Attached files
file | filename |
---|---|
EXCEL - IDEA: XBRL DOCUMENT - Mayflower Bancorp Inc | Financial_Report.xls |
EX-31 - EXHIBIT 31 - Mayflower Bancorp Inc | d235675dex31.htm |
EX-32 - EXHIBIT 32 - Mayflower Bancorp Inc | d235675dex32.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended October 31, 2011
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 000-52477
MAYFLOWER BANCORP, INC.
(Exact name of registrant as specified in its charter)
Massachusetts | 20-8448499 | |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) | |
30 South Main Street, Middleboro, Massachusetts | 02346 | |
(Address of principal executive offices) | (Zip Code) |
Registrants telephone number, including area code: (508) 947-4343
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one)
Large Accelerated Filer | ¨ | Accelerated Filer | ¨ | |||
Non-Accelerated Filer | ¨ (Do not check if a smaller reporting company) | Smaller Reporting Company | x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
The number of shares outstanding of each of the registrants classes of common stock as of November 23, 2011
Common Stock $1.00 par value | 2,069,950 | |
(Title of class) | (Shares outstanding) |
PART I - FINANCIAL INFORMATION
ITEM I - Financial Statements
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
October 31, 2011 |
April 30, 2011 |
|||||||
(unaudited) | (audited) | |||||||
(in Thousands) | ||||||||
ASSETS |
||||||||
Cash and cash equivalents: |
||||||||
Cash and due from banks |
$ | 5,637 | $ | 5,534 | ||||
Interest-bearing deposits in banks |
10,788 | 6,256 | ||||||
|
|
|
|
|||||
Total cash and cash equivalents |
16,425 | 11,790 | ||||||
Investment securities: |
||||||||
Securities available-for-sale, at fair value |
47,502 | 46,350 | ||||||
Securities held-to-maturity (fair value of $47,739 and $46,400, respectively) |
46,391 | 45,554 | ||||||
|
|
|
|
|||||
Total investment securities |
93,893 | 91,904 | ||||||
Loans receivable, net |
122,578 | 124,497 | ||||||
Accrued interest receivable |
847 | 891 | ||||||
Real estate held for investment |
1,002 | 1,008 | ||||||
Real estate acquired by foreclosure |
266 | 1,211 | ||||||
Premises and equipment, net |
10,892 | 11,073 | ||||||
Deposits with The Co-operative Central Bank |
449 | 449 | ||||||
Stock in Federal Home Loan Bank of Boston, at cost |
1,650 | 1,650 | ||||||
Refundable income taxes |
212 | 134 | ||||||
Deferred income taxes |
802 | 855 | ||||||
Other assets |
1,301 | 1,421 | ||||||
|
|
|
|
|||||
Total assets |
$ | 250,317 | $ | 246,883 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Deposits |
$ | 224,553 | $ | 221,023 | ||||
Advances and borrowings |
2,500 | 3,500 | ||||||
Advances from borrowers for taxes and insurance |
440 | 154 | ||||||
Allowance for loan losses on off-balance sheet credit exposures |
110 | 110 | ||||||
Accrued expenses and other liabilities |
1,037 | 919 | ||||||
|
|
|
|
|||||
Total liabilities |
228,640 | 225,706 | ||||||
|
|
|
|
|||||
STOCKHOLDERS EQUITY |
||||||||
Preferred stock $1.00 par value; authorized 5,000,000 shares; issued - none |
0 | 0 | ||||||
Common stock $1.00 par value; authorized 15,000,000 shares; issued 2,069,950 at October 31, 2011 and 2,075,035 at April 30, 2011 |
2,070 | 2,075 | ||||||
Additional paid-in capital |
4,333 | 4,326 | ||||||
Retained earnings |
14,430 | 14,062 | ||||||
Accumulated other comprehensive income |
844 | 714 | ||||||
|
|
|
|
|||||
Total stockholders equity |
21,677 | 21,177 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 250,317 | $ | 246,883 | ||||
|
|
|
|
See accompanying notes to consolidated financial statements
2
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
Unaudited
Three months ended October 31, |
Six months
ended October 31, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
(In Thousands, Except Per Share Data) | (In Thousands, Except Per Share Data) | |||||||||||||||
Interest income: |
||||||||||||||||
Loans receivable |
$ | 1,719 | $ | 1,819 | $ | 3,468 | $ | 3,621 | ||||||||
Securities held-to-maturity |
354 | 387 | 726 | 802 | ||||||||||||
Securities available-for-sale |
381 | 440 | 781 | 910 | ||||||||||||
Interest-bearing deposits in banks |
7 | 6 | 18 | 12 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest income |
2,461 | 2,652 | 4,993 | 5,345 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expense: |
||||||||||||||||
Deposits |
336 | 449 | 714 | 922 | ||||||||||||
Borrowed funds |
30 | 56 | 61 | 122 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest expense |
366 | 505 | 775 | 1,044 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income |
2,095 | 2,147 | 4,218 | 4,301 | ||||||||||||
Provision for loan losses |
50 | 76 | 107 | 136 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income after provision for loan losses |
2,045 | 2,071 | 4,111 | 4,165 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Noninterest income: |
||||||||||||||||
Loan origination and other loan fees |
27 | 25 | 51 | 59 | ||||||||||||
Customer service fees |
161 | 170 | 331 | 366 | ||||||||||||
Gain on sales of mortgage loans |
57 | 203 | 134 | 314 | ||||||||||||
Gain on sales of investment securities |
74 | 14 | 134 | 48 | ||||||||||||
Interchange income |
56 | 49 | 113 | 99 | ||||||||||||
Other |
22 | 24 | 44 | 45 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest income |
397 | 485 | 807 | 931 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Noninterest expense: |
||||||||||||||||
Compensation and fringe benefits |
1,092 | 1,048 | 2,158 | 2,099 | ||||||||||||
Occupancy and equipment |
267 | 265 | 534 | 560 | ||||||||||||
FDIC assessment |
34 | 78 | 83 | 169 | ||||||||||||
Data processing |
93 | 94 | 179 | 191 | ||||||||||||
Losses and expenses of other real estate owned |
18 | 19 | 21 | 39 | ||||||||||||
Other |
497 | 454 | 972 | 908 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest expense |
2,001 | 1,958 | 3,947 | 3,966 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
441 | 598 | 971 | 1,130 | ||||||||||||
Provision for income taxes |
148 | 213 | 319 | 409 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 293 | $ | 385 | $ | 652 | $ | 721 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per share (basic) |
$ | 0.14 | $ | 0.19 | $ | 0.31 | $ | 0.35 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per share (diluted) |
$ | 0.14 | $ | 0.19 | $ | 0.31 | $ | 0.35 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average basic shares outstanding |
2,071 | 2,085 | 2,073 | 2,084 | ||||||||||||
Diluted effect of outstanding stock options |
5 | 0 | 4 | 0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average diluted shares outstanding |
2,076 | 2,085 | 2,077 | 2,084 | ||||||||||||
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements
3
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
(Unaudited) | Common Stock |
Additional Paid-in Capital |
Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Total | |||||||||||||||
(In Thousands) | ||||||||||||||||||||
BALANCE, April 30, 2010 |
$ | 2,079 | $ | 4,300 | $ | 13,293 | $ | 808 | $ | 20,480 | ||||||||||
Net income for the six months ended October 31, 2010 |
0 | 0 | 721 | 0 | 721 | |||||||||||||||
Other comprehensive income, net of tax: |
||||||||||||||||||||
Change in unrealized gain on securities available-for-sale, net of deferred income taxes of $147,000 |
0 | 0 | 0 | 232 | 232 | |||||||||||||||
Reclassification adjustment for gains included in net income, net of deferred income taxes of $19,000 |
0 | 0 | 0 | (29 | ) | (29 | ) | |||||||||||||
|
|
|||||||||||||||||||
203 | ||||||||||||||||||||
|
|
|||||||||||||||||||
Total comprehensive income |
0 | 0 | 0 | 0 | 924 | |||||||||||||||
|
|
|||||||||||||||||||
Issuance of 7,500 shares $1 par value common stock |
7 | 46 | 0 | 0 | 53 | |||||||||||||||
Purchase of 2,935 shares of Company stock |
(3 | ) | (5 | ) | (18 | ) | 0 | (26 | ) | |||||||||||
Cash dividends ($0.12 per share) |
0 | 0 | (250 | ) | 0 | (250 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
BALANCE, October 31, 2010 |
$ | 2,083 | $ | 4,341 | $ | 13,746 | $ | 1,011 | $ | 21,181 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
BALANCE, April 30, 2011 |
$ | 2,075 | $ | 4,326 | $ | 14,062 | $ | 714 | $ | 21,177 | ||||||||||
Net income for the six months ended October 31, 2011 |
0 | 0 | 652 | 0 | 652 | |||||||||||||||
Other comprehensive income, net of tax: |
||||||||||||||||||||
Change in unrealized gain on securities available- for-sale, net of deferred income taxes of $132,000 |
0 | 0 | 0 | 211 | 211 | |||||||||||||||
Reclassification adjustment for gains included in net income, net of deferred income taxes of $53,000 |
0 | 0 | 0 | (81 | ) | (81 | ) | |||||||||||||
|
|
|||||||||||||||||||
130 | ||||||||||||||||||||
|
|
|||||||||||||||||||
Total comprehensive income |
0 | 0 | 0 | 0 | 782 | |||||||||||||||
|
|
|||||||||||||||||||
Grants of restricted stock |
1 | 5 | 0 | 0 | 6 | |||||||||||||||
Stock-based compensation |
0 | 11 | 0 | 0 | 11 | |||||||||||||||
Purchase of 5,829 shares of Company stock |
(6 | ) | (9 | ) | (35 | ) | 0 | (50 | ) | |||||||||||
Cash dividends ($0.12 per share) |
0 | 0 | (249 | ) | 0 | (249 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
BALANCE, October 31, 2011 |
$ | 2,070 | $ | 4,333 | $ | 14,430 | $ | 844 | $ | 21,677 | ||||||||||
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
4
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Six months ended October 31, |
||||||||
2011 | 2010 | |||||||
(In Thousands) | ||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Interest received |
$ | 5,286 | $ | 5,498 | ||||
Fees and other income received |
704 | 883 | ||||||
Interest paid |
(780 | ) | (1,047 | ) | ||||
Cash paid to suppliers and employees |
(3,569 | ) | (3,646 | ) | ||||
Income taxes paid |
(423 | ) | (515 | ) | ||||
|
|
|
|
|||||
Net cash provided by operating activities |
1,218 | 1,173 | ||||||
|
|
|
|
|||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Net decrease (increase) in loans receivable |
2,602 | (2,587 | ) | |||||
Purchases of available-for-sale securities |
(16,305 | ) | (14,454 | ) | ||||
Proceeds from sales, calls, and maturities of available-for-sale securities |
15,352 | 18,273 | ||||||
Purchase of held-to-maturity securities |
(18,642 | ) | (27,269 | ) | ||||
Proceeds from maturities and calls of held-to-maturity securities |
17,699 | 27,201 | ||||||
Proceeds from sales of real estate acquired by foreclosure |
125 | 408 | ||||||
Capital additions to real estate acquired by foreclosure |
0 | (76 | ) | |||||
Purchases of premises and equipment |
(58 | ) | (95 | ) | ||||
Other - net |
127 | 49 | ||||||
|
|
|
|
|||||
Net cash provided by investing activities |
900 | 1,450 | ||||||
|
|
|
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Net increase (decrease) in deposits |
3,530 | (3,718 | ) | |||||
Payments on advances and borrowings |
(1,000 | ) | (3,000 | ) | ||||
Net increase in advances from borrowers for taxes and insurance |
286 | 210 | ||||||
Issuance of common stock |
0 | 53 | ||||||
Repurchase of Company stock |
(50 | ) | (26 | ) | ||||
Dividends paid on common stock |
(249 | ) | (250 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
2,517 | (6,731 | ) | |||||
|
|
|
|
|||||
Net increase (decrease) in cash and cash equivalents |
4,635 | (4,108 | ) | |||||
Cash and cash equivalents - beginning of period |
11,790 | 20,473 | ||||||
|
|
|
|
|||||
Cash and cash equivalents - end of period |
$ | 16,425 | $ | 16,365 | ||||
|
|
|
|
See accompanying notes to consolidated financial statements
5
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Continued)
Reconciliation of Net Income to Net Cash
Provided by Operating Activities
(Unaudited)
Six months ended October 31, |
||||||||
2011 | 2010 | |||||||
(In Thousands) | ||||||||
Net income |
$ | 652 | $ | 721 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation |
245 | 252 | ||||||
Provision for loan losses |
107 | 136 | ||||||
Gain on other real estate owned |
0 | (6 | ) | |||||
Premium amortization |
250 | 93 | ||||||
Amortization of intangible assets |
0 | 7 | ||||||
Deferred income taxes |
(26 | ) | 132 | |||||
Gain on sales of investments |
(134 | ) | (48 | ) | ||||
Grants of restricted stock |
6 | 0 | ||||||
Stock based compensation |
11 | 0 | ||||||
Decrease (increase) in accrued interest receivable |
44 | 59 | ||||||
Decrease (increase) in prepaid expenses |
99 | 192 | ||||||
Decrease (increase) in mortgage servicing rights |
21 | (33 | ) | |||||
Decrease (increase) in refundable income taxes |
(78 | ) | (237 | ) | ||||
Increase (decrease) in accrued expenses |
(4 | ) | (93 | ) | ||||
Increase (decrease) in accrued interest payable |
(5 | ) | (2 | ) | ||||
Increase (decrease) in deferred loan origination fees |
30 | 0 | ||||||
|
|
|
|
|||||
Total adjustments |
566 | 452 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
$ | 1,218 | $ | 1,173 | ||||
|
|
|
|
|||||
SUPPLEMENTAL DISCLOSURES: |
||||||||
Total increase in unrealized gain on securities available-for-sale |
$ | 209 | $ | 331 | ||||
|
|
|
|
|||||
Loans transferred to foreclosed real estate |
0 | $ | 295 | |||||
|
|
|
|
|||||
Proceeds from sales of foreclosed real estate financed through loans |
$ | 831 | $ | 457 | ||||
|
|
|
|
See accompanying notes to consolidated financial statements
6
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
October 31, 2011 and 2010
A. | Basis of presentation: |
The consolidated financial statements of Mayflower Bancorp, Inc. and Subsidiary presented herein should be read in conjunction with the consolidated financial statements of Mayflower Bancorp, Inc. and Subsidiary as of and for the year ended April 30, 2011. In the opinion of management, the financial statements reflect all adjustments necessary for a fair presentation. Interim results are not necessarily indicative of results to be expected for the entire year.
B. | Recent Accounting Pronouncements: |
In October 2010, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update No. 2010-20, Disclosures About the Credit Quality of Financing Receivables and the Allowance for Credit Losses, which amends Accounting Standards Codification Topic 310, Receivables. The purpose of the Update is to improve transparency by companies that hold financing receivables, including loans, leases and other long-term receivables. The Update requires such companies to disclose more information about the credit quality of their financing receivables and the credit reserves against them. The disclosures as of the end of a reporting period are effective for interim and annual reporting periods ending on or after December 15, 2010. The disclosure requirements as of April 30, 2011 of ASU 2010-20 have been incorporated in the notes to the Companys consolidated financial statements. Disclosures about activity that occurs during a reporting period are effective for interim and annual reporting periods beginning on or after December 15, 2010. As this Standard amends only disclosure requirements for loans and the allowance for loan losses, adoption will have no impact on the Companys consolidated financial statements.
In January 2011, the FASB issued Accounting Standards Update (ASU) No. 2011-01, Receivables (Topic 310): Deferral of the Effective Date of Disclosures about Troubled Debt Restructurings in Update No. 2010-20. The amendments in ASU 2011-01 temporarily delay the effective date of the disclosures about troubled debt restructurings in ASU No. 2010-20, Receivables (Topic 310): Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses, for public entities. The delay is intended to allow the FASB time to complete its deliberations on what constitutes a troubled debt restructuring. The effective date of the new disclosures about troubled debt restructurings for public entities and the guidance for determining what constitutes a troubled debt restructuring will then be coordinated. Currently, that guidance is anticipated to be effective for interim and annual periods ending after June 15, 2011. The deferral in ASU 2011-01 was effective January 19, 2011 (date of issuance). In April 2011, the FASB issued Accounting Standards Update No. 2011-02, Receivables (Topic 310): A Creditors Determination of Whether a Restructuring Is a Troubled Debt Restructuring. This Update will improve financial reporting by creating greater consistency in the way Generally Accepted Accounting Principles are applied for various types of debt restructuring by clarifying which loan modifications constitute troubled debt restructurings. This Update is effective for interim and annual periods beginning on or after June 15, 2011, and applies retrospectively to restructurings occurring on or after the beginning of the fiscal year of adoption. The Company does not expect the adoption of this guidance to have a material impact on its consolidated financial statements.
In June 2011, the FASB issued Accounting Standards Update 2011-05, Comprehensive Income (Topic 220). This Update states that an entity has the option to present total comprehensive income, the components of net income, and the components of other comprehensive income in a single continuous statement of comprehensive income or in two separate but consecutive statements. In both choices, an entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive
7
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
October 31, 2011 and 2010
income, and a total amount for comprehensive income. The amendments in this Update should be applied retrospectively and are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. Early adoption is permitted. The adoption of this Update will not have a material impact on the Companys consolidated financial position.
C. | Investment Securities |
Investment securities have been classified according to managements intent. The amortized cost of securities and their respective fair values at October 31, 2011 and April 30, 2011 follows:
October 31, 2011 | ||||||||||||||||
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
|||||||||||||
(In Thousands) | ||||||||||||||||
AVAILABLE-FOR-SALE SECURITIES: |
||||||||||||||||
U.S. Government Agency obligations |
$ | 8,996 | $ | 25 | $ | (7 | ) | $ | 9,014 | |||||||
Corporate debt securities |
500 | 0 | 0 | 500 | ||||||||||||
Municipal obligations |
2,819 | 117 | 0 | 2,936 | ||||||||||||
Mortgage-backed and related securities |
33,048 | 1,228 | (10 | ) | 34,266 | |||||||||||
Trust preferred securities |
750 | 0 | (98 | ) | 652 | |||||||||||
Equity securities |
0 | 134 | 0 | 134 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 46,113 | $ | 1,504 | $ | (115 | ) | $ | 47,502 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
HELD-TO-MATURITY SECURITIES: |
||||||||||||||||
U.S. Government Agency obligations |
$ | 13,509 | $ | 45 | $ | (3 | ) | $ | 13,551 | |||||||
Municipal obligations |
3,517 | 180 | 0 | 3,697 | ||||||||||||
Mortgage-backed and related securities |
29,365 | 1,144 | (18 | ) | 30,491 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 46,391 | $ | 1,369 | $ | (21 | ) | $ | 47,739 | ||||||||
|
|
|
|
|
|
|
|
April 30, 2011 | ||||||||||||||||
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
|||||||||||||
(In Thousands) | ||||||||||||||||
AVAILABLE-FOR-SALE SECURITIES: |
||||||||||||||||
U.S. Government Agency obligations |
$ | 10,481 | $ | 33 | $ | (26 | ) | $ | 10,488 | |||||||
Corporate debt securities |
500 | 1 | 0 | 501 | ||||||||||||
Municipal obligations |
2,292 | 80 | (10 | ) | 2,362 | |||||||||||
Mortgage-backed and related securities |
31,147 | 1,004 | (10 | ) | 32,141 | |||||||||||
Trust preferred securities |
750 | 0 | (18 | ) | 732 | |||||||||||
Equity securities |
0 | 126 | 0 | 126 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 45,170 | $ | 1,244 | $ | (64 | ) | $ | 46,350 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
HELD-TO-MATURITY SECURITIES: |
||||||||||||||||
U.S. Government Agency obligations |
$ | 14,995 | $ | 42 | $ | (104 | ) | $ | 14,933 | |||||||
Municipal obligations |
3,723 | 100 | (3 | ) | 3,820 | |||||||||||
Mortgage-backed and related securities |
26,836 | 867 | (56 | ) | 27,647 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 45,554 | $ | 1,009 | $ | (163 | ) | $ | 46,400 | ||||||||
|
|
|
|
|
|
|
|
There was no impairment charge recognized against investment securities during the six months ended October 31, 2011 or 2010.
8
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
October 31, 2011 and 2010
D. | Loans Receivable |
Loans receivable at October 31, 2011 and April 30, 2011 are summarized as follows:
(In Thousands) |
October 31, 2011 |
April 30, 2011 |
||||||
Mortgage loans on real estate |
||||||||
Residential |
$ | 48,440 | $ | 48,724 | ||||
Commercial |
44,123 | 43,511 | ||||||
Construction |
5,898 | 6,272 | ||||||
Home equity loans |
2,981 | 3,521 | ||||||
Home equity lines of credit |
17,685 | 17,702 | ||||||
|
|
|
|
|||||
Total mortgage loans |
119,127 | 119,730 | ||||||
Consumer loans |
1,692 | 1,620 | ||||||
Commercial loans |
4,405 | 5,576 | ||||||
|
|
|
|
|||||
Total loans |
125,224 | 126,926 | ||||||
|
|
|
|
|||||
Less: |
||||||||
Due borrowers on construction and other loans |
1,551 | 1,308 | ||||||
Net deferred loan origination costs |
(63 | ) | (93 | ) | ||||
Allowance for loan losses |
1,158 | 1,214 | ||||||
|
|
|
|
|||||
2,646 | 2,429 | |||||||
|
|
|
|
|||||
Loans receivable, net |
$ | 122,578 | $ | 124,497 | ||||
|
|
|
|
Activity in the allowance for loan losses is summarized as follows for the six months ended October 31:
Six Months Ended | ||||||||
October 31, 2011 |
October 31, 2010 |
|||||||
(In Thousands) | ||||||||
Beginning balance |
$ | 1,214 | $ | 1,194 | ||||
Provision for loan losses |
107 | 136 | ||||||
Loans charged off |
(166 | ) | (21 | ) | ||||
Recoveries |
3 | 4 | ||||||
|
|
|
|
|||||
Balance at end of period |
$ | 1,158 | $ | 1,313 | ||||
|
|
|
|
9
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
October 31, 2011 and 2010
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based upon impairment method as of October 31, 2011 and April 30, 2011:
Residential Mortgages |
Commercial Mortgages |
Construction Mortgages |
Home Equity Loans and Lines of Credit |
Commercial Loans |
Consumer Loans |
Unallocated | Total | |||||||||||||||||||||||||
(In Thousands) |
October 31, 2011 | |||||||||||||||||||||||||||||||
Allowance for loan losses: |
||||||||||||||||||||||||||||||||
Beginning balance |
$ | 173 | $ | 635 | $ | 95 | $ | 182 | $ | 112 | $ | 17 | $ | 0 | $ | 1,214 | ||||||||||||||||
Loans charged off |
(80 | ) | (15 | ) | 0 | (70 | ) | 0 | (1 | ) | 0 | (166 | ) | |||||||||||||||||||
Recoveries |
0 | 0 | 0 | 0 | 3 | 0 | 0 | 3 | ||||||||||||||||||||||||
Provision for loan losses |
52 | (38 | ) | (30 | ) | 123 | (5 | ) | 5 | 0 | 107 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending Balance |
$ | 145 | $ | 582 | $ | 65 | $ | 235 | $ | 110 | $ | 21 | 0 | $ | 1,158 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: individually evaluated for impairment |
$ | 0 | $ | 0 | $ | 0 | $ | 45 | $ | 0 | $ | 0 | $ | 0 | $ | 45 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: collectively evaluated for impairment |
$ | 145 | $ | 582 | $ | 65 | $ | 190 | $ | 110 | $ | 21 | $ | 0 | $ | 1,113 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Loans Receivable: |
||||||||||||||||||||||||||||||||
Ending balance |
$ | 48,440 | $ | 44,123 | $ | 4,347 | $ | 20,666 | $ | 4,405 | $ | 1,692 | $ | 0 | $ | 123,673 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: individually evaluated for impairment |
$ | 0 | $ | 0 | $ | 0 | $ | 129 | $ | 0 | $ | 0 | $ | 0 | $ | 129 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: collectively evaluated for impairment |
$ | 48,440 | $ | 44,123 | $ | 4,347 | $ | 20,537 | $ | 4,405 | $ | 1,692 | $ | 0 | $ | 123,544 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
October 31, 2011 and 2010
Residential Mortgages |
Commercial Mortgages |
Construction Mortgages |
Home Equity Loans and Lines of Credit |
Commercial Loans |
Consumer Loans |
Unallocated | Total | |||||||||||||||||||||||||
(In Thousands) |
April 30, 2011 | |||||||||||||||||||||||||||||||
Allowance for loan losses: |
||||||||||||||||||||||||||||||||
Beginning balance |
$ | 161 | $ | 639 | $ | 95 | $ | 151 | $ | 129 | $ | 19 | $ | 0 | $ | 1,194 | ||||||||||||||||
Loans charged off |
0 | (123 | ) | 0 | 0 | (119 | ) | (11 | ) | 0 | (253 | ) | ||||||||||||||||||||
Recoveries |
0 | 0 | 0 | 0 | 71 | 1 | 0 | 72 | ||||||||||||||||||||||||
Provision for loan losses |
12 | 119 | 0 | 31 | 31 | 8 | 0 | 201 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending Balance |
$ | 173 | $ | 635 | $ | 95 | $ | 182 | $ | 112 | $ | 17 | $ | 0 | $ | 1,214 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: individually evaluated for impairment |
$ | 15 | $ | 0 | $ | 0 | $ | 55 | $ | 0 | $ | 0 | $ | 0 | $ | 70 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: collectively evaluated for impairment |
$ | 158 | $ | 635 | $ | 95 | $ | 127 | $ | 112 | $ | 17 | $ | 0 | $ | 1,144 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Loans Receivable: |
||||||||||||||||||||||||||||||||
Ending balance |
$ | 48,724 | $ | 43,511 | $ | 4,964 | $ | 21,223 | $ | 5,576 | $ | 1,620 | $ | 0 | $ | 125,618 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: individually evaluated for impairment |
$ | 761 | $ | 456 | $ | 0 | $ | 139 | $ | 0 | $ | 0 | $ | 0 | $ | 1,356 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: collectively evaluated for impairment |
$ | 47,963 | $ | 43,055 | $ | 4,964 | $ | 21,084 | $ | 5,576 | $ | 1,620 | $ | 0 | $ | 124,262 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
October 31, 2011 and 2010
Impaired loans at October 31, 2011 and April 30, 2011 were as follows:
Recorded Investment |
Unpaid Principal Balance |
Related Allowance |
Average Recorded Investment |
Interest Income Recognized |
||||||||||||||||
(In Thousands) |
October 31, 2011 | |||||||||||||||||||
With no related allowance recorded: |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||
With an allowance recorded: |
||||||||||||||||||||
Home equity loans and lines of credit |
129 | 129 | 45 | 129 | 1 | |||||||||||||||
Totals: |
||||||||||||||||||||
Home equity loans and lines of credit |
129 | 129 | 45 | 129 | 1 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total impaired loans |
$ | 129 | $ | 129 | $ | 45 | $ | 129 | $ | 1 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Recorded Investment |
Unpaid Principal Balance |
Related Allowance |
Average Recorded Investment |
Interest Income Recognized |
||||||||||||||||
(In Thousands) |
April 30, 2011 | |||||||||||||||||||
With no related allowance recorded: |
||||||||||||||||||||
Residential mortgages |
$ | 453 | $ | 453 | $ | 0 | $ | 455 | $ | 8 | ||||||||||
Commercial mortgages |
456 | 579 | 0 | 580 | 20 | |||||||||||||||
With an allowance recorded: |
||||||||||||||||||||
Residential mortgages |
308 | 308 | 15 | 309 | 6 | |||||||||||||||
Home equity loans and lines of credit |
139 | 139 | 55 | 139 | 1 | |||||||||||||||
Totals: |
||||||||||||||||||||
Residential mortgages |
$ | 761 | $ | 761 | $ | 15 | $ | 764 | $ | 14 | ||||||||||
Commercial mortgages |
$ | 456 | $ | 579 | 0 | $ | 580 | $ | 20 | |||||||||||
Home equity loans and lines of credit |
$ | 139 | $ | 139 | $ | 55 | $ | 139 | $ | 1 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total impaired loans |
$ | 1,356 | $ | 1,479 | $ | 70 | $ | 1,483 | $ | 35 | ||||||||||
|
|
|
|
|
|
|
|
|
|
The following table presents the recorded investment in nonaccrual loans and loans past due over 90 days and still accruing by class of loans as of October 31, 2011 and April 30, 2011:
October 31, 2011 | April 30, 2011 | |||||||||||||||
(In Thousands) |
Non accrual |
Loans Past Due Over 90 Days and Still Accruing |
Non accrual |
Loans Past Due Over 90 Days and Still Accruing |
||||||||||||
Residential mortgages |
$ | 455 | $ | 0 | $ | 1,108 | $ | 0 | ||||||||
Commercial mortgages |
0 | 0 | 456 | 0 | ||||||||||||
Home equity loans and lines of credit |
129 | 0 | 139 | 0 | ||||||||||||
Commercial loans |
0 | 0 | 0 | 0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 584 | $ | 0 | $ | 1,703 | $ | 0 | ||||||||
|
|
|
|
|
|
|
|
The following table presents the aging of the recorded investment in past due loans as of October 31, 2011 and April 30, 2011 follows:
12
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
October 31, 2011 and 2010
30-59 Days Past Due |
60-89 Days Past Due |
Greater Than 90 Days Past Due |
Total Past Due |
Current | Total Loans Receivable |
|||||||||||||||||||
(In Thousands) |
October 31, 2011 | |||||||||||||||||||||||
Residential Mortgages |
$ | 178 | $ | 287 | $ | 169 | $ | 634 | $ | 47,806 | $ | 48,440 | ||||||||||||
Commercial Mortgages |
303 | 37 | 0 | 340 | 43,783 | 44,123 | ||||||||||||||||||
Construction Mortgages |
0 | 0 | 0 | 0 | 4,347 | 4,347 | ||||||||||||||||||
Home Equity Loans and Lines of Credit |
25 | 0 | 99 | 124 | 20,542 | 20,666 | ||||||||||||||||||
Commercial Loans |
0 | 0 | 0 | 0 | 4,405 | 4,405 | ||||||||||||||||||
Consumer Loans |
0 | 0 | 0 | 0 | 1,692 | 1,692 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | 506 | $ | 324 | $ | 268 | $ | 1,098 | $ | 122,575 | $ | 123,673 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
30-59 Days Past Due |
60-89 Days Past Due |
Greater Than 90 Days Past Due |
Total Past Due |
Current | Total Loans Receivable |
|||||||||||||||||||
(In Thousands) |
April 30, 2011 | |||||||||||||||||||||||
Residential Mortgages |
$ | 452 | $ | 0 | $ | 1,108 | $ | 1,560 | $ | 47,164 | $ | 48,724 | ||||||||||||
Commercial Mortgages |
176 | 300 | 456 | 932 | 42,579 | 43,511 | ||||||||||||||||||
Construction Mortgages |
0 | 0 | 0 | 0 | 4,964 | 4,964 | ||||||||||||||||||
Home Equity Loans and Lines of Credit |
158 | 0 | 139 | 297 | 20,926 | 21,223 | ||||||||||||||||||
Commercial Loans |
4 | 0 | 0 | 4 | 5,572 | 5,576 | ||||||||||||||||||
Consumer Loans |
0 | 0 | 0 | 0 | 1,620 | 1,620 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | 790 | $ | 300 | $ | 1,703 | $ | 2,793 | $ | 122,825 | $ | 125,618 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Credit Quality Information
Loans rated Pass: Loans in this category have low to average risk.
Loans rated Special Mention: Loans in this category are currently protected, but exhibit conditions that have the potential for weakness. The borrower may be affected by unfavorable economic, market or other external conditions that may affect their ability to repay the debt. These may also include credits where there is deterioration of the collateral or have deficiencies which may affect the Companys ability to collect on the collateral.
Loans rated Substandard: Generally, a loan is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligors and/or the collateral pledged. There is a distinct possibility that the Company will sustain some loss if the weakness is not corrected.
Loans rated Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, highly questionable.
The following table displays the loan portfolio by credit quality indicators as of October 31, 2011 and April 30, 2011:
13
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
October 31, 2011 and 2010
Residential Mortgages |
Commercial Mortgages |
Construction Mortgages |
Home Equity Loans and Lines of Credit |
Commercial Loans |
Consumer Loans |
Total | ||||||||||||||||||||||
(In Thousands) |
October 31, 2011 | |||||||||||||||||||||||||||
Pass |
$ | 47,807 | $ | 42,154 | $ | 4,110 | $ | 20,537 | $ | 4,405 | $ | 1,692 | $ | 120,705 | ||||||||||||||
Special mention |
346 | 762 | 237 | 0 | 0 | 0 | 1,345 | |||||||||||||||||||||
Substandard |
287 | 1,207 | 0 | 0 | 0 | 0 | 1,494 | |||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 129 | 0 | 0 | 129 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$ | 48,440 | $ | 44,123 | $ | 4,347 | $ | 20,666 | $ | 4,405 | $ | 1,692 | $ | 123,673 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential Mortgages |
Commercial Mortgages |
Construction Mortgages |
Home Equity Loans and Lines of Credit |
Commercial Loans |
Consumer Loans |
Total | ||||||||||||||||||||||
(In Thousands) |
April 30, 2011 | |||||||||||||||||||||||||||
Pass |
$ | 47,437 | $ | 41,490 | $ | 4,964 | $ | 21,084 | $ | 5,576 | $ | 1,620 | $ | 122,171 | ||||||||||||||
Special mention |
526 | 342 | 0 | 0 | 0 | 0 | 868 | |||||||||||||||||||||
Substandard |
453 | 1,679 | 0 | 99 | 0 | 0 | 2,231 | |||||||||||||||||||||
Doubtful |
308 | 0 | 0 | 40 | 0 | 0 | 348 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$ | 48,724 | $ | 43,511 | $ | 4,964 | $ | 21,223 | $ | 5,576 | $ | 1,620 | $ | 125,618 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
E. | Fair Values of Financial Instruments |
The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. The fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Companys various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.
The following methods and assumptions were used by the Company in estimating its fair value disclosures for financial instruments:
Cash, due from banks, federal funds sold and interest bearing deposits: The carrying amounts reported in the statements of financial condition for cash, due from banks, federal funds sold and interest bearing deposits, approximate those assets fair values.
Investment Securities: Fair values of investment securities are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments.
Loans: Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are segregated by type, such as commercial real estate, residential mortgage, and other consumer.
14
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
October 31, 2011 and 2010
Each loan category is further segmented into fixed and adjustable rate interest terms, and by performing and non-performing categories.
The fair value of performing loans, except residential mortgage loans, is calculated by discounting contractual cash flows using estimated market discount rates which reflect the credit and interest rate risk inherent in the loan. For performing residential mortgage loans, fair value is estimated by discounting contractual cash flows adjusted for prepayment estimates using discount rates based on secondary market sources adjusted to reflect differences in servicing and credit costs.
Fair value for significant non-performing loans is based on recent internal or external appraisals. If appraisals are not available, estimated cash flows are discounted using a rate commensurate with the risk associated with the estimated cash flows. Assumptions regarding credit risk, cash flows, and discount rates are judgmentally determined using available market information and specific borrower information.
The carrying amount of accrued interest receivable approximates its fair value.
Deposit Liabilities: The fair value of deposits with no stated maturity, such as non-interest bearing demand deposits, savings and NOW accounts, and money market and checking accounts, is equal to the amount payable on demand (that is, their carrying amounts). The fair value of certificates of deposit is based on the discounted value of contractual cash flows.
Advances and Borrowings: Fair values of advances and borrowings are estimated by discounting the future cash payment using rates currently available to the Company for borrowings with similar terms and maturities.
Deposits with The Co-operative Central Bank and Stock in Federal Home Loan Bank: The carrying amount of the deposits with The Co-operative Central Bank approximates its fair value. The carrying amount of the stock in Federal Home Loan Bank is at cost, since it is not practicable to estimate the fair value because the stock is not marketable.
Commitments to Extend Credit: Commitments to extend credit were evaluated and fair value was estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates.
Limitations: The fair value estimates are made at a discrete point in time based on relevant market information and information about the financial instruments. Because no market exists for a significant portion of the Companys financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and such other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment, and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
In addition, the fair value estimates are based on existing on-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Other significant assets and liabilities that are not considered financial assets or liabilities include the deferred tax assets or liabilities, and premises and equipment. In addition, the tax ramifications related to the realization of the unrealized gains and
15
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
October 31, 2011 and 2010
losses can have a significant effect on fair value estimates and have not been considered in the estimates.
The estimated fair values of the Companys financial instruments at October 31, 2011 and April 30, 2011 were as follows:
October 31, 2011 | April 30, 2011 | |||||||||||||||
Carrying Amount |
Fair Value |
Carrying Amount |
Fair Value |
|||||||||||||
(In Thousands) | ||||||||||||||||
Financial assets: |
||||||||||||||||
Cash and due from banks |
$ | 5,637 | $ | 5,637 | $ | 5,534 | $ | 5,534 | ||||||||
Interest-bearing deposits in banks |
10,788 | 10,788 | 6,256 | 6,256 | ||||||||||||
Investment securities |
93,893 | 95,241 | 91,904 | 92,750 | ||||||||||||
Loans, net |
122,578 | 125,477 | 124,497 | 125,804 | ||||||||||||
Accrued interest receivable |
847 | 847 | 891 | 891 | ||||||||||||
Deposits with The Co-operative Central Bank |
449 | 449 | 449 | 449 | ||||||||||||
Stock in Federal Home Loan Bank of Boston |
1,650 | 1,650 | 1,650 | 1,650 | ||||||||||||
Financial liabilities: |
||||||||||||||||
Deposits |
224,553 | 225,078 | 221,023 | 221,412 | ||||||||||||
Advances and borrowings |
2,500 | 2,758 | 3,500 | 3,812 |
F. | Fair Value Measurement |
The Company groups its financial assets and financial liabilities generally measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2: Significant other observable inputs as of the measurement date other than Level 1 prices, such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; or other inputs that are observable or can be derived from or corroborated by observable market data by correlation or other means for substantially the full term of the asset.
Level 3: Significant unobservable inputs that reflect the Companys own assumptions about the assumptions that market participants would use in pricing an asset or liability as of the measurement date. These financial instruments do not have two way markets and are measured using managements best estimate of fair value.
The following is a description of the Companys valuation methodologies used to measure and disclose the fair values of its financial assets and liabilities on a recurring or nonrecurring basis:
Securities available for sale: Securities available for sale are recorded at fair value on a recurring basis. Fair value measurement is based on quoted prices, when available. If quoted prices are not available, fair values are measured using pricing models.
The Company utilizes a third party pricing service to obtain fair values for investment securities. The pricing service utilizes the following method to value the security portfolio.
16
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
October 31, 2011 and 2010
The securities measured at fair value utilizing Level 1 inputs are marketable equity securities and utilizing Level 2 inputs are corporate debt securities, municipal obligations, U.S. Government and Agency obligations, including mortgage-backed and related securities, trust preferred securities, and equity securities. The fair values represent either quoted market prices for the identical securities (Level 1 inputs) or fair values determined by pricing models that consider standard input factors such as observable market data, benchmark yields, reported trades, broker/dealer quotes, credit spreads, benchmark securities, as well as new issue data, monthly payment information, and collateral performance, among others. The Company does not currently have any Level 3 securities in its portfolio.
Loans: The Company does not record loans at fair value on a recurring basis. However, from time to time, non-recurring fair value adjustments to collateral dependent loans are recorded to reflect partial write-downs based on the observable market price or current appraised value of the collateral.
Real estate acquired by foreclosure: From time-to-time, the Company records non-recurring fair value adjustments to foreclosed real estate to reflect partial writedowns based on observable market prices or current appraised values.
The balances of assets and liabilities measured at fair value on a recurring basis as of October 31, 2011, were as follows:
Assets at Fair Value |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
|||||||||||||
(In thousands) | ||||||||||||||||
Securities available-for-sale: |
||||||||||||||||
U.S. Government Agency obligations |
$ | 9,014 | $ | 0 | $ | 9,014 | $ | 0 | ||||||||
Corporate debt securities |
500 | 0 | 500 | 0 | ||||||||||||
Municipal obligations |
2,936 | 0 | 2,936 | 0 | ||||||||||||
Mortgage-backed and related securities |
34,266 | 0 | 34,266 | 0 | ||||||||||||
Trust preferred securities |
652 | 0 | 652 | 0 | ||||||||||||
Equity securities |
134 | 0 | 134 | 0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Securities available-for-sale |
$ | 47,502 | $ | 0 | $ | 47,502 | $ | 0 | ||||||||
|
|
|
|
|
|
|
|
The balances of assets and liabilities measured at fair value on a non-recurring basis as of October 31, 2011, were as follows:
17
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
October 31, 2011 and 2010
Assets at Fair Value |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
Losses | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Impaired loans |
$ | 129 | $ | 0 | $ | 129 | $ | 0 | $ | 110 | ||||||||||
Real estate acquired by foreclosure |
$ | 266 | $ | 0 | $ | 266 | $ | 0 | $ | 0 |
G. | Stock-Based Compensation |
The Company accounts for stock-based compensation pursuant to ASC 718 Compensation Stock Compensation (ASC 718). The Company uses the Black-Scholes option pricing model as its method for determining the fair value of stock option grants. In 1999, the Company adopted a Stock Option and Incentive Plan for the benefit of officer and non-officer employees and directors of the Company. Shares reserved under this plan totaled 99,750 shares of authorized but unissued common stock. This plan expired in 2009. All remaining awards outstanding under this plan were granted in December 2005. However, awards outstanding at the time the plans expire will continue to remain outstanding according to their terms.
On August 24, 2010, the Companys stockholders approved the Mayflower Bancorp, Inc. 2010 Equity Incentive Plan (the Incentive Plan). Under this plan, 156,475 shares have been reserved for issuance as options to purchase stock, restricted stock, or other stock awards, of which a maximum of 104,317 restricted shares may be granted. The exercise price of an option may not be less than the fair market value of the Companys common stock on the date of the grant of the option and may not be exercisable more than ten years after the date of the grant. As of October 31, 2011, 148,820 shares remained unissued and available for award under the Incentive Plan, of which 100,597 are available as restricted stock.
Forfeitures of awards granted under the incentive plan are estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates in order to derive the Companys best estimate of awards ultimately expected to vest. Estimated forfeiture rates represent only the unvested portion of a surrendered option and are typically estimated based on historical experience. Based on an analysis of the Companys historical data, the Company applied no forfeiture rate to stock options outstanding in determining stock compensation expense for the six months ended October 31, 2011.
During the six months ended October 31, 2011, the Company awarded options to purchase 3,935 shares which vest immediately. The fair value of each option is estimated on the date of the grant using the Black-Scholes option-pricing model and amounted to $2.97 for the options granted in June 2011 and $2.32 for the options granted in August 2011, or $11,000 in total, for the six months ended October 31, 2011. Assumptions used to determine the fair value of stock options granted are as follows:
Granted June 2011 | Granted August 2011 | |||||||
Weighted average fair value |
$ | 2.97 | $ | 2.32 | ||||
Options granted |
2,395 | 1,540 |
18
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
October 31, 2011 and 2010
Expected dividend yield |
2.77 | % | 2.73 | % | ||||
Risk-free interest rate |
3.01 | % | 2.34 | % | ||||
Expected volatility |
45.10 | % | 37.81 | % | ||||
Expected life in years |
5.00 | 5.00 |
Stock option activity was as follows for the six months ended October 31, 2011:
Number of Shares |
Average Exercise Price |
|||||||
Options outstanding at April 30, 2011 |
24,950 | $ | 14.00 | |||||
Options granted |
3,935 | 8.57 | ||||||
Options exercised |
0 | 0 | ||||||
Options forfeited |
0 | 0 | ||||||
|
|
|||||||
Options outstanding at October 31, 2011 |
28,885 | $ | 13.26 | |||||
|
|
|
|
The Company also granted 3,720 restricted shares in the six months ended October 31, 2011 which vest over a five year period. Total compensation expense related to the grants was $6,000 for the six months ended October 31, 2011.
As of October 31, 2011, the expected future compensation related to restricted stock is approximately $6,000 for each of the next four years.
A summary of restricted stock activity is as follows:
Number of Restricted Shares |
Weighted Average Grant Date Fair Value |
|||||||
Non-vested at April 30, 2011 |
0 | $ | 0 | |||||
Granted |
3,720 | 8.59 | ||||||
Vested |
(744 | ) | 8.59 | |||||
Forfeited |
0 | 0 | ||||||
|
|
|||||||
Non-vested at October 31, 2011 |
2,976 | $ | 8.59 | |||||
|
|
|
|
19
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
ITEM 2 - Managements Discussion and Analysis of Financial Condition and Results of Operations
Forward Looking Statements:
This report includes certain forward-looking statements that involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those in the forward-looking statements. Those factors include the economic environment, competition, products and pricing in geographic and business areas in which Mayflower Bancorp, Inc. (the Company) and its wholly owned subsidiary, Mayflower Co-operative Bank (the Bank) operate, prevailing interest rates, changes in government regulations and policies affecting financial services companies, credit quality and credit risk management, and the other risk factors referred to in item 1A of the Companys Annual Report on Form 10-K for the year ended April 30, 2011. The Company undertakes no obligation to release revisions to these forward-looking statements or reflect events or circumstances after the date of this report.
Critical Accounting Policies:
Accounting policies involving significant judgments and assumptions by management, which have, or could have, a material effect on the carrying value of certain assets and impact income, are considered critical accounting policies. The Company believes the following are critical accounting policies:
Allowance for Loan Losses:
A provision for loan losses represents a charge against current earnings and an addition to or deduction from the allowance for loan losses. In determining the amount to provide for potential loan losses, a key factor is the current adequacy of the allowance for loan losses. Management uses a methodology to systematically measure the amount of estimated loan loss exposure inherent in the loan portfolio for purposes of establishing an adequate allowance for loan losses. The methodology includes three elements: (1) an analysis of individual loans deemed to be impaired or potentially impaired and a subsequent allocation as required, (2) general loss allocations for various categories of loans based on loss experience factors, and (3) an unallocated allowance. General and unallocated allowances are determined as a function of managements assessment of many factors including the risk characteristics of the loan portfolio, concentrations of credit, current and anticipated economic conditions that may affect borrowers ability to pay, and trends in loan delinquencies and charge-offs.
Material estimates that are susceptible to change in the near-term relate to the allowance for loan losses. Any significant changes in these assumptions and/or conditions could result in higher than estimated losses that could adversely affect the Companys earnings. Management believes that the allowance for loan losses as currently constituted is adequate based on its review of the portfolio and other factors associated with the loans. While management uses available information to recognize loan losses, future additions to the allowance for loan losses may be necessary based on changes in economic conditions. In addition, regulatory agencies, as part of their examination process, periodically review the Companys allowance for loan losses and may require the Company to recognize additional allowances based on judgments different than those of management, which could also adversely affect the Companys earnings.
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal and interest due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into account all the circumstances surrounding the loan and
20
borrower, including the length of delay, reasons for the delay, the borrowers prior payment record, and the amount of the shortfall in relation to the principal and interest owed.
Impairment is measured on a loan by loan basis for commercial, commercial real estate, and construction loans by either the present value of expected future cash flows discounted at the loans effective interest rate, the loans obtainable market price, or the fair value of the collateral if the loan is collateral dependent. Large groups of similar balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer and residential loans for impairment disclosures, unless such loans are the subject of a restructuring agreement.
The Company also maintains an allowance for possible losses on its outstanding loan commitments. The allowance for loan losses on off-balance sheet credit exposures (shown separately on the balance sheet) is maintained based on expected drawdowns of committed loans and their loss experience factors and managements assessment of various other factors including current and anticipated economic conditions that may affect the borrowers ability to pay, and trends in loan delinquencies and charge-offs.
Other-Than-Temporarily Impaired Investment Securities:
Management judgment is involved in the evaluation of declines in value of individual investment securities held by the Company. Declines in value that are deemed other-than-temporary are recognized in the income statement through a write-down in the recorded value of the affected security. Management considers many factors in their analysis of which, if any, securities might be classified as other-than-temporarily impaired, including industry analyst reports, sector credit ratings, volatility in market price and other relevant information such as: financial condition, earnings capacity, near term prospects of the issuing company, length of time and extent to which the market value has been less than cost, and whether the instrument is performing in accordance with its terms.
Whenever a debt or equity security is deemed to be other-than temporarily impaired as determined by managements analysis, it is written-down to its current fair market value. Any unfavorable change in general market conditions or the condition of a specific issuer could cause an increase in the Companys impairment write-downs on investment securities, which would have an adverse effect on the Companys earnings.
Liquidity and Capital Resources:
The Companys primary sources of liquidity are deposits, loan payments and payoffs, investment income, principal repayments and maturities of investments, and advances from the Federal Home Loan Bank of Boston. The Companys liquidity management program is designed to insure that sufficient funds are available to meet its daily cash requirements and this management program has proven to be successful toward that end. The Company has also established a line of credit with The Federal Reserve Bank, collateralized by certain securities issued by Government Sponsored Entities. Additionally, as a member of The Co-operative Central Banks Reserve Fund, the Company has the right to borrow from that entitys Reserve Fund for short-term cash needs.
The Company believes its capital resources, including deposits, scheduled loan repayments, revenue generated from the sales of loans and investment securities, unused borrowing capacity at the Federal Home Loan Bank of Boston, and cash flows from other sources are adequate to meet its funding commitments and requirements. At October 31, 2011 and April 30, 2011, the Companys and the Banks capital ratios were in excess of regulatory requirements and the Company and the Bank are considered to be well-capitalized under all regulatory requirements.
Financial Condition:
At October 31, 2011, the Companys total assets were $250.3 million as compared to $246.9 million at April 30, 2011, an increase of $3.4 million. During the six months ended October 31, 2011, cash and
21
cash equivalents increased by $4.6 million, total investments increased by $2.0 million, net loans receivable decreased by $1.9 million, and real estate acquired by foreclosure decreased by $945,000.
Net loans receivable were $122.6 million at October 31, 2011, compared to $124.5 million at April 30, 2011, representing a decrease of $1.9 million. This decrease was primarily due to decreases totaling $559,000 in commercial loans and mortgages and $557,000 in aggregate balances of home equity loans and lines of credit. The decrease in commercial accounts was primarily a result of scheduled principal repayments, while the decrease in home equity loans and lines of credit is a function of consumers de-emphasizing this type of borrowing. Additionally, net construction loans outstanding decreased by $617,000, from $5.0 million at April 30, 2011 to $4.3 million at October 31, 2011. These decreases were partially offset by an increase of $72,000 in consumer loans.
Also, during the six months ended October 31, 2011, historically low interest rates spurred continued strong residential mortgage financing activity, as the Company originated $12.2 million in residential mortgages as compared to $17.5 million originated for the same period one year ago. During the six months, the Company sold $7.3 million of fixed-rate residential loans in the secondary mortgage market, producing gains of $134,000, compared to sales of $12.9 million for the prior year period which resulted in gains of $314,000. This activity, combined with other mortgage payoffs, particularly on adjustable rate mortgages, and regularly scheduled amortization, resulted in a $284,000 decrease in residential loan balances as compared to April 30, 2011.
During the six months ended October 31, 2011, total investments increased by $2.0 million as the Company redeployed proceeds received from loan reductions and deposit growth.
Non-performing assets are comprised of non-performing loans, non-accrual investments and real estate acquired by foreclosure. Non-performing loans consist of loans that are more than 90 days past due and loans less than 90 days past due on which the Company has ceased accruing interest. As of October 31, 2011, non-performing assets totaled $850,000, compared to $2.9 million at April 30, 2011. The decrease in non-performing assets is comprised of sales of real estate acquired by foreclosure totaling $945,000 and by a reduction of $1.1 million in non-performing loans. During the period, the Company was able to resolve certain previously classified non-performing loans and charged off others. However, at October 31, 2011, two loans with balances approximating $198,000 were classified as non-performing that were not considered non-performing as of April 30, 2011. This $198,000 was comprised of one residential first mortgage in the amount of $168,000, and one home equity line of credit totaling $30,000. At October 31, 2011, non-performing assets represented 0.34% of total assets compared to 1.18% of total assets at April 30, 2011.
At October 31, 2011, the Companys allowance for loan losses was $1,158,000, which represented an allowance of 0.94% of net loans receivable and 198.3% of non-performing loans at that date. This compares to a balance of $1,214,000 at April 30, 2011, which represented 0.98% of net loans receivable and 71.3% of non-performing loans. During the six months ended October 31, 2011, the Company provided $107,000 to augment the reserve and charged off, net of recoveries, $80,000 in residential mortgages, $70,000 in home equity loans and lines of credit, $15,000 in commercial mortgages, and $1,000 in consumer loans, as offset by a recovery of $3,000 in commercial loans. Management and the Board of the Company continue to closely monitor the loan portfolio and will continue to provide for potential losses as they become likely.
The Companys loan portfolio continues to be dependent on the strength of the local real estate market and further deterioration in that market or other negative economic conditions could have an adverse impact on the Companys results. In addition, commercial, construction, and commercial real estate financing are generally considered to involve a higher degree of credit risk than long-term financing of residential properties due to their higher potential for default and the possible difficulty of disposing of the underlying collateral. As management continues to monitor the Companys loan portfolio, higher
22
provisions for loan losses and foreclosed property expense may be required should economic conditions worsen or the levels of non-performing assets increase.
The Company also maintains an allowance for loan losses against off-balance sheet credit exposures (shown separately on the balance sheet). This allowance totaled $110,000 at October 31, 2011 and April 30, 2011. This allowance is intended to protect the Company against potential losses on undrawn or unfunded loan commitments made to customers.
Total deposits, after interest credited, increased by $3.5 million due primarily to an increase of $2.3 million in money market deposits and an increase of $4.8 million in checking and savings accounts. These increases were partially offset by a decrease of $3.6 million in certificate of deposit balances. The growth in money market deposits was partially a result of a new municipal deposit relationship established during the period, while the reduction in certificates of deposit was a result of a management decision to reduce interest rates paid on these accounts. Additionally, during the six months ended October 31, 2011, advances and borrowings outstanding decreased by $1.0 million, from $3.5 million at April 30, 2011 to $2.5 million at October 31, 2011.
Total stockholders equity increased by $500,000 when compared to April 30, 2011. The increase in total equity is due to net income for the six months of $652,000 and stock-based compensation credits totaling $17,000. Those increases in total equity were partially offset during the six-month period by dividends paid of $0.12 per share totaling $249,000 and Company stock repurchases totaling $50,000. Additionally, total equity increased by $130,000 due to an increase in the net unrealized gain on securities classified as available-for-sale.
Results of Operations:
Comparison of the three months ended October 31, 2011 and October 31, 2010.
General:
Net income for the three months ended October 31, 2011 was $293,000 compared with net income of $385,000 for the three months ended October 31, 2010, a decrease of $92,000 or 23.9%. Net interest income decreased by $52,000, the provision for loan losses decreased by $26,000, total non-interest income decreased by $88,000, and total non-interest expense increased by $43,000.
The Companys results largely depend upon its net interest margin, which is the difference between the income earned on loans and investments, and the interest paid on deposits and borrowings as a percentage of average interest-earning assets. During the three months ended October 31, 2011, the Companys net interest margin decreased from 3.79% to 3.66%. This decrease in net interest margin is primarily a result of the decrease of yields on interest earning assets that occurred during the Companys second quarter.
23
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
ANALYSIS OF INTEREST RATE SPREAD
The following table reflects the weighted average yield, interest earned, and the average balances of loans and investments, and the weighted average rates, interest expense, and the average balances of deposits and borrowed funds for the periods indicated. The yield data for loans does not include loan origination and other loan fees.
Three months ended October 31, | ||||||||||||||||||||||||
2011 | 2010 | |||||||||||||||||||||||
Average Balance(1) |
Interest | Rate (Annualized) |
Average Balance(1) |
Interest | Rate (Annualized) |
|||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||
Loans |
$ | 123,126 | $ | 1,719 | 5.58 | % | $ | 123,528 | $ | 1,819 | 5.89 | % | ||||||||||||
Investment securities |
93,761 | 735 | 3.14 | % | 92,729 | 827 | 3.57 | % | ||||||||||||||||
Interest-bearing deposits in banks |
12,087 | 7 | 0.23 | % | 10,145 | 6 | 0.24 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
All interest-earning assets |
$ | 228,974 | 2,461 | 4.30 | % | $ | 226,402 | 2,652 | 4.69 | % | ||||||||||||||
|
|
|
|
|||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Deposits |
$ | 223,331 | 336 | 0.60 | % | $ | 220,113 | 449 | 0.82 | % | ||||||||||||||
Borrowed funds |
2,501 | 30 | 4.80 | % | 5,436 | 56 | 4.12 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
All interest-bearing liabilities |
$ | 225,832 | 366 | 0.65 | % | $ | 225,549 | 505 | 0.90 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Net interest income |
$ | 2,095 | $ | 2,147 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Weighted average interest rate spread (2) |
3.65 | % | 3.79 | % | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net interest margin |
3.66 | % | 3.79 | % | ||||||||||||||||||||
|
|
|
|
(1) | Average balances calculated using daily balances |
(2) | Represents the weighted average yield earned on all interest earning assets during the period less the weighted average interest rate paid on all interest bearing liabilities. |
24
The effect on net interest income as a result of changes in interest rates and in the amount of interest-earning assets and interest-bearing liabilities is shown in the following table. Information is provided in the table below on changes for the period indicated attributable to (1) changes in volume (change in average balance multiplied by prior period yield), (2) changes in interest rates (changes in yield multiplied by prior period average balance) and (3) the combined effect of changes in interest rates and volume (change in yield multiplied by change in average balance).
Three months ended October 31, | ||||||||||||||||
2011 vs. 2010 | ||||||||||||||||
Changes due to increase (decrease) | ||||||||||||||||
(in thousands) | ||||||||||||||||
Total | Volume | Rate | Rate/ Volume |
|||||||||||||
Interest income: |
||||||||||||||||
Loans |
$ | (100 | ) | $ | (6 | ) | $ | (94 | ) | $ | 0 | |||||
Investment securities |
(92 | ) | 9 | (100 | ) | (1 | ) | |||||||||
Interest-bearing deposits in banks |
1 | 1 | 0 | 0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
(191 | ) | 4 | (194 | ) | (1 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expense: |
||||||||||||||||
Deposits |
(113 | ) | 7 | (118 | ) | (2 | ) | |||||||||
Borrowed funds |
(26 | ) | (30 | ) | 9 | (5 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
(139 | ) | (23 | ) | (109 | ) | (7 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Increase (decrease) in net interest income |
$ | (52 | ) | $ | 27 | $ | (85 | ) | $ | 6 | ||||||
|
|
|
|
|
|
|
|
Interest and Dividend Income:
Total interest and dividend income decreased by $191,000, or 7.2%, to $2.5 million for the three months ended October 31, 2011. Interest income from loans decreased by $100,000. This decrease was due to a reduction in the average rate earned on loans, from 5.89% to 5.58% on an annualized basis, augmented by a decrease of $402,000 in the average balance of loans outstanding. Interest and dividend income on investment securities decreased by $92,000 as a result of a decrease in the average yield earned, from 3.57% in the quarter ended October 31, 2010 to 3.14% in the quarter ended October 31, 2011, offset by an increase of $1.0 million in the average balance of investments. Income from interest-bearing deposits in banks increased by $1,000 due to an increase of $2.0 million in their average balance, offset by a decrease in the average yield earned, from 0.24% in the 2010 quarter to 0.23% in the 2011 quarter.
Interest Expense:
Interest expense decreased by $139,000, or 27.5%, to $366,000 for the three months ended October 31, 2011. Interest expense on deposits decreased by $113,000 as a result of a decrease in the average rate paid, from 0.82% to 0.60%, offset by an increase of $3.2 million in the average balance of deposits. Interest expense on borrowed funds decreased by $26,000, or 34.2%, for the three months ended October 31, 2011. This decrease was due to a reduction of $2.9 million in the average balance of advances outstanding, offset by an increase in the average rate paid on borrowed funds, from 4.12% in the October 2010 three-month period to 4.80% in the October 2011 three-month period.
Provision for Loan Losses:
The provision for loan losses was $50,000 for the quarter ended October 31, 2011, compared to $76,000 for the quarter ended October 31, 2010. The allowance for loan losses is maintained at a level that management and the Board of the Company consider adequate to provide for probable losses based upon
25
evaluation of known and inherent risks in the loan portfolio. In determining the appropriate level for the allowance for loan losses, the Company considers past loss experience, evaluations of underlying collateral, prevailing economic conditions, the nature of the loan portfolio and levels of non-performing and other classified loans. While management uses available information to recognize loan losses, future additions to the allowance may be necessary based on additional increases in non-performing loans, changes in economic conditions, or for other reasons.
Non-interest Income:
Non-interest income decreased by $88,000 for the three months ended October 31, 2011 as compared to the three months ended October 31, 2010. This decrease was due to a primarily to a decrease of $146,000 in gains on sales of loans, offset by an increase of $60,000 in gains on sales of investments. Additionally, customer service fees decreased by $9,000, due principally to a reduction in ATM surcharge income, while other income decreased by $2,000. These decreases were offset by an increase of $2,000 in loan origination and other loan fees and an increase of $7,000 in interchange income.
Non-interest Expense:
Total non-interest expense increased by $43,000 or 2.2% for the quarter ended October 31, 2011. This increase was partially a result of an increase of $44,000 in salary and benefit expense, and an increase of $43,000 in other operating expenses, a result of higher legal expenses on troubled loans. Offsetting these increases was a decrease of $44,000 in FDIC assessment expense, a result of a modification of the FDIC deposit insurance assessment base calculation.
Provision for Income Taxes:
The provision for income taxes decreased by $65,000 for the three months ended October 31, 2011 when compared to the three months ended October 31, 2010. Effective income tax rates were 33.6% and 35.6% respectively in the 2011 and 2010 periods. The lower effective tax rate in comparison to statutory rates is reflective of income earned by a non-Bank investment subsidiary, which is taxed, for state tax purposes, at a lower rate.
Results of Operations:
Comparison of the six months ended October 31, 2011 and October 31, 2010.
General:
Net income for the six months ended October 31, 2011 was $652,000 compared with net income of $721,000 for the six months ended October 31, 2010, a decrease of $69,000 or 9.6%. Net interest income decreased by $83,000 or 1.9%, the provision for loan losses decreased by $29,000, total non-interest income decreased by $124,000, and total non-interest expense decreased by $19,000.
The Companys results largely depend upon its net interest margin, which is the difference between the income earned on loans and investments, and the interest paid on deposits and borrowings as a percentage of average interest-earning assets. During the six months ended October 31, 2011, the Companys net interest margin decreased from 3.79% to 3.62%. This decrease in net interest margin is partially the result of a greater percentage of assets held in interest-bearing deposits in banks, and the decrease in yields on interest-earning assets.
26
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
ANALYSIS OF INTEREST RATE SPREAD
The following table reflects the weighted average yield, interest earned, and the average balances of loans and investments, and the weighted average rates, interest expense, and the average balances of deposits and borrowed funds for the periods indicated. The yield data for loans does not include loan origination and other loan fees.
Six months ended October 31, | ||||||||||||||||||||||||
2011 | 2010 | |||||||||||||||||||||||
Average Balance(1) |
Interest | Rate (Annualized) |
Average Balance(1) |
Interest | Rate (Annualized) |
|||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||
Loans |
$ | 123,600 | $ | 3,468 | 5.61 | % | $ | 123,201 | $ | 3,621 | 5.88 | % | ||||||||||||
Investment securities |
94,342 | 1,507 | 3.19 | % | 93,621 | 1,712 | 3.66 | % | ||||||||||||||||
Interest-bearing deposits in banks |
14,858 | 18 | 0.24 | % | 10,331 | 12 | 0.23 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
All interest-earning assets |
$ | 232,800 | 4,993 | 4.29 | % | $ | 227,153 | 5,345 | 4.71 | % | ||||||||||||||
|
|
|
|
|||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Deposits |
$ | 227,698 | 714 | 0.63 | % | $ | 220,813 | 922 | 0.84 | % | ||||||||||||||
Borrowed funds |
2,582 | 61 | 4.73 | % | 5,985 | 122 | 4.08 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
All interest-bearing liabilities |
$ | 230,280 | 775 | 0.67 | % | $ | 226,798 | 1,044 | 0.92 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Net interest income |
$ | 4,218 | $ | 4,301 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Weighted average interest rate spread (2) |
3.62 | % | 3.79 | % | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net interest margin |
3.62 | % | 3.79 | % | ||||||||||||||||||||
|
|
|
|
(1) | Average balances calculated using daily balances |
(2) | Represents the weighted average yield earned on all interest earning assets during the period less the weighted average interest rate paid on all interest bearing liabilities. |
27
The effect on net interest income as a result of changes in interest rates and in the amount of interest-earning assets and interest-bearing liabilities is shown in the following table. Information is provided in the table below on changes for the period indicated attributable to (1) changes in volume (change in average balance multiplied by prior period yield), (2) changes in interest rates (changes in yield multiplied by prior period average balance) and (3) the combined effect of changes in interest rates and volume (change in yield multiplied by change in average balance).
Six months ended October 31, | ||||||||||||||||
2011 vs. 2010 | ||||||||||||||||
Changes due to increase (decrease) | ||||||||||||||||
(in thousands) | ||||||||||||||||
Total | Volume | Rate | Rate/ Volume |
|||||||||||||
Interest income: |
||||||||||||||||
Loans |
$ | (153 | ) | $ | 12 | $ | (164 | ) | $ | (1 | ) | |||||
Investment securities |
(205 | ) | 13 | (217 | ) | (1 | ) | |||||||||
Interest-bearing deposits in banks |
6 | 5 | 1 | 0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
(352 | ) | 30 | (380 | ) | (2 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expense: |
||||||||||||||||
Deposits |
(208 | ) | 29 | (230 | ) | (7 | ) | |||||||||
Borrowed funds |
(61 | ) | (69 | ) | 19 | (11 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
(269 | ) | (40 | ) | (211 | ) | (18 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Increase (decrease) in net interest income |
$ | (83 | ) | $ | 70 | $ | (169 | ) | $ | 16 | ||||||
|
|
|
|
|
|
|
|
Interest and Dividend Income:
Total interest and dividend income decreased by $352,000, or 6.6%, to $5.0 million for the six months ended October 31, 2011. Interest income from loans decreased by $153,000. This decrease was due to a reduction in the average rate earned on loans, from 5.88% to 5.61% on an annualized basis, as offset by an increase of $399,000 in the average balance of loans outstanding. Interest and dividend income on investment securities decreased by $205,000 as a result of a decrease in the average yield earned, from 3.66% for the six months ended October 31, 2010 to 3.19% for the six months ended October 31, 2011, offset by an increase of $722,000 in the average balance of investments. Income from interest-bearing deposits in banks increased by $6,000 due to an increase of $4.5 million in their average balance, coupled with an increase in the average yield earned, from 0.23% in the 2010 six month period to 0.24% in the 2011 six month period.
Interest Expense:
Interest expense decreased by $269,000, or 25.8%, to $775,000 for the six months ended October 31, 2011. Interest expense on deposits decreased by $208,000 as a result of a decrease in the average rate paid, from 0.84% to 0.63%, offset by an increase of $6.9 million in the average balance of deposits. Interest expense on borrowed funds decreased by $61,000, or 50.0%, for the six months ended October 31, 2011. This decrease was due to a reduction of $3.4 million in the average balance of advances outstanding, offset by an increase in the average rate paid on borrowed funds, from 4.08% in the October 2010 six month period to 4.73% in the October 2011 six month period.
Provision for Loan Losses:
The provision for loan losses was $107,000 for the six months ended October 31, 2011, compared to $136,000 for the six months ended October 31, 2010. The allowance for loan losses is maintained at a
28
level that management and the Companys Board consider adequate to provide for probable losses based upon evaluation of known and inherent risks in the loan portfolio. In determining the appropriate level for the allowance for loan losses, the Company considers past loss experience, evaluations of underlying collateral, prevailing economic conditions, the nature of the loan portfolio and levels of non-performing and other classified loans. While management uses available information to recognize loan losses, future additions to the allowance may be necessary based on additional increases in non-performing loans, changes in economic conditions, or for other reasons.
Non-interest Income:
Non-interest income decreased by $124,000 for the six months ended October 31, 2011 as compared to the six months ended October 31, 2010. This decrease was due to a decrease of $180,000 in gains on sales of loans, partially offset by an increase of $86,000 in gains on sales of investments. Additionally, customer service fees decreased by $35,000, due primarily to a reduction in ATM surcharge income, and a reduction in return check fees collected. Finally, loan origination and other loan fees decreased by $8,000, and other income decreased by $1,000. These decreases were offset by an increase of $14,000 in debit card interchange income.
Non-interest Expense:
Total non-interest expense decreased by $19,000 or 0.5% for the six months ended October 31, 2011. This decrease was attributable to a decrease of $26,000 in occupancy and equipment expense, a decrease of $86,000 in FDIC assessment expense, a decrease of $12,000 in data processing expense, and a decrease of $18,000 in losses and expenses of foreclosed real estate. These decreases were partially offset by an increase of $59,000 in salary and benefit expense and an increase of $64,000 in other expenses, partially due to increased legal fees for troubled loans.
Provision for Income Taxes:
The provision for income taxes decreased by $90,000 for the six months ended October 31, 2011 when compared to the six months ended October 31, 2010. Effective income tax rates were 32.9% and 36.2% respectively in the 2011 and 2010 periods. The lower effective tax rate in comparison to statutory rates is reflective of income earned by a non-Bank investment subsidiary, which is taxed, for state tax purposes, at a lower rate.
Interest Rate Risk Exposure and the Interest Rate Spread:
The Companys net earnings depend primarily upon the difference between the income (interest and dividends) earned on its loans and investment securities (earning assets) and the interest paid on its deposits and borrowed funds (interest-bearing liabilities), together with other income and other operating expenses. The Companys investment income and interest paid (cost of funds) are significantly affected by general economic conditions and by policies of regulatory authorities.
Market risk is the risk of loss from adverse changes in market prices and rates. The Companys market risk arises primarily from interest rate risk inherent in its lending, security investments, and deposit taking activities. To that end, management actively monitors and manages its interest rate risk exposure.
The Companys primary objective in managing interest rate risk is to minimize the adverse impact of interest rate changes on its net interest income and capital, while adjusting its rate-sensitive asset and liability structure to obtain the maximum net yield on that structure. The Company relies primarily on this structure to control interest rate risk. However, a sudden and substantial shift in interest rates may adversely impact the Companys earnings to the extent that the interest rate earned on interest-earning assets and interest paid on interest-bearing liabilities do not change at the same frequency, to the same extent or on the same basis.
29
Delinquent Loans, Loans in Foreclosure and Foreclosed Property:
The following table sets forth information with respect to the Companys non-performing assets as of the date indicated.
October 31, 2011 |
April 30, 2011 |
October 31, 2010 |
||||||||||
(Dollars in Thousands) | ||||||||||||
Loans past due over 90 days: |
||||||||||||
Residential mortgages |
$ | 169 | $ | 1,108 | $ | 0 | ||||||
Home equity loans and lines of credit |
99 | 139 | 99 | |||||||||
Commercial and construction mortgages |
0 | 456 | 0 | |||||||||
Commercial time and demand loans |
0 | 0 | 20 | |||||||||
Consumer and other loans |
0 | 0 | 0 | |||||||||
|
|
|
|
|
|
|||||||
$ | 268 | $ | 1,703 | $ | 119 | |||||||
|
|
|
|
|
|
|||||||
Loans past due over 90 days as a percentage of: |
||||||||||||
Net loans receivable |
0.22 | % | 1.37 | % | 0.10 | % | ||||||
Total assets |
0.11 | % | 0.69 | % | 0.05 | % | ||||||
Non-performing assets |
||||||||||||
**Non-accrual loans |
$ | 584 | $ | 1,703 | $ | 119 | ||||||
Real estate acquired by foreclosure |
266 | 1,211 | 1,379 | |||||||||
|
|
|
|
|
|
|||||||
$ | 850 | $ | 2,914 | $ | 1,498 | |||||||
|
|
|
|
|
|
|||||||
Non-performing assets as a percentage of: |
||||||||||||
Net loans receivable |
0.69 | % | 2.34 | % | 1.22 | % | ||||||
Total assets |
0.34 | % | 1.18 | % | 0.60 | % | ||||||
Allowance for loan losses |
$ | 1,158 | $ | 1,214 | $ | 1,313 | ||||||
Allowance for loan losses as a percentage of non-performing loans |
198.29 | % | 71.29 | % | 1103.36 | % | ||||||
Allowance for loan losses as a percentage of net loans |
0.94 | % | 0.98 | % | 1.07 | % |
** | Includes loans which are contractually past due 90 days or more and/or loans less than 90 days past due on which the Bank has ceased accruing interest |
30
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
This item is not applicable as the Company is a smaller reporting company.
Item 4. | Controls and Procedures |
As of the end of the period covered by this report, management of the Company carried out an evaluation, under the supervision and with the participation of the Companys principal executive officer and principal financial officer, of the effectiveness of the Companys disclosure controls and procedures. Based on this evaluation, the Companys principal executive officer and principal financial officer concluded that the Companys disclosure controls and procedures are effective in ensuring that information required to be disclosed by the Company in reports that it files or submits under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported, within the time periods specified in the rules and forms of both the Securities and Exchange Commission. It should be noted that the design of the Companys disclosure controls and procedures is based in part upon certain reasonable assumptions about the likelihood of future events, and there can be no reasonable assurance that any design of disclosure controls and procedures will succeed in achieving its stated goals under all potential future conditions, regardless of how remote, but the Companys principal executive and financial officers have concluded that the Companys disclosure controls and procedures are, in fact, effective at a reasonable assurance level.
There have been no changes in the Companys internal control over financial reporting identified in connection with the evaluation required under paragraph (d) of Securities and Exchange Commission Rule 13a-15 that occurred during the Companys last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.
PART II
Item 1. | Legal Proceedings |
None
Item 1.A. | Risk Factors |
There have been no material changes to the risk factors disclosed in the Companys Annual Report on Form 10-K for the year ended April 30, 2011.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
The following table sets forth information regarding the Companys stock repurchases during the periods indicated.
Period |
Total Number of Shares Purchased |
Average Price Paid per Share |
Total Number of Shares Purchased as Part of a Publicly Announced Repurchase Program (1) |
Maximum Number of Shares That May Yet Be Purchased Under the Repurchase Program (1) | ||||||||||
August 1-31, 2011 |
510 | $ | 8.24 | 510 | 62,669 | |||||||||
September 1-30, 2011 |
1,517 | 8.42 | 1,517 | 61,152 | ||||||||||
October 1-31, 2011 |
353 | 8.81 | 353 | 60,799 | ||||||||||
|
|
|
|
|
|
| ||||||||
TOTAL |
2,380 | $ | 8.44 | 2,380 | 60,799 | |||||||||
|
|
|
|
|
|
|
(1) | On October 2, 2007, Mayflower Bancorp, Inc. announced that it had approved a stock repurchase program to acquire up to 104,792 shares, or 5%, of the Companys outstanding common stock. |
31
Item 3. | Defaults Upon Senior Securities |
None
Item 4. | Removed and Reserved |
Item 5. | Other Information |
None
Item 6. | Exhibits |
Exhibit 3.1 | Articles of Organization of Mayflower Bancorp, Inc (1) | |
Exhibit 3.2 | Bylaws of Mayflower Bancorp, Inc. (2) | |
Exhibit 4 | Stock Certificate for Common Stock of Mayflower Bancorp, Inc. (1) | |
Exhibit 31 | Rule 13a-14(a)/15d-14(a) Certifications | |
Exhibit 32 | Section 1350 Certifications | |
Exhibit 101* | The following materials from the Companys Quarterly Report on Form 10-Q for the quarter ended October 31, 2011, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Balance Sheets; (ii) the Consolidated Statements of Income; (iii) the Consolidated Statements of Changes in Stockholders Equity; (iv) the Consolidated Statements of Cash Flows; and (v) Notes to the Consolidated Financial Statements, tagged as blocks of text. |
(1) | Incorporated by reference to the Companys Current Report on Form 8-K (File No. 0-52477), filed with the SEC on February 16, 2007. |
(2) | Incorporated by reference to the Companys Current Report on Form 8-K (File No. 0-52477), filed with the SEC on August 12, 2011. |
* | Furnished, not filed. |
32
SIGNATURES
In accordance with the requirements of the Exchange Act the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
MAYFLOWER BANCORP, INC. | ||
Date: December 5, 2011 | ||
/s/ Edward M. Pratt | ||
Edward M. Pratt, President & Chief Executive Officer | ||
(Duly Authorized Officer) | ||
/s/ Maria Vafiades | ||
Maria Vafiades, Chief Financial Officer | ||
(Principal Financial & Accounting Officer) |
33