SB Financial Group Announces Second Quarter 2022 Results
Second quarter 2022 highlights over prior-year second quarter include:
- Net income of
$2.8 million ; diluted earnings per share (“EPS”) of$0.40 or a 23.1 percent decrease - Adjusted net income, excluding the impact of the Originated Mortgage Servicing Rights (“OMSR”) recapture of
$0.2 million was$2.6 million , with EPS of$0.37 - Mortgage origination volume of
$95.5 million , reflects a decrease of$69.4 million , or 42.1 percent
Six months ended
- Net income of
$5.6 million and diluted EPS of$0.79 , compared to$10.8 million , or$1.49 per share or a 47.0 percent decrease - Adjusted net income, excluding the impact of OMSR activity of
$4.8 million , down$4.0 million or 45.9 percent
Second quarter 2022 trailing twelve-month highlights include:
- Loans excluding Paycheck Protection Program (“PPP”) loans, increased
$79.3 million , or 9.7 percent from the prior year - Deposits decreased by
$19.3 million , or 1.8 percent to$1.07 billion at quarter end - Mortgage origination volume of
$472.1 million ; servicing portfolio of$1.37 billion , which is up$0.05 billion , or 3.5 percent
Highlights | Three Months Ended | Six Months Ended | ||||||||||||||||
($ in thousands, except per share & ratios) | % Change | % Change | ||||||||||||||||
Operating revenue | $ | 14,266 | $ | 15,694 | -9.1 | % | $ | 28,545 | $ | 36,241 | -21.2 | % | ||||||
Interest income | 10,474 | 10,163 | 3.1 | % | 19,869 | 20,868 | -4.8 | % | ||||||||||
Interest expense | 881 | 1,006 | -12.4 | % | 1,799 | 2,086 | -13.8 | % | ||||||||||
Net interest income | 9,593 | 9,157 | 4.8 | % | 18,070 | 18,782 | -3.8 | % | ||||||||||
Provision for loan losses | - | - | 0.0 | % | - | 750 | -100.0 | % | ||||||||||
Noninterest income | 4,673 | 6,537 | -28.5 | % | 10,475 | 17,459 | -40.0 | % | ||||||||||
Noninterest expense | 10,802 | 11,076 | -2.5 | % | 21,661 | 21,985 | -1.5 | % | ||||||||||
Net income | 2,834 | 3,761 | -24.6 | % | 5,647 | 10,842 | -47.9 | % | ||||||||||
Earnings per diluted share | 0.40 | 0.52 | -23.1 | % | 0.79 | 1.49 | -47.0 | % | ||||||||||
Return on average assets | 0.87 | % | 1.13 | % | -23.0 | % | 0.85 | % | 1.66 | % | -48.8 | % | ||||||
Return on average equity | 8.88 | % | 10.42 | % | -14.8 | % | 8.46 | % | 15.09 | % | -43.9 | % | ||||||
Non-GAAP Measures | ||||||||||||||||||
Adjusted net income | $ | 2,643 | $ | 3,840 | -31.2 | % | $ | 4,754 | $ | 8,783 | -45.9 | % | ||||||
Adjusted diluted EPS | 0.37 | 0.53 | -30.2 | % | 0.67 | 1.21 | -44.6 | % | ||||||||||
Adjusted return on average assets | 0.81 | % | 1.16 | % | -30.2 | % | 0.78 | % | 1.50 | % | -48.0 | % | ||||||
Adjusted pre-tax, pre-provision income | 3,223 | 4,717 | -31.7 | % | 5,754 | 10,900 | -47.2 | % | ||||||||||
“We had very strong loan growth this quarter of
RESULTS OF OPERATIONS
Consolidated Revenue
Total operating revenue, consisting of net interest income and noninterest income, was down 9.1 percent from the second quarter of 2021, and flat from the linked quarter.
- Net interest income was up from the year-ago quarter by 4.8 percent, and up 13.2 percent from the linked quarter.
- Net interest margin on a fully taxable equivalent basis (FTE) was up from both year-ago and linked quarters by 23 and 49 basis points, respectively, as loan balances were up
$44.9 million from the linked quarter. Net of PPP, our net interest margin is higher by 34 basis points compared to the prior year. - Noninterest income was down 29 and 19 percent from the year ago and linked quarters, respectively, due to lower mortgage volume and OMSR recapture.
Mortgage Loan Business
Mortgage loan originations for the second quarter of 2022 were
Net mortgage banking revenue, consisting of gains on the sale of mortgage loans and net loan servicing fees, was
Mortgage Banking | |||||||||||||||
($ in thousands) | |||||||||||||||
Mortgage originations | $ | 95,454 | $ | 97,394 | $ | 126,611 | $ | 152,623 | $ | 164,883 | |||||
Mortgage sales | 49,915 | 72,154 | 110,543 | 123,083 | 119,064 | ||||||||||
Mortgage servicing portfolio | 1,369,732 | 1,375,554 | 1,362,962 | 1,341,439 | 1,323,804 | ||||||||||
Mortgage servicing rights | 13,408 | 13,135 | 12,034 | 11,194 | 10,678 | ||||||||||
Mortgage servicing revenue | |||||||||||||||
Loan servicing fees | 863 | 861 | 850 | 850 | 830 | ||||||||||
OMSR amortization | (496 | ) | (547 | ) | (807 | ) | (943 | ) | (948 | ) | |||||
Net administrative fees | 367 | 314 | 43 | (93 | ) | (118 | ) | ||||||||
OMSR valuation adjustment | 239 | 890 | 581 | 248 | (99 | ) | |||||||||
Net loan servicing fees | 606 | 1,204 | 624 | 155 | (217 | ) | |||||||||
Gain on sale of mortgages | 1,196 | 1,676 | 3,194 | 3,947 | 4,255 | ||||||||||
Mortgage banking revenue, net | $ | 1,802 | $ | 2,880 | $ | 3,818 | $ | 4,102 | $ | 4,038 | |||||
Noninterest Income and Noninterest Expense
SB Financial’s noninterest income for the quarter was down from the prior year and the linked quarter by 29 and 19 percent, respectively. Gain on sale yields on mortgage loan sales were down over 100 basis points from the prior year and the total dollars of sales were down over
For the second quarter of 2022, noninterest expense of
Noninterest Income / Noninterest Expense | |||||||||||||||
($ in thousands, except ratios) | |||||||||||||||
Noninterest Income (NII) | $ | 4,673 | $ | 5,802 | $ | 6,589 | $ | 6,649 | $ | 6,537 | |||||
NII / Total Revenue | 32.8 | % | 40.6 | % | 42.1 | % | 39.9 | % | 41.7 | % | |||||
NII / Average Assets | 1.4 | % | 1.7 | % | 2.0 | % | 2.0 | % | 2.0 | % | |||||
Total Revenue Growth | -9.1 | % | -46.9 | % | -13.7 | % | -15.3 | % | -10.3 | % | |||||
Noninterest Expense (NIE) | $ | 10,802 | $ | 10,859 | $ | 11,567 | $ | 11,256 | $ | 11,076 | |||||
Efficiency Ratio | 75.6 | % | 75.9 | % | 73.7 | % | 67.4 | % | 70.5 | % | |||||
NIE / Average Assets | 3.3 | % | 3.2 | % | 3.5 | % | 3.4 | % | 3.3 | % | |||||
Net Noninterest Expense/Avg. Assets | -1.9 | % | -1.5 | % | -1.5 | % | -1.4 | % | -1.4 | % | |||||
Total Expense Growth | -2.5 | % | -0.5 | % | 8.3 | % | -0.7 | % | -5.0 | % | |||||
Balance Sheet
Total assets as of
Total loans held for investment were
The investment portfolio of
Loan Balances | ||||||||||||||||||
($ in thousands, except ratios) | Annual Growth |
|||||||||||||||||
Commercial | $ | 127,711 | $ | 124,857 | $ | 122,373 | $ | 138,085 | $ | 149,998 | $ | (22,287 | ) | |||||
% of Total | 14.3 | % | 14.7 | % | 14.9 | % | 16.3 | % | 17.6 | % | -14.9 | % | ||||||
Commercial RE | 404,260 | 400,101 | 381,387 | 387,858 | 389,287 | 14,973 | ||||||||||||
% of Total | 45.1 | % | 47.0 | % | 46.4 | % | 45.8 | % | 45.8 | % | 3.8 | % | ||||||
Agriculture | 60,586 | 55,741 | 57,473 | 57,374 | 50,895 | 9,691 | ||||||||||||
% of Total | 6.8 | % | 6.6 | % | 7.0 | % | 6.8 | % | 6.0 | % | 19.0 | % | ||||||
Residential RE | 241,614 | 214,015 | 206,324 | 207,571 | 203,294 | 38,320 | ||||||||||||
% of Total | 27.0 | % | 25.2 | % | 25.1 | % | 24.5 | % | 23.9 | % | 18.8 | % | ||||||
Consumer & Other | 61,440 | 55,957 | 55,157 | 55,660 | 57,039 | 4,401 | ||||||||||||
% of Total | 6.9 | % | 6.6 | % | 6.7 | % | 6.6 | % | 6.7 | % | 7.7 | % | ||||||
Total Loans | $ | 895,611 | $ | 850,671 | $ | 822,714 | $ | 846,548 | $ | 850,513 | $ | 45,098 | ||||||
Total Growth Percentage | 5.3 | % | ||||||||||||||||
Deposit Balances | ||||||||||||||||||
($ in thousands, except ratios) | Annual Growth |
|||||||||||||||||
Non-Int DDA | $ | 239,676 | $ | 252,273 | $ | 247,044 | $ | 258,857 | $ | 240,572 | $ | (896 | ) | |||||
% of Total | 22.4 | % | 22.2 | % | 22.2 | % | 23.3 | % | 22.0 | % | -0.4 | % | ||||||
Interest DDA | 198,286 | 211,152 | 195,464 | 189,130 | 187,023 | 11,263 | ||||||||||||
% of Total | 18.5 | % | 18.6 | % | 17.6 | % | 17.0 | % | 17.1 | % | 6.0 | % | ||||||
Savings | 215,285 | 236,394 | 237,571 | 246,414 | 235,231 | (19,946 | ) | |||||||||||
% of Total | 20.1 | % | 20.8 | % | 21.3 | % | 22.2 | % | 21.6 | % | -8.5 | % | ||||||
Money Market | 276,274 | 289,699 | 276,462 | 258,741 | 255,512 | 20,762 | ||||||||||||
% of Total | 25.8 | % | 25.5 | % | 24.8 | % | 23.3 | % | 23.4 | % | 8.1 | % | ||||||
Time Deposits | 142,258 | 148,553 | 156,504 | 158,518 | 172,696 | (30,438 | ) | |||||||||||
% of Total | 13.3 | % | 13.1 | % | 14.1 | % | 14.3 | % | 15.8 | % | -17.6 | % | ||||||
Total Deposits | $ | 1,071,779 | $ | 1,138,071 | $ | 1,113,045 | $ | 1,111,660 | $ | 1,091,034 | $ | (19,255 | ) | |||||
Total Growth Percentage | -1.8 | % | ||||||||||||||||
Asset Quality
Nonperforming Assets ($ in thousands, except ratios) |
Annual Change |
|||||||||||||||||
Commercial & Agriculture | $ | 140 | $ | 142 | $ | 143 | $ | 144 | $ | 375 | $ | (235 | ) | |||||
% of Total Com./Ag. loans | 0.07 | % | 0.08 | % | 0.08 | % | 0.07 | % | 0.19 | % | -62.7 | % | ||||||
Commercial RE | 359 | 544 | 554 | 566 | 1,026 | (667 | ) | |||||||||||
% of Total CRE loans | 0.09 | % | 0.14 | % | 0.15 | % | 0.15 | % | 0.26 | % | -65.0 | % | ||||||
Residential RE | 3,176 | 3,198 | 2,484 | 2,056 | 1,751 | 1,425 | ||||||||||||
% of Total Res. RE loans | 1.31 | % | 1.49 | % | 1.20 | % | 0.99 | % | 0.86 | % | 81.4 | % | ||||||
Consumer & Other | 323 | 409 | 471 | 422 | 463 | (140 | ) | |||||||||||
% of Total Con./Oth. loans | 0.53 | % | 0.73 | % | 0.85 | % | 0.76 | % | 0.81 | % | -30.2 | % | ||||||
Total Nonaccruing Loans | 3,998 | 4,293 | 3,652 | 3,188 | 3,615 | 383 | ||||||||||||
% of Total loans | 0.45 | % | 0.50 | % | 0.44 | % | 0.38 | % | 0.43 | % | 10.6 | % | ||||||
Accruing Restructured Loans | 683 | 762 | 725 | 805 | 758 | (75 | ) | |||||||||||
Total Change (%) | -9.9 | % | ||||||||||||||||
Total Nonaccruing & Restructured Loans | 4,681 | 5,055 | 4,377 | 3,993 | 4,373 | 308 | ||||||||||||
% of Total loans | 0.52 | % | 0.59 | % | 0.53 | % | 0.47 | % | 0.51 | % | 7.0 | % | ||||||
Foreclosed Assets and Other Assets | 730 | 527 | 2,104 | 1,601 | 1,603 | (873 | ) | |||||||||||
Total Change (%) | -54.5 | % | ||||||||||||||||
Total Nonperforming Assets | $ | 5,411 | $ | 5,582 | $ | 6,481 | $ | 5,594 | $ | 5,976 | $ | (565 | ) | |||||
% of Total assets | 0.42 | % | 0.42 | % | 0.49 | % | 0.42 | % | 0.46 | % | -9.5 | % | ||||||
Webcast and Conference Call
The Company will hold a related conference call and webcast on
About
Headquartered in
In
Forward-Looking Statements
Certain statements within this document, which are not statements of historical fact, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties and actual results may differ materially from those predicted by the forward-looking statements. These risks and uncertainties include, but are not limited to, the duration and scope of the COVID-19 outbreak in
Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance with
Investor Contact Information:
Chief Executive Officer
[email protected]
Chief Financial Officer
[email protected]
CONSOLIDATED BALANCE SHEETS - (Unaudited) | |||||||||||||||||||||||
June | March | December | September | June | |||||||||||||||||||
($ in thousands) | 2022 | 2022 | 2021 | 2021 | 2021 | ||||||||||||||||||
ASSETS | |||||||||||||||||||||||
Cash and due from banks | $ | 29,567 | $ | 130,003 | $ | 149,511 | $ | 138,015 | $ | 154,993 | |||||||||||||
Interest bearing time deposits | 1,691 | 1,894 | 2,643 | 2,651 | 2,906 | ||||||||||||||||||
Available-for-sale securities | 266,162 | 265,311 | 263,259 | 248,815 | 211,756 | ||||||||||||||||||
Loans held for sale | 4,242 | 4,737 | 7,472 | 10,335 | 8,731 | ||||||||||||||||||
Loans, net of unearned income | 895,611 | 850,671 | 822,714 | 846,548 | 850,513 | ||||||||||||||||||
Allowance for loan losses | (13,801 | ) | (13,804 | ) | (13,805 | ) | (13,812 | ) | (13,306 | ) | |||||||||||||
Premises and equipment, net | 23,122 | 23,039 | 23,212 | 23,874 | 24,343 | ||||||||||||||||||
5,303 | 5,303 | 5,303 | 5,303 | 5,303 | |||||||||||||||||||
Foreclosed assets and other assets | 730 | 527 | 2,104 | 1,601 | 1,603 | ||||||||||||||||||
Interest receivable | 3,256 | 2,815 | 2,920 | 2,954 | 3,000 | ||||||||||||||||||
23,239 | 23,239 | 23,191 | 22,091 | 22,091 | |||||||||||||||||||
Cash value of life insurance | 28,556 | 17,932 | 17,867 | 17,795 | 17,721 | ||||||||||||||||||
Mortgage servicing rights | 13,408 | 13,135 | 12,034 | 11,194 | 10,678 | ||||||||||||||||||
Other assets | 12,886 | 10,328 | 12,430 | 12,361 | 12,175 | ||||||||||||||||||
Total assets | $ | 1,293,972 | $ | 1,335,130 | $ | 1,330,855 | $ | 1,329,725 | $ | 1,312,507 | |||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||
Deposits | |||||||||||||||||||||||
Non interest bearing demand | $ | 239,676 | $ | 252,273 | $ | 247,044 | $ | 258,857 | $ | 240,572 | |||||||||||||
Interest bearing demand | 198,286 | 211,152 | 195,464 | 189,130 | 187,023 | ||||||||||||||||||
Savings | 215,285 | 236,394 | 237,571 | 246,414 | 235,231 | ||||||||||||||||||
Money market | 276,274 | 289,699 | 276,462 | 258,741 | 255,512 | ||||||||||||||||||
Time deposits | 142,258 | 148,553 | 156,504 | 158,518 | 172,696 | ||||||||||||||||||
Total deposits | 1,071,779 | 1,138,071 | 1,113,045 | 1,111,660 | 1,091,034 | ||||||||||||||||||
Short-term borrowings | 30,772 | 19,035 | 15,320 | 20,771 | 25,096 | ||||||||||||||||||
25,000 | 5,500 | 5,500 | 5,500 | 5,500 | |||||||||||||||||||
Trust preferred securities | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | ||||||||||||||||||
Subordinated debt net of issuance costs | 19,570 | 19,558 | 19,546 | 19,534 | 19,522 | ||||||||||||||||||
Interest payable | 307 | 536 | 299 | 576 | 417 | ||||||||||||||||||
Other liabilities | 11,678 | 9,483 | 21,906 | 17,082 | 16,611 | ||||||||||||||||||
Total liabilities | 1,169,416 | 1,202,493 | 1,185,926 | 1,185,433 | 1,168,490 | ||||||||||||||||||
Shareholders' Equity | |||||||||||||||||||||||
Common stock | 61,319 | 61,319 | 54,463 | 54,463 | 54,463 | ||||||||||||||||||
Additional paid-in capital | 15,069 | 14,872 | 14,944 | 14,875 | 14,906 | ||||||||||||||||||
Retained earnings | 96,809 | 94,833 | 99,716 | 97,183 | 93,851 | ||||||||||||||||||
Accumulated other comprehensive income (loss) | (22,210 | ) | (13,659 | ) | (1,845 | ) | (699 | ) | 499 | ||||||||||||||
(26,431 | ) | (24,728 | ) | (22,349 | ) | (21,530 | ) | (19,702 | ) | ||||||||||||||
Total shareholders' equity | 124,556 | 132,637 | 144,929 | 144,292 | 144,017 | ||||||||||||||||||
Total liabilities and shareholders' equity | $ | 1,293,972 | $ | 1,335,130 | $ | 1,330,855 | $ | 1,329,725 | $ | 1,312,507 | |||||||||||||
CONSOLIDATED STATEMENTS OF INCOME - (Unaudited) | ||||||||||||||||||||||||||||||
($ in thousands, except per share & ratios) | At and for the Three Months Ended | Six Months Ended | ||||||||||||||||||||||||||||
June | March | December | September | June | June | June | ||||||||||||||||||||||||
Interest income | 2022 | 2022 | 2021 | 2021 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
Loans | ||||||||||||||||||||||||||||||
Taxable | $ | 8,880 | $ | 8,052 | $ | 8,889 | $ | 9,948 | $ | 9,196 | $ | 16,932 | $ | 19,122 | ||||||||||||||||
Tax exempt | 73 | 61 | 59 | 52 | 47 | 134 | 95 | |||||||||||||||||||||||
Securities | ||||||||||||||||||||||||||||||
Taxable | 1,469 | 1,235 | 969 | 939 | 835 | 2,704 | 1,478 | |||||||||||||||||||||||
Tax exempt | 52 | 47 | 86 | 94 | 85 | 99 | 173 | |||||||||||||||||||||||
Total interest income | 10,474 | 9,395 | 10,003 | 11,033 | 10,163 | 19,869 | 20,868 | |||||||||||||||||||||||
Interest expense | ||||||||||||||||||||||||||||||
Deposits | 567 | 618 | 640 | 709 | 818 | 1,185 | 1,780 | |||||||||||||||||||||||
Repurchase agreements & other | 11 | 13 | 7 | 12 | 12 | 24 | 23 | |||||||||||||||||||||||
38 | 39 | 41 | 40 | 51 | 77 | 107 | ||||||||||||||||||||||||
Trust preferred securities | 71 | 53 | 49 | 49 | 50 | 124 | 101 | |||||||||||||||||||||||
Subordinated debt | 194 | 195 | 188 | 199 | 75 | 389 | 75 | |||||||||||||||||||||||
Total interest expense | 881 | 918 | 925 | 1,009 | 1,006 | 1,799 | 2,086 | |||||||||||||||||||||||
Net interest income | 9,593 | 8,477 | 9,078 | 10,024 | 9,157 | 18,070 | 18,782 | |||||||||||||||||||||||
Provision for loan losses | - | - | - | 300 | - | - | 750 | |||||||||||||||||||||||
Net interest income after provision for loan losses |
9,593 | 8,477 | 9,078 | 9,724 | 9,157 | 18,070 | 18,032 | |||||||||||||||||||||||
Noninterest income | ||||||||||||||||||||||||||||||
Wealth management fees | 936 | 955 | 988 | 959 | 955 | 1,891 | 1,867 | |||||||||||||||||||||||
Customer service fees | 860 | 794 | 827 | 812 | 820 | 1,654 | 1,578 | |||||||||||||||||||||||
Gain on sale of mtg. loans & OMSR | 1,196 | 1,676 | 3,194 | 3,947 | 4,255 | 2,872 | 10,114 | |||||||||||||||||||||||
Mortgage loan servicing fees, net | 606 | 1,204 | 624 | 155 | (217 | ) | 1,810 | 2,161 | ||||||||||||||||||||||
Gain on sale of non-mortgage loans | 167 | 169 | 44 | 52 | 45 | 336 | 62 | |||||||||||||||||||||||
Title insurance revenue | 697 | 602 | 528 | 508 | 532 | 1,299 | 1,053 | |||||||||||||||||||||||
Gain (loss) on sale of assets | - | 55 | 1 | 1 | 2 | 55 | - | |||||||||||||||||||||||
Other | 211 | 347 | 383 | 215 | 145 | 558 | 624 | |||||||||||||||||||||||
Total noninterest income | 4,673 | 5,802 | 6,589 | 6,649 | 6,537 | 10,475 | 17,459 | |||||||||||||||||||||||
Noninterest expense | ||||||||||||||||||||||||||||||
Salaries and employee benefits | 6,418 | 6,189 | 6,648 | 6,689 | 6,881 | 12,607 | 13,501 | |||||||||||||||||||||||
Net occupancy expense | 719 | 742 | 846 | 714 | 748 | 1,461 | 1,488 | |||||||||||||||||||||||
Equipment expense | 827 | 854 | 899 | 872 | 778 | 1,681 | 1,510 | |||||||||||||||||||||||
Data processing fees | 643 | 576 | 721 | 671 | 653 | 1,219 | 1,187 | |||||||||||||||||||||||
Professional fees | 760 | 950 | 872 | 817 | 574 | 1,710 | 1,338 | |||||||||||||||||||||||
Marketing expense | 222 | 231 | 228 | 201 | 220 | 453 | 355 | |||||||||||||||||||||||
Telephone and communication expense | 105 | 111 | 148 | 140 | 139 | 216 | 293 | |||||||||||||||||||||||
Postage and delivery expense | 110 | 116 | 106 | 100 | 97 | 226 | 208 | |||||||||||||||||||||||
State, local and other taxes | 277 | 278 | 288 | 286 | 278 | 555 | 601 | |||||||||||||||||||||||
Employee expense | 175 | 136 | 163 | 186 | 161 | 311 | 314 | |||||||||||||||||||||||
Other expenses | 546 | 676 | 648 | 580 | 547 | 1,222 | 1,190 | |||||||||||||||||||||||
Total noninterest expense | 10,802 | 10,859 | 11,567 | 11,256 | 11,076 | 21,661 | 21,985 | |||||||||||||||||||||||
Income before income tax expense | 3,464 | 3,420 | 4,100 | 5,117 | 4,618 | 6,884 | 13,506 | |||||||||||||||||||||||
Income tax expense | 630 | 607 | 768 | 1,014 | 857 | 1,237 | 2,664 | |||||||||||||||||||||||
Net income | $ | 2,834 | $ | 2,813 | $ | 3,332 | $ | 4,103 | $ | 3,761 | $ | 5,647 | $ | 10,842 | ||||||||||||||||
Common share data: | ||||||||||||||||||||||||||||||
Basic earnings per common share | $ | 0.40 | $ | 0.40 | $ | 0.49 | $ | 0.59 | $ | 0.53 | $ | 0.80 | $ | 1.50 | ||||||||||||||||
Diluted earnings per common share | $ | 0.40 | $ | 0.40 | $ | 0.49 | $ | 0.58 | $ | 0.52 | $ | 0.79 | $ | 1.49 | ||||||||||||||||
Average shares outstanding (in thousands): | ||||||||||||||||||||||||||||||
Basic: | 7,075 | 7,035 | 6,906 | 6,966 | 7,148 | 7,055 | 7,232 | |||||||||||||||||||||||
Diluted: | 7,149 | 7,100 | 6,970 | 7,017 | 7,200 | 7,116 | 7,256 | |||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited) | ||||||||||||||||||||||||||||
($ in thousands, except per share & ratios) | At and for the Three Months Ended | Six Months Ended | ||||||||||||||||||||||||||
June | March | December | September | June | June | June | ||||||||||||||||||||||
SUMMARY OF OPERATIONS | 2022 | 2022 | 2021 | 2021 | 2021 | 2022 | 2021 | |||||||||||||||||||||
Net interest income | $ | 9,593 | $ | 8,477 | $ | 9,078 | $ | 10,024 | $ | 9,157 | $ | 18,070 | $ | 18,782 | ||||||||||||||
Tax-equivalent adjustment | 33 | 29 | 39 | 39 | 35 | 62 | 71 | |||||||||||||||||||||
Tax-equivalent net interest income | 9,626 | 8,506 | 9,117 | 10,063 | 9,192 | 18,132 | 18,853 | |||||||||||||||||||||
Provision for loan loss | - | - | - | 300 | - | - | 750 | |||||||||||||||||||||
Noninterest income | 4,673 | 5,802 | 6,589 | 6,649 | 6,537 | 10,475 | 17,459 | |||||||||||||||||||||
Total operating revenue | 14,266 | 14,279 | 15,667 | 16,673 | 15,694 | 28,545 | 36,241 | |||||||||||||||||||||
Noninterest expense | 10,802 | 10,859 | 11,567 | 11,256 | 11,076 | 21,661 | 21,985 | |||||||||||||||||||||
Pre-tax pre-provision income | 3,464 | 3,420 | 4,100 | 5,417 | 4,618 | 6,884 | 14,256 | |||||||||||||||||||||
Pretax income | 3,464 | 3,420 | 4,100 | 5,117 | 4,618 | 6,884 | 13,506 | |||||||||||||||||||||
Net income | 2,834 | 2,813 | 3,332 | 4,103 | 3,761 | 5,647 | 10,842 | |||||||||||||||||||||
PER SHARE INFORMATION: | ||||||||||||||||||||||||||||
Basic earnings per share (EPS) | 0.40 | 0.40 | 0.49 | 0.59 | 0.53 | 0.80 | 1.50 | |||||||||||||||||||||
Diluted earnings per share | 0.40 | 0.40 | 0.49 | 0.58 | 0.52 | 0.79 | 1.49 | |||||||||||||||||||||
Common dividends | 0.120 | 0.115 | 0.115 | 0.110 | 0.110 | 0.235 | 0.215 | |||||||||||||||||||||
Book value per common share | 17.75 | 18.65 | 21.05 | 20.83 | 20.49 | 17.75 | 20.49 | |||||||||||||||||||||
Tangible book value per common share (TBV) | 14.36 | 15.31 | 17.60 | 17.55 | 17.25 | 14.36 | 17.25 | |||||||||||||||||||||
Market price per common share | 17.26 | 19.91 | 19.67 | 18.18 | 18.50 | 17.26 | 18.50 | |||||||||||||||||||||
Market price to TBV | 120.2 | % | 130.1 | % | 111.8 | % | 103.6 | % | 107.2 | % | 120.2 | % | 107.2 | % | ||||||||||||||
Market price to trailing 12 month EPS | 9.3 | 10.0 | 7.7 | 6.7 | 6.5 | 9.3 | 6.5 | |||||||||||||||||||||
PERFORMANCE RATIOS: | ||||||||||||||||||||||||||||
Return on average assets (ROAA) | 0.87 | % | 0.83 | % | 0.99 | % | 1.23 | % | 1.13 | % | 0.85 | % | 1.66 | % | ||||||||||||||
Pre-tax pre-provision ROAA | 1.06 | % | 1.01 | % | 1.22 | % | 1.63 | % | 1.39 | % | 1.11 | % | 2.32 | % | ||||||||||||||
Return on average equity | 8.89 | % | 8.08 | % | 9.21 | % | 11.35 | % | 10.42 | % | 8.46 | % | 15.09 | % | ||||||||||||||
Return on average tangible equity | 10.93 | % | 9.75 | % | 10.92 | % | 13.47 | % | 12.37 | % | 10.30 | % | 17.92 | % | ||||||||||||||
Efficiency ratio | 75.60 | % | 75.93 | % | 73.72 | % | 67.40 | % | 70.46 | % | 75.76 | % | 60.56 | % | ||||||||||||||
Earning asset yield | 3.45 | % | 2.96 | % | 3.17 | % | 3.25 | % | 3.56 | % | 3.20 | % | 3.40 | % | ||||||||||||||
Cost of interest bearing liabilities | 0.39 | % | 0.39 | % | 0.40 | % | 0.44 | % | 0.44 | % | 0.38 | % | 0.47 | % | ||||||||||||||
Net interest margin | 3.15 | % | 2.67 | % | 2.87 | % | 3.20 | % | 2.93 | % | 2.91 | % | 3.06 | % | ||||||||||||||
Tax equivalent effect | 0.01 | % | 0.01 | % | 0.02 | % | 0.01 | % | 0.01 | % | 0.01 | % | 0.01 | % | ||||||||||||||
Net interest margin, tax equivalent | 3.16 | % | 2.68 | % | 2.89 | % | 3.21 | % | 2.94 | % | 2.92 | % | 3.07 | % | ||||||||||||||
Non interest income/Average assets | 1.43 | % | 1.72 | % | 1.96 | % | 1.99 | % | 1.97 | % | 1.58 | % | 2.67 | % | ||||||||||||||
Non interest expense/Average assets | 3.31 | % | 3.22 | % | 3.45 | % | 3.38 | % | 3.33 | % | 3.26 | % | 3.37 | % | ||||||||||||||
Net noninterest expense/Average assets | -1.88 | % | -1.50 | % | -1.48 | % | -1.38 | % | -1.37 | % | -1.68 | % | -0.70 | % | ||||||||||||||
ASSET QUALITY RATIOS: | ||||||||||||||||||||||||||||
Gross charge-offs | 9 | 9 | 34 | 24 | 26 | 18 | 78 | |||||||||||||||||||||
Recoveries | 6 | 8 | 27 | 230 | 6 | 14 | 60 | |||||||||||||||||||||
Net charge-offs | 3 | 1 | 7 | (206 | ) | 20 | 4 | 18 | ||||||||||||||||||||
Nonaccruing loans/Total loans | 0.45 | % | 0.50 | % | 0.44 | % | 0.38 | % | 0.43 | % | 0.45 | % | 0.43 | % | ||||||||||||||
Nonperforming loans/Total loans | 0.52 | % | 0.59 | % | 0.53 | % | 0.47 | % | 0.51 | % | 0.52 | % | 0.51 | % | ||||||||||||||
Nonperforming assets/Loans & OREO | 0.60 | % | 0.66 | % | 0.79 | % | 0.66 | % | 0.70 | % | 0.60 | % | 0.70 | % | ||||||||||||||
Nonperforming assets/Total assets | 0.42 | % | 0.42 | % | 0.49 | % | 0.42 | % | 0.46 | % | 0.42 | % | 0.46 | % | ||||||||||||||
Allowance for loan loss/Nonperforming loans | 294.83 | % | 273.08 | % | 315.40 | % | 345.91 | % | 304.28 | % | 294.83 | % | 304.28 | % | ||||||||||||||
Allowance for loan loss/Total loans | 1.54 | % | 1.62 | % | 1.68 | % | 1.63 | % | 1.56 | % | 1.54 | % | 1.56 | % | ||||||||||||||
Net loan charge-offs/Average loans (ann.) | 0.00 | % | 0.00 | % | 0.00 | % | (0.10 | %) | 0.01 | % | 0.00 | % | 0.00 | % | ||||||||||||||
CAPITAL & LIQUIDITY RATIOS: | ||||||||||||||||||||||||||||
Loans/ Deposits | 83.56 | % | 74.75 | % | 73.92 | % | 76.15 | % | 77.95 | % | 83.56 | % | 77.95 | % | ||||||||||||||
Equity/ Assets | 9.63 | % | 9.93 | % | 10.89 | % | 10.85 | % | 10.97 | % | 9.63 | % | 10.97 | % | ||||||||||||||
Tangible equity/Tangible assets | 7.93 | % | 8.30 | % | 9.27 | % | 9.30 | % | 9.41 | % | 7.93 | % | 9.41 | % | ||||||||||||||
Common equity tier 1 ratio (Bank) | 14.08 | % | 13.71 | % | 13.94 | % | 13.23 | % | 13.11 | % | 14.08 | % | 13.11 | % | ||||||||||||||
END OF PERIOD BALANCES | ||||||||||||||||||||||||||||
Total assets | 1,293,972 | 1,335,130 | 1,330,855 | 1,329,725 | 1,312,507 | 1,293,972 | 1,312,507 | |||||||||||||||||||||
Total loans | 895,611 | 850,671 | 822,714 | 846,548 | 850,513 | 895,611 | 850,513 | |||||||||||||||||||||
Deposits | 1,071,779 | 1,138,071 | 1,113,045 | 1,111,660 | 1,091,034 | 1,071,779 | 1,091,034 | |||||||||||||||||||||
Stockholders equity | 124,556 | 132,637 | 144,929 | 144,292 | 144,017 | 124,556 | 144,017 | |||||||||||||||||||||
23,804 | 23,804 | 23,774 | 22,692 | 22,710 | 23,804 | 22,710 | ||||||||||||||||||||||
Tangible equity | 100,752 | 108,833 | 121,155 | 121,600 | 121,307 | 100,752 | 121,307 | |||||||||||||||||||||
Mortgage servicing portfolio | 1,369,732 | 1,375,554 | 1,362,962 | 1,341,439 | 1,323,804 | 1,369,732 | 1,323,804 | |||||||||||||||||||||
Wealth/Brokerage assets under care | 500,487 | 560,698 | 618,279 | 588,319 | 600,904 | 500,487 | 600,904 | |||||||||||||||||||||
Total assets under care | 3,164,191 | 3,271,382 | 3,312,096 | 3,259,483 | 3,237,215 | 3,164,191 | 3,237,215 | |||||||||||||||||||||
Full-time equivalent employees | 267 | 256 | 269 | 264 | 256 | 267 | 256 | |||||||||||||||||||||
Period end common shares outstanding | 7,017 | 7,111 | 6,884 | 6,927 | 7,027 | 7,017 | 7,027 | |||||||||||||||||||||
Market capitalization (all) | 121,105 | 141,575 | 135,415 | 125,935 | 130,000 | 121,105 | 130,000 | |||||||||||||||||||||
AVERAGE BALANCES | ||||||||||||||||||||||||||||
Total assets | 1,305,815 | 1,350,982 | 1,342,202 | 1,333,369 | 1,329,348 | 1,328,216 | 1,306,355 | |||||||||||||||||||||
Total earning assets | 1,216,124 | 1,270,218 | 1,263,431 | 1,253,722 | 1,251,213 | 1,243,017 | 1,227,359 | |||||||||||||||||||||
Total loans | 870,439 | 832,825 | 845,078 | 856,486 | 853,794 | 851,736 | 858,321 | |||||||||||||||||||||
Deposits | 1,108,890 | 1,134,234 | 1,123,843 | 1,109,491 | 1,115,186 | 1,121,373 | 1,094,269 | |||||||||||||||||||||
Stockholders equity | 127,519 | 139,214 | 144,749 | 144,565 | 144,315 | 133,471 | 143,709 | |||||||||||||||||||||
23,796 | 23,801 | 22,701 | 22,701 | 22,718 | 23,798 | 22,727 | ||||||||||||||||||||||
Tangible equity | 103,723 | 115,413 | 122,048 | 121,864 | 121,597 | 109,673 | 120,982 | |||||||||||||||||||||
Average basic shares outstanding | 7,075 | 7,035 | 6,906 | 6,966 | 7,148 | 7,055 | 7,232 | |||||||||||||||||||||
Average diluted shares outstanding | 7,149 | 7,100 | 6,970 | 7,017 | 7,200 | 7,116 | 7,256 | |||||||||||||||||||||
Rate Volume Analysis - (Unaudited) | |||||||||||||||||||
For the Three and Six Months Ended |
|||||||||||||||||||
($ in thousands) | Three Months Ended |
Three Months Ended |
|||||||||||||||||
Average | Average | Average | Average | ||||||||||||||||
Assets | Balance | Interest | Rate | Balance | Interest | Rate | |||||||||||||
Taxable securities/cash | $ | 337,226 | $ | 1,469 | 1.74 | % | $ | 390,036 | $ | 835 | 0.86 | % | |||||||
Nontaxable securities | 8,459 | 52 | 2.46 | % | 7,383 | 85 | 4.61 | % | |||||||||||
Loans, net | 870,439 | 8,953 | 4.11 | % | 853,794 | 9,243 | 4.33 | % | |||||||||||
Total earning assets | 1,216,124 | 10,474 | 3.45 | % | 1,251,213 | 10,163 | 3.25 | % | |||||||||||
Cash and due from banks | 7,177 | 6,992 | |||||||||||||||||
Allowance for loan losses | (13,803 | ) | (13,565 | ) | |||||||||||||||
Premises and equipment | 23,741 | 23,988 | |||||||||||||||||
Other assets | 72,576 | 60,720 | |||||||||||||||||
Total assets | $ | 1,305,815 | $ | 1,329,348 | |||||||||||||||
Liabilities | |||||||||||||||||||
Savings, MMDA and interest bearing demand | $ | 713,367 | $ | 353 | 0.20 | % | $ | 672,803 | $ | 464 | 0.28 | % | |||||||
Time deposits | 145,694 | 214 | 0.59 | % | 183,138 | 354 | 0.77 | % | |||||||||||
Repurchase agreements & other | 18,671 | 11 | 0.24 | % | 23,607 | 12 | 0.20 | % | |||||||||||
Advances from |
3,989 | 38 | 3.81 | % | 7,066 | 51 | 2.89 | % | |||||||||||
Trust preferred securities | 10,310 | 71 | 2.75 | % | 10,310 | 50 | 1.94 | % | |||||||||||
Subordinated debt | 19,564 | 194 | 3.97 | % | 9,880 | 75 | 0.00 | % | |||||||||||
Total interest bearing liabilities | 911,595 | 881 | 0.39 | % | 906,804 | 1,006 | 0.44 | % | |||||||||||
Non interest bearing demand | 249,829 | - | 259,245 | - | |||||||||||||||
Total funding | 1,161,424 | 0.30 | % | 1,166,049 | 0.35 | % | |||||||||||||
Other liabilities | 16,872 | 18,984 | |||||||||||||||||
Total liabilities | 1,178,296 | 1,185,033 | |||||||||||||||||
Equity | 127,519 | 144,315 | |||||||||||||||||
Total liabilities and equity | $ | 1,305,815 | $ | 1,329,348 | |||||||||||||||
Net interest income | $ | 9,593 | $ | 9,157 | |||||||||||||||
Net interest income as a percent of average interest-earning assets - GAAP measure | 3.155 | % | 2.93 | % | |||||||||||||||
Net interest income as a percent of average interest-earning assets - non GAAP | 3.164 | % | 2.94 | % | |||||||||||||||
- Computed on a fully tax equivalent (FTE) basis | |||||||||||||||||||
Six Months Ended |
Six Months Ended |
||||||||||||||||||
Average | Average | Average | Average | ||||||||||||||||
Assets | Balance | Interest | Rate | Balance | Interest | Rate | |||||||||||||
Taxable securities/cash | $ | 383,272 | $ | 2,704 | 1.41 | % | $ | 361,566 | $ | 1,478 | 0.82 | % | |||||||
Nontaxable securities | 8,009 | 99 | 2.47 | % | 7,472 | 173 | 4.63 | % | |||||||||||
Loans, net | 851,736 | 17,066 | 4.01 | % | 858,321 | 19,217 | 4.48 | % | |||||||||||
Total earning assets | 1,243,017 | 19,869 | 3.20 | % | 1,227,359 | 20,868 | 3.40 | % | |||||||||||
Cash and due from banks | 7,593 | 7,769 | |||||||||||||||||
Allowance for loan losses | (13,805 | ) | (13,206 | ) | |||||||||||||||
Premises and equipment | 24,522 | 23,743 | |||||||||||||||||
Other assets | 66,889 | 60,690 | |||||||||||||||||
Total assets | $ | 1,328,216 | $ | 1,306,355 | |||||||||||||||
Liabilities | |||||||||||||||||||
Savings, MMDA and interest bearing demand | $ | 723,176 | $ | 751 | 0.21 | % | $ | 643,962 | $ | 972 | 0.30 | % | |||||||
Time deposits | 156,268 | 435 | 0.56 | % | 194,955 | 808 | 0.83 | % | |||||||||||
Repurchase agreements & Other | 21,876 | 24 | 0.22 | % | 23,869 | 23 | 0.19 | % | |||||||||||
Advances from |
4,740 | 77 | 3.25 | % | 7,530 | 107 | 2.84 | % | |||||||||||
Trust preferred securities | 10,310 | 124 | 2.41 | % | 10,310 | 101 | 1.96 | % | |||||||||||
Subordinated debt | 19,558 | 389 | 3.98 | % | 5,646 | 75 | 2.66 | % | |||||||||||
Total interest bearing liabilities | 935,928 | 1,799 | 0.38 | % | 886,272 | 2,086 | 0.47 | % | |||||||||||
Non interest bearing demand | 241,929 | 0.31 | % | 255,352 | 0.37 | % | |||||||||||||
Total funding | 1,177,857 | 1,141,624 | |||||||||||||||||
Other liabilities | 16,888 | 21,022 | |||||||||||||||||
Total liabilities | 1,194,745 | 1,162,646 | |||||||||||||||||
Equity | 133,471 | 143,709 | |||||||||||||||||
Total liabilities and equity | $ | 1,328,216 | $ | 1,306,355 | |||||||||||||||
Net interest income | $ | 18,070 | $ | 18,782 | |||||||||||||||
Net interest income as a percent of average interest-earning assets - GAAP measure | 2.91 | % | 3.06 | % | |||||||||||||||
Net interest income as a percent of average interest-earning assets - non GAAP | 2.92 | % | 3.07 | % | |||||||||||||||
- Computed on a fully tax equivalent (FTE) basis | |||||||||||||||||||
Non-GAAP reconciliation | Three Months Ended | Six Months Ended | ||||||||||||||
($ in thousands, except per share & ratios) | ||||||||||||||||
Total Operating Revenue | $ | 14,266 | $ | 15,694 | $ | 28,545 | $ | 36,241 | ||||||||
Adjustment to (deduct)/add OMSR recapture/impairment* | (239 | ) | 99 | (1,128 | ) | (2,606 | ) | |||||||||
Adjusted Total Operating Revenue | 14,027 | 15,793 | 27,417 | 33,635 | ||||||||||||
Income before Income Taxes | 3,464 | 4,618 | 6,884 | 13,506 | ||||||||||||
Adjustment for OMSR | (239 | ) | 99 | (1,128 | ) | (2,606 | ) | |||||||||
Adjusted Income before Income Taxes | 3,225 | 4,717 | 5,756 | 10,900 | ||||||||||||
Provision for Income Taxes | 630 | 857 | 1,237 | 2,664 | ||||||||||||
Adjustment for OMSR ** | (50 | ) | 21 | (237 | ) | (547 | ) | |||||||||
Adjusted Provision for Income Taxes | 580 | 878 | 1,000 | 2,118 | ||||||||||||
Net Income | 2,834 | 3,761 | 5,647 | 10,842 | ||||||||||||
Adjustment for OMSR | (189 | ) | 79 | (891 | ) | (2,059 | ) | |||||||||
Adjusted Net Income | 2,645 | 3,840 | 4,756 | 8,783 | ||||||||||||
Diluted Earnings per Share | 0.40 | 0.52 | 0.79 | 1.49 | ||||||||||||
Adjustment for OMSR | (0.03 | ) | 0.01 | (0.13 | ) | (0.28 | ) | |||||||||
Adjusted Diluted Earnings per Share | $ | 0.37 | $ | 0.53 | $ | 0.67 | $ | 1.21 | ||||||||
Return on Average Assets | 0.87 | % | 1.13 | % | 0.85 | % | 1.66 | % | ||||||||
Adjustment for OMSR | -0.06 | % | 0.02 | % | -0.07 | % | -0.16 | % | ||||||||
Adjusted Return on Average Assets | 0.81 | % | 1.15 | % | 0.78 | % | 1.50 | % | ||||||||
*valuation adjustment to the Company's mortgage servicing rights | ||||||||||||||||
**tax effect is calculated using a 21% statutory federal corporate income tax rate |
Source:
Palomar Holdings, Inc. Announces Second Quarter 2022 Financial Results Release Date and Conference Call
Equestrian Insurance Market to Witness Huge Growth by 2027: Madden Equine Insurance, AXA, Markel
Advisor News
Annuity News
Health/Employee Benefits News
Life Insurance News