA stock loss).


Knitt continued, “Like virtually all banks, some of our loan customers continue to struggle with meeting their payment obligations during this slow economy.  However, strong core earnings have allowed us to provide for potential losses and we have increased our allowance for loans losses from 1.25% of gross loans at September 2008 to 1.54% of loans at the most recent quarter-end.  PSB has performed well during the current recession, and our year to date return on stockholders’ equity through September 2009 of 8.41% is expected to continue to be in the top 1/3 of our peer group of publicly traded small banks in the United States with assets between $500 million and $1 billion.”


Knitt also noted, “During the September 2009 quarter, we completed foreclosure on a large problem loan, which represents $5.8 million of total foreclosed assets at quarter-end.  PSB will sell all or a portion of the property at public auction on November 14.  We remain confident buyers will see the value in the property containing a premier lakefront estate in addition to four lakefront homes and 10 undeveloped lakefront lots on a private peninsula with 4,500 feet of frontage at Rest Lake in Manitowish Waters, Wisconsin.  Sale of the property is expected to significantly improve our capital position relative to nonperforming assets at year-end.”


Return on average assets was .50% and .16% (.59% excluding the FNMA loss) during the quarters ended September 30, 2009 and 2008, respectively.  Return on average stockholders’ equity was 6.94% and 2.32% (8.62% excluding the FNMA loss) during the quarters ended September 30, 2009 and 2008, respectively.


Return on average assets was .61% and .56% (.70% before the FNMA loss) during the nine months ended September 30, 2009 and 2008, respectively.  Return on average stockholders’ equity was 8.41% and 7.87% (9.98% before the FNMA loss) during the nine months ended September 30, 2009 and 2008, respectively.




-1-





Balance Sheet Growth


Total assets were $586.6 million at September 30, 2009 compared to $570.5 million at December 31, 2008 and $557.8 million at September 30, 2008, increasing $28.8 million or 5.2% during the past twelve months.  Net loans receivable increased $9.1 million to $433.7 million at September 30, 2009 compared to $424.6 million at December 31, 2008, and increased $15.3 million, or 3.7%, compared to net loans of $418.4 million at September 30, 2008.  Loan growth has come from commercial loans, including commercial real estate loans, while residential mortgage loans held for investment have declined as some borrowers refinanced into the secondary market.  Since December 31, 2008, foreclosed assets have increased $6.3 million, including a $5.8 million foreclosed asset added during the September 2009 quarter.


Total deposits at September 30, 2009 were $443.1 million compared to $427.8 million at December 31, 2008 and $416.8 million at September 30, 2008.  Since September 30, 2008, local deposits have grown $12.5 million, or 3.6%, to $358.7 million, with the remaining $13.8 million of deposit growth seen in wholesale and brokered deposits.  Increased local deposits have come in the Reward Checking product, a high yield retail checking account while retail certificates of deposit have decreased.  All wholesale funding, including brokered deposits, FHLB advances, and other borrowings was $165.6 million, $155.5 million, and $161.3 million, at September 30, 2009, December 31, 2008, and September 30, 2008, respectively.  Wholesale funding to total assets was 28.2%, 27.3%, and 28.9% at September 30, 2009, December 31, 2008, and September 30, 2008, respectively.  


Asset Quality and Allowances for Loan Loss


PSB’s provision for loan losses was $800,000 in the September 2009 quarter compared to $600,000 in the most recent June 2009 quarter and $285,000 in the prior year September 2008 quarter.  Total provision for loan losses during nine months ended September was $2.1 million and $555,000 during 2009 and 2008, respectively.  The provision for loan losses increased dramatically during 2009 from an increase in nonperforming loans as well as internal assessments of currently performing loans with factors that increase the risk for future delinquency.


Annualized net charge-offs increased during the September 2009 quarter to .45% compared to .16% in the most recent June 2009 quarter and .04% during the September 2008 quarter.  Year to date, annualized net charge offs were .25% and .04% of average loans during 2009 and 2008, respectively.  At September 30, 2009, the allowance for loan losses was $6,801,000 or 1.54% of total loans compared to $5,521,000, or 1.28% of total loans at December 31, 2008, and $5,296,000, or 1.25% of total loans at September 30, 2008.


Nonperforming assets increased $1,804,000, or 12.3%, to $16.5 million at September 30, 2009 compared to $14.7 million at June 30, 2009, and increased $4,668,000, or 39.4%, compared to $11.9 million at December 31, 2008.  Nonperforming loans declined $5.8 million during the September 2009 quarter due to foreclosure of a large land development loan now reflected as foreclosed assets but increased $1.8 million from the addition of new nonaccrual borrowers.  Total nonperforming assets were 2.82% of total assets at September 30, 2009 compared to 2.08% of total assets at December 31, 2008 and September 30, 2008.  


At September 30, 2009, PSB’s internal credit grading system identified 21 separate loan relationships totaling $8.6 million against which $1.6 million in specific loan loss reserves were recorded.  Excluding the large currently foreclosed land development property then included with nonaccrual loans, at December 31, 2008, PSB’s internal credit grading system identified 14 separate loan relationships totaling $1.8 million against which $610,000 in loan loss reserves were recorded.  PSB expects to see continued deterioration in credit quality in its commercial portfolio as the local economy contracts and impacts



-2-





locally owned small to mid market businesses which make up its customer base.  These factors are likely to increase the level of nonperforming assets in future quarters.


Restructured and nonaccrual loans remain classified as nonperforming loans until the uncertainty surrounding the credit is eliminated.  Therefore, 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.  At September 30, 2009, $399,000 of customer interest payments were recognized as reductions to nonaccrual loan principal.  Nonperforming assets are shown in the following table.


Non-Performing Assets as of

September 30,

 

December 31,

(dollars in thousands)

  2009

   2008

 

2008

 

 

 

 

 

Nonaccrual loans

$  9,104

$ 10,299

 

$ 10,590

 

Accruing loans past due 90 days or more

–   

–   

 

–   

 

Restructured loans not on nonaccrual

620

637

 

748

 

 

 

 

 

 

 

Total nonperforming loans

9,724

10,936

 

11,338

 

Foreclosed assets

6,803

680

 

521

 

 

 

 

 

 

 

Total nonperforming assets

$ 16,527

$ 11,616

 

$ 11,859

 

 

 

 

 

 

 

Nonperforming loans as a % of gross loans

2.21%

2.58%

 

2.64%

 

Total nonperforming assets as a % of total assets

2.82%

2.08%

 

2.08%

 


Capital and Liquidity


During the nine months ended September 30, 2009, stockholders’ equity increased $3.1 million, or 7.8%, from retained net income of $2.1 million (net of $550,000 of dividends paid) and an increase in unrealized gain on securities available for sale of $1 million after taxes.  Net book value per share at September 30, 2009 was $27.60, an increase of 11.7% over net book value of $24.71 at September 30, 2008.  Unrealized gains on securities contributed approximately 47% of the increase in net book value per share during this period.  During the September 2009 quarter, average tangible stockholders’ equity was 6.89% of average assets compared to 6.97% of assets during the June 2009 quarter and 6.91% of assets during the September 2008 quarter.  


On July 1, 2009, PSB closed its $7 million 8% Senior Subordinated Notes issue and contributed the net proceeds to its subsidiary, Peoples State Bank.  While the Notes are reflected as debt on the Consolidated Balance Sheets, the debt is reclassified as Tier 2 equity capital (but not tangible equity) for banking regulatory purposes.  PSB was considered “well capitalized” under current banking regulation at September 30, 2009 as in prior quarters.


PSB regularly maintains access to wholesale markets to fund loan originations and manage local depositor needs.  At September 30, 2009, unused (but available) wholesale funding was approximately $237 million, or 40% of total assets, compared to $118 million, or 21% of total assets at December 31, 2008.  The increase in wholesale funding availability during 2009 was primarily due to PSB’s acceptance by the Federal Reserve to participate in their “Borrower in Custody” program in which performing commercial and commercial real estate loans are pledged against potential short-term Discount Window advances.  Since the pledged commercial related loans were unencumbered and not generally accepted as collateral for other borrowing lines, the $100 million of additional borrowing capacity provided by the Discount Window program significantly increased the amount of wholesale funds unused and available.



-3-






Net Interest Margin


Tax adjusted net interest income totaled $4,337,000 during the September 2009 quarter compared to $4,375,000 in the June 2009 quarter and $3,707,000 in the September 2008 quarter  Year to date tax adjusted net interest income was $13,028,000 through September 30, 2009 compared to $11,253,000 during 2008, an increase of 15.8%.  Approximately $1,030,000 of the increase was from growth in earning assets over the prior year’s quarter and approximately $745,000 was from an increase in net interest margin from 2.96% during the nine months ended September 30, 2008 to 3.19% during 2009.  


Net margin decreased from 3.23% in the June 2009 quarter to 3.09% in the September 2009 quarter.  Although the decline in interest bearing deposits and time deposits cost of .15% was greater than the decline in loan yields of .12%, the yield on the taxable securities portfolio declined .36% to 4.54% during the quarter.  Investment security reinvestment rates remain low and securities yields are expected to continue to decline during the upcoming quarter.  In addition,  new senior subordinated notes interest costs contributed to higher cost of interest bearing funding.  In the coming quarter, other borrowings interest costs will increase as certain floating rate repurchase agreement funding resets to higher fixed rates.  However, stable loan yields and declining funding costs are expected to keep net margin levels similar to that during the September 2009 quarter.


Noninterest and Fee Income


Total noninterest income for the quarter ended September 30, 2009 was $1,203,000 compared to $21,000 earned during the September 2008 quarter.  During September 2008, PSB recorded a $991,000 charge to recognize permanent impairment in value of its investment in FNMA preferred stock.  If this loss was excluded, total noninterest income during the quarter ended September 30, 2008 would have been $1,012,000.  Excluding the prior year’s FNMA stock loss, quarterly noninterest income increased $191,000, or 18.9%.  


The majority of the quarterly increase was from mortgage banking income, which increased $139,000, or 59.7%.  Intervention by various United States Treasury programs and open market mortgage related asset purchases by the Federal Reserve since December 2008 have dramatically lowered long-term residential mortgage rates, contributing to a wave of mortgage refinancing during 2009.  However, the income from mortgage loan refinancing continues to diminish as mortgage banking income was $372,000, 496,000, and $757,000 during the quarters ended September 30, June 30, and March 31, 2009, respectively.  


Operating Expenses


Total noninterest expenses increased $358,000, or 11.2%, during the September 2009 quarter to $3,553,000 compared to total noninterest expenses of $3,195,000 during the September 2008 quarter.  The majority of the increase was due to increased FDIC insurance expense of $133,000 and a $125,000 payment related to the auction of foreclosed properties.  An increase in salaries and employee benefits contributed to the remainder of the increase in quarterly expenses.


During nine months ended September 30, 2009, total noninterest expenses were $10.8 million compared to $9.5 million during 2008, an increase of $1,282,000, or 13.5%.  FDIC insurance expenses were the most significant reason for increased expense rising $611,000.  Salaries and benefits increased $532,000 as rising health insurance and incentive plan costs increased average wages and benefits per employee by 9.0%.  The increase in loss on foreclosed assets made up the remaining expense increase compared to 2008.




-4-





In addition to increased regular quarterly insurance premiums, during the June 2009 quarter the FDIC charged an industry wide special assessment equal to 5 basis points (.05%) of total assets to recapitalize the FDIC insurance fund in light of ongoing and expected bank failures.  This special assessment increased PSB’s FDIC insurance expense by $264,000 during the nine months ended September 2009.  Most recently, the FDIC has proposed collecting all estimated premiums through December 2012 in one prepayment due in December 2009.  If finalized, PSB estimates this prepayment to be $2.8 million which will be amortized as FDIC insurance expense during the next three years.  Due to deposit growth and potential increases in the FDIC assessment rate, PSB expects FDIC insurance expense to be greater in future years than seen during 2009.


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.


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 referred to under “Forward - Looking Statements” in Item 1 of PSB’s Form 10-K for the year ended December 31, 2008.  PSB assumes no obligation to update or supplement forward-looking statements that become untrue because of events subsequent to the release of this filing.



-5-







PSB Holdings, Inc.

 

 

 

 

 

Quarterly Financial Summary

 

 

 

 

 

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended – Unaudited

 

 

September 30,

June 30,

March 31,

December 31

September 30,

Earnings and dividends:

2009

2009

2009

2008

2008

 

 

 

 

 

 

 

 

Net income

$          738

 

$          883

 

$       1,006

 

$       1,059

 

$          221

 

 

Basic earnings per share(3)

$         0.47

 

$         0.57

 

$         0.65

 

$         0.68

 

$         0.14

 

 

Diluted earnings per share(3)

$         0.47

 

$         0.57

 

$         0.65

 

$         0.68

 

$         0.14

 

 

Dividends declared per share(3)

$        –      

 

$         0.35

 

$        –      

 

$         0.34

 

$        –      

 

 

Net book value per share

$       27.60

 

$       26.47

 

$       26.53

 

$       25.76

 

$       24.71

 

 

Semi-annual dividend payout ratio

n/a

 

28.90%

 

n/a

 

41.12%

 

n/a

 

 

Average common shares outstanding

1,559,314

 

1,559,314

 

1,559,198

 

1,548,898

 

1,548,898

 

 

 

 

 

 

 

 

 

 

 

 

Balance sheet - average balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, net of allowances

$    432,237

 

$    429,104

 

$    421,029

 

$    415,468

 

$    405,578

 

 

Total assets

$    588,180

 

$    575,743

 

$    569,372

 

$    559,932

 

$    551,077

 

 

Deposits

$    441,741

 

$    429,849

 

$    427,490

 

$    420,856

 

$    413,848

 

 

Stockholders’ equity

$      42,184

 

$      42,118

 

$      41,072

 

$      38,668

 

$      37,884

 

 

 

 

 

 

 

 

 

 

 

 

Performance ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets(1)

0.50%

 

0.62%

 

0.72%

 

0.75%

 

0.16%

 

 

Return on avg. stockholders’ equity(1)

6.94%

 

8.41%

 

9.93%

 

10.90%

 

2.32%

 

 

Average tangible stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

  to average assets(4)

6.89%

 

6.97%

 

6.88%

 

6.87%

 

6.91%

 

 

Net loan charge-offs to average loans(1)

0.45%

 

0.16%

 

0.15%

 

0.10%

 

0.04%

 

 

Nonperforming loans to gross loans

2.21%

 

3.11%

 

2.82%

 

2.64%

 

2.58%

 

 

Allowance for loan loss to gross loans

1.54%

 

1.47%

 

1.41%

 

1.28%

 

1.25%

 

 

Nonperforming assets to tangible equity

40.76%

 

36.99%

 

32.14%

 

30.84%

 

30.64%

 

 

Net interest rate margin(1)(2)

3.09%

 

3.23%

 

3.26%

 

3.02%

 

2.84%

 

 

Net interest rate spread(1)(2)

2.76%

 

2.90%

 

2.94%

 

2.64%

 

2.45%

 

 

Service fee revenue as a percent of

 

 

 

 

 

 

 

 

 

 

 

  average demand deposits(1)

2.76%

 

2.64%

 

2.68%

 

3.01%

 

3.13%

 

 

Noninterest income as a percent

 

 

 

 

 

 

 

 

 

 

 

  of gross revenue

14.18%

 

16.45%

 

15.80%

 

12.78%

 

0.29%

 

 

Efficiency ratio(2)

64.13%

 

65.62%

 

59.66%

 

61.53%

 

85.70%

 

 

Noninterest expenses to avg. assets(1)

2.40%

 

2.66%

 

2.42%

 

2.23%

 

2.31%

 

 

 

 

 

 

 

 

 

 

 

 

Stock price information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

$       23.00

 

$       23.75

 

$       18.75

 

$       20.75

 

$       25.75

 

 

Low

$       18.00

 

$       17.00

 

$       14.40

 

$       14.40

 

$       22.50

 

 

Market value at quarter-end

$       19.50

 

$       23.50

 

$       18.75

 

$       14.40

 

$       22.50

 


(1)Annualized

(2)The yield on tax-exempt loans and securities is computed on a tax-equivalent basis.

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

(4)Tangible stockholders’ equity excludes the impact of cumulative other comprehensive income (loss).




-6-







PSB Holdings, Inc.

 

 

 

 

 

Consolidated Statements of Income

 

 

 

 

 

 

Three Months Ended

 

Nine  Months Ended

 

September 30,

 

September 30,

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

2009

2008

 

2009

2008

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

Loans, including fees

$  6,162 

 

$  6,113 

 

 

$ 18,511 

 

$ 18,850 

 

Securities:

 

 

 

 

 

 

 

 

 

Taxable

782 

 

818 

 

 

2,398 

 

2,511 

 

Tax-exempt

333 

 

349 

 

 

1,020 

 

1,021 

 

Other interest and dividends

 

30 

 

 

 

88 

 

 

 

 

 

 

 

 

 

 

 

Total interest and dividend income

7,279 

 

7,310 

 

 

21,934 

 

22,470 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

2,174 

 

2,850 

 

 

6,758 

 

8,917 

 

FHLB advances

564 

 

654 

 

 

1,730 

 

1,893 

 

Other borrowings

160 

 

205 

 

 

513 

 

701 

 

Senior subordinated notes

142 

 

–    

 

 

199 

 

–    

 

Junior subordinated debentures

113 

 

113 

 

 

340 

 

340 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

3,153 

 

3,822 

 

 

9,540 

 

11,851 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

4,126 

 

3,488 

 

 

12,394 

 

10,619 

 

Provision for loan losses

800 

 

285 

 

 

2,100 

 

555 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

3,326 

 

3,203 

 

 

10,294 

 

10,064 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Service fees

388 

 

412 

 

 

1,076 

 

1,175 

 

Mortgage banking

372 

 

233 

 

 

1,625 

 

841 

 

Gain on sale of loan

–    

 

–    

 

 

122 

 

–    

 

Investment and insurance sales commissions

116 

 

105 

 

 

360 

 

303 

 

Loss on write down of FNMA preferred stock

–    

 

(991)

 

 

–    

 

(991)

 

Loss on disposal of premises and equipment

–   

 

(5)

 

 

(98)

 

(14)

 

Increase in cash surrender value of life insurance

103 

 

97 

 

 

306 

 

277 

 

Other noninterest income

224 

 

170 

 

 

622 

 

549 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest income

1,203 

 

21 

 

 

4,013 

 

2,140 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

1,933 

 

1,732 

 

 

5,725 

 

5,193 

 

Occupancy and facilities

415 

 

467 

 

 

1,400 

 

1,479 

 

Loss on foreclosed assets

151 

 

 

 

174 

 

50 

 

Data processing and other office operations

239 

 

246 

 

 

723 

 

717 

 

Advertising and promotion

88 

 

76 

 

 

266 

 

251 

 

FDIC insurance premiums

206 

 

73 

 

 

801 

 

190 

 

Other noninterest expenses

521 

 

596 

 

 

1,670 

 

1,597 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense

3,553 

 

3,195 

 

 

10,759 

 

9,477 

 

 

 

 

 

 

 

 

 

 

 

Income before provision (credit) for income taxes

976 

 

29 

 

 

3,548 

 

2,727 

 

Provision (credit) for income taxes

238 

 

(192)

 

 

921 

 

485 

 

 

 

 

 

 

 

 

 

 

 

Net income

$     738 

 

$     221 

 

 

$  2,627 

 

$  2,242 

 

Basic earnings per share

$    0.47 

 

$    0.14 

 

 

$    1.68 

 

$    1.45 

 

Diluted earnings per share

$    0.47 

 

$    0.14 

 

 

$    1.68 

 

$    1.45 

 



-7-







PSB Holdings, Inc.

 

 

Consolidated Balance Sheets

 

 

September 30, 2009 unaudited, December 31, 2008 derived from audited financial statements

 

 

 

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

2009

2008

Assets

 

 

 

 

 

Cash and due from banks

$     7,771 

 

$    12,307 

 

Interest-bearing deposits and money market funds

3,519 

 

865 

 

 

 

 

 

 

Cash and cash equivalents

11,290 

 

13,172 

 

 

 

 

 

 

Securities available for sale (at fair value)

105,275 

 

102,930 

 

Loans held for sale

175 

 

245 

 

Loans receivable, net of allowance for loan losses

433,676 

 

424,635 

 

Accrued interest receivable

2,372 

 

2,195 

 

Foreclosed assets

6,803 

 

521 

 

Premises and equipment, net

10,289 

 

10,929 

 

Mortgage servicing rights, net

1,151 

 

785 

 

Federal Home Loan Bank stock (at cost)

3,250 

 

3,250 

 

Cash surrender value of bank-owned life insurance

10,385 

 

9,969 

 

Other assets

1,911 

 

1,855 

 

 

 

 

 

 

TOTAL ASSETS

$  586,577 

 

$  570,486 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Non-interest-bearing deposits

$    57,701 

 

$    54,233 

 

Interest-bearing deposits

385,373 

 

373,568 

 

 

 

 

 

 

Total deposits

443,074 

 

427,801 

 

 

 

 

 

 

Federal Home Loan Bank advances

51,068 

 

65,000 

 

Other borrowings

30,198 

 

25,631 

 

Senior subordinated notes

7,000 

 

–    

 

Junior subordinated debentures

7,732 

 

7,732 

 

Accrued expenses and other liabilities

4,474 

 

4,423 

 

 

 

 

 

 

Total liabilities

543,546 

 

530,587 

 

 

 

 

 

 

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 – 1,559,314 shares

1,751 

 

 

 

Issued – 1,751,431 shares; Outstanding – 1,548,898 shares

 

 

1,751 

 

Additional paid-in capital

5,592 

 

5,856 

 

Retained earnings

38,405 

 

36,328 

 

Accumulated other comprehensive income

2,487 

 

1,450 

 

Treasury stock, at cost – 192,117 and 202,533 shares, respectively

(5,204)

 

(5,486)

 

 

 

 

 

 

Total stockholders’ equity

43,031 

 

39,899 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$  586,577 

 

$  570,486 

 



-8-







PSB Holdings, Inc.

 

 

 

 

 

 

 

Average Balances and Interest Rates

 

 

 

 

 

 

 

Quarter Ended  September 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009

 

 

 

2008

 

 

Avg. Bal.

Interest

Yield/Rate

 

Avg. Bal.

Interest

Yield/Rate

Assets

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

Loans(1)(2)

$ 438,775 

$  6,201

 

5.61%

 

$ 410,696 

$  6,146

 

5.95%

Taxable securities

68,294 

782

 

4.54%

 

62,992 

824

 

5.20%

Tax-exempt securities(2)

36,011 

505

 

5.56%

 

36,297 

529

 

5.80%

FHLB stock

3,250 

–   

 

0.00%

 

3,250 

–   

 

0.00%

Other

10,100 

2

 

0.08%

 

5,181 

30

 

2.30%

 

 

 

 

 

 

 

 

 

 

Total(2)

556,430 

7,490

 

5.34%

 

518,416 

7,529

 

5.78%

 

 

 

 

 

 

 

 

 

 

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

Cash and due from banks

9,832 

 

 

 

 

10,636 

 

 

 

Premises and equipment, net

10,364 

 

 

 

 

11,172 

 

 

 

Cash surrender value ins.

10,263 

 

 

 

 

9,597 

 

 

 

Other assets

7,829 

 

 

 

 

6,374 

 

 

 

Allowance for loan losses

(6,538)

 

 

 

 

(5,118)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$ 588,180 

 

 

 

 

$ 551,077 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & stockholders’ equity

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

Savings and demand deposits

$ 105,989 

$     369

 

1.38%

 

$   89,345 

$     442

 

1.97%

Money market deposits

76,727 

264

 

1.37%

 

71,248 

390

 

2.18%

Time deposits

203,274 

1,541

 

3.01%

 

200,904 

2,018

 

4.00%

FHLB borrowings

59,595 

564

 

3.75%

 

64,052 

654

 

4.06%

Other borrowings

24,613 

160

 

2.58%

 

23,013 

205

 

3.54%

Senior subordinated notes

7,000 

142

 

8.05%

 

–    

–   

 

0.00%

Junior subordinated debentures

7,732 

113

 

5.80%

 

7,732 

113

 

5.81%

 

 

 

 

 

 

 

 

 

 

Total

484,930 

3,153

 

2.58%

 

456,294 

3,822

 

3.33%

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

Demand deposits

55,751 

 

 

 

 

52,351 

 

 

 

Other liabilities

5,315 

 

 

 

 

4,548 

 

 

 

Stockholders’ equity

42,184 

 

 

 

 

37,884 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$ 588,180 

 

 

 

 

$ 551,077 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$  4,337

 

 

 

 

$  3,707

 

 

Rate spread

 

 

2.76%

 

 

 

2.45%

Net yield on interest-earning assets

 

 

3.09%

 

 

 

2.84%


(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%.




-9-







PSB Holdings, Inc.

 

 

 

 

 

 

 

Average Balances and Interest Rates

 

 

 

 

 

 

 

Nine months ended September 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009

 

 

 

2008

 

 

Avg. Bal.

Interest

Yield/Rate

 

Avg. Bal.

Interest

Yield/Rate

Assets

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

Loans(1)(2)

$ 433,601 

$ 18,620

5.74%

 

$ 400,263 

$ 18,942

6.32%

Taxable securities

66,477 

2,398

4.82%

 

64,347 

2,527

5.25%

Tax-exempt securities(2)

36,841 

1,545

5.61%

 

35,464 

1,547

5.83%

FHLB stock

3,250 

–   

0.00%

 

3,159 

-

0.00%

Other

5,274 

5

0.13%

 

4,232 

88

2.78%

 

 

 

 

 

 

 

 

Total(2)

545,443 

22,568

5.53%

 

507,465 

23,104

6.08%

 

 

 

 

 

 

 

 

Non-interest-earning assets:

 

 

 

 

 

 

 

Cash and due from banks

11,602 

 

 

 

10,070 

 

 

Premises and equipment, net

10,577 

 

 

 

11,123 

 

 

Cash surrender value ins.

10,128 

 

 

 

9,184 

 

 

Other assets

6,159 

 

 

 

5,830 

 

 

Allowance for loan losses

(6,103)

 

 

 

(5,003)

 

 

 

 

 

 

 

 

 

 

Total

$ 577,806 

 

 

 

$ 538,669 

 

 

 

 

 

 

 

 

 

 

Liabilities & stockholders’ equity

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

Savings and demand deposits

$ 103,563 

$  1,084

1.40%

 

$  88,787 

$  1,445

2.17%

Money market deposits

72,174 

724

1.34%

 

71,470 

1,269

2.37%

Time deposits

203,997 

4,950

3.24%

 

191,357 

6,203

4.33%

FHLB borrowings

61,768 

1,730

3.74%

 

61,872 

1,893

4.09%

Other borrowings

25,454 

513

2.69%

 

25,357 

701

3.69%

Senior subordinated notes

3,283 

199

8.10%

 

–    

–   

0.00%

Junior subordinated debentures

7,732 

340

5.88%

 

7,732 

340

5.87%

 

 

 

 

 

 

 

 

Total

477,971 

9,540

2.67%

 

446,575 

11,851

3.54%

 

 

 

 

 

 

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

Demand deposits

53,367 

 

 

 

49,617 

 

 

Other liabilities

4,699 

 

 

 

4,424 

 

 

Stockholders’ equity

41,769 

 

 

 

38,053 

 

 

 

 

 

 

 

 

 

 

Total

$ 577,806 

 

 

 

$ 538,669 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$ 13,028

 

 

 

$ 11,253

 

Rate spread

 

 

2.86%

 

 

 

2.54%

Net yield on interest-earning assets

 

 

3.19%

 

 

 

2.96%


(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%.



-10-