Strong Capital Ratios Increased, Net Interest Margin Stable, Other
Real Estate Owned Decreased by 29%
HOQUIAM, Wash.--(BUSINESS WIRE)--
Timberland Bancorp, Inc. (NASDAQ: TSBK) (“Timberland” or “the Company”)
today reported fiscal 2012 first quarter net income of $1.28 million.
Net income available to common shareholders, after adjusting for the
preferred stock dividend and the preferred stock discount accretion, was
$1.02 million, or $0.15 per diluted common share. This compares to a net
loss to common shareholders of $(339,000), or $(0.05) per diluted common
share, for the quarter ended September 30, 2011 and net income to common
shareholders of $1.10 million, or $0.16 per diluted common share, for
the quarter ended December 31, 2010.
“We are pleased to announce a profitable first fiscal quarter that
included a 29% reduction in other real estate owned. Net interest margin
was stable, capital ratios remained strong and loan originations
increased 39% over the prior quarter,” said Michael R. Sand, President
and Chief Executive Officer. “We continue to benefit from historically
low interest rates and a strengthening regional economy which have
contributed to an increased demand for home mortgage and business loans.”
“Our emphasis on cash management services has contributed to an
improvement in our deposit mix and has supported this quarter’s growth
in the C&I loan portfolio,” stated Sand. “Non CD deposits now represent
63% of total deposits compared to 58% one year ago.”
Fiscal First Quarter 2012 Highlights (at or for the period ended
December 31, 2011, compared to December 31, 2010, or September 30, 2011):
-
Recorded net income of $1.28 million;
-
Earned $0.15 per diluted common share;
-
Capital levels remain very strong: Total Risk Based Capital of 16.65%;
Tier 1 Leverage Capital Ratio of 11.26%; Tangible Capital to Tangible
Assets Ratio of 11.14%;
-
Loan originations increased 39% over the prior quarter;
-
Non-interest income increased 31% to $2.44 million from $1.86 million
for the quarter immediately prior;
-
Net interest margin remained strong at 3.73%;
-
OREO and other repossessed assets decreased 29% during quarter;
-
The provision for loan losses decreased to $650,000 compared to $1.76
million for preceding quarter and $900,000 for comparable quarter one
year ago;
-
Net charge-offs were $624,000 compared to $1.60 million for preceding
quarter and $415,000 for comparable quarter one year ago; and
-
Book value per common share increased to $10.12, and tangible book
value per common share was $9.26 at quarter end.
Capital Ratios and Asset Quality
Timberland Bancorp remains very well capitalized with a total risk-based
capital ratio of 16.65%, a Tier 1 leverage capital ratio of 11.26% and a
tangible capital to tangible assets ratio of 11.14% at December 31, 2011.
Timberland provisioned $650,000 to its loan loss allowance during the
quarter ended December 31, 2011 compared to $1.76 million in the
preceding quarter and $900,000 in the comparable quarter one year ago.
Non-accrual loans totaled $27.8 million at December 31, 2011 and were
comprised of 71 loans and 60 credit relationships. By category: 39% of
non-accrual loans are secured by land and land development properties;
38% are secured by commercial properties; 17% are secured by residential
properties; 3% are secured by residential construction projects; 2% are
secured by commercial real estate construction projects; and 1% are
commercial business loans.
Total delinquent loans (past due 30 days or more) and non-accrual loans
were $49.1 million at December 31, 2011 compared to $43.4 million at
September 30, 2011. The majority ($4.9 million) of the increase in total
delinquent loans was related to one credit relationship secured by a
one-to four-family house and ocean front and ocean view building lots on
Washington’s Pacific coast. These loans were 60 days delinquent at
quarter end. While Timberland cannot assure the actions of the
guarantors, the guarantors have communicated to Timberland that they
have resolved their internal disagreement and anticipate eliminating the
delinquency by January 31, 2012. Loans past due 90 days and still
accruing increased to $2.7 million at December 31, 2011 from $1.8
million at September 30, 2011. “The increase in loans past due 90 days
and still accruing was almost entirely due to a delay in obtaining final
plat approval for a pre-sold residential building plat in King County,
Washington,” said Dean Brydon, Chief Financial Officer. “We expect the
sale to be consummated in the next few weeks which will reduce the
present loans in the past due 90 days and still accruing category by
$2.3 million.” The non-performing assets to total assets ratio was 5.55%
at December 31, 2011 compared to 5.01% three months earlier and 5.87%
one year ago.
Other real estate owned (“OREO”) and other repossessed assets decreased
by $3.1 million, or 29%, to $7.7 million at December 31, 2011 from $10.8
million at September 30, 2011 and by 39% from $12.6 million at December
31, 2010. The OREO portfolio consisted of 52 individual properties and
three other repossessed assets at December 31, 2011. The properties
consisted of 37 land parcels totaling $3.5 million, ten single family
homes totaling $1.6 million, three commercial real estate properties
totaling $1.2 million, a condominium project of $842,000 and a land
development project of $469,000. The three other repossessed assets
totaled $73,000. During the quarter ended December 31, 2011, 12 OREO
properties and other repossessed assets totaling $3.7 million were sold
for a net loss of $271,000.
Balance Sheet Management
Total assets decreased slightly to $735.8 million at December 31, 2011
from $738.2 million at September 30, 2011. The decrease in total assets
was primarily the result of a $3.1 million decrease in OREO and other
repossessed assets.
Liquidity as measured by cash and cash equivalents, CDs held for
investment and available for sale investments was 21.2% of total
liabilities at December 31, 2011 compared to 21.1% at September 30, 2011
and 19.5% one year ago. “We continue to stay on the short end of the
yield curve to manage interest rate risk,” said Brydon.
“We have an extensive and profitable history of lending to owner
builders and funding custom construction projects in our local
communities. We are continuing to focus on the origination of
non-speculative construction loans to qualified borrowers in our market
areas,” said Sand. Net loans receivable increased $1.0 million to $529.0
million at December 31, 2011 from $528.0 million at September 30, 2011.
The increase was primarily due to a $4.9 million increase in commercial
business loan balances, a $3.8 million increase in commercial real
estate construction loan balances, and a $2.6 million increase in custom
and owner/builder construction loan balances. These increases were
partially offset by a $4.2 million decrease in one-to four-family loan
balances, a $3.0 million decrease in land loan balances and a $2.9
million decrease in consumer loan balances.
Timberland continued reducing its exposure to land development loans and
land loans. Land development loan balances decreased to $1.8 million at
December 31, 2011, a 17% decrease from the preceding quarter and a 66%
decrease year-over-year. The Bank’s land loan portfolio decreased to
$46.2 million at December 31, 2011, a 6% decrease from the preceding
quarter and a 21% decrease year-over-year. The well diversified land
portfolio consists of 372 loans on a variety of land types including
individual building lots, acreage, raw land and commercially zoned
properties. The average loan balance for the entire land portfolio was
approximately $124,000 at December 31, 2011.
LOAN PORTFOLIO |
|
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
($ in thousands)
| | | | | Dec. 31, 2011 | | | | Sept. 30, 2011 | | | | Dec. 31, 2010 |
| | | | | Amount | | | | Percent | | | | Amount | | | | Percent | | | | Amount | | | | Percent |
|
Mortgage Loans:
| | | | | | | | | | | | | | | | | | | | | | | | | |
One- to four-family
| | | | |
$
|
110,502
| | | |
20%
| | | |
$
|
114,680
| | | |
20%
| | | |
$
|
116,631
| | | |
21%
|
|
Multi-family
| | | | | |
30,866
| | | |
6
| | | | |
30,982
| | | |
6
| | | | |
29,419
| | | |
5
|
|
Commercial
| | | | | |
245,874
| | | |
44
| | | | |
246,037
| | | |
44
| | | | |
217,845
| | | |
39
|
Construction and land development
| | | | | |
57,803
| | | |
10
| | | | |
52,484
| | | |
9
| | | | |
68,081
| | | |
12
|
|
Land
| | | | | |
46,198
| | | |
8
| | | |
|
49,236
| | | |
9
| | | |
|
58,334
| | | |
11
|
|
Total mortgage loans
| | | | | |
491,243
| | | |
88
| | | | |
493,419
| | | |
88
| | | | |
490,310
| | | |
88
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Consumer Loans:
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Home equity and second mortgage
| | | | | |
34,607
| | | |
6
| | | | |
36,008
| | | |
7
| | | | |
37,239
| | | |
7
|
|
Other
| | | | | |
6,695
| | | |
1
| | | |
|
8,240
| | | |
1
| | | |
|
8,939
| | | |
2
|
|
Total consumer loans
| | | | | |
41,302
| | | |
7
| | | | |
44,248
| | | |
8
| | | | |
46,178
| | | |
9
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Commercial business loans
| | | | | |
27,426
| | | |
5
| | | |
|
22,510
| | | |
4
| | | |
|
17,452
| | | |
3
|
|
Total loans
| | | | | |
559,971
| | | |
100%
| | | | |
560,177
| | | |
100%
| | | | |
553,940
| | | |
100%
|
|
Less:
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Undisbursed portion of construction loans in process
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | |
(17,073)
| | | | | | | | |
(18,265)
| | | | | | | | |
(16,288)
| | | | |
|
Deferred loan origination fees
| | | | | |
(1,884)
| | | | | | | | |
(1,942)
| | | | | | | | |
(2,153)
| | | | |
|
Allowance for loan losses
| | | | | |
(11,972)
| | | | | | | |
|
(11,946)
| | | | | | | |
|
(11,749)
| | | | |
|
Total loans receivable, net
| | | | |
$
|
529,042
| | | | | | | |
$
|
528,024
| | | | | | | |
$
|
523,750
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
CONSTRUCTION LOAN COMPOSITION | | | | | | | | | | | | | | | | | | | | | | | | | |
|
($ in thousands)
| | | | | Dec. 31, 2011 | | | | Sept. 30, 2011 | | | | Dec. 31, 2010 |
| | | | | | | | |
Percent
| | | | | | | |
Percent
| | | | | | | |
Percent
|
| | | | | | | | |
of Loan
| | | | | | | |
of Loan
| | | | | | | |
of Loan
|
| | | | | Amount | | | | Portfolio | | | | Amount | | | | Portfolio | | | | Amount | | | | Portfolio |
|
Custom and owner / builder
| | | | |
$
|
28,797
| | | |
5%
| | | |
$
|
26,205
| | | |
4%
| | | |
$
|
32,483
| | | |
5%
|
Speculative one-to four-family
| | | | | |
2,186
| | | |
1
| | | | |
1,919
| | | |
1
| | | | |
3,469
| | | |
1
|
|
Commercial real estate
| | | | | |
16,693
| | | |
3
| | | | |
12,863
| | | |
2
| | | | |
23,869
| | | |
4
|
|
Multi-family (including condominium)
| | | | | |
8,320
| | | |
1
| | | | |
9,322
| | | |
1
| | | | |
2,938
| | | |
1
|
|
Land development
| | | | | |
1,807
| | | |
--
| | | |
|
2,175
| | | |
1
| | | |
|
5,322
| | | |
1
|
|
Total construction loans
| | | | |
$
|
57,803
| | | |
10%
| | | |
$
|
52,484
| | | |
9%
| | | |
|
68,081
| | | |
12%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Timberland’s loan originations increased 39% to $51.6 million during the
quarter ended December 31, 2011 compared to $37.1 million for the
preceding quarter and increased 5% from the $49.1 million originated
during the quarter one year ago. Timberland continues to sell fixed rate
one-to four-family mortgage loans into the secondary market for
asset–liability management purposes and to generate non-interest income.
During the quarter ended December 31, 2011, $22.9 million fixed-rate
one-to four-family mortgage loans were sold compared to $16.1 million
for the preceding quarter and $26.9 million for the quarter ended one
year ago.
Timberland’s mortgage-backed securities (“MBS”) and other investments
decreased by $637,000 during the quarter to $10.2 million at December
31, 2011 from $10.9 million at September 30, 2011, primarily as a result
of prepayments and scheduled amortization. During the quarter ended
December 31, 2011, other-than-temporary-impairment (“OTTI”) credit
related write-downs and realized losses of $60,000 were recorded on the
private label mortgage-backed securities that were acquired in the
in-kind redemption from the AMF family of mutual funds in June 2008. At
December 31, 2011, the Bank’s remaining private label mortgage-backed
securities portfolio had been reduced to $3.2 million from an original
acquired balance of $15.3 million.
DEPOSIT BREAKDOWN |
|
|
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
($ in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Dec. 31, 2011 | | | | Sept. 30, 2011 | | | | Dec. 31, 2010 |
| | | | | | Amount | | | | Percent | | | | Amount | | | | Percent | | | | Amount | | | | Percent |
|
Non-interest bearing
| | | | | |
$
|
61,178
| | | |
10
|
%
| | | |
$
|
64,494
| | | |
11
|
%
| | | |
$
|
51,519
| | | |
9
|
%
|
|
N.O.W. checking
| | | | | | |
156,799
| | | |
27
| | | | | |
155,299
| | | |
26
| | | | | |
157,411
| | | |
27
| |
|
Savings
| | | | | | |
85,335
| | | |
15
| | | | | |
83,636
| | | |
14
| | | | | |
69,168
| | | |
12
| |
|
Money market
| | | | | | |
66,266
| | | |
11
| | | | | |
61,028
| | | |
10
| | | | | |
58,756
| | | |
10
| |
|
Certificates of deposit under $100 | | | | | | |
136,859
| | | |
23
| | | | | |
141,899
| | | |
24
| | | | | |
148,296
| | | |
26
| |
|
Certificates of deposit $100 and over
| | | | | | |
82,738
| | | |
14
| | | | | |
86,322
| | | |
15
| | | | | |
92,244
| | | |
16
| |
|
Certificates of deposit - brokered
| | | | | | |
- -
| | | |
- -
|
| | | |
|
- -
| | | |
- -
|
| | | |
|
- -
| | | |
- -
|
|
|
Total deposits
| | | | | |
$
|
589,175
| | | |
100
|
%
| | | |
$
|
592,678
| | | |
100
|
%
| | | |
$
|
577,394
| | | |
100
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total deposits decreased less than 1% to $589.2 million at December 31,
2011, from $592.7 million at September 30, 2011 primarily as a result of
an $8.6 million decrease in certificates of deposit account balances and
a $3.3 million decrease in non-interest bearing account balances. These
decreases were partially offset by a $5.2 million increase in money
market account balances, a $1.7 million increase in savings account
balances and a $1.5 million increase in N.O.W. checking account balances.
Total shareholders’ equity increased $1.13 million to $87.33 million at
December 31, 2011, from $86.21 million at September 30, 2011. The
increase in shareholders’ equity was primarily a result of net income
for the quarter. Book value per common share was $10.12 and tangible
book value per common share was $9.26 at December 31, 2011.
Operating Results
Fiscal first quarter operating revenue (net interest income before
provision for loan losses, plus non-interest income excluding OTTI
charges and valuation allowances or recoveries on mortgage servicing
rights (“MSRs”)) increased to $8.72 million from $8.61 million for the
preceding quarter and decreased from $8.78 million for the comparable
quarter one year ago. Operating revenue increased in the current quarter
compared to the preceding quarter primarily due to an increase in gain
on sale of loans as Timberland’s loan originations increased from the
preceding quarter.
Net interest income decreased to $6.30 million for the quarter ended
December 31, 2011, from $6.34 million for the preceding quarter and from
$6.33 million for the comparable quarter one year ago. The net interest
margin for the current quarter of 3.73% decreased slightly from the
3.75% margin reported for the preceding quarter and the 3.82% margin
reported for the comparable quarter one year ago. The decrease in the
net interest margin for the quarter ended December 31, 2011 relative to
the preceding quarter was primarily due to the reversal of interest
income on loans placed on non-accrual status during the current quarter.
Timberland provisioned $650,000 to its loan loss allowance for the
quarter ended December 31, 2011, compared to $1.76 million in the
preceding quarter and $900,000 in the comparable quarter one year prior.
Net charge-offs for the quarter ended December 31, 2011 decreased to
$624,000, which included a $450,000 recovery of a loan charged off in
the prior quarter, compared to $1.60 million for the quarter ended
September 30, 2011 and $415,000 for the quarter one year ago.
Non-interest income increased 31% to $2.44 million in the first quarter
of fiscal 2012, from $1.86 million in the preceding quarter and
decreased 17% from $2.95 million for the comparable quarter one year
ago. The increase in non-interest income compared to the preceding
quarter was primarily due to a $382,000 net change in the valuation
adjustment of the Bank’s mortgage servicing rights (“MSRs”) and a
$224,000 increase in gain on sale of loans. Non-interest income was
increased by an $84,000 non-cash MSR valuation recovery in the current
quarter and was decreased by a $298,000 MSR valuation allowance in the
preceding quarter. The increase in gain on sale of loans was primarily
due to an increase in the dollar volume of fixed-rate one-to four-family
loans sold during the current quarter.
Total operating (non-interest) expenses decreased 6% to $6.22 million
for the first fiscal quarter from $6.63 million for the preceding
quarter and 2% from $6.38 million for the comparable quarter one year
ago. The decreased expenses for the current quarter compared to the
preceding quarter were primarily the result of a decrease in salaries
and employee benefits expense. “Salaries and employee benefit expenses
were lower in the most recent quarter, primarily because of increased
loan origination fees that offset salary expense and a one-time benefit
of $99,000 from changing our employee medical insurance provider,”
Brydon explained.
About Timberland Bancorp, Inc.
Timberland Bancorp, Inc., a Washington corporation, is the holding
company for Timberland Bank (“Bank”). The Bank opened for business in
1915 and serves consumers and businesses across Grays Harbor, Thurston,
Pierce, King, Kitsap and Lewis counties, Washington with a full range of
lending and deposit services through its 22 branches (including its main
office in Hoquiam).
Disclaimer
Certain matters discussed in this press release may contain
forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995. Forward-looking statements are not
statements of historical fact and often include the words “believes,”
“expects,” “anticipates,” “estimates,” “forecasts,” “intends,” “plans,”
“targets,” “potentially,” “probably,” “projects,” “outlook” or similar
expressions or future or conditional verbs such as “may,” “will,”
“should,” “would” and “could.” Forward-looking statements include
statements with respect to our beliefs, plans, objectives, goals,
expectations, assumptions and statements about future performance. These
forward-looking statements are subject to known and unknown risks,
uncertainties and other factors that could cause our actual results to
differ materially from the results anticipated, including, but not
limited to: the credit risks of lending activities, including changes in
the level and trend of loan delinquencies and write-offs and changes in
our allowance for loan losses and provision for loan losses that may be
impacted by deterioration in the housing and commercial real estate
markets and may lead to increased losses and non-performing assets in
our loan portfolio, and may result in our allowance for loan losses not
being adequate to cover actual losses, and require us to materially
increase our reserves; changes in general economic conditions, either
nationally or in our market areas; changes in the levels of general
interest rates, and the relative differences between short and long term
interest rates, deposit interest rates, our net interest margin and
funding sources; fluctuations in the demand for loans, the number of
unsold homes, land and other properties and fluctuations in real estate
values in our market areas; secondary market conditions for loans and
our ability to sell loans in the secondary market; results of
examinations of us by the Federal Reserve and our bank subsidiary by the
Federal Deposit Insurance Corporation, the Washington State Department
of Financial Institutions, Division of Banks or other regulatory
authorities, including the possibility that any such regulatory
authority may, among other things, require us to increase our allowance
for loan losses, write-down assets, change our regulatory capital
position or affect our ability to borrow funds or maintain or increase
deposits, which could adversely affect our liquidity and earnings; our
compliance with regulatory enforcement actions, including regulatory
memoranda of understandings (“MOUs”) to which we are subject;
legislative or regulatory changes that adversely affect our business
including changes in regulatory policies and principles, or the
interpretation of regulatory capital or other rules; our ability to
attract and retain deposits; further increases in premiums for deposit
insurance; our ability to control operating costs and expenses; the use
of estimates in determining fair value of certain of our assets, which
estimates may prove to be incorrect and result in significant declines
in valuation; difficulties in reducing risk associated with the loans on
our balance sheet; staffing fluctuations in response to product demand
or the implementation of corporate strategies that affect our workforce
and potential associated charges; computer systems on which we depend
could fail or experience a security breach; our ability to retain key
members of our senior management team; costs and effects of litigation,
including settlements and judgments; our ability to successfully
integrate any assets, liabilities, customers, systems, and management
personnel we may in the future acquire into our operations and our
ability to realize related revenue synergies and cost savings within
expected time frames and any goodwill charges related thereto; our
ability to manage loan delinquency rates; increased competitive
pressures among financial services companies; changes in consumer
spending, borrowing and savings habits; legislative or regulatory
changes that adversely affect our business including changes in
regulatory policies and principles, the interpretation of regulatory
capital or other rules and any changes in the rules applicable to
institutions participating in the TARP Capital Purchase Program; the
availability of resources to address changes in laws, rules, or
regulations or to respond to regulatory actions; adverse changes in the
securities markets; inability of key third-party providers to perform
their obligations to us; changes in accounting policies and practices,
as may be adopted by the financial institution regulatory agencies or
the Financial Accounting Standards Board, including additional guidance
and interpretation on accounting issues and details of the
implementation of new accounting methods; the economic impact of war or
any terrorist activities; other economic, competitive, governmental,
regulatory, and technological factors affecting our operations; pricing,
products and services; and other risks detailed in our reports filed
with the Securities and Exchange Commission.
Any of the forward-looking statements that we make in this press release
and in the other public statements we make are based upon management’s
beliefs and assumptions at the time they are made. We undertake no
obligation to publicly update or revise any forward-looking statements
included in this report or to update the reasons why actual results
could differ from those contained in such statements, whether as a
result of new information, future events or otherwise. We caution
readers not to place undue reliance on any forward-looking statements.
We do not undertake and specifically disclaim any obligation to revise
any forward-looking statements to reflect the occurrence of anticipated
or unanticipated events or circumstances after the date of such
statements. These risks could cause our actual results for fiscal 2012
and beyond to differ materially from those expressed in any
forward-looking statements by, or on behalf of us, and could negatively
affect the Company’s operations and stock price performance.
TIMBERLAND BANCORP INC. AND SUBSIDIARY |
|
|
| |
|
|
| |
|
|
| |
CONSOLIDATED STATEMENTS OF OPERATIONS | | | |
Three Months Ended
|
|
($ in thousands, except per share amounts)
| | | | Dec. 31,
| | | | Sept. 30,
| | | | Dec. 31,
|
|
(unaudited)
| | | |
2011
| | | |
2011
| | | |
2010
|
Interest and dividend income | | | | | | | | | | | | |
|
Loans receivable
| | | |
$
|
7,805
| | | |
$
|
8,010
| | | |
$
|
8,534
|
|
MBS and other investments
| | | | |
125
| | | | |
127
| | | | |
182
|
|
Dividends from mutual funds
| | | | |
13
| | | |
7
| | | |
8
|
|
Interest bearing deposits in banks
| | | | |
89
| | | |
|
87
| | | |
|
87
|
Total interest and dividend income | | | | |
8,032
| | | |
|
8,231
| | | |
|
8,811
|
| | | | | | | | | | | |
|
Interest expense | | | | | | | | | | | | |
|
Deposits
| | | | |
1,169
| | | | |
1,331
| | | | |
1,751
|
| Federal Home Loan Bank (“FHLB”) advances and other borrowings
| | | | | | | | | | | | |
| | | |
562
| | | |
|
562
| | | |
|
729
|
Total interest expense | | | | |
1,731
| | | |
|
1,893
| | | |
|
2,480
|
Net interest income | | | | |
6,301
| | | | |
6,338
| | | | |
6,331
|
| | | | | | | | | | | |
|
Provision for loan losses | | | | |
650
| | | |
|
1,758
| | | |
|
900
|
Net interest income after provision for loan losses | | | | |
5,651
| | | |
|
4,580
| | | |
|
5,431
|
| | | | | | | | | | | |
|
Non-interest income | | | | | | | | | | | | |
|
OTTI and realized losses on MBS and other investments, net
| | | | | | | | | | | | |
| | | |
(60)
| | | | |
(111)
| | | | |
(136)
|
|
Gain on sale of securities
| | | | |
- -
| | | | |
- -
| | | | |
79
|
|
Service charges on deposits
| | | | |
970
| | | | |
1,032
| | | | |
984
|
|
Gain on sale of loans, net
| | | | |
560
| | | | |
336
| | | | |
701
|
|
Bank owned life insurance (“BOLI”) net earnings
| | | | |
157
| | | | |
155
| | | | |
122
|
|
Valuation recovery (allowance) on MSRs
| | | | |
84
| | | | |
(298)
| | | | |
634
|
|
ATM transaction fees
| | | | |
517
| | | | |
526
| | | | |
411
|
Other
| | | |
216
| | | |
221
| | | |
156
|
Total non-interest income, net | | | | |
2,444
| | | |
|
1,861
| | | |
|
2,951
|
| | | | | | | | | | | |
|
Non-interest expense | | | | | | | | | | | | |
|
Salaries and employee benefits
| | | | |
2,929
| | | | |
3,186
| | | | |
3,127
|
|
Premises and equipment
| | | | |
673
| | | | |
707
| | | | |
694
|
|
Advertising
| | | | |
208
| | | | |
196
| | | | |
167
|
|
OREO and other repossessed assets expense, net
| | | | |
502
| | | | |
443
| | | | |
428
|
|
ATM
| | | | |
194
| | | | |
219
| | | | |
175
|
|
Postage and courier
| | | | |
118
| | | | |
140
| | | | |
115
|
|
Amortization of core deposit intangible (“CDI”)
| | | | |
37
| | | | |
42
| | | | |
42
|
|
State and local taxes
| | | | |
149
| | | | |
147
| | | | |
166
|
|
Professional fees
| | | | |
178
| | | | |
186
| | | | |
182
|
| FDIC insurance
| | | | |
225
| | | | |
242
| | | | |
340
|
|
Other insurance
| | | | |
56
| | | | |
60
| | | | |
154
|
|
Loan administration and foreclosure
| | | | |
161
| | | | |
248
| | | | |
98
|
|
Data processing and telecommunication
| | | | |
257
| | | | |
279
| | | | |
234
|
|
Deposit operations
| | | | |
223
| | | | |
227
| | | | |
106
|
|
Other
| | | | |
311
| | | |
|
305
| | | |
|
348
|
Total non-interest expense | | | | |
6,221
| | | |
|
6,627
| | | |
|
6,376
|
| | | | | | | | | | | |
|
Income (loss) before income taxes | | | | |
1,874
| | | | |
(186)
| | | | |
2,006
|
Provision (benefit) for income taxes | | | | |
591
| | | |
|
(113)
| | | |
|
647
|
Net income (loss) | | | | $ | 1,283 | | | | $ | (73) | | | | $ | 1,359 |
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
Preferred stock dividends | | | | $ | (208) | | | | $ | (208) | | | | $ | (208) |
Preferred stock discount accretion | | | | | (59) | | | |
| (58) | | | |
| (54) |
Net income (loss) to common shareholders | | | | $ | 1,016 | | | | $ | (339) | | | | $ | 1,097 |
| | | | | | | | | | | |
|
Net income (loss) per common share: | | | | | | | | | | | | |
|
Basic
| | | |
$
|
0.15
| | | |
$
|
(0.05)
| | | |
$
|
0.16
|
|
Diluted
| | | | |
0.15
| | | | |
(0.05)
| | | | |
0.16
|
Weighted average common shares outstanding: | | | | | | | | | | | | |
|
Basic
| | | | |
6,780,516
| | | | |
6,745,633
| | | | |
6,745,250
|
|
Diluted
| | | | |
6,780,516
| | | | |
6,745,633
| | | | |
6,745,250
|
| | | | | | | | | | | | | | |
|
|
|
|
|
| |
|
|
| |
|
|
| |
TIMBERLAND BANCORP, INC. AND SUBSIDIARY | | | | | | | | | | | | | |
CONSOLIDATED BALANCE SHEETS | | | | | | | | | | | | | |
|
($ in thousands, except per share amounts) (unaudited)
| | | | | Dec. 31,
| | | | Sept. 30,
| | | |
Dec. 31,
|
| | | | | |
2011
| | | |
|
2011
| | | |
|
2010
|
Assets | | | | | | | | | | | | | |
|
Cash and due from financial institutions
| | | | |
$
|
12,671
| | | |
$
|
11,455
| | | |
$
|
8,955
|
|
Interest-bearing deposits in banks
| | | | | |
98,876
| | | |
|
100,610
| | | |
|
88,516
|
|
Total cash and cash equivalents
| | | | | |
111,547
| | | |
|
112,065
| | | |
|
97,471
|
| | | | | | | | | | | | |
|
|
Certificates of deposit (“CDs”) held for investment, at cost
| | | | | |
19,810
| | | | |
18,659
| | | | |
18,501
|
|
MBS and other investments:
| | | | | | | | | | | | | |
|
Held to maturity, at amortized cost
| | | | | |
3,941
| | | | |
4,145
| | | | |
4,715
|
|
Available for sale, at fair value
| | | | | |
6,284
| | | | |
6,717
| | | | |
8,191
|
|
FHLB stock
| | | | | |
5,705
| | | | |
5,705
| | | | |
5,705
|
| | | | | | | | | | | | |
|
|
Loans receivable
| | | | | |
537,904
| | | | |
535,926
| | | | |
533,646
|
|
Loans held for sale
| | | | | |
3,110
| | | | |
4,044
| | | | |
1,853
|
|
Less: Allowance for loan losses
| | | | | |
(11,972)
| | | |
|
(11,946)
| | | |
|
(11,749)
|
|
Net loans receivable
| | | | | |
529,042
| | | |
|
528,024
| | | |
|
523,750
|
| | | | | | | | | | | | |
|
|
Premises and equipment, net
| | | | | |
17,353
| | | | |
17,389
| | | | |
17,237
|
|
OREO and other repossessed assets, net
| | | | | |
7,714
| | | | |
10,811
| | | | |
12,612
|
|
BOLI
| | | | | |
16,074
| | | | |
15,917
| | | | |
13,522
|
|
Accrued interest receivable
| | | | | |
2,388
| | | | |
2,411
| | | | |
2,706
|
|
Goodwill
| | | | | |
5,650
| | | | |
5,650
| | | | |
5,650
|
|
Core deposit intangible
| | | | | |
360
| | | | |
397
| | | | |
522
|
|
Mortgage servicing rights, net
| | | | | |
2,169
| | | | |
2,108
| | | | |
2,587
|
|
Prepaid FDIC insurance assessment
| | | | | |
1,873
| | | | |
2,103
| | | | |
2,959
|
|
Other assets
| | | | | |
5,939
| | | |
|
6,123
| | | |
|
6,357
|
Total assets | | | | |
$
|
735,849
| | | |
$
|
738,224
| | | |
$
|
722,485
|
| | | | | | | | | | | | |
|
Liabilities and shareholders’ equity | | | | | | | | | | | | | |
|
Deposits: Non-interest-bearing demand
| | | | |
$
|
61,178
| | | |
$
|
64,494
| | | |
$
|
51,519
|
|
Deposits: Interest-bearing
| | | | | |
527,997
| | | |
|
528,184
| | | |
|
525,875
|
|
Total deposits
| | | | | |
589,175
| | | |
|
592,678
| | | |
|
577,394
|
| | | | | | | | | | | | |
|
|
FHLB advances
| | | | | |
55,000
| | | | |
55,000
| | | | |
55,000
|
|
Repurchase agreements
| | | | | |
538
| | | | |
729
| | | | |
642
|
|
Other liabilities and accrued expenses
| | | | | |
3,806
| | | |
|
3,612
| | | |
|
2,887
|
Total liabilities | | | | | |
648,519
| | | |
|
652,019
| | | |
|
635,923
|
Shareholders’ equity | | | | | | | | | | | | | |
Preferred stock, $.01 par value; 1,000,000 shares authorized; 16,641
shares, Series A, issued and outstanding $1,000 per share
liquidation value
| | | | | | | | | | | | | |
| | | | | | | | | | | |
|
| | | | |
16,048
| | | | |
15,989
| | | | |
15,818
|
Common stock, $.01 par value; 50,000,000 shares authorized; 7,045,036
shares issued and outstanding
| | | | | | | | | | | | | |
| | | | |
10,464
| | | | |
10,457
| | | | |
10,389
|
|
Unearned shares- Employee Stock Ownership Plan
| | | | | |
(1,917)
| | | | |
(1,983)
| | | | |
(2,181)
|
|
Retained earnings
| | | | | |
63,286
| | | | |
62,270
| | | | |
63,335
|
|
Accumulated other comprehensive loss
| | | | | |
(551)
| | | |
|
(528)
| | | |
|
(799)
|
Total shareholders’ equity | | | | | |
87,330
| | | |
|
86,205
| | | |
|
86,562
|
Total liabilities and shareholders’ equity | | | | |
$
|
735,849
| | | |
$
|
738,224
| | | |
$
|
722,485
|
| | | | | | | | | | | | | | | |
|
|
|
KEY FINANCIAL RATIOS AND DATA |
|
($ in thousands, except per share amounts) (unaudited)
|
|
|
|
|
|
| |
|
|
| |
|
|
| |
| | | | | | | | | | | | | |
|
| | | | | |
Three Months Ended
|
| | | | | | Dec. 31,
| | | | Sept. 30,
| | | |
Dec. 31,
|
| | | | | | |
2011
| | | |
|
2011
| | | |
|
2010
|
PERFORMANCE RATIOS: | | | | | | | | | | | | | | |
|
Return (loss) on average assets (a)
| | | | | | |
0.70%
| | | | |
(0.04)%
| | | | |
0.75%
|
|
Return (loss) on average equity (a)
| | | | | | |
5.93%
| | | | |
(0.34)%
| | | | |
6.35%
|
|
Net interest margin (a)
| | | | | | |
3.73%
| | | | |
3.75%
| | | | |
3.82%
|
|
Efficiency ratio
| | | | | | |
71.14%
| | | | |
80.83%
| | | | |
68.69%
|
| | | | | | | | | | | | | |
|
| | | | | | | | | | | | | |
|
| | | | | | Dec. 31,
| | | | Sept. 30,
| | | |
Dec. 31,
|
| | | | | | |
2011
| | | |
|
2011
| | | |
|
2010
|
ASSET QUALITY RATIOS: | | | | | | | | | | | | | | |
|
Non-accrual loans
| | | | | |
$
|
27,803
| | | |
$
|
21,589
| | | |
$
|
26,166
|
|
Loans past due 90 days and still accruing
| | | | | | |
2,677
| | | | |
1,754
| | | | |
305
|
|
Non-performing investment securities
| | | | | | |
2,650
| | | | |
2,796
| | | | |
3,325
|
|
OREO and other repossessed assets
| | | | | | |
7,714
| | | |
|
10,811
| | | |
|
12,612
|
|
Total non-performing assets (b)
| | | | | |
$
|
40,844
| | | |
$
|
36,950
| | | |
$
|
42,408
|
| | | | | | | | | | | | | |
|
|
Non-performing assets to total assets (b)
| | | | | | |
5.55%
| | | | |
5.01%
| | | | |
5.87%
|
|
Net charge-offs during quarter
| | | | | |
$
|
624
| | | |
$
|
1,603
| | | |
$
|
415
|
|
Allowance for loan losses to non-accrual loans
| | | | | | |
43%
| | | | |
55%
| | | | |
45%
|
|
Allowance for loan losses to loans receivable, net (c)
| | | | | | |
2.21%
| | | | |
2.21%
| | | | |
2.19%
|
|
Troubled debt restructured loans on accrual status (d)
| | | | | |
$
|
18,297
| | | |
$
|
18,166
| | | |
$
|
8,841
|
| | | | | | | | | | | | | |
|
CAPITAL RATIOS: | | | | | | | | | | | | | | |
|
Tier 1 leverage capital
| | | | | | |
11.26%
| | | | |
11.09%
| | | | |
11.37%
|
|
Tier 1 risk based capital
| | | | | | |
15.39%
| | | | |
15.19%
| | | | |
15.28%
|
|
Total risk based capital
| | | | | | |
16.65%
| | | | |
16.46%
| | | | |
16.54%
|
|
Tangible capital to tangible assets (e)
| | | | | | |
11.14%
| | | | |
10.95%
| | | | |
11.22%
|
| | | | | | | | | | | | | |
|
BOOK VALUES: | | | | | | | | | | | | | | |
|
Book value per common share
| | | | | |
$
|
10.12
| | | |
$
|
9.97
| | | |
$
|
10.04
|
|
Tangible book value per common share (e)
| | | | | | |
9.26
| | | | |
9.11
| | | | |
9.17
|
| | | | | | | | | | | | | |
|
(a) Annualized
|
|
(b) Non-performing assets include non-accrual loans, loans past due
90 days and still accruing, non-performing
|
|
investment securities and OREO and other repossessed assets.
Troubled debt restructured
|
|
loans on accrual status are not included.
|
(c) Includes loans held for sale and is before the allowance for
loan losses.
|
|
(d) Does not include troubled debt restructured loans totaling
$7,334, $7,376 and $6,756 reported
|
|
as non-accrual loans at December 31, 2011, September 30, 2011 and
December 31, 2010, respectively.
|
(e) Calculation subtracts goodwill and core deposit intangible
from the equity component and from assets.
|
| | | | | | | | | | | | | |
|
|
|
|
|
|
| |
|
|
| |
|
|
| |
AVERAGE CONSOLIDATED BALANCE SHEETS: | | | | | |
Three Months Ended
|
|
($ in thousands) (unaudited)
| | | | | | Dec. 31,
| | | | Sept. 30,
| | | |
Dec. 31,
|
| | | | | | |
2011
| | | |
|
2011
| | | |
|
2010
|
|
Average total loans
| | | | | |
$
|
537,876
| | | |
$
|
537,612
| | | |
$
|
539,007
|
|
Average total interest-bearing assets (a)
| | | | | | |
675,432
| | | | |
675,800
| | | | |
663,761
|
|
Average total assets
| | | | | | |
736,265
| | | | |
737,152
| | | | |
722,007
|
|
Average total interest-bearing deposits
| | | | | | |
526,100
| | | | |
526,659
| | | | |
523,221
|
|
Average FHLB advances and other borrowings
| | | | | | |
55,559
| | | | |
55,502
| | | | |
55,546
|
|
Average shareholders’ equity
| | | | | | |
86,534
| | | | |
86,465
| | | | |
85,596
|
| | | | | |
|
| | | | | |
|
|
(a) Includes loans and investment securities on non-accrual status
|

Timberland Bancorp, Inc.
Michael R. Sand, President & CEO
or
Dean
J. Brydon, CFO
360-533-4747
www.timberlandbank.com
Source: Timberland Bancorp, Inc.