Attached files

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



Exhibit 99.1


PSB Announces Quarterly Earnings of $.85 Per Share


Wausau, Wisconsin [OTCBB:PSBQ] – Peter W. Knitt, President and CEO of PSB Holdings, Inc. (“PSB”) and Peoples State Bank (“Peoples”) reported September 2010 quarterly earnings of $.85 per share on net income of $1,331,000 compared to earnings of $.77 per share on net income of $1,208,000 during the most recent June 2010 quarter and $.47 per share on net income of $738,000 during the prior year September 2009 quarter.  


President Knitt commented, “September 2010 quarterly net income of $1,331,000 reached a record high and $.85 earnings per share equaled the previous high seen during the December 2007 quarter which included a nonrecurring tax benefit of $.13 per share from a victory in Tax Court.  Increased net interest margin continues to drive income gains, which has also benefited from a moderation in credit and foreclosure losses.  We have also seen a substantial pickup in residential mortgage refinancing activity during the September 2010 quarter due to further long-term rate declines, which increased mortgage banking income compared to levels seen earlier during 2010.”


During the nine months ended September 30, 2010, earnings increased 30% to $2.19 per share on net income of $3,420,000 compared to earnings of $1.68 per share on net income of $2,627,000 during 2009.  Increased earnings year to date were due to higher net interest income, increased deposit service fees, and lower provision for loan losses, which outpaced increased wage and benefit expense and a decline in mortgage banking income.


Total assets remained at $600.2 million at September 30, 2010 as they were at June 30, 2010, compared to $606.9 million at December 31, 2009.  President Knitt noted, “Net loans receivable declined $10.7 million during the September 2010 quarter as certain large commercial borrowers paid down lines of credit and many customers worked to reduce debt levels.  However, we continue to see increased market share in originated secondary market loans with off balance sheet serviced mortgage loans increasing $15 million, or 6%, during the nine months ended September 30, 2010, totaling $253 million at quarter-end.  


Return on average assets was .87% and .50% during the quarter ended September 30, 2010 and 2009, respectively.  Return on average stockholders’ equity was 11.70% and 6.94% during the quarter ended September 30, 2010 and 2009, respectively.


Return on average assets was .76% and .61% during the nine months ended September 30, 2010 and 2009, respectively.  Return on average stockholders’ equity was 10.39% and 8.41% during the nine months ended September 30, 2010 and 2009, respectively.


Balance Sheet Growth


Total assets were $600.2 million at September 30, 2010 and June 30, 2010 compared to $586.6 million at September 30, 2009.  During the recent September 2010 quarter, commercial related loans decreased $8.5 million while cash and cash equivalents increased $9.2 million.  Also during the September 2010 quarter, deposits decreased $2.4 million (primarily from lower retail time deposits), but have increased $9.3 million, or 2%, since September 30, 2009.  During the September 2010 quarter, wholesale funding including brokered deposits, FHLB advances, and other borrowings declined $570,000 to $164.0 million, or 27.3% of total assets, down slightly from 27.4% of assets at June 30, 2010.




-1-





Asset Quality and Allowances for Loan Loss


PSB’s provision for loan losses was $510,000 in the September 2010 quarter compared to $585,000 in the most recent June 2010 quarter and $800,000 in the prior year September 2009 quarter.  During the nine months ended September 30, provision for loan losses was $1,555,000 in 2010 compared to $2,100,000 in 2009.  The provision for loan losses decreased during 2010 compared to 2009 due to a stabilization of the average internal credit quality grades assigned to loans and identification of fewer new credits requiring large specific reserves.


Nonperforming loans decreased $227,000, or 2.5%, during the quarter ended September 2010 to $9.4 million.  Foreclosed assets decreased $469,000 to $5.8 million at September 30, 2010 compared to $6.2 million at June 30, 2010 primarily from sale of $395,000 of foreclosed properties for a net gain of $24,000 during the quarter.  In addition, certain existing foreclosed properties were partially written down $130,000 to current value based on recent market information and sale activity.  Total nonperforming assets decreased $696,000, or 4.4%, to $15.1 million at September 30, 2010 from $15.8 million at June 30, 2010.


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


Restructured and nonaccrual loans remain classified as nonperforming loans until the uncertainty surrounding the credit is eliminated.  Some borrowers continue to make loan payments while maintained on non-accrual status.  PSB applies all payments received on nonaccrual loans to principal until the loan is returned to accrual status or repaid.


At September 30, 2010, PSB’s internal credit grading system identified 22 separate loan relationships totaling $3.9 million against which $2.0 million in specific loan loss reserves were allocated.  At June 30, 2010, PSB’s internal credit grading system identified 18 separate loan relationships totaling $3.7 million against which $2.0 million in specific loan loss reserves were allocated.


Nonperforming assets are shown in the following table.


Non-Performing Assets as of

September 30,

 

December 31,

(dollars in thousands)

2010  

2009  

 

2009

 

 

 

 

 

Nonaccrual loans

$   9,387

$   9,104

 

$ 13,298

 

Accruing loans past due 90 days or more

–   

–   

 

–   

 

Restructured loans not on nonaccrual

–   

620

 

–   

 

 

 

 

 

 

 

Total nonperforming loans

9,387

9,724

 

13,298

 

Foreclosed assets

5,754

6,803

 

3,776

 

 

 

 

 

 

 

Total nonperforming assets

$ 15,141

$ 16,527

 

$ 17,074

 

 

 

 

 

 

 

Nonperforming loans as a % of gross loans

2.14%

2.21%

 

2.99%

 

Total nonperforming assets as a % of total assets

2.52%

2.82%

 

2.81%

 



-2-








Total nonperforming assets as a percentage of total assets was 2.52% at September 30, 2010 compared to 2.64% at June 30, 2010 and 2.82% at September 30, 2009.  Total nonperforming assets as a percentage of total tangible common equity including the allowance for loan losses was 29.47%, 31.86%, and 34.91% at September 30, 2010, June 30, 2010, and September 30, 2009, respectively.  At September 30, 2010, all nonperforming assets aggregating $500,000 or more measured by gross principal outstanding (before specific loan reserves) represented 42% of all nonperforming assets as summarized in the following table.


Significant Nonperforming Assets at September 30, 2010 (dollars in thousands)

 

 

 

 

Gross

Specific

Collateral Description

Asset Type

Principal

Reserves

 

 

 

 

Vacation home/recreational properties (three)

Foreclosed

$   1,767

 

n/a

 

Nonowner occupied multi use, multi-tenant retail RE

Foreclosed

1,700

 

n/a

 

Building supply inventory and accounts receivable

Nonaccrual

827

 

700

 

Out of area condo land development - participation

Foreclosed

792

 

n/a

 

Owner occupied restaurant and business assets

Nonaccrual

720

 

100

 

Nonowner occupied retail/office building rental

Nonaccrual

592

 

–  

 

 

 

 

 

 

 

Total listed assets

 

$   6,398

 

$  800

 

Total bank wide nonperforming assets

 

$ 15,141

 

 

Listed assets as a % of total nonperforming assets

 

42%

 

 


Annualized net loan charge-offs were .16% during the September 2010 quarter compared to .51% during the June 2010 quarter and .45% during the September 2009 quarter.  At September 30, 2010, the allowance for loan losses was $8,001,000 or 1.82% of total loans (85% of nonperforming loans) compared to $7,665,000, or 1.71% of total loans (80% of nonperforming loans) at June 30, 2010, and $6,801,000, or 1.54% of total loans (70% of nonperforming loans) at September 30, 2009.


Capital and Liquidity


During the nine months ended September 30, 2010, stockholders’ equity increased approximately $3.8 million from retained net income of $2.9 million, net of dividends of $565,000 declared, and an increase in net unrealized gains on securities available for sale of $1.1 million after income tax effects.  Net book value per share at September 30, 2010 was $29.43 compared to $27.11 at December 31, 2009, and $27.60 at September 30, 2009, an increase of 6.6% during the past twelve months.  Average tangible stockholders’ equity was 6.99% of average assets during the nine months ended September 30, 2010 compared to 6.91% during the same period ending September 30, 2009.  


For regulatory purposes, the $7 million senior subordinated notes and $7.7 million junior subordinated debentures reflected as debt on the Consolidated Balance Sheet are reclassified as Tier 2 and Tier 1 regulatory equity capital, respectively.  The $7 million of senior subordinated notes were issued during 2009 to support commercial related loan growth and bolster PSB’s total regulatory capital position.  PSB was considered “well capitalized” under banking regulations at September 30, 2010.  


During the September 2010 quarter, PSB entered into an interest rate swap to lower the cost of fixed rate interest payments due on the $7.7 million junior subordinated debentures from 5.82% to a new fixed rate of 4.42% through September 2017.  The reduction in fixed rate is estimated to lower interest expense on the debentures by approximately $105,000 per year.




-3-





PSB regularly maintains access to wholesale markets to fund loan originations and manage local depositor needs.  At September 30, 2010, unused (but available) wholesale funding was approximately $176 million, or 29% of total assets, compared to $188 million, or 31% of total assets at December 31, 2009.  Certain municipal securities held in PSB’s investment portfolio may also be available for pledging as collateral against repurchase agreements and FHLB advances under conditions dictated by the lender.  However, due to the difficulty and uncertainty of the amount ultimately available as collateral, unpledged municipal securities are not considered available for funding in PSB’s internal analysis of liquidity flexibility or in the figures reported as unused but available wholesale funding above.  


PSB’s ability to borrow funds on a short-term basis from the Federal Reserve Discount Window is an important part of its liquidity analysis.  Although PSB has no Discount Window amounts outstanding, approximately 44% of unused but available liquidity at September 30, 2010 was represented by available Discount Window advances compared to 40% of available liquidity at December 31, 2009.


Net Interest Margin


Tax adjusted net interest income totaled $5,220,000 during the September 2010 quarter compared to $4,337,000 in the September 2009 quarter, an increase of 20.4% although quarterly average earning assets increased just 2.0%.  The increase is due to significantly greater net interest margin, which was 3.65% in the September 2010 quarter compared to 3.09% during the September 2009 quarter.  Net margin has increased primarily from the existence of interest rate floors on loans during a period when deposit and other funding costs continue to decline with market rate trends.  


September 2010 quarterly net interest margin increased to 3.65% from 3.57% during the June 2010 quarter.  During the September 2010 quarter, PSB collected a $100,000 prepayment penalty in connection with a debt refinancing with an existing customer whose relationship was retained.  Net interest margin during the September 2010 quarter would have been 3.58% without recognition of the prepayment penalty, indicating stable net margin levels when compared to the prior June 2010 quarter.  Recognition of the prepayment penalty also increased the loan yield to 5.87% during the September 2010 quarter, which would have been 5.78% before the prepayment penalty, compared to a loan yield of 5.80% during the June 2010 quarter.


Year to date for the nine months ended September 30, 2010, tax adjusted net interest income has totaled $14.8 million, up from $13.0 million during the prior year to date period, an increase of 13.7%.  Increased net interest income is due primarily to higher net interest margin, which accounted for 72% of the increase, while earning assets growth accounted for 28% of the increase.


Reinvestment yields for investment security cash flows remain very low and the September 2010 quarterly securities yield of 4.41% is expected to decline as similar securities available for reinvestment provide yields generally less than 2.00%.  Yield on the securities portfolio has declined .39% since the March 2010 quarter, from 4.80% to 4.41% currently.  The ongoing decline in securities yields is expected to be offset by further declines in deposit funding costs in the coming quarter, with net interest margin continuing near the average net margin of 3.50% seen year to date during 2010.


Noninterest and Fee Income


Total noninterest income for the quarter ended September 30, 2010 was $1,463,000 compared to $1,203,000 earned during the September 2009 quarter, an increase of $260,000, or 22%.  The increase was due to $99,000 of higher deposit service fees from customer overdraft activity and a $143,000 increase in other income from higher card interchange income and recognition of a significant loan guarantee fee.  While September 2010 quarterly mortgage banking income of $375,000 was similar to the $372,000 seen during September 2009, current quarterly mortgage banking income was 37% higher than



-4-





the average seen in the prior 2010 quarters and is expected to continue higher during the upcoming December 2010 quarter.


Effective August 15, 2010, new Federal Reserve regulation concerning overdraft protection programs required consumers to opt in to bank programs to obtain overdraft protection.  Certain payments by consumers who did not opt into the bank’s overdraft program are not paid by the bank, reducing overdraft fee income.  During the September 2010 quarter, service fee income declined $10,000, or 2% compared to the June 2010 quarter.  PSB expects continued declines in overdraft fee income due to the new regulation during the December 2010 quarter.  In addition, certain provisions of the Dodd-Frank Wall Street Reform Act are expected to decrease the amount of interchange income PSB collects on debit card and merchant payment activity, although the timing and extent of the reduction cannot yet be reasonably estimated.  During the nine months ended September 30, card interchange revenue was $554,000 and $450,000 during 2010 and 2009, respectively.


For the nine months ended September 30, 2010, total noninterest income declined to $3.8 million, or 4%, from $4.0 million during 2009 due primarily to lower mortgage banking income of $704,000.  However, this reduction was significantly offset by higher deposit service fees of $256,000, increased investment sales commissions of $122,000, and higher card interchange revenue of $104,000.


Operating Expenses


Noninterest expenses totaled $3,979,000 during the September 2010 quarter compared to $3,553,000 during the prior September 2009 quarter, an increase of $426,000.  Higher salaries and employee benefits led the increase, growing $300,000, while data processing expense grew $111,000 and other noninterest expense increased $72,000.  Increased base wages accounted for just $18,000 of the salaries and benefits increase, which was primarily impacted by $163,000 greater health insurance expense under PSB’s self-insured benefit plan.  During the quarter, accrual for estimated year-end and other incentive plans increased approximately $22,000, and $43,000 fewer direct loan origination costs were deferred as commercial loan originations declined compared to 2009.  Data processing expenses increased due to new costs associated with the outsourced core data processing system installed during the June 2010 quarter compared to costs incurred under the previous in-house processing system.


Year to date through September 30, 2010, total noninterest expense was $11,620,000 compared to $10,759,000 in 2009, an increase of $861,000, or 8.0%.  The majority of the increase was in employee salaries and benefits, which increased $618,000 or 10.8%.  Base wages represented $99,000 of the increase, growing 2.2% over 2009.  Overtime and other benefit pay related to the June 2010 quarter core processing system conversion accounted for approximately $75,000 of the increase.  Other factors included fewer deferred direct loan origination costs of $154,000, increased health and dental insurance plan expense of $99,000, up 15% over the prior year, and higher year-end incentive and profit sharing plan costs of $64,000 based on projected 2010 income and sales results.


FDIC insurance expense declined during the September 2010 quarter compared to the prior year quarter due to a change in estimated amortization of the prepaid FDIC insurance assessment of $2.5 million paid in December 2009.  The change now recognizes amortization of the prepaid assessment as incurred rather than using a straight-line method through December 2012 as previously calculated through June 2010.  This change in estimate lowered FDIC expense by approximately $102,000 during the September 2010 quarter but had no impact on 2010 year to date results.  For the year to date period ended September 30, 2010, FDIC expense decreased $211,000 compared to 2009.  However, the prior June 2009 quarter included a special FDIC insurance assessment totaling $264,000.  Prior to the special assessment, 2010 FDIC insurance expense increased $53,000, or 10%.




-5-





About PSB Holdings, Inc.


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


Forward Looking Statements


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




-6-








PSB Holdings, Inc.

Quarterly Financial Summary

(dollars in thousands, except per share data)

 

 

Quarter ended – Unaudited

 

 

Sept. 30,

June 30,

March 31,

Dec. 31,

Sept. 30,

Earnings and dividends:

2010

2010

2010

2009

2009

 

 

 

 

 

 

 

 

Net income

$      1,331

$      1,208

$         881

 

$         489

$         738

 

Basic earnings per share(3)

$        0.85

$        0.77

$        0.56

 

$        0.31

$        0.47

 

Diluted earnings per share(3)

$        0.85

$        0.77

$        0.56

 

$        0.31

$        0.47

 

Dividends declared per share(3)

$         –    

$        0.36

$         –    

 

$        0.35

$         –    

 

Net book value per share

$      29.43

$      28.16

$      27.67

 

$      27.11

$      27.60

 

Semi-annual dividend payout ratio

n/a   

27.04%

n/a   

 

44.47%

n/a   

 

Average common shares outstanding

1,564,297

1,564,297

1,564,131

 

1,559,314

1,559,314

 

 

 

 

 

 

 

 

Balance sheet – average balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, net of allowances

$  438,111

$  435,509

$  436,989

 

$  433,212

$  432,237

 

Total assets

$  604,298

$  597,730

$  603,988

 

$  589,356

$  588,180

 

Deposits

$  459,265

$  454,832

$  457,055

 

$  440,508

$  441,741

 

Stockholders’ equity

$    45,136

$    43,737

$    42,902

 

$    43,233

$    42,184

 

 

 

 

 

 

 

 

Performance ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets(1)

0.87%

0.81%

0.59%

 

0.33%

0.50%

 

Return on avg. stockholders’ equity(1)

11.70%

11.08%

8.33%

 

4.49%

6.94%

 

Average tangible stockholders’ equity

 

 

 

 

 

 

 

   to average assets(4)

7.11%

7.03%

6.82%

 

7.01%

6.89%

 

Net loan charge-offs to average loans(1)

0.16%

0.51%

0.38%

 

0.72%

0.45%

 

Nonperforming loans to gross loans

2.14%

2.14%

2.53%

 

2.99%

2.21%

 

Allowance for loan loss to gross loans

1.82%

1.71%

1.73%

 

1.71%

1.54%

 

Nonperforming assets to tangible equity

 

 

 

 

 

 

 

   plus the allowance for loan losses(4)

29.47%

31.86%

32.99%

 

35.49%

34.91%

 

Net interest rate margin(1)(2)

3.65%

3.57%

3.28%

 

3.43%

3.09%

 

Net interest rate spread(1)(2)

3.40%

3.31%

3.02%

 

3.12%

2.76%

 

Service fee revenue as a percent of

 

 

 

 

 

 

 

   average demand deposits(1)

3.44%

3.67%

2.65%

 

2.51%

2.76%

 

Noninterest income as a percent

 

 

 

 

 

 

 

   of gross revenue

16.12%

14.79%

13.14%

 

17.30%

14.18%

 

Efficiency ratio(2)

59.54%

60.37%

67.55%

 

64.17%

64.13%

 

Noninterest expenses to avg. assets(1)

2.61%

2.55%

2.58%

 

2.74%

2.40%

 

 

 

 

 

 

 

 

Stock price information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

$      25.00

$      22.50

$      22.50

 

$      19.00

$      23.00

 

Low

$      19.64

$      19.20

$      15.05

 

$      15.05

$      18.00

 

Market value at quarter-end

$      23.50

$      20.00

$      20.00

 

$      15.05

$      19.50


(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).



-7-







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)

2010

2009

 

2010

2009

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

Loans, including fees

$ 6,558 

 

$ 6,162

 

 

$ 19,059 

 

$ 18,511 

 

Securities:

 

 

 

 

 

 

 

 

 

Taxable

730 

 

782

 

 

2,264 

 

2,398 

 

Tax-exempt

315 

 

333

 

 

960 

 

1,020 

 

Other interest and dividends

 

2

 

 

16 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest and dividend income

7,612 

 

7,279

 

 

22,299 

 

21,934 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

1,702 

 

2,174

 

 

5,372 

 

6,758 

 

FHLB advances

473 

 

564

 

 

1,401 

 

1,730 

 

Other borrowings

169 

 

160

 

 

568 

 

513 

 

Senior subordinated notes

141 

 

142

 

 

425 

 

199 

 

Junior subordinated debentures

108 

 

113

 

 

334 

 

340 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

2,593 

 

3,153

 

 

8,100 

 

9,540 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

5,019 

 

4,126

 

 

14,199 

 

12,394 

 

Provision for loan losses

510 

 

800

 

 

1,555 

 

2,100 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

4,509 

 

3,326

 

 

12,644 

 

10,294 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Service fees

487 

 

388

 

 

1,332 

 

1,076 

 

Mortgage banking

375 

 

372

 

 

921 

 

1,625 

 

Gain on sale of loan

–    

 

–   

 

 

–    

 

122 

 

Investment and insurance sales commissions

138 

 

116

 

 

482 

 

360 

 

Net loss on sale and write-down of securities

–    

 

–   

 

 

(20)

 

–    

 

Loss on disposal of premises and equipment

(7)

 

–   

 

 

(7)

 

(98)

 

Increase in cash surrender value of life insurance

103 

 

103

 

 

307 

 

306 

 

Other noninterest income

367 

 

224

 

 

836 

 

622 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest income

1,463 

 

1,203

 

 

3,851 

 

4,013 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

2,233 

 

1,933

 

 

6,343 

 

5,725 

 

Occupancy and facilities

431 

 

415

 

 

1,445 

 

1,400 

 

Loss on foreclosed assets

156 

 

151

 

 

305 

 

174 

 

Data processing and other office operations

350 

 

239

 

 

908 

 

723 

 

Advertising and promotion

99 

 

88

 

 

252 

 

266 

 

FDIC insurance premiums

117 

 

206

 

 

590 

 

801 

 

Other noninterest expenses

593 

 

521

 

 

1,777 

 

1,670 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense

3,979 

 

3,553

 

 

11,620 

 

10,759 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

1,993 

 

976

 

 

4,875 

 

3,548 

 

Provision for income taxes

662 

 

238

 

 

1,455 

 

921 

 

 

 

 

 

 

 

 

 

 

 

Net income

$ 1,331 

 

$    738

 

 

$   3,420 

 

$   2,627 

 

Basic earnings per share

$   0.85 

 

$   0.47

 

 

$     2.19 

 

$     1.68 

 

Diluted earnings per share

$   0.85 

 

$   0.47

 

 

$     2.19 

 

$     1.68 

 



-8-







PSB Holdings, Inc.

 

 

Consolidated Balance Sheets

 

 

September 30, 2010 unaudited, December 31, 2009 derived from audited financial statements

 

September 30,

December 31,

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

2010

2009

Assets

 

 

 

 

 

Cash and due from banks

$   7,173 

 

$  15,010 

 

Interest-bearing deposits and money market funds

2,947 

 

731 

 

Federal Funds sold

10,603 

 

10,596 

 

 

 

 

 

 

Cash and cash equivalents

20,723 

 

26,337 

 

Securities available for sale (at fair value)

107,334 

 

106,185 

 

Other investments

2,484 

 

–    

 

Loans held for sale

741 

 

–    

 

Loans receivable, net of allowance for loan losses

430,495 

 

437,633 

 

Accrued interest receivable

2,446 

 

2,142 

 

Foreclosed assets

5,754 

 

3,776 

 

Premises and equipment, net

10,589 

 

10,283 

 

Mortgage servicing rights, net

1,042 

 

1,147 

 

Federal Home Loan Bank stock (at cost)

3,250 

 

3,250 

 

Cash surrender value of bank-owned life insurance

10,796 

 

10,489 

 

Other assets

4,581 

 

5,612 

 

 

 

 

 

 

TOTAL ASSETS

$ 600,235 

 

$ 606,854 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Non-interest-bearing deposits

$   56,037 

 

$   60,003 

 

Interest-bearing deposits

396,390 

 

398,728 

 

 

 

 

 

 

Total deposits

452,427 

 

458,731 

 

 

 

 

 

 

Federal Home Loan Bank advances

57,434 

 

58,159 

 

Other borrowings

24,789 

 

28,410 

 

Senior subordinated notes

7,000 

 

7,000 

 

Junior subordinated debentures

7,732 

 

7,732 

 

Accrued expenses and other liabilities

4,809 

 

4,552 

 

 

 

 

 

 

Total liabilities

554,191 

 

564,584 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

 

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

–    

 

–    

 

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

 

 

 

 

Authorized - 3,000,000 shares

 

 

 

 

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

1,751 

 

 

 

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

 

 

1,751 

 

Additional paid-in capital

5,495 

 

5,599 

 

Retained earnings

41,203 

 

38,348 

 

Accumulated other comprehensive income

2,664 

 

1,776 

 

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

(5,069)

 

(5,204)

 

 

 

 

 

 

Total stockholders’ equity

46,044 

 

42,270 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$ 600,235 

 

$ 606,854 

 



-9-






PSB Holdings, Inc.

 

 

 

 

 

 

 

Average Balances and Interest Rates

 

 

 

 

 

 

 

Quarter Ended September 30,

 

 

 

 

 

 

 

 

 

2010

 

 

 

2009

 

 

Avg. Bal.

Interest

Yield/Rate

 

Avg. Bal.

Interest

Yield/Rate

Assets

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

Loans(1)(2)

$ 445,979 

 

$ 6,597

 

5.87%

 

$ 438,775 

 

$ 6,201

 

5.61%

Taxable securities

73,053 

 

730

 

3.96%

 

68,294 

 

782

 

4.54%

Tax-exempt securities(2)

35,449 

 

477

 

5.34%

 

36,011 

 

505

 

5.56%

FHLB stock

3,250 

 

–   

 

0.00%

 

3,250 

 

–   

 

0.00%

Other

9,799 

 

9

 

0.36%

 

10,100 

 

2

 

0.08%

 

 

 

 

 

 

 

 

 

 

 

 

Total(2)

567,530 

 

7,813

 

5.46%

 

556,430 

 

7,490

 

5.34%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

9,274 

 

 

 

 

 

9,832 

 

 

 

 

Premises and equipment, net

 

 

 

 

 

 

 

 

 

 

 

Cash surrender value insurance

10,546 

 

 

 

 

 

10,364 

 

 

 

 

Other assets

10,732 

 

 

 

 

 

10,263 

 

 

 

 

Allowance for loan losses

14,084 

 

 

 

 

 

7,829 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

(7,868)

 

 

 

 

 

(6,538)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & stockholders’ equity

$ 604,298 

 

 

 

 

 

$ 588,180 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and demand deposits

$ 120,321 

 

$   327

 

1.08%

 

$ 105,989 

 

$   369

 

1.38%

Money market deposits

95,252 

 

257

 

1.07%

 

76,727 

 

264

 

1.37%

Time deposits

187,587 

 

1,118

 

2.36%

 

203,274 

 

1,541

 

3.01%

FHLB borrowings

57,434 

 

473

 

3.27%

 

59,595 

 

564

 

3.75%

Other borrowings

23,304 

 

169

 

2.88%

 

24,613 

 

160

 

2.58%

Senior subordinated notes

7,000 

 

141

 

7.99%

 

7,000 

 

142

 

8.05%

Junior subordinated debentures

7,732 

 

108

 

5.54%

 

7,732 

 

113

 

5.80%

 

 

 

 

 

 

 

 

 

 

 

 

Total

498,630 

 

2,593

 

2.06%

 

484,930 

 

3,153

 

2.58%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

56,105 

 

 

 

 

 

55,751 

 

 

 

 

Other liabilities

4,427 

 

 

 

 

 

5,315 

 

 

 

 

Stockholders’ equity

45,136 

 

 

 

 

 

42,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$ 604,298 

 

 

 

 

 

$ 588,180 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$ 5,220

 

 

 

 

$ 4,337

 

 

Rate spread

 

 

3.40%

 

 

 

2.76%

Net yield on interest-earning assets

 

 

3.65%

 

 

 

3.09%


(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-







PSB Holdings, Inc.

 

 

 

 

 

 

 

Average Balances and Interest Rates

 

 

 

 

 

 

Nine months ended September 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

 

 

2009

 

 

Avg. Bal.

Interest

Yield/Rate

 

Avg. Bal.

Interest

Yield/Rate

Assets

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

Loans(1)(2)

$ 444,739 

 

$ 19,180

 

5.77%

 

$ 433,601  

 

$ 18,620

 

5.74%

Taxable securities

71,440 

 

2,264

 

4.24%

 

66,477 

 

2,398

 

4.82%

Tax-exempt securities(2)

36,109 

 

1,455

 

5.39%

 

36,841 

 

1,545

 

5.61%

FHLB stock

3,250 

 

–   

 

0.00%

 

3,250 

 

–   

 

0.00%

Other

10,633 

 

16

 

0.20%

 

5,274 

 

5

 

0.13%

 

 

 

 

 

 

 

 

 

 

 

 

Total(2)

566,171 

 

22,915

 

5.41%

 

545,443 

 

22,568

 

5.53%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

9,223 

 

 

 

 

 

11,602 

 

 

 

 

Premises and equipment, net

10,441 

 

 

 

 

 

10,577 

 

 

 

 

Cash surrender value insurance

10,630 

 

 

 

 

 

10,128 

 

 

 

 

Other assets

13,352 

 

 

 

 

 

6,159 

 

 

 

 

Allowance for loan losses

(7,784)

 

 

 

 

 

(6,103)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$ 602,033 

 

 

 

 

 

$ 577,806 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

Savings and demand deposits

$ 121,725 

 

$   1,007

 

1.11%

 

$ 103,563 

 

$   1,084

 

1.40%

Money market deposits

94,240 

 

831

 

1.18%

 

72,174 

 

724

 

1.34%

Time deposits

186,402 

 

3,534

 

2.53%

 

203,997 

 

4,950

 

3.24%

FHLB borrowings

57,823 

 

1,401

 

3.24%

 

61,768 

 

1,730

 

3.74%

Other borrowings

24,562 

 

568

 

3.09%

 

25,454 

 

513

 

2.69%

Senior subordinated notes

7,000 

 

425

 

8.12%

 

3,283 

 

199

 

8.10%

Junior subordinated debentures

7,732 

 

334

 

5.78%

 

7,732 

 

340

 

5.88%

 

 

 

 

 

 

 

 

 

 

 

 

Total

499,484 

 

8,100

 

2.17%

 

477,971 

 

9,540

 

2.67%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

54,494 

 

 

 

 

 

53,367 

 

 

 

 

Other liabilities

4,048 

 

 

 

 

 

4,699 

 

 

 

 

Stockholders’ equity

44,007 

 

 

 

 

 

41,769 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$ 602,033 

 

 

 

 

 

$ 577,806 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$ 14,815

 

 

 

 

$ 13,028

 

 

Rate spread

 

 

3.24%

 

 

 

2.86%

Net yield on interest-earning assets

 

 

3.50%

 

 

 

3.19%


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

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




-11-