HopFed Bancorp, Inc. Reports Third Quarter Results
HOPKINSVILLE, Ky., Oct. 31, 2012 /PRNewswire/ -- HopFed Bancorp, Inc. (NASDAQ: HFBC) (the "Company"), the holding company for Heritage Bank (the "Bank"), today reported results for the three and nine month periods ended September 30, 2012. For the three month period ended September 30, 2012, the Company's net income available to common shareholders was $819,000, or $0.11 per share, basic and diluted, compared to net income available to common shareholders of $1.4 million, or $0.18 per share basic and diluted, for the three month period ended September 30, 2011. For the nine month period ended September 30, 2012, the Company's net income available to common shareholders was $2.2 million, or $0.29 per share, basic and diluted, compared to a net loss attributable to common shareholders of $180,000, or ($0.02) per share basic and diluted, for the nine month period ended September 30, 2011.
Commenting on the third quarter results, John E. Peck, President and Chief Executive Officer, said, "The Company has reduced the amount of Federal Home Loan Bank borrowings by approximately $20.0 million during the quarter. The reduction in FHLB borrowings, which include prepayment fees of approximately $480,000, reduces our balances outstanding related to wholesale funding. The prepayment penalties were offset by gains on the sales of securities, many of which were experiencing increasing high levels of cash flow and lower net yields due to national mortgage refinancing activity. We remain focused on reducing our cost of funds with approximately $96.8 million in time deposits maturing in the fourth quarter of 2012 with a weighted average cost of approximately 2.00%."
Mr. Peck concluded, "The Company experienced an $11.8 million reduction in classified loans during the quarter due. In addition, we have contracts to sell $2.7 million in non-performing loans scheduled to close during the fourth quarter of 2012 at or near their current book value. The Company continues to market other non-performing assets in an attempt to further reduce our level of classified assets. The Company continues to find success working with borrowers in an effort to address credit quality issues."
Financial Highlights
- The Company and Bank's capital ratios continue to strengthen. At September 30, 2012, the Company's tangible book value was $13.88 and our tangible common equity ratio is 10.65%. The Bank's tier 1 leverage and total risk based capital ratios at September 30, 2012, are 10.91% and 19.7240700%, respectively. The Company's tier 1 leverage and total risk based capital ratios are 12.33% and 22.34%, respectively.
- At September 30, 2012, the Company's and Bank's net classified asset to risk based capital ratios were 68.78% and 60.37%, respectively. At June 30, 2012, these ratios were 86.50% for the Bank and 76.1% for the Company.
- At September 30, 2012, the Company's allowance for loan loss totaled $10.5 million, or 1.90% of total loans and 87.23% of non-accrual loans. In the nine month period ended September 30, 2012, the Company's net charge offs totaled $2.5 million, or an annualized rate of 0.61% of average loans.
- For the three month period ended September 30, 2012, the Company's net interest margin was 2.67%, as compared to 3.00% for the three month period ended September 30, 2011, and 2.87% for the three month period ended June 30, 2012. For the three month period ended September 30, 2012, the Company's net interest margin was reduced 0.21% by our decision to liquidate FHLB borrowings and incur $480,000 in prepayment penalties.
Asset Quality
At September 30, 2012, the Company's level of non-accrual loans totaled $12.6 million, as compared to $6.1 million at December 31, 2011. At September 30, 2012, non-accrual loans total 2.20% of total loans. The Company has contracted to sell certain non-accrual assets classified as substandard at their current book balance. The sale includes $2.0 million in commercial real estate and $760,000 of land development. We anticipate the sale closing in mid-November 2012. We continue to market one additional commercial real estate property, with a book value of $900,000, through a nationally recognized broker dealer. All three loans are purchased participation loans outside of our current market area.
A summary of non-accrual loans at September 30, 2012, and December 31, 2011, is as follows:
9/30/2012 |
12/31/2011 |
||
(Dollars in Thousands) |
|||
One-to-four family first mortgages |
2,795 |
2,074 |
|
Home equity lines of credit |
24 |
134 |
|
Junior liens |
--- |
101 |
|
Multi-family |
190 |
--- |
|
Construction |
--- |
--- |
|
Land |
4,039 |
1,330 |
|
Non-residential real estate |
3,271 |
2,231 |
|
Farmland |
49 |
--- |
|
Consumer loans |
59 |
9 |
|
Commercial loans |
2,160 |
254 |
|
Total non-accrual loans |
12,587 |
6,133 |
A summary of the level of classified loans at September 30, 2012, is as follows:
Specific |
Reserve |
|||||||
Impaired Loans |
Reserve |
for |
||||||
September 30, 2012 |
Special |
for |
Performing |
|||||
Pass |
Mention |
Substandard |
Doubtful |
Total |
Impairment |
Loans |
||
(Dollars in Thousands) |
||||||||
One-to-four family mortgages |
156,358 |
1,940 |
7,025 |
116 |
165,439 |
509 |
1,840 |
|
Home equity line of credit |
35,509 |
1,202 |
1,251 |
--- |
37,962 |
14 |
320 |
|
Junior liens |
4,728 |
73 |
581 |
--- |
5,382 |
104 |
54 |
|
Multi-family |
19,297 |
6,192 |
6,754 |
--- |
32,243 |
356 |
357 |
|
Construction |
11,606 |
--- |
4,088 |
--- |
15,694 |
294 |
113 |
|
Land |
17,688 |
9,069 |
21,340 |
--- |
48,097 |
888 |
1,066 |
|
Non-residential real estate |
142,396 |
3,809 |
28,366 |
--- |
174,571 |
1,228 |
2,445 |
|
Consumer loans |
13,645 |
12 |
504 |
--- |
14,161 |
102 |
160 |
|
Commercial loans |
49,866 |
837 |
8,523 |
--- |
59,226 |
86 |
554 |
|
Total |
451,093 |
23,134 |
78,432 |
116 |
552,775 |
3,581 |
6,909 |
At September 30, 2012, non-accrual loans plus other real estate owned totaled $13.3 million, or 1.33% of total assets, as compared to $8.4 million, or 0.81% of total assets, at December 31, 2011. The Company's level of other real estate owned has declined from $2.3 million at December 31, 2011, to $681,000 at September 30, 2012.
A summary of the activity in other real estate owned for the nine month period ended September 30, 2012, is as follows:
Activity During 2012 |
|||||||
Balance |
Reduction |
Gain (Loss) |
Balance |
||||
12/31/2011 |
Foreclosures |
Sales |
in Values |
on Sales |
9/30/2012 |
||
(Dollars in Thousands) |
|||||||
One-to-four family mortgages |
480 |
658 |
(855) |
(107) |
(29) |
147 |
|
Multi-family |
905 |
--- |
(875) |
--- |
(30) |
--- |
|
Construction |
465 |
--- |
(235) |
--- |
(14) |
216 |
|
Land |
248 |
383 |
(269) |
(68) |
(19) |
275 |
|
Non-residential real estate |
160 |
63 |
(160) |
(20) |
--- |
43 |
|
Consumer assets |
9 |
--- |
(9) |
--- |
--- |
--- |
|
Total |
2,267 |
1,104 |
(2,403) |
(195) |
(92) |
681 |
At September 30, 2012, the Company's level of loans classified as substandard and doubtful were $78.4 million and $116,000, respectively, as compared to $47.5 million and $1.7 million, respectively, at December 31, 2011. The Company's specific reserve for impaired loans was $3.6 million at September 30, 2012, and $4.1 million at December 31, 2011, respectively.
At September 30, 2012, the Company's level of performing Troubled Debt Restructurings ("TDRs") was $9.3 million, as compared to $6.2 million at December 31, 2011. A summary of the activity in loans classified as performing TDRs for the nine month period ended September 30, 2012, is as follows:
Balance at |
New |
Loss or |
Removed due |
Balance at |
|||
December 31, 2011 |
TDR |
Foreclosure |
to performance |
September 30, 2012 |
|||
(Dollars in Thousands) |
|||||||
One-to-four family mortgages |
1,111 |
146 |
--- |
705 |
552 |
||
Home equity line of credit |
--- |
244 |
--- |
40 |
204 |
||
Junior Lien |
757 |
--- |
--- |
757 |
--- |
||
Multi-family |
--- |
239 |
--- |
3 |
236 |
||
Construction |
--- |
3,145 |
--- |
--- |
3,145 |
||
Land |
941 |
4,850 |
233 |
757 |
4,801 |
||
Farmland |
--- |
956 |
--- |
956 |
--- |
||
Non-residential real estate |
3,366 |
--- |
453 |
2,913 |
--- |
||
Consumer loans |
32 |
75 |
2 |
97 |
8 |
||
Commercial loans |
20 |
931 |
10 |
570 |
371 |
||
Total performing TDR |
6,227 |
10,586 |
698 |
6,798 |
9,317 |
A summary of TDRs and non-performing TDRs at September 30, 2012, and December 31, 2011, is stated below:
September 30, 2012 |
December 31, 2011 |
||||
(Dollars in Thousands) |
|||||
One-to-four family mortgages |
$2,001 |
2,521 |
|||
Home equity line of credit |
204 |
--- |
|||
Junior lien |
--- |
857 |
|||
Multi-family |
236 |
--- |
|||
Construction |
3,145 |
--- |
|||
Land |
4,801 |
941 |
|||
Non-residential real estate |
2,490 |
3,367 |
|||
Farmland |
956 |
--- |
|||
Consumer loans |
8 |
33 |
|||
Commercial loans |
371 |
125 |
|||
Total TDR |
$14,212 |
7,844 |
|||
Less: |
|||||
TDR in non-accrual status |
|||||
One-to-four family mortgages |
(1,449) |
(1,410) |
|||
Home equity line of credit |
--- |
--- |
|||
Junior lien |
--- |
(100) |
|||
Multi-family |
--- |
--- |
|||
Construction |
--- |
--- |
|||
Land |
--- |
--- |
|||
Non-residential real estate |
(2,490) |
(1) |
|||
Farmland |
(956) |
--- |
|||
Consumer loans |
--- |
(1) |
|||
Commercial loans |
--- |
(105) |
|||
Total performing TDR |
$9,317 |
$6,227 |
Net Interest Income
For the three month period ended September 30, 2012, the Company's net interest income was $5.9 million, compared to $6.9 million for the three month period ended September 30, 2011, and $6.7 million for the three month period ended June 30, 2012. For the three and nine month periods ended September 30, 2012, net interest income was reduced by $480,000 as a result of FHLB prepayment penalties.
For the nine month period ended September 30, 2012, the Company's net interest income was $19.4 million, as compared to $20.7 million for the nine month period ended September 30, 2011. For the nine month period ended September 30, 2012, the Company's net interest margin was 2.84%, as compared to 3.01% for the nine month period ended September 30, 2011. For the nine month period ended September 30, 2012, FHLB prepayment penalties reduced the Company's net interest margin 0.07%.
The decline in the Company's net interest income and net interest margin for the three and nine month periods ended September 30, 2012, is largely the result of declining average loan balances and an increasingly high level of cash flow from our investment portfolio, resulting in an increase in premium amortizations and the reinvestment of funds at less attractive yields. Given the poor climate for reinvesting excess funds, management anticipates that our current pricing strategy may result in further reductions in time deposits. Management will fund the reduction in assets by selling investment securities.
Non-interest Income
Non-interest income for the three month period ended September 30, 2012, was $2.9 million, as compared to $3.3 million for the three month periods ended September 30, 2011, and $2.6 million for the three month period ended June 30, 2012, respectively. Non-interest income for the nine month periods ended September 30, 2012, and September 30, 2011, was $7.5 million and $7.8 million, respectively.
The decrease in non-interest income for the three month period ended September 30, 2012, as compared to the three month period ended September 30, 2011, was primarily the result of a lower level of gains on the sale of securities. The Company recognized net gains on the sale of securities of $944,000 and $1,247,000 for the three month periods ended September 30, 2012, and September 30, 2011, respectively.
For the nine month period ended September 30, 2012, the Company's non-interest income declined $311,000 as compared to the nine month period ended September 30, 2011. For the nine month period ended September 30, 2012, gains on the sale of securities were $1.6 million, as compared to $2.3 million for the nine month period ended September 30, 2011. For the nine month periods ended September 30, 2012, and September 30, 2011, revenue related to the origination of fixed rate mortgage loans was $755,000 and $425,000, respectively.
Non-interest Expense
Non-interest expenses were $7.1 million for the three month periods ended September 30, 2012, and September 30, 2011, respectively as compared to $7.4 million for the three month period ended June 30, 2012. For the nine months ended September 30, 2012, and September 30, 2011, non-interest expenses were $21.6 million and $22.0 million, respectively. On a linked quarter basis, non-interest expenses declined $378,000 due to slightly lower levels of compensation and professional services expenses. The increase in other operating expenses is the result of expenses related to the Company's annual meeting and reporting requirements as well as increases in training expenses. No other operating expense item increased by more than $100,000 from June 30, 2012, to September 30, 2012.
The decrease in non-interest expense during the nine month period ended September 30, 2012, as compared to September 30, 2011, is largely the result of a reduced level of losses on the sale of other real estate owned. Losses on the sale of other real estate owned were $1.6 million during the nine month period ended September 30, 2011, and $287,000 for the same period in 2012. For the nine month period ended September 30, 2012, non-interest expenses experiencing notable changes as compared to the nine month period ended September 31, 2011, were:
Percentage |
||||
Change in |
change from |
|||
expense |
prior period |
|||
Salaries and benefits |
528,000 |
5.48% |
||
Professional services |
334,000 |
33.87% |
||
Deposit insurance and examination |
(332,000) |
-20.70% |
||
Other operating expenses |
711,000 |
123.65% |
||
Loss on sale of other assets owned |
(1,355,000) |
-82.52% |
The Company's salaries and benefits expense, other operating expenses and professional services expenses have increased due to increased regulatory and compliance requirements. The reduction in losses on sale of other real estate owned is the result of lower balances in that asset class. The reduction in the Company's deposit insurance and examination expense is largely the result of a reduced level of brokered and time deposits.
Balance Sheet
Total assets were $996.7 million at September 30, 2012, a decrease of $44.1 million as compared to December 31, 2011. The decline in the size of the balance sheet is largely the result of a $45.5 million reduction in time deposit balances and a $19.1 million decline in FHLB borrowings. The reduction in time deposits included an $8.2 million decline in brokered deposits. The Company funded the decline in the balance sheet largely by reducing the size of its investment portfolio by $34.9 million.
For the nine month period ended September 30, 2012, gross loans declined by approximately $17.6 million, to $550.0 million as compared to $567.6 million at December 31, 2011. For the three month period ended September 30, 2012, gross loans decreased $884,000. The Company is experiencing modest loan demand in its highly competitive market.
The Company recently completed its first examination under the Office of the Comptroller of the Currency ("OCC"). As a result of the examination, the OCC has terminated the Bank's Memorandum of Understanding agreement. The termination of the memorandum may result in lower operating cost and increased business opportunities in the future. The Company remains fully compliant with a Memorandum of Understanding with the Federal Reserve Bank that limits our ability to borrow money and make capital distributions. The termination of the Company's Memorandum will provide management the opportunity to re-evaluate its capital requirements, including the possibility of making a request to the United States Treasury Department to repurchase all outstanding preferred shares sold under the Treasury's Capital Purchase Plan in 2008. In repurchasing all outstanding preferred shares, the Company would save $920,000 in preferred dividends, or $0.12 per share, basic and diluted.
The Company
HopFed Bancorp, Inc. is the holding company for Heritage Bank headquartered in Hopkinsville, Kentucky. The Bank has eighteen offices in western Kentucky and middle Tennessee in addition to its subsidiary, Fall & Fall Insurance of Fulton, Kentucky. The Bank has two additional operating divisions including Heritage Solutions of Murray, Kentucky, Hopkinsville, Kentucky, Kingston Springs, Tennessee and Pleasant View, Tennessee, which offers a broad line of financial services. Heritage Mortgage Services of Clarksville, Tennessee offers long term fixed rate 1- 4 family mortgages loans in all communities in the Company's general market area. The Bank offers a broad line of banking and financial products and services with the personalized focus of a community banking organization. More information about HopFed Bancorp and Heritage Bank may be found on its website www.bankwithheritage.com.
Forward-Looking Information
Information contained in this press release, other than historical information, may be considered forward‑looking in nature and is subject to various risk, uncertainties, and assumptions. Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or expected. Among the key factors that may have a direct bearing on the Company's operating results, performance or financial condition are competition and the demand for the Company's products and services, and other factors as set forth in filings with the Securities and Exchange Commission.
HOPFED BANCORP, INC.
Balance Sheet
(Dollars in thousands)
Assets |
September 30, 2012 |
December 31, 2011 |
|
(Unaudited ) |
|||
Cash and due from banks |
$40,700 |
44,389 |
|
Interest-earning deposits in Federal Home Loan Bank |
17,003 |
4,371 |
|
Cash and cash equivalents |
57,703 |
48,760 |
|
Federal Home Loan Bank stock, at cost |
4,428 |
4,428 |
|
Securities available for sale |
348,877 |
383,782 |
|
Loans held for sale |
2,763 |
--- |
|
Loans receivable, net of allowance for loan losses of |
|||
$10,490 at September 30, 2012, and $11,262 at December 31, 2011 |
539,503 |
556,360 |
|
Accrued interest receivable |
5,333 |
6,183 |
|
Real estate and other assets owned |
681 |
2,267 |
|
Bank owned life insurance |
9,373 |
9,135 |
|
Premises and equipment, net |
22,750 |
23,431 |
|
Deferred tax assets |
--- |
1,132 |
|
Intangible asset |
341 |
519 |
|
Other assets |
4,981 |
4,823 |
|
Total assets |
$996,733 |
1,040,820 |
|
Liabilities and Stockholders' Equity |
|||
Liabilities: |
|||
Deposits: |
|||
Non-interest-bearing accounts |
$88,451 |
79,550 |
|
Interest-bearing accounts |
|||
NOW accounts |
131,952 |
130,114 |
|
Savings and money market accounts |
74,314 |
70,443 |
|
Other time deposits |
474,539 |
519,988 |
|
Total deposits |
769,256 |
800,095 |
|
Advances from Federal Home Loan Bank |
44,222 |
63,319 |
|
Repurchase agreements |
42,799 |
43,080 |
|
Subordinated debentures |
10,310 |
10,310 |
|
Advances from borrowers for taxes and insurance |
639 |
153 |
|
Deferred tax liability |
628 |
--- |
|
Dividends payable |
179 |
176 |
|
Accrued expenses and other liabilities |
5,439 |
5,204 |
|
Total liabilities |
873,472 |
922,337 |
This information is preliminary and based on company data available at the time of the presentation.
HOPFED BANCORP, INC.
Balance Sheet
(Dollars in thousands)
September 30, 2012 |
December 31, 2011 |
||
(Unaudited) |
|||
Stockholders' equity |
|||
Preferred stock, par value $0.01 per share; |
|||
authorized - 500,000 shares; 18,400 shares issued and |
|||
outstanding with a liquidation preference of $18,400,000 |
|||
at September 30, 2012, and December 31, 2011 |
--- |
--- |
|
Common stock, par value $.01 per share; authorized |
|||
15,000,000 shares; 7,905,728 issued and 7,502,812 |
|||
outstanding at September 30, 2012, and 7,895,336 issued |
|||
and 7,492,420 outstanding at December 31, 2011 |
79 |
79 |
|
Common stock warrants (253,666 issued and outstanding) |
556 |
556 |
|
Additional paid-in-capital |
76,127 |
75,967 |
|
Retained earnings-substantially restricted |
41,330 |
39,591 |
|
Treasury stock (at cost, 402,916 shares at September 30, 2012, |
|||
and December 31, 2011) |
(5,076) |
(5,076) |
|
Accumulated other comprehensive income, net of taxes |
10,245 |
7,366 |
|
Total stockholders' equity |
123,261 |
118,483 |
|
Total liabilities and stockholders' equity |
$996,733 |
1,040,820 |
This information is preliminary and based on company data available at the time of the presentation.
HOPFED BANCORP, INC.
Selected Financial Data
(Dollars in thousands)
For the Three Month Periods |
For the Nine Month Periods |
|||||||
Ended September 30, |
Ended September 30, |
|||||||
2012 |
2011 |
2012 |
2011 |
|||||
Interest and dividend income: |
||||||||
Loans receivable |
7,403 |
8,332 |
22,617 |
25,254 |
||||
Investment in securities, taxable |
2,014 |
2,581 |
6,823 |
8,003 |
||||
Nontaxable securities available for sale |
573 |
532 |
1,695 |
1,733 |
||||
Interest-earning deposits |
6 |
5 |
20 |
13 |
||||
Total interest and dividend income |
9,996 |
11,450 |
31,155 |
35,003 |
||||
Interest expense: |
||||||||
Deposits |
2,640 |
3,543 |
8,279 |
11,179 |
||||
Advances from Federal Home Loan Bank |
1,017 |
625 |
2,155 |
1,946 |
||||
Repurchase agreements |
236 |
238 |
721 |
668 |
||||
Subordinated debentures |
185 |
186 |
553 |
551 |
||||
Total interest expense |
4,078 |
4,592 |
11,708 |
14,344 |
||||
Net interest income |
5,918 |
6,858 |
19,447 |
20,659 |
||||
Provision for loan losses |
506 |
475 |
1,775 |
5,445 |
||||
Net interest income after |
||||||||
provision for loan losses |
5,412 |
6,383 |
17,672 |
15,214 |
||||
Non-interest income: |
||||||||
Service charges |
963 |
1,020 |
2,874 |
2,828 |
||||
Merchant card income |
212 |
194 |
620 |
571 |
||||
Mortgage origination revenue |
289 |
295 |
755 |
425 |
||||
Gain on sale of securities |
944 |
1,247 |
1,618 |
2,297 |
||||
Other than temporarily impairment |
||||||||
on available for sale securities |
--- |
--- |
--- |
(14) |
||||
Income from bank owned life insurance |
80 |
84 |
238 |
249 |
||||
Financial services commission |
280 |
272 |
778 |
691 |
||||
Other operating income |
129 |
169 |
570 |
717 |
||||
Total non-interest income |
2,897 |
3,281 |
7,453 |
7,764 |
This information is preliminary and based on company data available at the time of the presentation.
HOPFED BANCORP, INC.
Selected Financial Data
(Dollars in thousands, except share and per share data)
For the Three Month Periods |
For the Nine Month Periods |
||||||
Ended September 30, |
Ended September 30, |
||||||
2012 |
2011 |
2012 |
2011 |
||||
Non-interest expenses: |
|||||||
Salaries and benefits |
3,447 |
3,309 |
10,515 |
9,987 |
|||
Occupancy expense |
875 |
867 |
2,614 |
2,452 |
|||
Data processing expense |
610 |
653 |
1,863 |
2,056 |
|||
State deposit tax |
161 |
151 |
485 |
476 |
|||
Intangible amortization expense |
48 |
65 |
178 |
227 |
|||
Professional services expense |
435 |
293 |
1,320 |
986 |
|||
Deposit insurance and examination expense |
419 |
445 |
1,272 |
1,604 |
|||
Advertising expense |
324 |
324 |
952 |
931 |
|||
Postage and communications expense |
146 |
140 |
444 |
421 |
|||
Supplies expense |
64 |
96 |
280 |
294 |
|||
Loss on disposal of equipment |
5 |
5 |
13 |
145 |
|||
Loss on sale of real estate owned |
68 |
570 |
287 |
1,642 |
|||
Real estate owned expenses |
19 |
16 |
90 |
216 |
|||
Other operating expenses |
440 |
193 |
1,286 |
575 |
|||
Total non-interest expense |
7,061 |
7,127 |
21,599 |
22,012 |
|||
Income before income tax expense |
1,248 |
2,537 |
3,526 |
966 |
|||
Income tax expense |
173 |
909 |
562 |
375 |
|||
Net income |
1,075 |
1,628 |
2,964 |
591 |
|||
Less: |
|||||||
Dividend on preferred shares |
229 |
232 |
689 |
688 |
|||
Accretion dividend on preferred shares |
27 |
28 |
83 |
83 |
|||
Net income available to common shareholders |
$819 |
$1,368 |
$2,192 |
($180) |
|||
Net income available to common shareholders |
|||||||
Per share, basic |
$0.11 |
$0.18 |
$0.29 |
($0.02) |
|||
Per share, diluted |
$0.11 |
$0.18 |
$0.29 |
($0.02) |
|||
Dividend per share |
$0.02 |
$0.02 |
$0.06 |
$0.18 |
|||
Weighted average shares outstanding - basic |
7,487,283 |
7,481,448 |
7,485,571 |
7,456,750 |
|||
Weighted average shares outstanding - diluted |
7,487,283 |
7,481,448 |
7,485,571 |
7,456,750 |
This information is preliminary and based on company data available at the time of the presentation.
HOPFED BANCORP, INC.
Selected Financial Data
(Dollars in thousands
For the Three |
||||||
Months Ended |
||||||
Change from |
||||||
9/30/2012 |
6/30/2012 |
Prior Quarter |
||||
Interest and dividend income: |
||||||
Loans receivable |
7,403 |
7,413 |
(10) |
|||
Investment in securities, taxable |
2,014 |
2,434 |
(420) |
|||
Nontaxable securities available for sale |
573 |
547 |
26 |
|||
Interest-earning deposits |
6 |
6 |
--- |
|||
Total interest and dividend income |
9,996 |
10,400 |
(404) |
|||
Interest expense: |
||||||
Deposits |
2,640 |
2,755 |
(115) |
|||
Advances from Federal Home Loan Bank |
1,017 |
565 |
452 |
|||
Repurchase agreements |
236 |
237 |
(1) |
|||
Subordinated debentures |
185 |
181 |
4 |
|||
Total interest expense |
4,078 |
3,738 |
340 |
|||
Net interest income |
5,918 |
6,662 |
(744) |
|||
Provision for loan losses |
506 |
400 |
106 |
|||
Net interest income after |
||||||
provision for loan losses |
5,412 |
6,262 |
(850) |
|||
Non-interest income: |
||||||
Service charges |
963 |
973 |
(10) |
|||
Merchant card income |
212 |
212 |
0 |
|||
Mortgage orgination revenue |
289 |
263 |
26 |
|||
Gain on sale of securities |
944 |
630 |
314 |
|||
Income from bank owned life insurance |
80 |
79 |
1 |
|||
Financial services commission |
280 |
271 |
9 |
|||
Other operating income |
129 |
211 |
(82) |
|||
Total non-interest income |
2,897 |
2,639 |
258 |
This information is preliminary and based on company data available at the time of the presentation
HOPFED BANCORP, INC.
Selected Financial Data
(Dollars in thousands, except share and per share data)
For the Three |
|||||
Months Ended |
|||||
Change from |
|||||
9/30/2012 |
6/30/2012 |
Prior Quarter |
|||
Non-interest expenses: |
|||||
Salaries and benefits |
$3,447 |
3,561 |
(114) |
||
Occupancy expense |
875 |
884 |
(9) |
||
Data processing expense |
610 |
627 |
(17) |
||
State deposit tax |
161 |
162 |
(1) |
||
Intangible amortization expense |
48 |
65 |
(17) |
||
Professional services expense |
435 |
498 |
(63) |
||
Deposit insurance and examination expense |
419 |
434 |
(15) |
||
Advertising expense |
324 |
324 |
--- |
||
Postage and communications expense |
146 |
157 |
(11) |
||
Supplies expense |
64 |
105 |
(41) |
||
Loss on disposal of equipment |
5 |
2 |
3 |
||
Loss on sale of real estate owned |
68 |
72 |
(4) |
||
Real estate owned expenses |
19 |
25 |
(6) |
||
Other operating expenses |
440 |
523 |
(83) |
||
Total non-interest expense |
7,061 |
7,439 |
(378) |
||
Income before income tax expense |
1,248 |
1,462 |
(214) |
||
Income tax expense |
173 |
300 |
(127) |
||
Net income |
1,075 |
1,162 |
(87) |
||
Less: |
|||||
Dividend on preferred shares |
229 |
231 |
(2) |
||
Accretion dividend on preferred shares |
27 |
28 |
(1) |
||
Net income (loss) available (attributable) |
|||||
to common stockholders |
$819 |
903 |
(84) |
||
Net income (loss) available (attributable) |
|||||
to common stockholders |
|||||
Per share, basic |
$0.11 |
$0.12 |
(0.01) |
||
Per share, diluted |
$0.11 |
$0.12 |
(0.01) |
||
Dividend per share |
$0.02 |
$0.02 |
|||
Weighted average shares outstanding - basic |
7,487,283 |
7,485,283 |
|||
Weighted average shares outstanding - diluted |
7,487,283 |
7,485,283 |
This information is preliminary and based on company data available at the time of the presentation.
HOPFED BANCORP, INC.
Selected Financial Data
The table below adjusts tax-free investment income for the nine month periods ended September 30, 2012, and September 30, 2011, by $798,000 and $810,000, respectively; for a tax equivalent rate using a cost of funds rate of 2.00% for the nine month period ended September 30, 2012, and 2.20% for the nine month period ended September 30, 2011. The table adjusts tax-free loan income by $7,000 for the nine month period ended September 30, 2012, and $27,000 for the nine month period ended September 30, 2011, for a tax equivalent rate using the same cost of funds rate:
Average |
Income and |
Average |
Average |
Income and |
Average |
||||
Balance |
Expense |
Rates |
Balance |
Expense |
Rates |
||||
9/30/2012 |
9/30/2012 |
9/30/2012 |
9/30/2011 |
9/30/2011 |
9/30/2011 |
||||
(Dollars in Thousands, Except Percentages) |
|||||||||
Loans |
$545,464 |
$22,624 |
5.53% |
$579,888 |
$25,281 |
5.81% |
|||
Investments AFS taxable |
322,091 |
6,823 |
2.82% |
305,778 |
8,016 |
3.50% |
|||
Investment AFS tax free |
67,714 |
2,493 |
4.91% |
66,877 |
2,543 |
5.07% |
|||
Fed Funds |
14,918 |
20 |
0.18% |
--- |
--- |
--- |
|||
Total interest earning assets |
950,187 |
31,960 |
4.48% |
952,543 |
35,840 |
5.02% |
|||
Other assets |
87,878 |
121,080 |
|||||||
Total assets |
$1,038,065 |
$1,073,623 |
|||||||
Retail time deposits |
$444,553 |
6,538 |
1.96% |
$470,894 |
8,608 |
2.44% |
|||
Brokered deposits |
52,558 |
754 |
1.91% |
84,139 |
1,222 |
1.94% |
|||
Now accounts |
145,015 |
888 |
0.82% |
137,961 |
1,256 |
1.21% |
|||
MMDA and savings accounts |
73,983 |
99 |
0.18% |
67,369 |
93 |
0.18% |
|||
FHLB borrowings |
61,336 |
2,155 |
4.68% |
72,557 |
1,946 |
3.58% |
|||
Repurchase agreements |
40,968 |
721 |
2.35% |
39,676 |
668 |
2.24% |
|||
Subordinated debentures |
10,310 |
553 |
7.15% |
10,310 |
551 |
7.13% |
|||
Total interest bearing liabilities |
828,723 |
11,708 |
1.88% |
882,906 |
14,344 |
2.17% |
|||
Non-interest bearing deposits |
82,800 |
72,216 |
|||||||
Other liabilities |
5,717 |
4,905 |
|||||||
Shareholders equity |
120,825 |
113,596 |
|||||||
Total liabilities and |
|||||||||
shareholder equity |
$1,038,065 |
$1,073,623 |
|||||||
Net interest income |
$20,252 |
$21,496 |
|||||||
Interest rate spread |
2.60% |
2.85% |
|||||||
Net interest margin |
2.84% |
3.01% |
This information is preliminary and based on company data available at the time of the presentation.
HOPFED BANCORP, INC.
Selected Financial Data
The table below adjusts tax-free investment income for the three month periods ended September 30, 2012, and September 30, 2011, by $273,000 and $250,000, respectively; for a tax equivalent rate using a cost of funds rate of 2.00% for the three month period ended September 30, 2012, and 2.00% for the three month period ended September 30, 2011. The table adjusts tax-free loan income by $2,000 for the three month period ended September 30, 2012 and $7,000 for the three month period ended September 30, 2011, for a tax equivalent rate using the same cost of funds rate:
Average |
Income & |
Average |
Average |
Income & |
Average |
||||
Balance |
Expense |
Rates |
Balance |
Expense |
Rates |
||||
9/30/2012 |
9/30/2012 |
9/30/2012 |
9/30/2011 |
9/30/2011 |
9/30/2011 |
||||
(Dollars in Thousands, Except Percentages) |
|||||||||
Loans |
$540,811 |
$7,405 |
5.48% |
$568,600 |
$8,339 |
5.87% |
|||
Investments AFS taxable |
308,578 |
2,014 |
2.61% |
316,104 |
2,586 |
3.27% |
|||
Investment AFS tax free |
69,420 |
846 |
4.87% |
64,712 |
782 |
4.83% |
|||
Fed Funds |
10,555 |
6 |
--- |
--- |
--- |
--- |
|||
Total interest earning assets |
929,364 |
10,271 |
4.42% |
949,416 |
11,707 |
4.93% |
|||
Other assets |
87,537 |
118,896 |
|||||||
Total assets |
$1,016,901 |
$1,068,312 |
|||||||
Retail time deposits |
$430,568 |
2,064 |
1.92% |
$475,287 |
2,773 |
2.33% |
|||
Brokered deposits |
49,181 |
258 |
2.10% |
76,557 |
374 |
1.95% |
|||
Now accounts |
140,424 |
285 |
0.81% |
133,022 |
358 |
1.08% |
|||
MMDA and savings accounts |
75,031 |
33 |
0.18% |
68,913 |
38 |
0.22% |
|||
FHLB borrowings |
58,962 |
1,017 |
6.90% |
70,575 |
625 |
3.54% |
|||
Repurchase agreements |
39,093 |
236 |
2.41% |
39,323 |
238 |
2.42% |
|||
Subordinated debentures |
10,310 |
185 |
7.18% |
10,310 |
186 |
7.22% |
|||
Total interest bearing liabilities |
803,569 |
4,078 |
2.03% |
873,987 |
4,592 |
2.10% |
|||
Non-interest bearing deposits |
84,079 |
74,077 |
|||||||
Other liabilities |
6,284 |
4,983 |
|||||||
Stockholders' equity |
122,969 |
115,265 |
|||||||
Total liabilities |
|||||||||
and stockholders' equity |
$1,016,901 |
$1,068,312 |
|||||||
Net interest income |
$6,193 |
$7,115 |
|||||||
Interest rate spread |
2.39% |
2.83% |
|||||||
Net interest margin |
2.67% |
3.00% |
SOURCE HopFed Bancorp, Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article