Net Interest Margin Increases, Credit Quality Improves, Capital
Ratios Remain Strong
HOQUIAM, Wash.--(BUSINESS WIRE)--
Timberland Bancorp, Inc. (NASDAQ:TSBK) (“Timberland” or “the Company”)
today reported fiscal 2012 third quarter net income of $1.35 million.
Net income available to common shareholders, after adjusting for the
preferred stock dividend and the preferred stock discount accretion was
$1.08 million, or $0.16 per diluted common share. This compares to net
income to common shareholders of $541,000, or $ 0.08 per diluted common
share, for the quarter ended March 31, 2012 and a net loss to common
shareholders of $(1.55 million), or $(0.23) per diluted common share,
for the quarter ended June 30, 2011.
Net income for the first nine months of fiscal 2012 of $3.44 million is
a significant increase over the net income of $1.16 million recorded for
the first nine months of fiscal 2011. Net income available to common
shareholders for the first nine months of fiscal 2012 after the
preferred stock dividends and the preferred stock discount accretion was
$2.64 million, or $0.39 per diluted common share, compared to $370,000,
or $0.05 per diluted common share, in the like period one year ago.
“The continuation of a low interest rate environment presents challenges
to the banking industry, however we noted significant improvements in a
number of operational metrics this quarter,” stated Michael R. Sand,
President and CEO. “Net interest margin increased, credit costs
declined, the efficiency ratio improved and net income significantly
increased compared to the prior quarter and fiscal year to date. Our
employees continue to compete effectively in an extremely competitive
environment which shows little near term signs of abating. Demand for
portfolio loans remains less than robust although the market for one- to
four-family refinance mortgage loans continues to be strong.”
Fiscal Third Quarter 2012 Highlights (at or for the period ended
June 30, 2012, compared to March 31, 2012, or June 30, 2011):
-
Net income increased to $1.35 million compared to $808,000 for the
preceding quarter and a net loss of $(1.28 million) for the comparable
quarter one year ago;
-
Earnings per diluted common share increased to $0.16 from $0.08 for
the preceding quarter and from a loss of $(0.23) for the comparable
quarter one year ago;
-
Net interest margin increased to 3.96% compared to 3.72% for the
preceding quarter and 3.76% for the comparable quarter one year ago;
-
Total delinquent and non-accrual loans decreased 21% during the
quarter and 23% year-over-year;
-
The non-performing asset ratio improved to 5.14%;
-
Efficiency ratio improved to 67.98% compared to 74.97% for the
preceding quarter and 82.98% for the comparable quarter one year ago;
-
Capital levels remain very strong: Total Risk Based Capital of 16.85%;
Tier 1 Leverage Capital Ratio of 11.59%; Tangible Capital to Tangible
Assets Ratio of 11.52%; and
-
Book value per common share increased to $10.38, and tangible book
value per common share increased to $9.53 at quarter end.
Capital Ratios and Asset Quality
Timberland Bancorp remains very well capitalized with a total risk-based
capital ratio of 16.85%, a Tier 1 leverage capital ratio of 11.59% and a
tangible capital to tangible assets ratio of 11.52% at June 30, 2012. On
May 21, 2012 Timberland received approval and paid $1.0 million in
dividends on the preferred shares issued to the U.S. Treasury in
December 2008. On July 16, 2012 Timberland requested permission from the
Federal Reserve to pay the remaining accrued dividends of $1.19 million
to the U.S. Treasury and is currently awaiting a response. The payment
of such dividends does not reduce Timberland’s reported capital ratios
since appropriate accruals for the dividends were recorded in the
current and prior quarters.
Timberland provisioned $900,000 to its loan loss allowance during the
quarter ended June 30, 2012 compared to $1.05 million in the preceding
quarter and $3.40 million in the comparable quarter one year ago. Net
charge-offs for the quarter totaled $1.56 million, of which $1.08
million had been previously classified as impairments and specifically
reserved for in previous quarters.
Total delinquent loans (past due 30 days or more) and non-accrual loans
decreased 21% to $34.7 million at June 30, 2012 from $44.0 million at
March 31, 2012 and decreased 23% from $45.0 million one year ago. The
non-performing assets to total assets ratio was 5.14% at June 30, 2012
compared to 5.40% three months earlier and 5.53% one year ago.
Non-accrual loans totaled $24.0 million at June 30, 2012 and were
comprised of 57 loans and 50 credit relationships. By category: 41% of
non-accrual loans are secured by land and land development properties;
38% are secured by commercial properties; 18% are secured by residential
properties; and 3% are secured by residential construction projects.
Other real estate owned (“OREO”) and other repossessed assets increased
by $2.0 million to $10.0 million at June 30, 2012 from $8.0 million at
March 31, 2012 and decreased from $11.0 million at June 30, 2011. The
conversion of non-performing loans to OREO moves the assets closer to
final resolution. The OREO portfolio consisted of 56 individual
properties and two other repossessed assets at June 30, 2012. The
properties consisted of 38 land parcels totaling $5.2 million, 12 single
family homes totaling $1.5 million, five commercial real estate
properties totaling $2.4 million and a condominium project of $842,000.
The two other repossessed assets totaled $44,000. During the quarter
ended June 30, 2012, nine OREO properties and other repossessed assets
totaling $739,000 were sold for a net gain of $34,000.
Balance Sheet Management
Total assets decreased by $13.6 million, or 2%, to $729.1 million at
June 30, 2012 from $742.7 million at March 31, 2012. The decrease in
total assets was primarily due to a $14.2 million decrease in total
deposits which reduced the amount of assets held in overnight funds and
contributed to an increased net interest margin.
Liquidity as measured by cash and cash equivalents, CDs held for
investment and available for sale investments was 18.9% of total
liabilities at June 30, 2012 compared to 20.9% at March 31, 2012 and
21.6% one year ago.
Net loans receivable increased $2.2 million to $537.2 million at June
30, 2012 from $535.0 million at March 31, 2012. The increase was
primarily due to a $7.4 million increase in multi-family loan balances,
a $4.1 million increase in one-to four-family loan balances and $3.2
million increase in commercial real estate loan balances. These
increases to net loans receivable were partially offset by an $8.4
million decrease in construction and land development loan balances, a
$3.3 million decrease in land loan balances and an $829,000 decrease in
commercial business loan balances.
Timberland continued to reduce its exposure to land development and land
loans during the quarter. Land development loan balances decreased to
$609,000 at June 30, 2012, a 38% decrease from the preceding quarter and
a 76% decrease year-over-year. The Bank’s land loan portfolio decreased
to $41.3 million at June 30, 2012, a 7% decrease from the preceding
quarter and an 18% decrease year-over-year. The well diversified land
loan portfolio consists of 331 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 $125,000 at June 30, 2012.
LOAN PORTFOLIO |
| |
| |
| |
| | | | | |
|
| | June 30, 2012 | | March 31, 2012 | | June 30, 2011 |
|
($ in thousands)
| |
Amount
|
|
Percent
| |
Amount
|
|
Percent
| |
Amount
|
|
Percent
|
| | | | | | | | | | | |
|
|
Mortgage Loans:
| | | | | | | | | | | | |
|
One-to four-family
| |
$
|
109,624
| | |
19
|
%
| |
$
|
105,570
| | |
19
|
%
| |
$
|
112,838
| | |
20
|
%
|
|
Multi-family
| | |
38,146
| | |
7
| | | |
30,745
| | |
5
| | | |
31,058
| | |
6
| |
|
Commercial
| | |
258,545
| | |
46
| | | |
255,327
| | |
46
| | | |
229,800
| | |
41
| |
Construction and land development
| | |
48,639
| | |
9
| | | |
57,069
| | |
10
| | | |
68,017
| | |
12
| |
|
Land
| |
|
41,273
|
| |
7
|
| |
|
44,553
|
| |
8
|
| |
|
50,238
|
| |
9
|
|
|
Total mortgage loans
| | |
496,227
| | |
88
| | | |
493,264
| | |
88
| | | |
491,951
| | |
88
| |
| | | | | | | | | | | |
|
|
Consumer Loans:
| | | | | | | | | | | | |
Home equity and second mortgage
| | |
34,080
| | |
6
| | | |
33,979
| | |
6
| | | |
36,991
| | |
7
| |
|
Other
| |
|
6,413
|
| |
1
|
| |
|
6,234
|
| |
1
|
| |
|
8,226
|
| |
1
|
|
|
Total consumer loans
| | |
40,493
| | |
7
| | | |
40,213
| | |
7
| | | |
45,217
| | |
8
| |
| | | | | | | | | | | |
|
|
Commercial business loans
| |
|
26,052
|
| |
5
|
| |
|
26,881
|
| |
5
|
| |
|
20,621
|
| |
4
|
|
|
Total loans
| |
|
562,772
|
| |
100
|
%
| |
|
560,358
|
| |
100
|
%
| |
|
557,789
|
| |
100
|
%
|
|
Less:
| | | | | | | | | | | | |
Undisbursed portion of construction loans in process
| | |
(12,239
|
)
| | | | |
(11,245
|
)
| | | | |
(22,713
|
)
| | |
Deferred loan origination fees
| | |
(1,761
|
)
| | | | |
(1,856
|
)
| | | | |
(1,988
|
)
| | |
|
Allowance for loan losses
| |
|
(11,603
|
)
| | | |
|
(12,264
|
)
| | | |
|
(11,790
|
)
| | |
|
Total loans receivable, net
| |
$
|
537,169
|
| | | |
$
|
534,993
|
| | | |
$
|
521,298
|
| | |
CONSTRUCTION LOAN COMPOSITION |
|
| |
| |
| |
| | June 30, 2012 | | March 31, 2012 | | June 30, 2011 |
|
($ in thousands)
| |
Amount
|
|
Percent
of Loan
Portfolio
| |
Amount
|
|
Percent
of Loan
Portfolio
| |
Amount
|
|
Percent
of Loan
Portfolio
|
| | | | | | | | | | | |
|
|
Custom and owner / builder
| |
$
|
27,643
| |
5
|
%
| |
$
|
28,109
| |
5
|
%
| |
$
|
28,128
| |
5
|
%
|
Speculative one- to four-family
| | |
2,122
| |
1
| | | |
2,271
| |
1
| | | |
3,028
| |
1
| |
|
Commercial real estate
| | |
17,920
| |
3
| | | |
17,079
| |
3
| | | |
26,081
| |
4
| |
Multi-family (including condominium)
| | |
345
| |
--
| | | |
8,632
| |
1
| | | |
8,254
| |
1
| |
|
Land development
| |
|
609
| |
--
|
| |
|
978
| |
--
|
| |
|
2,526
| |
1
|
|
|
Total construction loans
| |
$
|
48,639
| |
9
|
%
| |
$
|
57,069
| |
10
|
%
| |
$
|
68,017
| |
12
|
%
|
Timberland’s loan originations increased 26% to $63.6 million during the
quarter ended June 30, 2012 compared to $50.4 million for the preceding
quarter and increased 78% from the $35.7 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 June 30, 2012, $21.2 million fixed-rate one-to
four-family mortgage loans were sold compared to $23.9 million for the
preceding quarter and $8.2 million for the like quarter ended one year
ago.
Timberland’s mortgage-backed securities (“MBS”) and other investments
decreased by $351,000 during the quarter to $8.6 million at June 30,
2012 from $9.0 million at March 31, 2012, primarily due to prepayments
and scheduled amortization. During the quarter ended June 30, 2012,
other-than-temporary-impairment (“OTTI”) credit related write-downs and
realized losses of $37,000 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 June 30, 2012 the Bank’s remaining private label
MBS portfolio had been reduced to $2.9 million from an original acquired
balance of $15.3 million.
| DEPOSIT BREAKDOWN
($ in thousands)
|
|
| June 30, 2012 |
| March 31, 2012 |
| June 30, 2011 |
| | Amount |
| Percent | | Amount |
| Percent | | Amount |
| Percent |
|
Non-interest bearing
| |
$
|
70,004
| |
12
|
%
| |
$
|
69,633
| |
12
|
%
| |
$
|
57,735
| |
10
|
%
|
|
N.O.W. checking
| | |
149,821
| |
25
| | | |
158,635
| |
26
| | | |
158,725
| |
27
| |
|
Savings
| | |
88,210
| |
15
| | | |
89,676
| |
15
| | | |
77,391
| |
13
| |
|
Money market
| | |
73,857
| |
13
| | | |
69,345
| |
11
| | | |
56,151
| |
9
| |
|
Certificates of deposit under $100 | | |
130,233
| |
22
| | | |
135,538
| |
22
| | | |
146,037
| |
25
| |
|
Certificates of deposit $100 and over
| | |
78,241
| |
13
| | | |
81,769
| |
14
| | | |
93,459
| |
16
| |
|
Certificates of deposit – brokered
| |
|
- -
| |
--
|
| |
|
- -
| |
--
|
| |
|
--
| |
--
|
|
|
Total deposits
| |
$
|
590,366
| |
100
|
%
| |
$
|
604,596
| |
100
|
%
| |
$
|
589,498
| |
100
|
%
|
Total deposits decreased 2% to $590.4 million at June 30, 2012, from
$604.6 million at March 31, 2012 primarily as a result of an $8.8
million decrease in certificates of deposit account balances, an $8.8
million decrease in N.O.W. checking account balances and a $1.5 million
decrease in savings account balances. These decreases were partially
offset by a $4.5 million increase in money market account balances and a
$371,000 increase in non-interest bearing account balances.
Total shareholders’ equity increased $1.30 million to $89.28 million at
June 30, 2012, from $87.98 million at March 31, 2012. The increase in
shareholders’ equity was primarily a result of net income for the
quarter. Book value per common share increased to $10.38 and tangible
book value per common share increased to $9.53 at June 30, 2012.
Operating Results
Fiscal third 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 4% to $9.09 million from $8.72 million for
the preceding quarter and 7% from the $8.48 million for the comparable
quarter one year ago.
Net interest income increased 6% to $6.63 million for the quarter ended
June 30, 2012 from $6.27 million for the preceding quarter and increased
3% from $6.41 million for the comparable quarter one year ago. The net
interest margin for the current quarter increased to 3.96% from 3.72%
for the preceding quarter and from 3.76% for the comparable quarter one
year ago. The increase in net interest income and net interest margin
was primarily a result of an increase in average loans outstanding, a
decrease in non-accrual loans and an in increase in late fees received
and deferred loan origination fees taken into income on loans that paid
off during the current quarter. Average loans outstanding increased by
$7.6 million to $548.5 million (81.9% of average total interest earning
assets) for the quarter ended June 30, 2012 from $540.9 million (80.2%
of average total interest earning assets) for the quarter ended March
31, 2012. Late fees and deferred loan origination fees taken into income
(and classified as interest income) on loans that paid off during the
quarter ended June 30, 2012 increased $129,000 relative to the total
recorded for the quarter ended March 31, 2012. The increase in late fees
and loan origination fees increased the net interest margin by
approximately eight basis points. For the first nine months of fiscal
2012, net interest income increased 1% to $19.20 million from $19.10
million for the first nine months of fiscal 2011. Timberland’s net
interest margin for the first net months of fiscal 2012 increased to
3.80% from 3.78% for the first nine months of 2011.
Timberland provisioned $900,000 to its loan loss allowance for the
quarter ended June 30, 2012, compared to $1.05 million in the preceding
quarter and $3.40 million in the comparable quarter one year prior. For
the first nine months of fiscal 2012, the provision for loan losses
totaled $2.6 million compared to $5.0 million in the first nine months
of fiscal 2011. Net charge-offs for the quarter ended June 30, 2012
totaled $1.56 million compared to $758,000 for the quarter ended March
31, 2011 and $3.41 million for the quarter one year ago. Fiscal
year-to-date, net charge-offs were $2.94 million compared to $4.47
million for the first nine months of fiscal 2011.
Non-interest income decreased 6% to $2.34 million for the quarter ended
June 30, 2012, from $2.49 million in the preceding quarter and increased
33% from $1.76 million for the comparable quarter one year ago. The
decrease in non-interest income compared to the preceding quarter was
primarily due to a $224,000 net decrease in the valuation recovery of
the Bank’s MSRs, which was partially offset by an increase in service
charges on deposits. Year to date, non-interest income increased
$458,000, or 7%, to $7.28 million from $6.82 million for the first nine
months of fiscal 2011, primarily due to an increase in gain on sale of
loans and an increase in ATM and debit card interchange fee income.
Total operating (non-interest) expenses decreased 7% to $6.10 million
for the third fiscal quarter from $6.57 million for the preceding
quarter and 10% from $6.78 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 $290,000 decrease in
loan administration and foreclosure expenses and a $71,000 decrease in
OREO and other repossessed assets expense. Year to date, operating
expenses decreased 2% to $18.89 million from $19.34 million for the
first nine months of fiscal 2011, primarily due to decreased salaries
and employee benefits expense and decreased FDIC insurance expense,
which were partially offset by increased OREO and other repossessed
assets expense.
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)
| | June 30,
|
| March 31,
|
| June 30,
|
|
(unaudited)
| |
2012
| |
2012
| |
2011
|
|
| Interest and dividend income | | | | | | | | | | | | |
|
Loans receivable
| |
$
|
7,842
| | |
$
|
7,607
| | |
$
|
8,192
| |
|
MBS and other investments
| | |
89
| | | |
109
| | | |
141
| |
|
Dividends from mutual funds
| | |
6
| | | |
7
| | | |
8
| |
|
Interest bearing deposits in banks
| |
|
82
|
| |
|
81
|
| |
|
90
|
|
| Total interest and dividend income | |
|
8,019
|
| |
|
7,804
|
| |
|
8,431
|
|
| | | | | | | | | | | | |
|
| Interest expense | | | | | | | | | | | | |
|
Deposits
| | |
925
| | | |
1,035
| | | |
1,463
| |
|
FHLBadvances and other borrowings
| |
|
466
|
| |
|
496
|
| |
|
556
|
|
| Total interest expense | |
|
1,391
|
| |
|
1,531
|
| |
|
2,019
|
|
| Net interest income | | |
6,628
| | | |
6,273
| | | |
6,412
| |
| | | | | | | | | | | | |
|
| Provision for loan losses | |
|
900
|
| |
|
1,050
|
| |
|
3,400
|
|
| Net interest income after provision for loan losses | |
|
5,728
|
| |
|
5,223
|
| |
|
3,012
|
|
| | | | | | | | | | | | |
|
| Non-interest income | | | | | | | | | | | | |
|
OTTI and realized losses on MBS and other investments, net
| | |
(37
|
)
| | |
(94
|
)
| | |
(165
|
)
|
|
Gain on sale of MBS and other investments
| | |
2
| | | |
20
| | | |
--
| |
|
Service charges on deposits
| | |
955
| | | |
890
| | | |
993
| |
|
Gain on sale of loans, net
| | |
567
| | | |
596
| | | |
247
| |
|
Bank owned life insurance (“BOLI”) net earnings
| | |
146
| | | |
154
| | | |
121
| |
|
Valuation recovery (allowance) on MSRs
| | |
(82
|
)
| | |
142
| | | |
(137
|
)
|
|
ATM and debit card interchange transaction fees
| | |
564
| | | |
540
| | | |
515
| |
|
Other
| |
|
226
|
| |
|
245
|
| |
|
187
|
|
| Total non-interest income, net | |
|
2,341
|
| |
|
2,493
|
| |
|
1,761
|
|
| | | | | | | | | | | | |
|
| Non-interest expense | | | | | | | | | | | | |
|
Salaries and employee benefits
| | |
3,006
| | | |
3,055
| | | |
3,150
| |
|
Premises and equipment
| | |
647
| | | |
682
| | | |
640
| |
|
Advertising
| | |
173
| | | |
172
| | | |
235
| |
|
OREO and other repossessed assets expense, net
| | |
363
| | | |
434
| | | |
496
| |
|
ATM
| | |
206
| | | |
197
| | | |
203
| |
|
Postage and courier
| | |
124
| | | |
139
| | | |
139
| |
|
Amortization of core deposit intangible (“CDI”)
| | |
37
| | | |
37
| | | |
42
| |
|
State and local taxes
| | |
159
| | | |
152
| | | |
155
| |
|
Professional fees
| | |
217
| | | |
232
| | | |
190
| |
| FDIC insurance
| | |
237
| | | |
241
| | | |
248
| |
|
Other insurance
| | |
51
| | | |
53
| | | |
56
| |
|
Loan administration and foreclosure
| | |
82
| | | |
372
| | | |
345
| |
|
Data processing and telecommunications
| | |
303
| | | |
315
| | | |
285
| |
|
Deposit operations
| | |
177
| | | |
193
| | | |
202
| |
|
Other
| |
|
315
|
| |
|
298
|
| |
|
396
|
|
| Total non-interest expense | |
|
6,097
|
| |
|
6,572
|
| |
|
6,782
|
|
| | |
| | | |
| | | |
| | |
| Income (loss) before income taxes | |
$
|
1,972
| | |
$
|
1,144
| | | |
($2,009 |
)
|
| Provision (benefit) for income taxes | |
|
624
|
| |
|
336
|
| |
|
(729
|
)
|
| Net income (loss) | | |
1,348
| | | |
808
| | | |
(1,280
|
)
|
| | | | | | | | | | | | |
|
| Preferred stock dividends | | |
(208
|
)
| | |
(208
|
)
| | |
(208
|
)
|
| Preferred stock discount accretion | |
|
(61
|
)
| |
|
(59
|
)
| |
|
(57
|
)
|
| Net income (loss) to common shareholders | |
$
|
1,079
|
| |
$
|
541
|
| |
|
($1,545 |
)
|
| | | | | | | | | | | | |
|
| Net income (loss) per common share: | | | | | | | | | | | | |
|
Basic
| |
$
|
0.16
| | |
$
|
0.08
| | | |
($0.23 |
)
|
|
Diluted
| | |
0.16
| | | |
0.08
| | | |
(0.23
|
)
|
| | | | | | | | | | | | |
|
| Weighted average common shares outstanding: | | | | | | | | | | | | |
|
Basic
| | |
6,780,516
| | | |
6,780,516
| | | |
6,745,250
| |
|
Diluted
| | |
6,780,516
| | | |
6,780,516
| | | |
6,745,250
| |
| TIMBERLAND BANCORP INC. AND SUBSIDIARY CONSOLIDATED STATEMENTS OF INCOME |
|
Nine Months Ended
|
|
($ in thousands, except per share amounts)
| | June 30,
|
| June 30,
|
|
(unaudited)
| |
2012
| |
2011
|
|
| Interest and dividend income | | | | | | | | |
|
Loans receivable
| |
$
|
23,254
| | |
$
|
24,966
| |
|
MBS and other investments
| | |
323
| | | |
486
| |
|
Dividends from mutual funds
| | |
26
| | | |
23
| |
|
Interest bearing deposits in banks
| |
|
252
|
| |
|
260
|
|
| Total interest and dividend income | |
|
23,855
|
| |
|
25,735
|
|
| | | | | | | | |
|
| Interest expense | | | | | | | | |
|
Deposits
| | |
3,128
| | | |
4,805
| |
|
FHLB advances and other borrowings
| |
|
1,525
|
| |
|
1,835
|
|
| Total interest expense | |
|
4,653
|
| |
|
6,640
|
|
| Net interest income | | |
19,202
| | | |
19,095
| |
| | | | | | | | |
|
| Provision for loan losses | |
|
2,600
|
| |
|
5,000
|
|
| Net interest income after provision for loan losses | |
|
16,602
|
| |
|
14,095
|
|
| | | | | | | | |
|
| Non-interest income | | | | | | | | |
|
OTTI and realized losses on MBS and other investments, net
| | |
(190
|
)
| | |
(338
|
)
|
|
Gain on sale of MBS and other investments
| | |
22
| | | |
79
| |
|
Service charges on deposits
| | |
2,815
| | | |
2,875
| |
|
Gain on sale of loans, net
| | |
1,722
| | | |
1,214
| |
|
BOLI net earnings
| | |
457
| | | |
361
| |
|
Valuation recovery on MSRs
| | |
144
| | | |
703
| |
|
ATM and debit card interchange transaction fees
| | |
1,621
| | | |
1,384
| |
|
Other
| |
|
687
|
| |
|
542
|
|
| Total non-interest income, net | |
|
7,278
|
| |
|
6,820
|
|
| | | | | | | | |
|
| Non-interest expense | | | | | | | | |
|
Salaries and employee benefits
| | |
8,989
| | | |
9,393
| |
|
Premises and equipment
| | |
1,979
| | | |
1,967
| |
|
Advertising
| | |
553
| | | |
604
| |
|
OREO and other repossessed assets expense, net
| | |
1,299
| | | |
930
| |
|
ATM
| | |
598
| | | |
583
| |
|
Postage and courier
| | |
381
| | | |
400
| |
|
Amortization of CDI
| | |
111
| | | |
125
| |
|
State and local taxes
| | |
460
| | | |
475
| |
|
Professional fees
| | |
628
| | | |
567
| |
| FDIC insurance
| | |
703
| | | |
919
| |
|
Other insurance
| | |
161
| | | |
299
| |
|
Loan administration and foreclosure
| | |
615
| | | |
711
| |
|
Data processing and telecommunications
| | |
918
| | | |
847
| |
|
Deposit operations
| | |
593
| | | |
447
| |
|
Other
| |
|
903
|
| |
|
1,069
|
|
| Total non-interest expense | |
|
18,891
|
| |
|
19,336
|
|
| | |
| | | |
| | |
| Income before income taxes | |
$
|
4,989
| | |
$
|
1,579
| |
| Provision for income taxes | |
|
1,551
|
| |
|
417
|
|
| Net income | | |
3,438
| | | |
1,162
| |
| | | | | | | | |
|
| Preferred stock dividends | | |
(624
|
)
| | |
(624
|
)
|
| Preferred stock discount accretion | |
|
(179
|
)
| |
|
(168
|
)
|
| Net income to common shareholders | |
$
|
2,635
|
| |
$
|
370
|
|
| | | | | | | | |
|
| Net income per common share: | | | | | | | | |
|
Basic
| |
$
|
0.39
| | |
$
|
0.05
| |
|
Diluted
| | |
0.39
| | | |
0.05
| |
| | | | | | | | |
|
| Weighted average common shares outstanding: | | | | | | | | |
|
Basic
| | |
6,780,516
| | | |
6,745,250
| |
|
Diluted
| | |
6,780,516
| | | |
6,745,250
| |
| TIMBERLAND BANCORP INC. AND SUBSIDIARY CONSOLIDATED BALANCE SHEETS |
| |
|
($ in thousands, except per share amounts) (unaudited)
| | June 30,
|
| March 31,
|
|
June 30,
|
| |
2012
| |
2012
| |
2011
|
| Assets | | | | | | |
|
Cash and due from financial institutions
| |
$
|
12,489
| | |
$
|
11,154
| | |
$
|
10,997
| |
|
Interest-bearing deposits in banks
| |
|
80,499
|
| |
|
100,467
|
| |
|
103,306
|
|
|
Total cash and cash equivalents
| |
|
92,988
|
| |
|
111,621
|
| |
|
114,303
|
|
| | | | | |
|
|
Certificates of deposit (“CDs”) held for investment, at cost
| | |
22,781
| | | |
20,180
| | | |
18,087
| |
|
MBS and other investments:
| | | | | | |
|
Held to maturity, at amortized cost
| | |
3,503
| | | |
3,706
| | | |
4,283
| |
|
Available for sale, at fair value
| | |
5,113
| | | |
5,261
| | | |
7,679
| |
|
FHLB stock
| | |
5,705
| | | |
5,705
| | | |
5,705
| |
| | | | | |
|
|
Loans receivable
| | |
544,708
| | | |
545,961
| | | |
532,322
| |
|
Loans held for sale
| | |
4,064
| | | |
1,296
| | | |
766
| |
|
Less: Allowance for loan losses
| |
|
(11,603
|
)
| |
|
(12,264
|
)
| |
|
(11,790
|
)
|
|
Net loans receivable
| |
|
537,169
|
| |
|
534,993
|
| |
|
521,298
|
|
| | | | | |
|
|
Premises and equipment, net
| | |
17,723
| | | |
17,640
| | | |
16,981
| |
|
OREO and other repossessed assets, net
| | |
9,997
| | | |
8,024
| | | |
10,996
| |
|
BOLI
| | |
16,374
| | | |
16,228
| | | |
13,762
| |
|
Accrued interest receivable
| | |
2,161
| | | |
2,369
| | | |
2,527
| |
|
Goodwill
| | |
5,650
| | | |
5,650
| | | |
5,650
| |
|
Core deposit intangible
| | |
286
| | | |
323
| | | |
439
| |
|
Mortgage servicing rights, net
| | |
2,150
| | | |
2,284
| | | |
2,463
| |
|
Prepaid FDIC insurance assessment
| | |
1,415
| | | |
1,643
| | | |
2,335
| |
|
Other assets
| |
|
6,121
|
| |
|
7,082
|
| |
|
8,510
|
|
| Total assets | |
$
|
729,136
|
| |
$
|
742,709
|
| |
$
|
735,018
|
|
| | | | | |
|
| Liabilities and shareholders’ equity | | | | | | |
|
Deposits: Non-interest-bearing demand
| |
$
|
70,004
| | |
$
|
69,633
| | |
$
|
57,735
| |
|
Deposits: Interest-bearing
| |
|
520,362
|
| |
|
534,963
|
| |
|
531,763
|
|
|
Total deposits
| |
|
590,366
|
| |
|
604,596
|
| |
|
589,498
|
|
| | | | | |
|
|
FHLB advances
| | |
45,000
| | | |
45,000
| | | |
55,000
| |
|
Repurchase agreements
| | |
826
| | | |
948
| | | |
598
| |
|
Other liabilities and accrued expenses
| |
|
3,669
|
| |
|
4,181
|
| |
|
3,588
|
|
| Total liabilities | |
|
639,861
|
| |
|
654,725
|
| |
|
648,684
|
|
| 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
| | |
16,168
| | | |
16,107
| | | |
15,932
| |
|
Common stock, $.01 par value; 50,000,000 shares authorized;
7,045,036 shares issued and outstanding
| | |
10,500
| | | |
10,480
| | | |
10,463
| |
|
Unearned shares- Employee Stock Ownership Plan
| | |
(1,785
|
)
| | |
(1,851
|
)
| | |
(2,049
|
)
|
|
Retained earnings
| | |
64,905
| | | |
63,826
| | | |
62,609
| |
|
Accumulated other comprehensive loss
| |
|
(513
|
)
| |
|
(578
|
)
| |
|
(621
|
)
|
| Total shareholders’ equity | |
|
89,275
|
| |
|
87,984
|
| |
|
86,334
|
|
| Total liabilities and shareholders’ equity | |
$
|
729,136
|
| |
$
|
742,709
|
| |
$
|
735,018
|
|
| KEY FINANCIAL RATIOS AND DATA |
|
Three Months Ended
|
|
($ in thousands, except per share amounts) (unaudited)
| | June 30,
|
| March 31,
|
|
June 30,
|
| |
2012
| |
2012
| |
2011
|
| | | | | |
|
| PERFORMANCE RATIOS: | | | | | | |
|
Return (loss) on average assets (a)
| |
0.74%
| |
0.44%
| |
(0.69)%
|
|
Return (loss) on average equity (a)
| |
6.09%
| |
3.69%
| |
(5.83)%
|
|
Net interest margin (a)
| |
3.96%
| |
3.72%
| |
3.76%
|
|
Efficiency ratio
| |
67.98%
| |
74.97%
| |
82.98%
|
| | | | | |
|
| |
Nine Months Ended
|
|
| | | June 30,
| | | |
June 30,
|
| | |
2012
| | | |
2011
|
| PERFORMANCE RATIOS: | | | | | | |
|
Return on average assets (a)
Return on average equity (a)
Net interest margin (a)
Efficiency ratio
| |
0.62%
| | | |
0.21%
|
|
5.24%
| | | |
1.79%
|
|
3.80%
| | | |
3.78%
|
|
71.34%
| | | |
74.61%
|
| | | | |
|
| | | June 30,
| | March 31,
| |
June 30,
|
| | |
2012
| |
2012
| |
2011
|
| ASSET QUALITY RATIOS AND DATA: | | | | | | |
|
Non-accrual loans
| | $24,018 | | $26,623 | | $21,545 |
|
Loans past due 90 days and still accruing
| |
945
| |
2,967
| |
4,893
|
|
Non-performing investment securities
| |
2,484
| |
2,516
| |
3,184
|
|
OREO and other repossessed assets
| |
9,997
| |
8,024
| |
10,996
|
|
Total non-performing assets (b)
| | $37,444 | | $40,130 | | $40,618 |
| | | | | | |
|
| | | | | |
|
|
Non-performing assets to total assets (b)
| |
5.14%
| |
5.40%
| |
5.53%
|
|
Net charge-offs during quarter
| | $ 1,561 | | $ 758 | | $ 3,408 |
|
Allowance for loan losses to non-accrual loans
| |
48%
| |
46%
| |
55%
|
|
Allowance for loan losses to loans receivable, net (c)
| |
2.11%
| |
2.24%
| |
2.21%
|
|
Troubled debt restructured loans on accrual status (d)
| | $14,579 | | $15,890 | | $ 20,783 |
| | | | | |
|
| | | | | |
|
| CAPITAL RATIOS: | | | | | | |
|
Tier 1 leverage capital
| |
11.59%
| |
11.42%
| |
11.01%
|
|
Tier 1 risk based capital
| |
15.58%
| |
15.27%
| |
15.34%
|
|
Total risk based capital
| |
16.85%
| |
16.54%
| |
16.60%
|
|
Tangible capital to tangible assets (e)
| |
11.52%
| |
11.13%
| |
11.01%
|
| | | | | |
|
| | | | | |
|
| BOOK VALUES: | | | | | | |
|
Book value per common share
| | $ 10.38 | | $ 10.20 | | $ 9.99 |
|
Tangible book value per common share (e)
| |
9.53
| |
9.35
| |
9.13
|
| | | | | |
|
|
| | | | | | |
|
(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
$9,319, $7,097 and $4,956 reported as non-accrual loans at June
30, 2012, March 31, 2012 and June 30, 2011, respectively.
|
(e) Calculation subtracts goodwill and core deposit intangible
from the equity component and from assets.
|
| AVERAGE CONSOLIDATED BALANCE SHEETS: |
|
Three Months Ended
|
|
($ in thousands) (unaudited)
| | June 30,
|
| March 31,
|
|
June 30,
|
| |
2012
| |
2012
| |
2011
|
| | | | | |
|
|
Average total loans
| | $548,450 | | $540,858 | | $537,858 |
|
Average total interest-bearing assets (a)
| |
669,715
| |
673,970
| |
682,529
|
|
Average total assets
| |
733,243
| |
732,882
| |
743,207
|
|
Average total interest-bearing deposits
| |
524,249
| |
529,707
| |
535,873
|
|
Average FHLB advances and other borrowings
| |
45,818
| |
45,967
| |
55,509
|
|
Average shareholders’ equity
| |
88,535
| |
87,587
| |
87,797
|
| | | | | |
|
| | | | | |
|
|
|
Nine Months Ended
|
| | June 30,
| | | |
June 30,
|
| |
2012
| | | |
2011
|
| | | | | |
|
|
Average total loans
Average total interest-bearing assets (a)
Average total assets
Average total interest-bearing deposits
Average FHLB advances and other borrowings
Average shareholders’ equity
| | $542,378 | | | | $537,782 |
|
673,049
| | | |
672,772
|
|
734,138
| | | |
732,041
|
|
526,683
| | | |
529,736
|
|
49,138
| | | |
55,514
|
|
87,548
| | | |
86,686
|
| | | | |
|
| | | | |
|
| | | | |
|
|
| | | | | | |
(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.