Earns $0.13 Per Diluted Common Share in Fourth Fiscal Quarter
HOQUIAM, Wash.--(BUSINESS WIRE)--
Timberland Bancorp, Inc. (NASDAQ: TSBK) (“Timberland” or “the Company”)
today reported earnings of $4.59 million for fiscal 2012 compared to
earnings of $1.09 million for fiscal 2011. Net income available to
common shareholders for fiscal 2012, after the preferred stock dividends
and the preferred stock discount accretion, was $3.52 million, or $0.52
per diluted common share, compared to $32,000, or $0.00 per diluted
common share for fiscal 2011.
Timberland reported net income of $1.15 million for its fiscal fourth
quarter ended September 30, 2012. The quarter’s net income to common
shareholders, after adjusting for the preferred stock dividend and the
preferred stock discount accretion, was $883,000, or $0.13 per diluted
common share, compared to net income of $1.08 million, or $0.16 per
diluted common share for the quarter ended June 30, 2012 and a net loss
of $(339,000), or $(0.05) per diluted common share for the quarter ended
September 30, 2011.
“Profitability increased significantly year over year as historically
low interest rates and the improving economy contributed to an increase
in the gain on sale of loans and a reduction in provision expense,” said
Michael R. Sand, President and CEO. “We will continue to focus on
reducing non-performing assets and on maintaining the Bank’s net
interest margin during the new fiscal year.”
Fiscal 2012 Highlights (at or for the period ended September 30,
2012, compared to September 30, 2011, or June 30, 2012):
-
Fiscal 2012 net income increased to $4.59 million compared to $1.09
million for fiscal 2011;
-
Fiscal 2012 earnings per diluted common share increased to $0.52
compared to $0.00 for fiscal 2011;
-
Net income for the current quarter was $1.15 million compared to $1.35
million for the preceding quarter and a loss of $(73,000) for the
comparable quarter one year ago;
-
Earnings per diluted common share for current quarter was $0.13
compared to $0.16 for the preceding quarter and a loss of $(0.05) for
the comparable quarter one year ago;
-
Net interest margin was 3.83% for the current quarter and 3.81% for
fiscal 2012;
-
Total delinquent and non-accrual loans decreased 12% during the
quarter and 30% year-over-year;
-
Net charge-offs for the current quarter decreased 56% from the
preceding quarter and decreased 58% from the comparable quarter one
year ago;
-
Capital levels remain very strong: Total Risk Based Capital of 16.77%;
Tier 1 Leverage Capital Ratio of 11.66%; Tangible Capital to Tangible
Assets Ratio of 11.55%; and
-
Book value per common share increased to $10.52, and tangible book
value per common share increased to $9.68 at year end.
Capital Ratios and Asset Quality
Timberland Bancorp remains very well capitalized with a total risk-based
capital ratio of 16.77%, a Tier 1 leverage capital ratio of 11.66% and a
tangible capital to tangible assets ratio of 11.55% at September 30,
2012. On August 21, 2012 Timberland received approval and paid $1.2
million in dividends on the preferred shares issued to the U.S. Treasury
in December 2008. This payment brought Timberland current on all
dividend payments owed. The dividend payment did not reduce Timberland’s
reported capital ratios since appropriate accruals for the dividends
were recorded in prior quarters. On November 1, 2012 the U.S. Treasury
successfully auctioned the preferred shares it had purchased from
Timberland in December 2008. The clearing price in the auction was
$862.50 per preferred share. Upon the closing of the sale which is
projected to occur prior to November 13, 2012, Timberland will no longer
be a participant in the Treasury’s TARP program since the preferred
shares will be owned by private investors. The sale of the preferred
shares will have no effect on Timberland’s capital ratios as the terms
of the preferred shares did not change in connection with the sale.
Timberland provisioned $900,000 to its loan loss allowance during the
quarter ended September 30, 2012 compared to $900,000 in the preceding
quarter and $1.76 million in the comparable quarter one year ago. In
fiscal 2012, the loan loss provision totaled $3.50 million, down 48%
from $6.76 million in fiscal 2011. Net charge-offs for the fourth fiscal
quarter, decreased to $679,000 compared to $1.56 million for the
preceding quarter and $1.60 million for the comparable quarter one year
ago. Net charge-offs for fiscal 2012 decreased 40% to $3.62 million from
$6.08 million for fiscal 2011.
Total delinquent loans (past due 30 days or more) and non-accrual loans
decreased 12% to $30.4 million at September 30, 2012 from $34.7 million
at June 30, 2012 and decreased 30% from $43.7 million one year ago. The
non-performing assets to total assets ratio was 5.19% at September 30,
2012 compared to 5.14% three months earlier and 5.01% one year ago.
Non-accrual loans decreased to $21.3 million at September 30, 2012 from
$24.0 million at June 30, 2012 and $21.6 million at September 30, 2011.
The non-accrual loans at September 30, 2012 were comprised of 58 loans
and 47 credit relationships. By dollar amount per category: 43% of
non-accrual loans are secured by land and land development properties;
28% are secured by commercial properties; 24% are secured by residential
properties; and 5% are secured by residential construction projects.
Other real estate owned (“OREO”) and other repossessed assets increased
to $13.3 million at September 30, 2012 from $10.0 million at June 30,
2012 and $10.8 million at September 30, 2011. At September 30, 2012 the
OREO portfolio consisted of 56 individual properties. The properties
consisted of eight commercial real estate properties totaling $6.5
million, 35 land parcels totaling $4.2 million, 12 single family homes
totaling $1.7 million and a condominium project of $842,000. During the
quarter ended September 30, 2012 ten OREO properties totaling $863,000
were sold for a net loss of $83,000.
Balance Sheet Management
Total assets increased by $7.8 million, or 1%, to $737.0 million at
September 30, 2012 from $729.1 million at June 30, 2012. The increase in
total assets was primarily due to a $7.6 million increase in total
deposits which increased the amount of assets held in overnight funds.
Liquidity as measured by cash and cash equivalents, CDs held for
investment and available for sale investments was 19.3% of total
liabilities at September 30, 2012 compared to 18.9% at June 30, 2012 and
21.1% one year ago.
Net loans receivable increased $1.3 million to $538.5 million at
September 30, 2012 from $537.2 million at June 30, 2012. The increase
was primarily due to a $9.4 million increase in multi-family loan
balances and a $7.8 million increase in construction and land
development loans. “Our expertise in financing custom construction
projects for owners and their contractors has been established for many
years and we are benefitting from the emerging recovery in this segment
of the market,” said Sand. These increases to net loans receivable were
partially offset by a $3.5 million decrease in commercial business loan
balances, a $2.6 million decrease in one-to four-family loan balances, a
$2.3 million decrease in commercial real estate loan balances, a $1.6
million decrease in land loan balances, a $1.5 million decrease in
consumer loan balances and a $4.1 million increase in the undisbursed
portion of construction loans in process.
Timberland continued to reduce its exposure to land development and land
loans. Land development loan balances decreased to $589,000 at September
30, 2012, a 73% decrease year-over-year. The Bank’s land loan portfolio
decreased to $39.7 million at September 30, 2012, a 4% decrease from the
preceding quarter and a 19% decrease year-over-year. The well
diversified land loan portfolio consists of 314 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 $126,000 at September 30, 2012.
|
|
LOAN PORTFOLIO |
|
| |
| |
| |
| | September 30, 2012 | | June 30, 2012 | | September 30, 2011 |
|
($ in thousands)
| |
Amount
|
|
Percent
| |
Amount
|
|
Percent
| |
Amount
|
|
Percent
|
| | | | | | | | | | | |
|
|
Mortgage Loans:
| | | | | | | | | | | | |
|
One-to four-family
| |
$
|
106,979
| | |
19
|
%
| |
$
|
109,624
| | |
19
|
%
| |
$
|
114,680
| | |
20
|
%
|
|
Multi-family
| | |
47,521
| | |
8
| | | |
38,146
| | |
7
| | | |
30,982
| | |
6
| |
|
Commercial
| | |
256,254
| | |
45
| | | |
258,545
| | |
46
| | | |
246,037
| | |
44
| |
|
Construction and land
| | | | | | | | | | | | |
|
development
| | |
56,406
| | |
10
| | | |
48,639
| | |
9
| | | |
52,484
| | |
9
| |
|
Land
| |
|
39,655
|
| |
7
|
| |
|
41,273
|
| |
7
|
| |
|
49,236
|
| |
9
|
|
|
Total mortgage loans
| | |
506,815
| | |
89
| | | |
496,227
| | |
88
| | | |
493,419
| | |
88
| |
| | | | | | | | | | | |
|
|
Consumer Loans:
| | | | | | | | | | | | |
|
Home equity and second
| | | | | | | | | | | | |
|
mortgage
| | |
32,814
| | |
6
| | | |
34,080
| | |
6
| | | |
36,008
| | |
7
| |
|
Other
| |
|
6,183
|
| |
1
|
| |
|
6,413
|
| |
1
|
| |
|
8,240
|
| |
1
|
|
|
Total consumer loans
| | |
38,997
| | |
7
| | | |
40,493
| | |
7
| | | |
44,248
| | |
8
| |
| | | | | | | | | | | |
|
|
Commercial business loans
| |
|
22,588
|
| |
4
|
| |
|
26,052
|
| |
5
|
| |
|
22,510
|
| |
4
|
|
|
Total loans
| |
|
568,400
|
| |
100
|
%
| |
|
562,772
|
| |
100
|
%
| |
|
560,177
|
| |
100
|
%
|
|
Less:
| | | | | | | | | | | | |
|
Undisbursed portion of
| | | | | | | | | | | | |
|
construction loans in
| | | | | | | | | | | | |
|
process
| | |
(16,325
|
)
| | | | |
(12,239
|
)
| | | | |
(18,265
|
)
| | |
|
Deferred loan origination
| | | | | | | | | | | | |
|
fees
| | |
(1,770
|
)
| | | | |
(1,761
|
)
| | | | |
(1,942
|
)
| | |
|
Allowance for loan losses
| |
|
(11,825
|
)
| | | |
|
(11,603
|
)
| | | |
|
(11,946
|
)
| | |
|
Total loans receivable, net
| |
$
|
538,480
|
| | | |
$
|
537,169
|
| | | |
$
|
528,024
|
| | |
| | | | | | | | | | | | | | | | | |
|
|
|
CONSTRUCTION LOAN COMPOSITION |
|
|
|
| September 30, 2012 |
| June 30, 2012 |
| September 30, 2011 |
| | |
|
Percent
| | |
|
Percent
| | |
|
Percent
|
| | | |
of Loan
| | | |
of Loan
| | | |
of Loan
|
|
($ in thousands)
| |
Amount
| |
Portfolio
| |
Amount
|
|
Portfolio
|
|
Amount
| |
Portfolio
|
| | | | | | | | | | | |
|
|
Custom and owner / builder
| |
$
|
33,345
| |
6
|
%
| |
$
|
27,643
| |
5
|
%
| |
$
|
26,205
| |
4
|
%
|
|
Speculative one- to four-
| | | | | | | | | | | | |
|
Family
| | |
1,880
| |
--
| | | |
2,122
| |
1
| | | |
1,919
| |
1
| |
|
Commercial real estate
| | |
20,247
| |
4
| | | |
17,920
| |
3
| | | |
12,863
| |
2
| |
|
Multi-family (including
| | | | | | | | | | | | |
|
condominium)
| | |
345
| |
--
| | | |
345
| |
--
| | | |
9,322
| |
1
| |
|
Land development
| |
|
589
| |
--
|
| |
|
609
| |
--
|
| |
|
2,175
| |
1
|
|
|
Total construction loans
| |
$
|
56,406
| |
10
|
%
| |
$
|
48,639
| |
9
|
%
| |
$
|
52,484
| |
9
|
%
|
| | | | | | | | | | | | | | | | | |
|
Timberland’s loan originations increased 8% to $69.0 million during the
quarter ended September 30, 2012 compared to $63.6 million for the
preceding quarter and increased 86% from the $37.1 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 September 30, 2012, $28.5 million fixed-rate
one-to four-family mortgage loans were sold compared to $21.2 million
for the preceding quarter and $16.1 million for the comparable quarter
ended one year ago.
Timberland’s mortgage-backed securities (“MBS”) and other investments
decreased by $332,000 during the quarter to $8.3 million at September
30, 2012 from $8.6 million at June 30, 2012, primarily due to
prepayments and scheduled amortization. During the quarter ended
September 30, 2012, other-than-temporary-impairment (“OTTI”) credit
related write-downs and realized losses of $25,000 were recorded on the
private label MBS that were acquired in the in-kind redemption from the
AMF family of mutual funds in June 2008. At September 30, 2012 the
Bank’s remaining private label MBS portfolio had been reduced to $2.8
million from an original acquired balance of $15.3 million.
|
|
| DEPOSIT BREAKDOWN |
| ($ in thousands) |
|
| September 30, 2012 |
| June 30, 2012 |
| September 30, 2011 |
| | Amount |
| Percent | | Amount |
| Percent | | Amount |
| Percent |
|
Non-interest bearing
| |
$
|
75,296
| |
13
|
%
| |
$
|
70,004
| |
12
|
%
| |
$
|
64,494
| |
11
|
%
|
|
N.O.W. checking
| | |
150,139
| |
25
| | | |
149,821
| |
25
| | | |
155,299
| |
26
| |
|
Savings
| | |
87,493
| |
15
| | | |
88,210
| |
15
| | | |
83,636
| |
14
| |
|
Money market
| | |
79,549
| |
13
| | | |
73,857
| |
13
| | | |
61,028
| |
10
| |
|
Certificates of deposit under $100 | | |
127,909
| |
21
| | | |
130,233
| |
22
| | | |
141,899
| |
24
| |
|
Certificates of deposit $100 and over
| | |
77,540
| |
13
| | | |
78,241
| |
13
| | | |
86,322
| |
15
| |
|
Certificates of deposit – brokered
| |
|
- -
| |
--
|
| |
|
- -
| |
--
|
| |
|
--
| |
--
|
|
|
Total deposits
| |
$
|
597,926
| |
100
|
%
| |
$
|
590,366
| |
100
|
%
| |
$
|
592,678
| |
100
|
%
|
| | | | | | | | | | | | | | | | | |
|
“Our deposit mix continues to improve through the transition to more
transaction based accounts,” stated Dean Brydon, CFO. Total deposits
increased $7.6 million, or 1% to $597.9 million at September 30, 2012,
from $590.4 million at June 30, 2012 primarily as a result of a $5.7
million increase in money market account balances, a $5.3 million
increase in non-interest bearing account balances and a $318,000
increase in N.O.W. checking account balances. These increases were
partially offset by a $3.0 million decrease in certificate of deposit
account balances and a $717,000 decrease in savings account balances.
Total shareholders’ equity increased $1.04 million to $90.32 million at
September 30, 2012, from $89.28 million at June 30, 2012. The increase
in shareholders’ equity was primarily a result of net income for the
quarter. Book value per common share increased to $10.52 and tangible
book value per common share increased to $9.68 at September 30, 2012.
Operating Results
Fiscal fourth 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 less than 1% to $9.12 million from $9.09
million for the preceding quarter and 6% from the $8.61 million for the
comparable quarter one year ago. For fiscal 2012, operating revenue
increased 4% to $35.64 million from $34.16 million for fiscal 2011.
Net interest income decreased 3% to $6.46 million for the quarter ended
September 30, 2012 from $6.63 million for the preceding quarter and
increased 2% from $6.34 million for the comparable quarter one year ago.
The net interest margin for the current quarter decreased to 3.83% from
3.96% for the preceding quarter and increased from 3.75% for the
comparable quarter one year ago. The decrease in net interest income and
net interest margin was primarily a result of a decrease in late fees
received and deferred loan origination fees taken into income (and
classified as interest income) on loans that paid off during the current
quarter. Late fees received and deferred loan origination fees taken
into income for the quarter ended September 30, 2012 decreased $134,000
relative to the total recorded for the quarter ended June 30, 2012. The
decrease in late fees and loan origination fees impacted the net
interest margin by approximately eight basis points. For fiscal 2012,
net interest income increased 1% to $25.66 million from $25.43 million
for fiscal 2011. Timberland’s net interest margin for the year ended
September 30, 2112 increased to 3.81% from 3.78% for the year ended
September 30, 2011.
Non-interest income increased 7% to $2.50 million for the quarter ended
September 30, 2012, from $2.34 million in the preceding quarter and
increased 34% from $1.86 million for the comparable quarter one year
ago. The increase in non-interest income compared to the preceding
quarter was primarily due to a $182,000 increase in gain on sale of
loans, which was partially offset by $52,000 increase in the valuation
allowance on the Bank’s MSRs. For fiscal 2012, non-interest income
increased $1.1 million, or 13%, to $9.78 million from $8.68 million for
fiscal 2011, primarily due to an increase in gain on sale of loans, an
increase in ATM and debit card interchange fee income and a decrease in
OTTI and realized losses on MBS and other investments. These increases
to non-interest income were partially offset by a decrease in the
valuation recovery on MSRs and a decrease in service charges on deposits.
Total operating (non-interest) expenses increased 10% to $6.68 million
for the fourth fiscal quarter from $6.10 million for the preceding
quarter and 1% from $6.63 million for the comparable quarter one year
ago. The increased expenses for the current quarter compared to the
preceding quarter were primarily the result of a $321,000 increase in
OREO and other repossessed assets expense and a $119,000 increase in
loan administration and foreclosure expenses. For fiscal 2012, operating
expenses decreased 2% to $25.57 million from $25.96 million for fiscal
2011, primarily due to decreased salaries and employee benefits expense,
FDIC insurance expense, other insurance expense and loan administration
and foreclosure expense. These decreases were partially offset by
increased OREO and other repossessed assets expense.
The provision for income taxes decreased to $230,000 for the quarter
ended September 30, 2012, from $624,000 for the preceding quarter
primarily due to lower income before income taxes and a $205,000
recovery to the deferred tax valuation allowance based on the expected
implementation of certain tax planning strategies. The deferred tax
valuation allowance relates to a capital loss carryforward on the sale
of securities in fiscal 2008.
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 2013
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)
| Sept. 30,
|
| June 30,
|
| Sept. 30,
|
|
(unaudited)
|
2012
| |
2012
| |
2011
|
|
| Interest and dividend income | | | | | | |
|
Loans receivable
| | $7,577 | | $7,842 | | $8,010 |
|
MBS and other investments
| |
81
| |
89
| |
127
|
|
Dividends from mutual funds
| |
6
| |
6
| |
7
|
|
Interest bearing deposits in banks
| |
86
| |
82
| |
87
|
| Total interest and dividend income | |
7,750
| |
8,019
| |
8,231
|
| | | | | | |
|
| Interest expense | | | | | | |
|
Deposits
| |
822
| |
925
| |
1,331
|
|
FHLBadvances
| |
472
| |
466
| |
562
|
| Total interest expense | |
1,294
| |
1,391
| |
1,893
|
| Net interest income | |
6,456
| |
6,628
| |
6,338
|
| | | | | | |
|
| Provision for loan losses | |
900
| |
900
| |
1,758
|
| Net interest income after provision for loan losses | |
5,556
| |
5,728
| |
4,580
|
| | | | | | |
|
| Non-interest income | | | | | | |
|
OTTI and realized losses on MBS
| | | | | | |
|
and other investments, net
| |
(25)
| |
(37)
| |
(111)
|
|
Gain on sale of MBS and other investments
| |
--
| |
2
| |
--
|
|
Service charges on deposits
| |
980
| |
955
| |
1,032
|
|
Gain on sale of loans, net
| |
749
| |
567
| |
336
|
|
Bank owned life insurance (“BOLI”) net earnings
| |
150
| |
146
| |
155
|
|
Valuation allowance on MSRs
| |
(134)
| |
(82)
| |
(298)
|
|
ATM and debit card interchange transaction fees
| |
551
| |
564
| |
526
|
|
Other
| |
232
| |
226
| |
221
|
| Total non-interest income, net | |
2,503
| |
2,341
| |
1,861
|
| | | | | | |
|
| Non-interest expense | | | | | | |
|
Salaries and employee benefits
| |
3,061
| |
3,006
| |
3,186
|
|
Premises and equipment
| |
696
| |
647
| |
681
|
|
Advertising
| |
173
| |
173
| |
196
|
|
OREO and other repossessed assets expense, net
| |
684
| |
363
| |
443
|
|
ATM
| |
196
| |
206
| |
219
|
|
Postage and courier
| |
120
| |
124
| |
140
|
|
Amortization of core deposit intangible (“CDI”)
| |
37
| |
37
| |
42
|
|
State and local taxes
| |
148
| |
159
| |
147
|
|
Professional fees
| |
195
| |
217
| |
186
|
| FDIC insurance
| |
239
| |
237
| |
242
|
|
Other insurance
| |
51
| |
51
| |
60
|
|
Loan administration and foreclosure
| |
201
| |
82
| |
248
|
|
Data processing and telecommunications
| |
346
| |
303
| |
326
|
|
Deposit operations
| |
183
| |
177
| |
227
|
|
Other
| |
347
| |
315
| |
284
|
| Total non-interest expense | |
6,677
| |
6,097
| |
6,627
|
|
|
|
|
|
| | |
| | | | | | | |
| | |
Three Months Ended
|
| | | Sept. 30,
| | June 30,
| |
Sept. 30,
|
| | |
2012
| |
2012
| |
2011
|
| Income (loss) before income taxes | | $1,382 | | $1,972 | | $(186) |
| Provision (benefit) for income taxes | |
230
| |
624
| |
(113)
|
| Net income (loss) | |
1,152
| |
1,348
| |
(73)
|
| | | | | | |
|
| Preferred stock dividends | |
(208)
| |
(208)
| |
(208)
|
| Preferred stock discount accretion | |
(61)
| |
(61)
| |
(58)
|
| Net income (loss) to common shareholders | | $ 883 | | $ 1,079 | | $(339) |
| | | | | | |
|
| Net income (loss) per common share: | | | | | | |
|
Basic
| | $0.13 | | $0.16 | | $(0.05) |
|
Diluted
| |
0.13
| |
0.16
| |
(0.05)
|
| | | | | | |
|
| Weighted average common shares outstanding: | | | | | | |
|
Basic
| |
6,780,899
| |
6,780,516
| |
6,745,633
|
|
Diluted
| |
6,780,899
| |
6,780,516
| |
6,745,633
|
| | | | | | |
|
| TIMBERLAND BANCORP INC. AND SUBSIDIARY |
CONSOLIDATED STATEMENTS OF INCOME |
Year Ended
|
|
($ in thousands, except per share amounts)
| Sept. 30,
|
| Sept. 30,
|
|
(unaudited)
|
2012
| |
2011
|
|
| Interest and dividend income | | | | |
|
Loans receivable
| | $30,831 | | $32,976 |
|
MBS and other investments
| |
404
| |
612
|
|
Dividends from mutual funds
| |
32
| |
31
|
|
Interest bearing deposits in banks
| |
338
| |
347
|
| Total interest and dividend income | |
31,605
| |
33,966
|
| | | | |
|
| Interest expense | | | | |
|
Deposits
| |
3,951
| |
6,136
|
|
FHLB advances
| |
1,996
| |
2,397
|
| Total interest expense | |
5,947
| |
8,533
|
| Net interest income | |
25,658
| |
25,433
|
| | | | |
|
| Provision for loan losses | |
3,500
| |
6,758
|
| Net interest income after provision for loan losses | |
22,158
| |
18,675
|
| | | | |
|
| Non-interest income | | | | |
|
OTTI and realized losses on MBS
| | | | |
|
and other investments, net
| |
(214)
| |
(449)
|
|
Gain on sale of MBS and other investments
| |
22
| |
79
|
|
Service charges on deposits
| |
3,795
| |
3,907
|
|
Gain on sale of loans, net
| |
2,472
| |
1,548
|
|
BOLI net earnings
| |
607
| |
517
|
|
Valuation recovery on MSRs
| |
10
| |
405
|
|
ATM and debit card interchange transaction fees
| |
2,172
| |
1,911
|
|
Other
| |
917
| |
763
|
| Total non-interest income, net | |
9,781
| |
8,681
|
| | | | |
|
| Non-interest expense | | | | |
|
Salaries and employee benefits
| |
12,050
| |
12,578
|
|
Premises and equipment
| |
2,676
| |
2,648
|
|
Advertising
| |
726
| |
800
|
|
OREO and other repossessed assets expense, net
| |
1,982
| |
1,374
|
|
ATM
| |
794
| |
802
|
|
Postage and courier
| |
501
| |
540
|
|
Amortization of CDI
| |
148
| |
167
|
|
State and local taxes
| |
608
| |
622
|
|
Professional fees
| |
822
| |
753
|
| FDIC insurance
| |
942
| |
1,161
|
|
Other insurance
| |
212
| |
359
|
|
Loan administration and foreclosure
| |
816
| |
959
|
|
Data processing and telecommunications
| |
1,265
| |
1,172
|
|
Deposit operations
| |
776
| |
675
|
|
Other
| |
1,250
| |
1,353
|
| Total non-interest expense | |
25,568
| |
25,963
|
| | | | |
|
|
|
| | |
| | |
Year Ended
|
| | | Sept. 30,
| |
Sept 30,
|
| | |
2012
| |
2011
|
| Income before income taxes | | $6,371 | | $1,393 |
| Provision for income taxes | |
1,781
| |
304
|
| Net income | |
4,590
| |
1,089
|
| | | | |
|
| Preferred stock dividends | |
(832)
| |
(832)
|
| Preferred stock discount accretion | |
(240)
| |
(225)
|
| Net income to common shareholders | | $3,518 | | $ 32 |
| | | | |
|
| Net income per common share: | | | | |
|
Basic
| | $0.52 | | $0.00 |
|
Diluted
| |
0.52
| |
0.00
|
| | | | |
|
| Weighted average common shares outstanding: | | | | |
|
Basic
| |
6,780,612
| |
6,745,347
|
|
Diluted
| |
6,780,612
| |
6,745,524
|
| | | | |
|
|
|
| TIMBERLAND BANCORP INC. AND SUBSIDIARY |
| CONSOLIDATED BALANCE SHEETS |
|
($ in thousands, except per share amounts) (unaudited)
| Sept. 30,
|
| June 30,
|
|
Sept. 30,
|
| |
2012
| |
2012
| |
2011
|
| Assets | | | | | | |
|
Cash and due from financial institutions
| |
$
|
11,008
| | |
$
|
12,489
| | |
$
|
11,455
| |
|
Interest-bearing deposits in banks
| |
|
85,660
|
| |
|
80,499
|
| |
|
100,610
|
|
|
|
Total cash and cash equivalents
| |
|
96,668
|
| |
|
92,988
|
| |
|
112,065
|
|
| | | | | | |
|
|
Certificates of deposit (“CDs”) held for investment, at cost
| | |
23,490
| | | |
22,781
| | | |
18,659
| |
|
MBS and other investments:
| | | | | | |
|
Held to maturity, at amortized cost
| | |
3,339
| | | |
3,503
| | | |
4,145
| |
|
Available for sale, at fair value
| | |
4,945
| | | |
5,113
| | | |
6,717
| |
|
FHLB stock
| | |
5,655
| | | |
5,705
| | | |
5,705
| |
| | | | | | |
|
|
Loans receivable
| | |
548,878
| | | |
544,708
| | | |
535,926
| |
|
Loans held for sale
| | |
1,427
| | | |
4,064
| | | |
4,044
| |
|
Less: Allowance for loan losses
| |
|
(11,825
|
)
| |
|
(11,603
|
)
| |
|
(11,946
|
)
|
|
Net loans receivable
| |
|
538,480
|
| |
|
537,169
|
| |
|
528,024
|
|
| | | | | | |
|
|
Premises and equipment, net
| | |
17,886
| | | |
17,723
| | | |
17,390
| |
|
OREO and other repossessed assets, net
| | |
13,302
| | | |
9,997
| | | |
10,811
| |
|
BOLI
| | |
16,525
| | | |
16,374
| | | |
15,917
| |
|
Accrued interest receivable
| | |
2,183
| | | |
2,161
| | | |
2,411
| |
|
Goodwill
| | |
5,650
| | | |
5,650
| | | |
5,650
| |
|
Core deposit intangible
| | |
249
| | | |
286
| | | |
397
| |
|
Mortgage servicing rights, net
| | |
2,011
| | | |
2,150
| | | |
2,108
| |
|
Prepaid FDIC insurance assessment
| | |
1,186
| | | |
1,415
| | | |
2,103
| |
|
Other assets
| |
|
5,385
|
| |
|
6,121
|
| |
|
6,122
|
|
| Total assets | |
$
|
736,954
|
| |
$
|
729,136
|
| |
$
|
738,224
|
|
| | | | | | |
|
| Liabilities and shareholders’ equity | | | | | | |
|
Deposits: Non-interest-bearing demand
| |
$
|
75,296
| | |
$
|
70,004
| | |
$
|
64,494
| |
|
Deposits: Interest-bearing
| |
|
522,630
|
| |
|
520,362
|
| |
|
528,184
|
|
|
Total deposits
| |
|
597,926
|
| |
|
590,366
|
| |
|
592,678
|
|
| | | | | | |
|
|
FHLB advances
| | |
45,000
| | | |
45,000
| | | |
55,000
| |
|
Repurchase agreements
| | |
855
| | | |
826
| | | |
729
| |
|
Other liabilities and accrued expenses
| |
|
2,854
|
| |
|
3,669
|
| |
|
3,612
|
|
| Total liabilities | |
|
646,635
|
| |
|
639,861
|
| |
|
652,019
|
|
| 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
| | |
16,229
| | | |
16,168
| | | |
15,989
| |
|
Common stock, $.01 par value; 50,000,000 shares authorized;
| | | | | | | | | | | | |
|
7,045,036 shares issued and outstanding
| | |
10,484
| | | |
10,500
| | | |
10,457
| |
|
Unearned shares- Employee Stock Ownership Plan
| | |
(1,719
|
)
| | |
(1,785
|
)
| | |
(1,983
|
)
|
|
Retained earnings
| | |
65,788
| | | |
64,905
| | | |
62,270
| |
|
Accumulated other comprehensive loss
| |
|
(463
|
)
| |
|
(513
|
)
| |
|
(528
|
)
|
| Total shareholders’ equity | |
|
90,319
|
| |
|
89,275
|
| |
|
86,205
|
|
| Total liabilities and shareholders’ equity | |
$
|
736,954
|
| |
$
|
729,136
|
| |
$
|
738,224
|
|
| | | | | | |
|
|
| |
KEY FINANCIAL RATIOS AND DATA | |
Three Months Ended
|
|
($ in thousands, except per share amounts) (unaudited)
| | Sept. 30,
|
|
| June 30,
|
| Sept. 30,
|
|
| | | |
2012
| | |
2012
| |
2011
|
| | | | | | | | |
|
| PERFORMANCE RATIOS: | | | | | | | |
|
Return (loss) on average assets (a)
| | |
0.62
|
%
| | | |
0.74
|
%
| | |
(0.04)
|
%
|
|
Return (loss) on average equity (a)
| | |
5.14
|
%
| | | |
6.09
|
%
| | |
(0.34)
|
%
|
|
Net interest margin (a)
| | |
3.83
|
%
| | | |
3.96
|
%
| | |
3.75
|
%
|
|
Efficiency ratio
| | |
74.53
|
%
| | | |
67.98
|
%
| | |
80.83
|
%
|
| | | | | | | | |
|
| | | |
Year Ended
|
| | | | Sept. 30,
| | | | |
Sept 30,
|
| | | |
2012
| | | | |
2011
|
| PERFORMANCE RATIOS: | | | | | | | |
|
Return on average assets
| | |
0.62
|
%
| | | | | |
0.15
|
%
|
|
Return on average equity
| | |
5.21
|
%
| | | | | |
1.26
|
%
|
|
Net interest margin
| | |
3.81
|
%
| | | | | |
3.78
|
%
|
|
Efficiency ratio
| | |
72.15
|
%
| | | | | |
76.11
|
%
|
| | | | | | | | |
|
| | | | Sept. 30,
| | | June 30,
| |
Sept. 30,
|
| | | |
2012
| | |
2012
| |
2011
|
| ASSET QUALITY RATIOS AND DATA: | | | | | | | |
|
Non-accrual loans
| |
$
|
21,331
| | | |
$
|
24,018
| | |
$
|
21,589
| |
|
Loans past due 90 days and still accruing
| | |
1,198
| | | | |
945
| | | |
1,754
| |
|
Non-performing investment securities
| | |
2,442
| | | | |
2,484
| | | |
2,796
| |
|
OREO and other repossessed assets
| |
|
13,302
|
| | |
|
9,997
|
| |
|
10,811
|
|
|
Total non-performing assets (b)
| |
$
|
38,273
|
| | |
$
|
37,444
|
| |
$
|
36,950
|
|
| | | | | | | | |
|
| | | | | | | | |
|
|
Non-performing assets to total assets (b)
| | |
5.19
|
%
| | | |
5.14
|
%
| | |
5.01
|
%
|
|
Net charge-offs during quarter
| |
$
|
679
| | | |
$
|
1,561
| | |
$
|
1,603
| |
|
Allowance for loan losses to non-accrual loans
| | |
55
|
%
| | | |
48
|
%
| | |
55
|
%
|
|
Allowance for loan losses to loans receivable, net (c)
| | |
2.15
|
%
| | | |
2.11
|
%
| | |
2.21
|
%
|
|
Troubled debt restructured loans on accrual status (d)
| |
$
|
13,410
| | | |
$
|
14,579
| | |
$
|
18,166
| |
| | | | | | | | |
|
| | | | | | | | |
|
| CAPITAL RATIOS: | | | | | | | |
|
Tier 1 leverage capital
| | |
11.66
|
%
| | | |
11.59
|
%
| | |
11.09
|
%
|
|
Tier 1 risk based capital
| | |
15.51
|
%
| | | |
15.58
|
%
| | |
15.19
|
%
|
|
Total risk based capital
| | |
16.77
|
%
| | | |
16.85
|
%
| | |
16.46
|
%
|
|
Tangible capital to tangible assets (e)
| | |
11.55
|
%
| | | |
11.52
|
%
| | |
10.95
|
%
|
| | | | | | | | |
|
| | | | | | | | |
|
| BOOK VALUES: | | | | | | | | |
|
Book value per common share
| |
$
|
10.52
| | | |
$
|
10.38
| | |
$
|
9.97
| |
|
Tangible book value per common share (e)
| | |
9.68
| | | | |
9.53
| | | |
9.11
| |
| | | | | | | | | | | | |
|
|
__________________________________________________
|
|
(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
$10,093, $9,319 and $7,376 reported as non-accrual loans at
|
| September 30, 2012, June 30, 2012 and September 30, 2011,
respectively.
|
|
(e) Calculation subtracts goodwill and core deposit intangible from
the equity component and from assets.
|
|
|
|
|
| AVERAGE CONSOLIDATED BALANCE SHEETS: |
Three Months Ended
|
|
($ in thousands) (unaudited)
|
| Sept. 30,
|
| June 30,
|
| Sept. 30,
|
|
|
2012
| |
2012
| |
2011
|
| | | | | |
|
|
Average total loans
| |
$
|
547,028
| |
$
|
548,450
| |
$
|
537,612
|
|
Average total interest-bearing assets (a)
| | |
673,827
| | |
669,715
| | |
675,800
|
|
Average total assets
| | |
738,161
| | |
733,243
| | |
737,152
|
|
Average total interest-bearing deposits
| | |
523,461
| | |
524,250
| | |
526,659
|
|
Average FHLB advances and other borrowings
| | |
45,784
| | |
45,818
| | |
55,502
|
|
Average shareholders’ equity
| | |
89,695
| | |
88,535
| | |
86,465
|
| | | | | |
|
| | | | | |
|
|
Year Ended
|
| | Sept. 30,
| | | | Sept. 30,
|
|
|
2012
| | | |
2011
|
| | | | | |
|
|
Average total loans
| |
$
|
544,525
| | | |
$
|
537,740
|
|
Average total interest-bearing assets
| | |
674,224
| | | | |
673,536
|
|
Average total assets
| | |
735,151
| | | | |
733,328
|
|
Average total interest-bearing deposits
| | |
525,873
| | | | |
528,961
|
|
Average FHLB advances and other borrowings
| | |
48,302
| | | | |
55,511
|
|
Average shareholders’ equity
| | |
88,088
| | | | |
86,631
|
| | | | | | | |
|
_________________________________
(a) Includes loans and MBS on non-accrual status

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