Attached files

file filename
8-K - FORM 8-K 1-25-11 TECHE HOLDING COMPANY - TECHE HOLDING COf8k_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

 


TECHE HOLDING COMPANY
 
(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