These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
X
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
___
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Missouri
|
43-1665523
|
|
|
(State or jurisdiction of incorporation)
|
(IRS employer id. no.)
|
|
531 Vine Street
|
Poplar Bluff, MO 63901
|
|
|
(Address of principal executive offices)
|
(Zip code)
|
|
Yes
|
X
|
No
|
|
Yes
|
X
|
No
|
|
Large accelerated filer
|
Accelerated filer
|
Non-accelerated filer
|
Smaller reporting company
|
X
|
|
Yes
|
No
|
X
|
|
Class
|
Outstanding at February 13, 2011
|
|
|
Common Stock, Par Value $.01
|
3,249,976 Shares
|
|
PART I.
|
Financial Information
|
PAGE NO
.
|
|
Item 1.
|
Condensed Consolidated Financial Statements
|
|
|
|
||
|
- Condensed Consolidated Balance Sheets
|
3 | |
|
- Condensed Consolidated Statements of Income
|
4 | |
|
- Condensed Consolidated Statements of Cash Flows
|
5 | |
|
- Notes to Condensed Consolidated Financial Statements
|
6 | |
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of
Operations
|
32 |
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
47 |
|
Item 4.
|
Controls and Procedures
|
49 |
|
PART II.
|
OTHER INFORMATION
|
|
|
Item 1.
|
Legal Proceedings
|
50 |
|
Item 1a.
|
Risk Factors
|
50 |
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
50 |
|
Item 3.
|
Defaults upon Senior Securities
|
50 |
|
Item 4.
|
Removed and Reserved
|
50 |
|
Item 5.
|
Other Information
|
50 |
|
Item 6.
|
Exhibits
|
50 |
|
- Signature Page
|
51 | |
|
- Certifications
|
||
|
December 31, 2011
|
June 30, 2011
|
|||||||
|
ASSETS:
|
(unaudited)
|
|||||||
|
Cash and cash equivalents
|
$ | 118,585,332 | $ | 33,895,706 | ||||
|
Interest-bearing time deposits
|
792,000 | 792,000 | ||||||
|
Available for sale securities
|
74,548,575 | 63,327,201 | ||||||
|
Stock in FHLB of Des Moines
|
2,369,200 | 2,369,200 | ||||||
|
Stock in Federal Reserve Bank of St. Louis
|
1,000,900 | 718,750 | ||||||
|
Loans receivable, net of allowance for loan losses of
$7,046,590 and $6,438,451 at December 31, 2011,
and June 30, 2011, respectively
|
542,711,033 | 556,576,055 | ||||||
|
Accrued interest receivable
|
4,259,982 | 3,799,935 | ||||||
|
Premises and equipment, net
|
10,404,079 | 8,057,529 | ||||||
|
Bank owned life insurance – cash surrender value
|
8,257,420 | 8,114,469 | ||||||
|
Intangible assets, net
|
1,666,123 | 1,874,689 | ||||||
|
Prepaid expenses and other assets
|
7,989,423 | 8,674,848 | ||||||
|
Total assets
|
$ | 772,584,067 | $ | 688,200,382 | ||||
|
LIABILITIES AND STOCKHOLDER’S EQUITY
|
||||||||
|
Deposits
|
$ | 609,026,221 | $ | 560,150,817 | ||||
|
Securities sold under agreements to repurchase
|
29,949,413 | 25,230,051 | ||||||
|
Advances from FHLB of Des Moines
|
33,500,000 | 33,500,000 | ||||||
|
Accounts payable and other liabilities
|
998,995 | 5,536,062 | ||||||
|
Accrued interest payable
|
722,881 | 834,344 | ||||||
|
Subordinated debt
|
7,217,000 | 7,217,000 | ||||||
|
Total liabilities
|
681,414,510 | 632,468,274 | ||||||
|
Commitments and contingencies
|
- | - | ||||||
|
Preferred stock, $.01 par value, $1,000 liquidation value; 500,000
shares authorized; 20,000 and 9,550 shares issued and outstanding
at December 31, 2011, and June 30, 2011, respectively
|
20,000,000 | 9,455,635 | ||||||
|
Common stock, $.01 par value; 4,000,000 shares authorized;
3,252,706 and 2,957,226 shares issued at December 31, 2011,
and June 30, 2011, respectively
|
32,527 | 29,572 | ||||||
|
Warrants to acquire common stock
|
176,790 | 176,790 | ||||||
|
Additional paid-in capital
|
22,463,361 | 16,274,545 | ||||||
|
Retained earnings
|
47,743,736 | 43,014,191 | ||||||
|
Treasury stock of 2,730 and 858,250 shares at December 31, 2011,
and June 30, 2011, respectively, at cost
|
(32,214 | ) | (13,754,245 | ) | ||||
|
Accumulated other comprehensive income
|
785,357 | 535,620 | ||||||
|
Total stockholders’ equity
|
91,169,557 | 55,732,108 | ||||||
|
Total liabilities and stockholders’ equity
|
$ | 772,584,067 | $ | 688,200,382 | ||||
|
Three months
|
Six months
|
|||||||||||||||
|
ended
|
ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
INTEREST INCOME:
|
||||||||||||||||
|
Loans
|
$ | 9,257,578 | $ | 6,832,334 | $ | 18,812,703 | $ | 13,391,340 | ||||||||
|
Investment securities
|
389,006 | 315,935 | 742,183 | 634,227 | ||||||||||||
|
Mortgage-backed securities
|
244,822 | 356,998 | 521,389 | 746,719 | ||||||||||||
|
Other interest-earning assets
|
51,888 | 34,063 | 80,922 | 61,873 | ||||||||||||
|
Total interest income
|
9,943,294 | 7,539,330 | 20,157,197 | 14,834,159 | ||||||||||||
|
INTEREST EXPENSE:
|
||||||||||||||||
|
Deposits
|
2,163,200 | 2,252,760 | 4,446,184 | 4,418,323 | ||||||||||||
|
Securities sold under agreements to repurchase
|
59,342 | 71,252 | 119,044 | 134,672 | ||||||||||||
|
Advances from FHLB of Des Moines
|
339,391 | 395,695 | 678,782 | 886,630 | ||||||||||||
|
Subordinated debt
|
59,719 | 56,099 | 113,767 | 116,065 | ||||||||||||
|
Total interest expense
|
2,621,652 | 2,775,806 | 5,357,777 | 5,555,690 | ||||||||||||
|
NET INTEREST INCOME
|
7,321,642 | 4,763,524 | 14,799,420 | 9,278,469 | ||||||||||||
|
PROVISION FOR LOAN LOSSES
|
345,433 | 273,528 | 862,116 | 916,209 | ||||||||||||
|
NET INTEREST INCOME AFTER
|
||||||||||||||||
|
PROVISION FOR LOAN LOSSES
|
6,976,209 | 4,489,996 | 13,937,304 | 8,362,260 | ||||||||||||
|
NONINTEREST INCOME:
|
||||||||||||||||
|
Deposit account charges and related fees
|
377,041 | 398,433 | 748,192 | 788,980 | ||||||||||||
|
Bank credit transaction fees
|
263,776 | 210,373 | 527,382 | 411,495 | ||||||||||||
|
Loan late charges
|
57,509 | 59,416 | 116,433 | 115,951 | ||||||||||||
|
Other loan fees
|
49,005 | 60,419 | 99,308 | 108,879 | ||||||||||||
|
Net realized gains on sale of loans
|
49,354 | 32,765 | 143,032 | 51,166 | ||||||||||||
|
Bargain purchase gain on acquisitions
|
- | 6,996,750 | - | 6,996,750 | ||||||||||||
|
Earnings on Bank owned life insurance
|
71,398 | 69,561 | 142,951 | 138,766 | ||||||||||||
|
Other income
|
30,999 | 39,065 | 238,278 | 74,354 | ||||||||||||
|
Total noninterest income
|
899,082 | 7,866,782 | 2,015,576 | 8,686,341 | ||||||||||||
|
NONINTEREST EXPENSE:
|
||||||||||||||||
|
Compensation and benefits
|
2,274,303 | 1,852,860 | 4,526,394 | 3,521,303 | ||||||||||||
|
Occupancy and equipment, net
|
619,496 | 715,499 | 1,201,701 | 1,162,941 | ||||||||||||
|
Deposit insurance premiums
|
90,063 | 152,202 | 183,135 | 303,057 | ||||||||||||
|
Legal and professional fees
|
94,923 | 251,693 | 193,074 | 324,199 | ||||||||||||
|
Advertising
|
80,150 | 47,536 | 167,218 | 99,806 | ||||||||||||
|
Postage and office supplies
|
110,293 | 93,638 | 232,878 | 168,551 | ||||||||||||
|
Intangible amortization
|
104,283 | 73,035 | 208,566 | 146,070 | ||||||||||||
|
Bank card network fees
|
130,742 | 97,101 | 262,818 | 198,101 | ||||||||||||
|
Other operating expense
|
379,491 | 411,572 | 690,950 | 632,589 | ||||||||||||
|
Total noninterest expense
|
3,883,744 | 3,695,136 | 7,666,734 | 6,556,617 | ||||||||||||
|
INCOME BEFORE INCOME TAXES
|
3,991,547 | 8,661,642 | 8,286,146 | 10,491,984 | ||||||||||||
|
INCOME TAXES
|
1,317,107 | 3,085,488 | 2,761,314 | 3,613,238 | ||||||||||||
|
NET INCOME
|
$ | 2,674,440 | $ | 5,576,154 | $ | 5,524,832 | $ | 6,878,746 | ||||||||
|
Less: effective dividend on preferred shares
|
121,713 | 127,895 | 352,111 | 255,713 | ||||||||||||
|
Net income available to common shareholders
|
$ | 2,552,727 | $ | 5,448,259 | $ | 5,172,721 | $ | 6,623,033 | ||||||||
|
Basic earnings per common share
|
$ | 0.98 | $ | 2.61 | $ | 2.21 | $ | 3.18 | ||||||||
|
Diluted earnings per common share
|
$ | 0.95 | $ | 2.56 | $ | 2.12 | $ | 3.11 | ||||||||
|
Dividends per common share
|
$ | 0.12 | $ | 0.12 | $ | 0.24 | $ | 0.24 | ||||||||
|
Six months ended
|
||||||||
|
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Cash Flows From Operating Activities:
|
||||||||
|
Net income
|
$ | 5,524,832 | $ | 6,878,746 | ||||
|
Items not requiring (providing) cash:
|
||||||||
|
Depreciation
|
425,440 | 358,575 | ||||||
|
MRP and SOP expense
|
11,013 | 13,381 | ||||||
|
Gain on sale of foreclosed assets
|
(97,589 | ) | (15,321 | ) | ||||
|
Amortization of intangible assets
|
208,566 | 146,070 | ||||||
|
Increase in cash surrender value of bank owned life insurance
|
(142,951 | ) | (138,766 | ) | ||||
|
Provision for loan losses and off-balance sheet credit exposures
|
862,116 | 916,209 | ||||||
|
Net amortization of premiums and discounts on securities
|
122,397 | 152,718 | ||||||
|
Bargain purchase gain on acquisition
|
- | (6,996,750 | ) | |||||
|
Deferred income taxes
|
(498,144 | ) | 2,623,781 | |||||
|
Changes in:
|
||||||||
|
Accrued interest receivable
|
(460,047 | ) | (601,199 | ) | ||||
|
Prepaid expenses and other assets
|
446,666 | 3,248,886 | ||||||
|
Accounts payable and other liabilities
|
(4,185,594 | ) | 756,362 | |||||
|
Accrued interest payable
|
(111,463 | ) | 37,681 | |||||
|
Net cash provided by operating activities
|
2,105,242 | 7,380,373 | ||||||
|
Cash flows from investing activities:
|
||||||||
|
Net decrease (increase) in loans
|
12,868,258 | (27,180,007 | ) | |||||
|
Net cash received in acquisitions
|
- | 38,249,286 | ||||||
|
Proceeds from maturities of available for sale securities
|
12,669,482 | 14,780,883 | ||||||
|
Net redemptions of Federal Home Loan Bank stock
|
- | 444,900 | ||||||
|
Net purchases of Federal Reserve Bank of Saint Louis stock
|
(282,150 | ) | - | |||||
|
Purchases of available-for-sale securities
|
(23,616,844 | ) | (18,413,045 | ) | ||||
|
Purchases of premises and equipment
|
(2,771,990 | ) | (597,755 | ) | ||||
|
Proceeds from sale of foreclosed assets
|
470,996 | 88,772 | ||||||
|
Net cash provided by (used in) investing activities
|
(662,248 | ) | 7,373,034 | |||||
|
|
||||||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from issuance of preferred stock
|
19,973,208 | - | ||||||
|
Redemption of preferred stock
|
(9,550,000 | ) | - | |||||
|
Proceeds from issuance of common stock
|
19,914,349 | - | ||||||
|
Net increase in demand deposits and savings accounts
|
56,623,211 | 23,141,081 | ||||||
|
Net decrease in certificates of deposits
|
(7,747,807 | ) | (15,879,630 | ) | ||||
|
Net increase securities sold under agreements to repurchase
|
4,719,362 | 1,444,856 | ||||||
|
Repayments of Federal Home Loan Bank advances
|
- | (27,206,803 | ) | |||||
|
Dividends paid on preferred stock
|
(197,047 | ) | (238,750 | ) | ||||
|
Dividends paid on common stock
|
(503,874 | ) | (501,114 | ) | ||||
|
Exercise of stock options
|
15,230 | - | ||||||
|
Net cash provided by (used in) financing activities
|
83,246,632 | (19,240,360 | ) | |||||
|
Increase (decrease) in cash and cash equivalents
|
84,689,626 | (4,486,953 | ) | |||||
|
Cash and cash equivalents at beginning of period
|
33,895,706 | 34,472,278 | ||||||
|
|
||||||||
|
Cash and cash equivalents at end of period
|
$ | 118,585,332 | $ | 29,985,325 | ||||
|
Supplemental disclosures of
|
||||||||
|
Cash flow information:
|
||||||||
|
Noncash investing and financing activities
:
|
||||||||
|
Conversion of loans to foreclosed real estate
|
$ | 517,000 | $ | 232,285 | ||||
|
Conversion of foreclosed real estate to loans
|
520,728 | 572,204 | ||||||
|
Conversion of loans to repossessed assets
|
138,376 | 77,221 | ||||||
|
Cash paid during the period for
:
|
||||||||
|
Interest (net of interest credited)
|
$ | 1,757,762 | $ | 1,580,829 | ||||
|
Income taxes
|
4,276,570 | 578,450 | ||||||
|
Fair Value Measurements at December 31, 2011, Using
:
|
||||||||||||||||
|
Fair Value
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
|||||||||||||
|
U.S. government sponsored enterprises (GSEs)
|
$ | 21,149,978 | $ | - | $ | 21,149,978 | $ | - | ||||||||
|
State and political subdivisions
|
33,193,199 | - | 33,193,199 | - | ||||||||||||
|
Other securities
|
586,121 | - | 557,121 | 29,000 | ||||||||||||
|
Mortgage-backed GSE residential
|
19,619,277 | - | 19,619,277 | - | ||||||||||||
|
Fair Value Measurements at June 30, 2011, Using
:
|
||||||||||||||||
|
Fair Value
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
|||||||||||||
|
U.S. government sponsored enterprises (GSEs)
|
$ | 12,976,070 | $ | - | $ | 12,976,070 | $ | - | ||||||||
|
State and political subdivisions
|
24,981,454 | - | 24,981,454 | - | ||||||||||||
|
Other securities
|
834,141 | - | 763,137 | 71,004 | ||||||||||||
|
Mortgage-backed GSE residential
|
24,535,537 | - | 24,535,537 | - | ||||||||||||
|
Three months ended
December 31,
|
Six months ended
December 31,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Available-for-sale securities, beginning of year
|
$ | 29,000 | $ | - | $ | 71,004 | $ | - | ||||||||
|
Total unrealized gain (loss) included in comprehensive income
|
- | - | (42,004 | ) | - | |||||||||||
|
Transfer from Level 2 to Level 3
|
- | - | - | - | ||||||||||||
|
Available-for-sale securities, end of period
|
$ | 29,000 | $ | - | $ | 29,000 | $ | - | ||||||||
|
Fair Value Measurements at December 31, 2011, Using
:
|
||||||||||||||||
|
Fair Value at
December 31, 2011
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
|||||||||||||
|
Impaired loans
|
$ | 815,000 | $ | - | $ | - | $ | 815,000 | ||||||||
|
Foreclosed and repossessed assets held for sale
|
326,000 | - | - | 326,000 | ||||||||||||
|
Fair Value Measurements at June 30, 2011, Using
:
|
||||||||||||||||
|
Fair Value at
June 30, 2011
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
|||||||||||||
|
Impaired loans
|
$ | 543,000 | $ | - | $ | - | $ | 543,000 | ||||||||
|
Foreclosed and repossessed assets held for sale
|
1,150,000 | - | - | 1,150,000 | ||||||||||||
|
For the six months ended
|
||||||||
|
December 31, 2011
|
December 31, 2010
|
|||||||
|
Impaired loans
|
$ | (142,000 | ) | $ | - | |||
|
Foreclosed and repossessed assets held for sale
|
(121,000 | ) | (155,000 | ) | ||||
|
Total gain (loss) recognized on a nonrecurring basis
|
$ | (263,000 | ) | $ | (155,000 | ) | ||
|
December 31, 2011
|
June 30, 2011
|
|||||||||||||||
|
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
|
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
|
Financial assets
|
||||||||||||||||
|
Cash and cash equivalents
|
$ | 118,585 | $ | 118,585 | $ | 33,896 | $ | 33,896 | ||||||||
|
Interest-bearing time deposits
|
792 | 792 | 792 | 792 | ||||||||||||
|
Available-for-sale securities
|
74,549 | 74,549 | 63,327 | 63,327 | ||||||||||||
|
Stock in FHLB
|
2,369 | 2,369 | 2,369 | 2,369 | ||||||||||||
|
Stock in Federal Reserve Bank of St. Louis
|
1,001 | 1,001 | 719 | 719 | ||||||||||||
|
Loans receivable, net
|
542,711 | 543,649 | 556,576 | 558,083 | ||||||||||||
|
Accrued interest receivable
|
4,260 | 4,260 | 3,800 | 3,800 | ||||||||||||
|
Financial liabilities
|
||||||||||||||||
|
Deposits
|
609,026 | 610,049 | 560,151 | 561,063 | ||||||||||||
|
Securities sold under agreements to repurchase
|
29,949 | 29,949 | 25,230 | 25,230 | ||||||||||||
|
Advances from FHLB
|
33,500 | 37,437 | 33,500 | 37,379 | ||||||||||||
|
Accrued interest payable
|
723 | 723 | 834 | 834 | ||||||||||||
|
Subordinated debt
|
7,217 | 4,863 | 7,217 | 6,341 | ||||||||||||
|
Unrecognized financial instruments (net of contract amount)
|
||||||||||||||||
|
Commitments to originate loans
|
- | - | - | - | ||||||||||||
|
Letters of credit
|
- | - | - | - | ||||||||||||
|
Lines of credit
|
- | - | - | - | ||||||||||||
|
December 31, 2011
|
||||||||||||||||
|
Gross
|
Gross
|
Estimated
|
||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
|
Investment and mortgage backed securities:
|
||||||||||||||||
|
U.S. government-sponsored enterprises (GSEs)
|
$ | 21,128,399 | $ | 31,367 | $ | (9,788 | ) | $ | 21,149,978 | |||||||
|
State and political subdivisions
|
31,591,870 | 1,607,808 | (6,479 | ) | 33,193,199 | |||||||||||
|
Other securities
|
1,791,159 | - | (1,205,038 | ) | 586,121 | |||||||||||
|
Mortgage-backed GSE residential
|
18,813,122 | 806,155 | - | 19,619,277 | ||||||||||||
|
Total investments and mortgage-backed securities
|
$ | 73,324,550 | $ | 2,445,330 | $ | (1,221,305 | ) | $ | 74,548,575 | |||||||
|
June 30, 2011
|
||||||||||||||||
|
Gross
|
Gross
|
Estimated
|
||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
|
Investment and mortgage backed securities:
|
||||||||||||||||
|
U.S. government-sponsored enterprises (GSEs)
|
$ | 12,991,362 | $ | 28,805 | $ | (44,097 | ) | $ | 12,976,070 | |||||||
|
State and political subdivisions
|
24,232,364 | 816,966 | (67,876 | ) | 24,981,454 | |||||||||||
|
Other securities
|
1,785,562 | 18,717 | (970,138 | ) | 834,141 | |||||||||||
|
Mortgage-backed GSE residential
|
23,490,296 | 1,045,240 | - | 24,535,536 | ||||||||||||
|
Total investments and mortgage-backed securities
|
$ | 62,499,584 | $ | 1,909,728 | $ | (1,082,111 | ) | $ | 63,327,201 | |||||||
|
December 31, 2011
|
||||||||
|
Estimated
|
||||||||
|
Amortized
|
Fair
|
|||||||
|
Cost
|
Value
|
|||||||
|
Available for Sale
:
|
||||||||
|
Within one year
|
$ | 215,000 | $ | 215,342 | ||||
|
After one year but less than five years
|
1,955,932 | 1,963,383 | ||||||
|
After five years but less than ten years
|
11,043,008 | 11,319,090 | ||||||
|
After ten years
|
41,297,488 | 41,431,483 | ||||||
|
Total investment securities
|
54,511,428 | 54,929,298 | ||||||
|
Mortgage-backed securities
|
18,813,122 | 19,619,277 | ||||||
|
Total investments and mortgage-backed securities
|
$ | 73,324,550 | $ | 74,548,575 | ||||
|
December 31, 2011
|
||||||||||||||||||||||||
|
Less than 12 months
|
More than 12 months
|
Totals
|
||||||||||||||||||||||
|
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
|||||||||||||||||||
|
Fair Value
|
Losses
|
Fair Value
|
Losses
|
Fair Value
|
Losses
|
|||||||||||||||||||
|
U.S. government-sponsored enterprises (GSEs)
|
$ | 3,001,467 | $ | 9,788 | $ | - | $ | - | $ | 3,001,467 | $ | 9,788 | ||||||||||||
|
Other securities
|
243,578 | 3,605 | 342,543 | 1,201,433 | 586,121 | 1,205,038 | ||||||||||||||||||
|
Obligations of state and political subdivisions
|
1,374,742 | 6,479 | - | - | 1,374,742 | 6,479 | ||||||||||||||||||
|
Total investments and mortgage-backed securities
|
$ | 4,619,787 | $ | 19,872 | $ | 342,543 | $ | 1,201,433 | $ | 4,962,330 | $ | 1,221,305 | ||||||||||||
|
June 30, 2011
|
||||||||||||||||||||||||
|
Less than 12 months
|
More than 12 months
|
Totals
|
||||||||||||||||||||||
|
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
|||||||||||||||||||
|
Fair Value
|
Losses
|
Fair Value
|
Losses
|
Fair Value
|
Losses
|
|||||||||||||||||||
|
U.S. government-sponsored enterprises (GSEs)
|
$ | 5,955,903 | $ | 44,097 | $ | - | $ | - | $ | 5,955,903 | $ | 44,097 | ||||||||||||
|
Other securities
|
- | - | 568,568 | 970,138 | 568,568 | 970,138 | ||||||||||||||||||
|
Obligations of state and political subdivisions
|
4,233,216 | 67,876 | - | - | 4,233,216 | 67,876 | ||||||||||||||||||
|
Total investments and mortgage-backed securities
|
$ | 10,189,119 | $ | 111,973 | $ | 568,568 | $ | 970,138 | $ | 10,757,687 | $ | 1,082,111 | ||||||||||||
|
Accumulated Credit Losses,
|
||||||||
|
Six-Month Period
|
||||||||
|
Ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Credit losses on debt securities held
|
||||||||
|
Beginning of period
|
$ | 375,000 | $ | 375,000 | ||||
|
Additions related to OTTI losses not previously recognized
|
- | - | ||||||
|
Reductions due to sales
|
- | - | ||||||
|
Reductions due to change in intent or likelihood of sale
|
- | - | ||||||
|
Additions related to increases in previously-recognized OTTI losses
|
- | - | ||||||
|
Reductions due to increases in expected cash flows
|
- | - | ||||||
|
End of period
|
$ | 375,000 | $ | 375,000 | ||||
|
Dec 31,
|
June 30,
|
|||||||
|
2011
|
2011
|
|||||||
|
Real Estate Loans:
|
||||||||
|
Conventional
|
$ | 194,662,408 | $ | 199,884,607 | ||||
|
Construction
|
30,273,108 | 29,921,110 | ||||||
|
Commercial
|
184,772,163 | 185,158,763 | ||||||
|
Consumer loans
|
30,124,609 | 29,963,281 | ||||||
|
Commercial loans
|
123,087,289 | 126,290,143 | ||||||
|
|
562,919,577 | 571,217,904 | ||||||
|
Loans in process
|
(13,302,695 | ) | (8,330,245 | ) | ||||
|
Deferred loan fees, net
|
140,741 | 126,847 | ||||||
|
Allowance for loan losses
|
(7,046,590 | ) | (6,438,451 | ) | ||||
|
Total loans
|
$ | 542,711,033 | $ | 556,576,055 | ||||
|
At period end and for the six months ended
December 31, 2011
|
||||||||||||||||||||||||||||
|
Conventional
|
Construction
|
Commercial
|
||||||||||||||||||||||||||
|
Real Estate
|
Real Estate
|
Real Estate
|
Consumer
|
Commercial
|
Unallocated
|
Total
|
||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||
|
Balance, beginning of period
|
$ | 1,618,285 | $ | 192,752 | $ | 2,671,482 | $ | 441,207 | $ | 1,514,725 | $ | - | $ | 6,438,451 | ||||||||||||||
|
Provision charged to expense
|
304,646 | (10,192 | ) | 3,743 | 214,197 | 349,722 | - | 862,116 | ||||||||||||||||||||
|
Losses charged off
|
(91,369 | ) | - | (24,824 | ) | (127,767 | ) | (33,625 | ) | - | (277,585 | ) | ||||||||||||||||
|
Recoveries
|
6,551 | 460 | 430 | 7,143 | 9,024 | - | 23,608 | |||||||||||||||||||||
|
Balance, end of period
|
$ | 1,838,113 | $ | 183,020 | $ | 2,650,831 | $ | 534,780 | $ | 1,839,846 | $ | - | $ | 7,046,590 | ||||||||||||||
|
Ending Balance: individually
evaluated for impairment
|
$ | - | $ | - | $ | 100,000 | $ | - | $ | - | $ | - | $ | 100,000 | ||||||||||||||
|
Ending Balance: collectively
evaluated for impairment
|
$ | 1,838,113 | $ | 183,020 | $ | 2,409,101 | $ | 534,780 | $ | 1,817,930 | $ | - | $ | 6,782,945 | ||||||||||||||
|
Ending Balance: loans acquired
with deteriorated credit quality
|
$ | - | $ | 141,730 | $ | - | $ | 21,915 | $ | - | $ | 163,645 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||
|
Ending Balance: individually
evaluated for impairment
|
$ | - | $ | - | $ | 181,599 | $ | - | $ | - | $ | - | $ | 181,599 | ||||||||||||||
|
Ending Balance: collectively
evaluated for impairment
|
$ | 192,812,719 | $ | 16,970,413 | $ | 182,338,169 | $ | 30,124,609 | $ | 120,989,134 | $ | - | $ | 543,235,044 | ||||||||||||||
|
Ending Balance: loans acquired
with deteriorated credit quality
|
$ | 1,849,689 | $ | - | $ | 2,252,395 | $ | - | $ | 2,098,155 | $ | - | $ | 6,200,239 | ||||||||||||||
|
For the three months ended
|
||||||||||||||||||||||||||||
|
December 31, 2011
|
||||||||||||||||||||||||||||
|
Conventional
|
Construction
|
Commercial
|
||||||||||||||||||||||||||
|
Real Estate
|
Real Estate
|
Real Estate
|
Consumer
|
Commercial
|
Unallocated
|
Total
|
||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||
|
Balance, beginning of period
|
$ | 1,711,466 | $ | 375,531 | $ | 2,256,971 | $ | 520,918 | $ | 1,887,175 | $ | - | $ | 6,752,061 | ||||||||||||||
|
Provision charged to expense
|
139,154 | (192,511 | ) | 393,202 | 39,471 | (33,883 | ) | - | 345,433 | |||||||||||||||||||
|
Losses charged off
|
(14,452 | ) | - | - | (31,161 | ) | (22,470 | ) | - | (68,083 | ) | |||||||||||||||||
|
Recoveries
|
1,946 | - | 658 | 5,551 | 9,024 | - | 17,179 | |||||||||||||||||||||
|
Balance, end of period
|
$ | 1,838,114 | $ | 183,020 | $ | 2,650,831 | $ | 534,780 | $ | 1,839,846 | $ | - | $ | 7,046,590 | ||||||||||||||
|
At June 30, 2011
|
||||||||||||||||||||||||||||
|
Conventional
|
Construction
|
Commercial
|
||||||||||||||||||||||||||
|
Real Estate
|
Real Estate
|
Real Estate
|
Consumer
|
Commercial
|
Unallocated
|
Total
|
||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||
|
Balance, end of period
|
$ | 1,618,285 | $ | 192,752 | $ | 2,671,482 | $ | 441,207 | $ | 1,514,725 | $ | - | $ | 6,438,451 | ||||||||||||||
|
Ending Balance: individually
evaluated for impairment
|
$ | - | $ | - | $ | 477,517 | $ | - | $ | - | $ | - | $ | 477,517 | ||||||||||||||
|
Ending Balance: collectively
evaluated for impairment
|
$ | 1,618,285 | $ | 192,752 | $ | 2,072,595 | $ | 441,207 | $ | 1,514,725 | $ | - | $ | 5,839,564 | ||||||||||||||
|
Ending Balance: loans acquired
with deteriorated credit quality
|
$ | - | $ | - | $ | 121,370 | $ | - | $ | - | $ | - | $ | 121,370 | ||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||
|
Ending Balance: individually
evaluated for impairment
|
$ | - | $ | - | $ | 1,484,711 | $ | - | $ | - | $ | - | $ | 1,484,711 | ||||||||||||||
|
Ending Balance: collectively
evaluated for impairment
|
$ | 198,328,878 | $ | 21,590,865 | $ | 181,257,071 | $ | 29,963,281 | $ | 123,062,000 | $ | - | $ | 554,202,095 | ||||||||||||||
|
Ending Balance: loans acquired
with deteriorated credit quality
|
$ | 1,555,729 | $ | - | $ | 2,416,981 | $ | - | $ | 3,228,143 | $ | - | $ | 7,200,853 | ||||||||||||||
|
For the three months ended
|
||||||||||||||||||||||||||||
|
December 31, 2010
|
||||||||||||||||||||||||||||
|
Conventional
|
Construction
|
Commercial
|
||||||||||||||||||||||||||
|
Real Estate
|
Real Estate
|
Real Estate
|
Consumer
|
Commercial
|
Unallocated
|
Total
|
||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||
|
Balance, beginning of period
|
$ | 1,165,231 | $ | 134,791 | $ | 2,024,047 | $ | 480,441 | $ | 1,291,505 | $ | - | $ | 5,096,015 | ||||||||||||||
|
Provision charged to expense
|
(37,994 | ) | (2,978 | ) | 15,686 | 19,374 | (67,355 | ) | 346,795 | 273,528 | ||||||||||||||||||
|
Losses charged off
|
- | - | (59,955 | ) | (14,323 | ) | - | - | (74,278 | ) | ||||||||||||||||||
|
Recoveries
|
1,835 | - | 415 | 1,185 | 1,124 | - | 4,559 | |||||||||||||||||||||
|
Balance, end of period
|
$ | 1,129,072 | $ | 131,813 | $ | 1,980,193 | $ | 486,677 | $ | 1,225,274 | $ | 346,795 | $ | 5,299,824 | ||||||||||||||
|
For the six months ended
|
||||||||||||||||||||||||||||
|
December 31, 2010
|
||||||||||||||||||||||||||||
|
Conventional
|
Construction
|
Commercial
|
||||||||||||||||||||||||||
|
Real Estate
|
Real Estate
|
Real Estate
|
Consumer
|
Commercial
|
Unallocated
|
Total
|
||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||
|
Balance, beginning of period
|
$ | 902,122 | $ | 198,027 | $ | 1,605,218 | $ | 473,064 | $ | 1,330,180 | $ | - | $ | 4,508,611 | ||||||||||||||
|
Provision charged to expense
|
279,523 | (66,214 | ) | 434,160 | 30,625 | (108,680 | ) | 346,795 | 916,209 | |||||||||||||||||||
|
Losses charged off
|
(54,407 | ) | - | (59,955 | ) | (21,077 | ) | (200 | ) | - | (135,639 | ) | ||||||||||||||||
|
Recoveries
|
1,835 | - | 770 | 4,064 | 3,974 | - | 10,643 | |||||||||||||||||||||
|
Balance, end of period
|
$ | 1,129,072 | $ | 131,813 | $ | 1,980,193 | $ | 486,677 | $ | 1,225,274 | $ | 346,795 | $ | 5,299,824 | ||||||||||||||
|
December 31, 2011
|
||||||||||||||||||||
|
Conventional
|
Construction
|
Commercial
|
||||||||||||||||||
|
Real Estate
|
Real Estate
|
Real Estate
|
Consumer
|
Commercial
|
||||||||||||||||
|
Pass
|
$ | 193,046,050 | $ | 16,970,413 | $ | 178,566,553 | $ | 30,123,280 | $ | 116,378,623 | ||||||||||
|
Special Mention
|
1,502,642 | - | 1,052,778 | - | 5,348,781 | |||||||||||||||
|
Substandard
|
113,716 | - | 5,152,832 | 1,083 | 1,359,885 | |||||||||||||||
|
Doubtful
|
- | - | - | 247 | - | |||||||||||||||
|
Total
|
$ | 194,662,408 | $ | 16,970,413 | $ | 184,772,163 | $ | 30,124,609 | $ | 123,087,289 | ||||||||||
|
June 30, 2011
|
||||||||||||||||||||
|
Conventional
|
Construction
|
Commercial
|
||||||||||||||||||
|
Real Estate
|
Real Estate
|
Real Estate
|
Consumer
|
Commercial
|
||||||||||||||||
|
Pass
|
$ | 198,104,835 | $ | 21,590,865 | $ | 177,467,948 | $ | 29,951,645 | $ | 119,248,931 | ||||||||||
|
Special Mention
|
1,478,676 | - | 1,005,338 | - | 5,499,249 | |||||||||||||||
|
Substandard
|
215,702 | - | 6,685,477 | 9,996 | 1,541,963 | |||||||||||||||
|
Doubtful
|
85,394 | - | - | 1,640 | - | |||||||||||||||
|
Total
|
$ | 199,884,607 | $ | 21,590,865 | $ | 185,158,763 | $ | 29,963,281 | $ | 126,290,143 | ||||||||||
|
December 31, 2011
|
||||||||||||||||||||||||||||
|
30-59 Days
|
60-89 Days
|
Greater Than
|
Total
|
Total Loans
|
Total Loans > 90
|
|||||||||||||||||||||||
|
Past Due
|
Past Due
|
90 Days
|
Past Due
|
Current
|
Receivable
|
Days & Accruing
|
||||||||||||||||||||||
|
Real Estate Loans:
|
||||||||||||||||||||||||||||
|
Conventional
|
$ | 632,104 | $ | 607,585 | $ | 108,132 | $ | 1,347,820 | $ | 193,314,588 | $ | 194,662,408 | $ | - | ||||||||||||||
|
Construction
|
- | 34,984 | - | 34,984 | 16,935,429 | 16,970,413 | - | |||||||||||||||||||||
|
Commercial
|
388,687 | 608,758 | 82,473 | 1,079,919 | 183,692,244 | 184,772,163 | - | |||||||||||||||||||||
|
Consumer loans
|
176,300 | 31,844 | 24,440 | 232,584 | 29,892,025 | 30,124,609 | 12,547 | |||||||||||||||||||||
|
Commercial loans
|
382,174 | 18,169 | 1 | 400,344 | 122,686,945 | 123,087,289 | - | |||||||||||||||||||||
|
Total loans
|
$ | 1,579,266 | $ | 1,301,340 | $ | 215,045 | $ | 3,095,651 | $ | 546,521,231 | $ | 549,616,882 | $ | 12,547 | ||||||||||||||
|
June 30, 2011
|
||||||||||||||||||||||||||||
|
30-59 Days
|
60-89 Days
|
Greater Than
|
Total
|
Total Loans
|
Total Loans > 90
|
|||||||||||||||||||||||
|
Past Due
|
Past Due
|
90 Days
|
Past Due
|
Current
|
Receivable
|
Days & Accruing
|
||||||||||||||||||||||
|
Real Estate Loans:
|
||||||||||||||||||||||||||||
|
Conventional
|
$ | 1,287,921 | $ | 997,076 | $ | 275,021 | $ | 2,560,018 | $ | 197,324,589 | $ | 199,884,607 | $ | 189,627 | ||||||||||||||
|
Construction
|
800,198 | 100,000 | 151,699 | 1,051,897 | 20,538,968 | 21,590,865 | - | |||||||||||||||||||||
|
Commercial
|
338,484 | - | 124,825 | 463,309 | 184,695,454 | 185,158,763 | 124,824 | |||||||||||||||||||||
|
Consumer loans
|
433,468 | 18,528 | 121,934 | 573,930 | 29,389,351 | 29,963,281 | 121,934 | |||||||||||||||||||||
|
Commercial loans
|
1,153,498 | 13,583 | 1,841 | 1,168,922 | 125,121,221 | 126,290,143 | 1,840 | |||||||||||||||||||||
|
Total loans
|
$ | 4,013,569 | $ | 1,129,187 | $ | 675,320 | $ | 5,818,076 | $ | 557,069,583 | $ | 562,887,659 | $ | 438,225 | ||||||||||||||
|
December 31, 2011
|
||||||||||||
|
Recorded
|
Unpaid Principal
|
Specific
|
||||||||||
|
Balance
|
Balance
|
Allowance
|
||||||||||
|
Loans without a specific valuation allowance:
|
||||||||||||
|
Conventional real estate
|
$ | 1,849,689 | $ | 2,516,118 | $ | - | ||||||
|
Construction real estate
|
- | - | - | |||||||||
|
Commercial real estate
|
1,810,712 | 2,392,970 | - | |||||||||
|
Consumer loans
|
247 | 247 | - | |||||||||
|
Commercial loans
|
2,019,060 | 3,140,682 | - | |||||||||
|
Loans with a specific valuation allowance:
|
||||||||||||
|
Conventional real estate
|
$ | - | $ | - | $ | - | ||||||
|
Construction real estate
|
- | - | - | |||||||||
|
Commercial real estate
|
797,991 | 862,573 | 241,730 | |||||||||
|
Consumer loans
|
- | - | - | |||||||||
|
Commercial loans
|
80,746 | 100,000 | 21,915 | |||||||||
|
Total:
|
||||||||||||
|
Conventional real estate
|
$ | 1,849,689 | $ | 2,516,118 | $ | - | ||||||
|
Construction real estate
|
$ | - | $ | - | $ | - | ||||||
|
Commercial real estate
|
$ | 2,608,703 | $ | 3,255,543 | $ | 241,730 | ||||||
|
Consumer loans
|
$ | 247 | $ | 247 | $ | - | ||||||
|
Commercial loans
|
$ | 2,099,806 | $ | 3,240,682 | $ | 21,915 | ||||||
|
June 30, 2011
|
||||||||||||
|
Recorded
|
Unpaid Principal
|
Specific
|
||||||||||
|
Balance
|
Balance
|
Allowance
|
||||||||||
|
Loans without a specific valuation allowance:
|
||||||||||||
|
Conventional real estate
|
$ | 1,555,729 | $ | 2,307,417 | $ | - | ||||||
|
Construction real estate
|
- | - | - | |||||||||
|
Commercial real estate
|
1,835,250 | 3,228,059 | - | |||||||||
|
Consumer loans
|
- | - | - | |||||||||
|
Commercial loans
|
3,228,143 | 4,728,158 | - | |||||||||
|
Loans with a specific valuation allowance:
|
||||||||||||
|
Conventional real estate
|
$ | - | $ | - | $ | - | ||||||
|
Construction real estate
|
- | - | - | |||||||||
|
Commercial real estate
|
2,066,442 | 2,114,016 | 598,887 | |||||||||
|
Consumer loans
|
- | - | - | |||||||||
|
Commercial loans
|
- | - | - | |||||||||
|
Total:
|
||||||||||||
|
Conventional real estate
|
$ | 1,555,729 | $ | 2,307,417 | $ | - | ||||||
|
Construction real estate
|
$ | - | $ | - | $ | - | ||||||
|
Commercial real estate
|
$ | 3,901,692 | $ | 5,342,075 | $ | 598,887 | ||||||
|
Consumer loans
|
$ | - | $ | - | $ | - | ||||||
|
Commercial loans
|
$ | 3,228,143 | $ | 4,728,158 | $ | - | ||||||
|
Six months ended
|
||||||||
|
December 31, 2011
|
||||||||
|
Number of
modifications
|
Recorded
Investment
|
|||||||
|
Conventional real estate
|
- | $ | - | |||||
|
Construction real estate
|
- | - | ||||||
|
Commercial real estate
|
9 | 2,179,346 | ||||||
|
Consumer loans
|
- | - | ||||||
|
Commercial loans
|
6 | 1,195,823 | ||||||
|
Total
|
15 | $ | 3,375,169 | |||||
|
For the three-month period ended
|
For the six-month period ended
|
|||||||||||||||
|
December 31, 2011
|
December 31, 2011
|
|||||||||||||||
|
Average
|
Average
|
|||||||||||||||
|
Investment in
|
Interest Income
|
Investment in
|
Interest Income
|
|||||||||||||
|
Impaired Loans
|
Recognized
|
Impaired Loans
|
Recognized
|
|||||||||||||
|
Conventional Real Estate
|
$ | 1,703 | $ | 79 | $ | 1,654 | $ | 158 | ||||||||
|
Construction Real Estate
|
- | - | - | - | ||||||||||||
|
Commercial Real Estate
|
2,445 | 174 | 2,866 | 295 | ||||||||||||
|
Consumer Loans
|
- | - | - | - | ||||||||||||
|
Commercial Loans
|
2,008 | 121 | 2,514 | 450 | ||||||||||||
|
Total Loans
|
$ | 6,155 | $ | 374 | $ | 7,034 | $ | 903 | ||||||||
|
For the three-month period ended
|
For the six-month period ended
|
|||||||||||||||
|
December 31, 2010
|
December 31, 2010
|
|||||||||||||||
|
Average
|
Average
|
|||||||||||||||
|
Investment in
|
Interest Income
|
Investment in
|
Interest Income
|
|||||||||||||
|
Impaired Loans
|
Recognized
|
Impaired Loans
|
Recognized
|
|||||||||||||
|
Conventional Real Estate
|
$ | 444 | $ | 5 | $ | 789 | $ | 5 | ||||||||
|
Construction Real Estate
|
- | - | - | - | ||||||||||||
|
Commercial Real Estate
|
1,975 | 34 | 2,446 | 103 | ||||||||||||
|
Consumer Loans
|
- | - | - | - | ||||||||||||
|
Commercial Loans
|
1,182 | 16 | 1,868 | 29 | ||||||||||||
|
Total Loans
|
$ | 3,600 | $ | 54 | $ | 5,103 | $ | 137 | ||||||||
|
December 31, 2011
|
June 30, 2011
|
|||||||
|
Conventional real estate
|
$ | 108,132 | $ | 97,131 | ||||
|
Construction real estate
|
- | - | ||||||
|
Commercial real estate
|
264,072 | 151,701 | ||||||
|
Consumer loans
|
22,414 | 11,636 | ||||||
|
Commercial loans
|
- | 2,022 | ||||||
|
Total loans
|
$ | 394,618 | $ | 262,490 | ||||
|
Real Estate Loans:
|
||||
|
Conventional
|
$ | 2,516,118 | ||
|
Construction
|
- | |||
|
Commercial
|
2,899,235 | |||
|
Consumer loans
|
- | |||
|
Commercial loans
|
3,239,031 | |||
|
Outstanding balance
|
$ | 8,654,384 | ||
|
Carrying amount, net of fair value adjustment of $2,454,145
|
$ | 6,200,239 | ||
|
Balance at June 30, 2011
|
$ | 792,942 | ||
|
Additions
|
- | |||
|
Accretion
|
(704,238 | ) | ||
|
Reclassification from nonaccretable difference
|
715,840 | |||
|
Disposals
|
- | |||
|
Balance at December 31, 2011
|
$ | 804,544 |
|
December 31,
|
June 30,
|
|||||||
|
2011
|
2011
|
|||||||
|
Non-interest bearing accounts
|
$ | 41,671,523 | $ | 32,848,037 | ||||
|
NOW accounts
|
198,660,153 | 152,474,730 | ||||||
|
Money market deposit accounts
|
20,225,801 | 15,802,312 | ||||||
|
Savings accounts
|
91,569,183 | 94,378,370 | ||||||
|
Certificates
|
256,899,561 | 264,647,368 | ||||||
|
Total deposit accounts
|
$ | 609,026,221 | $ | 560,150,817 | ||||
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Net income
|
$ | 2,674,440 | $ | 5,576,154 | $ | 5,524,832 | $ | 6,878,746 | ||||||||
|
Other comprehensive income:
|
||||||||||||||||
|
Unrealized gains (losses) on securities available-for-sale
|
74,330 | (1,548,703 | ) | 469,252 | (1,249,146 | ) | ||||||||||
|
Unrealized gains (losses) on available-for-sale securities for
which a portion of an other-than-temporary impairment
has been recognized in income
|
(58,813 | ) | 245 | (72,843 | ) | 267 | ||||||||||
|
Tax benefit (expense)
|
5,741 | 572,930 | (146,672 | ) | 462,086 | |||||||||||
|
Total other comprehensive income (loss)
|
21,258 | (975,528 | ) | 249,737 | (786,793 | ) | ||||||||||
|
Comprehensive income
|
$ | 2,695,698 | $ | 4,600,626 | $ | 5,774,569 | $ | 6,091,953 | ||||||||
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Net income
|
$ | 2,674,440 | $ | 5,576,154 | $ | 5,524,832 | $ | 6,878,746 | ||||||||
|
Dividend payable on preferred stock
|
121,713 | 127,985 | 352,111 | 255,713 | ||||||||||||
|
Net income available to common shareholders
|
$ | 2,552,727 | $ | 5,448,169 | $ | 5,172,721 | $ | 6,623,033 | ||||||||
|
Average Common shares – outstanding basic
|
2,595,073 | 2,084,102 | 2,345,498 | 2,084,104 | ||||||||||||
|
Stock options under treasury stock method
|
91,454 | 42,194 | 88,800 | 42,100 | ||||||||||||
|
Average Common shares – outstanding diluted
|
2,686,527 | 2,126,296 | 2,434,298 | 2,126,204 | ||||||||||||
|
Basic earnings per common share
|
$ | 0.98 | $ | 2.61 | $ | 2.21 | $ | 3.18 | ||||||||
|
Diluted earnings per common share
|
$ | 0.95 | $ | 2.56 | $ | 2.12 | $ | 3.11 | ||||||||
|
Three months ended
December 31,
|
Six months ended
December 31,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Income taxes
|
||||||||||||||||
|
Current
|
$ | 1,815,252 | $ | 461,707 | $ | 3,259,459 | $ | 989,457 | ||||||||
|
Deferred
|
(498,145 | ) | 2,623,781 | (498,145 | ) | 2,623,781 | ||||||||||
|
Total income tax provision
|
$ | 1,317,107 | $ | 3,085,488 | $ | 2,761,314 | $ | 3,613,238 | ||||||||
|
December 31, 2011
|
June 30, 2011
|
|||||||
|
Deferred tax assets:
|
||||||||
|
Provision for losses on loans
|
$ | 3,096,537 | $ | 2,889,770 | ||||
|
Accrued compensation and benefits
|
230,345 | 168,375 | ||||||
|
Other-than-temporary impairment on
available for sale securities
|
261,405 | 261,405 | ||||||
|
NOL carry forwards acquired
|
164,285 | 169,005 | ||||||
|
Unrealized loss on other real estate
|
20,196 | 66,952 | ||||||
|
Total deferred tax assets
|
3,772,768 | 3,555,507 | ||||||
|
Deferred tax liabilities:
|
||||||||
|
FHLB stock dividends
|
188,612 | 188,612 | ||||||
|
Purchase accounting adjustments
|
1,447,095 | 1,828,472 | ||||||
|
Depreciation
|
506,101 | 525,096 | ||||||
|
Prepaid expenses
|
205,010 | 174,507 | ||||||
|
Unrealized gain on available for sale
securities
|
427,935 | 306,229 | ||||||
|
Other
|
276,805 | 187,820 | ||||||
|
Total deferred tax liabilities
|
3,051,558 | 3,210,736 | ||||||
|
Net deferred tax asset
|
$ | 721,210 | $ | 344,771 | ||||
|
For the three-month period ended
December 31,
|
For the six-month period ended
December 31,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Tax at statutory rate
|
$ | 1,357,126 | $ | 2,944,958 | $ | 2,817,290 | $ | 3,567,275 | ||||||||
|
Increase (reduction) in taxes
resulting from:
|
||||||||||||||||
|
Nontaxable municipal income
|
(113,303 | ) | (97,999 | ) | (217,673 | ) | (191,746 | ) | ||||||||
|
State tax, net of Federal benefit
|
103,620 | 263,574 | 220,275 | 292,560 | ||||||||||||
|
Cash surrender value of
Bank-owned life insurance
|
(24,276 | ) | (23,651 | ) | (48,603 | ) | (47,180 | ) | ||||||||
|
Other, net
|
(6,060 | ) | (1,395 | ) | (9,974 | ) | (7,670 | ) | ||||||||
|
Actual provision
|
$ | 1,317,107 | $ | 3,085,488 | $ | 2,761,314 | $ | 3,613,238 | ||||||||
|
|
·
|
the strength of the United States economy in general and the strength of the local economies in which we conduct operations;
|
|
|
·
|
fluctuations in interest rates and in real estate values;
|
|
|
·
|
monetary and fiscal policies of the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”) and the U.S. Government and other governmental initiatives affecting the financial services industry;
|
|
|
·
|
the risks of lending and investing activities, including changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses;
|
|
|
·
|
our ability to access cost-effective funding;
|
|
|
·
|
the timely development of and acceptance of our new products and services and the perceived overall value of these products and services by users, including the features, pricing and quality compared to competitors' products and services;
|
|
|
·
|
expected cost savings, synergies and other benefits from our merger and acquisition activities might not be realized within the anticipated time frames or at all, and costs or difficulties relating to integration matters, including but not limited to customer and employee retention, might be greater than expected;
|
|
|
·
|
fluctuations in real estate values and both residential and commercial real estate market conditions;
|
|
|
·
|
demand for loans and deposits in our market area;
|
|
|
·
|
legislative or regulatory changes that adversely affect our business;
|
|
|
·
|
results of examinations of us by our regulators, including the possibility that our regulators may, among other things, require us to increase our reserve for loan losses or to write-down assets;
|
|
|
·
|
the impact of technological changes; and
|
|
|
·
|
our success at managing the risks involved in the foregoing.
|
|
|
·
|
return on average assets excluding the accretion of fair value discount on acquired loans and amortization of fair value premium on assumed time deposits;
|
|
|
·
|
return on average common equity excluding the accretion of fair value discount on acquired loans and amortization of fair value premium on assumed time deposits;
|
|
|
·
|
net interest income excluding the accretion of fair value discount on acquired loans and amortization of fair value premium on assumed time deposits;
|
|
|
·
|
average interest rate spread excluding the accretion of fair value discount on acquired loans and amortization of fair value premium on assumed time deposits;
|
|
|
·
|
net interest margin excluding the accretion of fair value discount on acquired loans and amortization of fair value premium on assumed time deposits;
|
|
|
·
|
return on average assets excluding the impact of the bargain purchase gain, net of transaction expenses and tax; and
|
|
|
·
|
return on average common equity excluding the impact of the bargain purchase gain, net of transaction expenses and tax.
|
|
Three months ended
|
Six months ended
|
|||||||
|
December 31, 2011
|
December 31, 2011
|
|||||||
|
Return on average assets
|
1.44 | % | 1.53 | % | ||||
|
Less: impact of excluding accretion of fair value discount
on acquired loans and amortization of fair value premium
on acquired time deposits
|
0.34 | % | 0.38 | % | ||||
|
Return on average assets - excluding accretion of fair value
discount on acquired loans and amortization of fair value
premium on acquired time deposits
|
1.10 | % | 1.15 | % | ||||
|
Three months ended
|
Six months ended
|
|||||||
|
December 31, 2011
|
December 31, 2011
|
|||||||
|
Return on average common equity
|
17.07 | % | 19.27 | % | ||||
|
Less: impact of excluding accretion of fair value discount
on acquired loans and amortization of fair value premium
on acquired time deposits
|
4.19 | % | 5.08 | % | ||||
|
Return on average common equity - excluding accretion of fair
value discount on acquired loans and amortization of fair value
premium on acquired time deposits
|
12.88 | % | 14.19 | % | ||||
|
Three months ended
|
Six months ended
|
|||||||
|
December 31, 2011
|
December 31, 2011
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Net interest income
|
$ | 7,321 | $ | 14,799 | ||||
|
Less: impact of excluding accretion of fair value discount
on acquired loans and amortization of fair value premium
on acquired time deposits
|
1,003 | 2,180 | ||||||
|
Net interest income - excluding accretion of fair value discount
on acquired loans and amortization of fair value premium on
acquired time deposits
|
$ | 6,318 | $ | 12,619 | ||||
|
Three months ended
|
Six months ended
|
|||||||
|
December 31, 2011
|
December 31, 2011
|
|||||||
|
Average interest rate spread
|
3.90 | % | 4.05 | % | ||||
|
Less: impact of excluding accretion of fair value discount
on acquired loans and amortization of fair value premium
on acquired time deposits
|
0.57 | % | 0.64 | % | ||||
|
Average interest rate spread - excluding accretion of fair value
discount on acquired loans and amortization of fair value
premium on acquired time deposits
|
3.33 | % | 3.41 | % | ||||
|
Three months ended
|
Six months ended
|
|||||||
|
December 31, 2011
|
December 31, 2011
|
|||||||
|
Net interest margin
|
4.12 | % | 4.27 | % | ||||
|
Less: impact of excluding accretion of fair value discount
on acquired loans and amortization of fair value premium
on acquired time deposits
|
0.56 | % | 0.63 | % | ||||
|
Net interest margin - excluding accretion of fair value
discount on acquired loans and amortization of fair value
premium on acquired time deposits
|
3.56 | % | 3.64 | % | ||||
|
Three months ended
|
Six months ended
|
|||||||
|
December 31, 2010
|
December 31, 2010
|
|||||||
|
Return on average assets
|
3.75 | % | 2.39 | % | ||||
|
Less: impact of excluding bargain purchase gain, net of
transaction expenses and tax
|
2.76 | % | 1.43 | % | ||||
|
Return on average assets - excluding bargain purchase gain, net
of transaction expenses and tax
|
0.99 | % | 0.97 | % | ||||
|
Three months ended
|
Six months ended
|
|||||||
|
December 31, 2010
|
December 31, 2010
|
|||||||
|
Return on average common equity
|
58.13 | % | 35.65 | % | ||||
|
Less: impact of excluding bargain purchase gain, net of
transaction expenses and tax
|
43.75 | % | 22.07 | % | ||||
|
Return on average common equity - excluding bargain purchase
gain, net of transaction expenses and tax
|
14.38 | % | 13.58 | % | ||||
|
Three-month period ended
December 31, 2011
|
Three-month period ended
December 31, 2010
|
|||||||||||||||||||||||
|
Average
Balance
|
Interest and
Dividends
|
Yield/
Cost (%)
|
Average
Balance
|
Interest and
Dividends
|
Yield/
Cost (%)
|
|||||||||||||||||||
|
Interest earning assets:
|
||||||||||||||||||||||||
|
Mortgage loans (1)
|
$ | 405,224,459 | $ | 6,884,326 | 6.80 | $ | 330,483,719 | $ | 5,041,212 | 6.10 | ||||||||||||||
|
Other loans (1)
|
154,700,204 | 2,373,252 | 6.14 | 128,637,948 | 1,791,122 | 5.57 | ||||||||||||||||||
|
Total net loans
|
559,924,663 | 9,257,578 | 6.61 | 459,121,667 | 6,832,334 | 5.95 | ||||||||||||||||||
|
Mortgage-backed securities
|
20,217,687 | 244,822 | 4.84 | 30,108,813 | 356,998 | 4.74 | ||||||||||||||||||
|
Investment securities (2)
|
49,862,326 | 389,006 | 3.12 | 38,134,917 | 315,935 | 3.31 | ||||||||||||||||||
|
Other interest earning assets
|
80,800,227 | 51,888 | 0.26 | 42,824,862 | 34,063 | 0.32 | ||||||||||||||||||
|
Total interest earning assets (1)
|
710,804,903 | 9,943,294 | 5.60 | 570,190,259 | 7,539,330 | 5.29 | ||||||||||||||||||
|
Other noninterest earning assets (3)
|
30,800,962 | - | 24,080,840 | - | ||||||||||||||||||||
|
Total assets
|
$ | 741,605,865 | $ | 9,943,294 | $ | 594,271,099 | $ | 7,539,330 | ||||||||||||||||
|
Interest bearing liabilities:
|
||||||||||||||||||||||||
|
Savings accounts
|
93,745,723 | 186,129 | 0.79 | $ | 87,109,233 | $ | 256,061 | 1.18 | ||||||||||||||||
|
NOW accounts
|
178,981,238 | 864,836 | 1.93 | 118,515,517 | 786,991 | 2.66 | ||||||||||||||||||
|
Money market deposit accounts
|
18,919,788 | 43,280 | 0.92 | 8,500,045 | 27,758 | 1.31 | ||||||||||||||||||
|
Certificates of deposit
|
258,973,329 | 1,068,955 | 1.65 | 219,848,452 | 1,181,950 | 2.15 | ||||||||||||||||||
|
Total interest bearing deposits
|
550,620,078 | 2,163,200 | 1.57 | 433,973,247 | 2,252,760 | 2.08 | ||||||||||||||||||
|
Borrowings:
|
||||||||||||||||||||||||
|
Securities sold under agreements
to repurchase
|
27,087,057 | 59,342 | 0.88 | 34,169,531 | 71,252 | 0.83 | ||||||||||||||||||
|
FHLB advances
|
33,500,000 | 339,391 | 4.05 | 37,955,958 | 395,695 | 4.17 | ||||||||||||||||||
|
Subordinated debt
|
7,217,000 | 59,719 | 3.31 | 7,217,000 | 56,099 | 3.11 | ||||||||||||||||||
|
Total interest bearing liabilities
|
618,424,135 | 2,621,652 | 1.70 | 513,315,736 | 2,775,806 | 2.16 | ||||||||||||||||||
|
Noninterest bearing demand deposits
|
41,381,556 | - | 33,087,181 | - | ||||||||||||||||||||
|
Other noninterest bearing liabilities
|
1,996,130 | - | 946,715 | - | ||||||||||||||||||||
|
Total liabilities
|
661,801,821 | 2,621,652 | 547,349,632 | 2,775,806 | ||||||||||||||||||||
|
Stockholders’ equity
|
79,804,044 | - | 46,921,467 | - | ||||||||||||||||||||
|
Total liabilities and
stockholders' equity
|
$ | 741,605,865 | $ | 2,621,652 | $ | 594,271,099 | $ | 2,775,806 | ||||||||||||||||
|
Net interest income
|
$ | 7,321,642 | $ | 4,763,524 | ||||||||||||||||||||
|
Interest rate spread (4)
|
3.90 | 3.13 | ||||||||||||||||||||||
|
Net interest margin (5)
|
4.12 | 3.34 | ||||||||||||||||||||||
|
Ratio of average interest-earning assets
to average interest-bearing liabilities
|
114.94 | % | 111.08 | % | ||||||||||||||||||||
|
(3)
|
Includes average balances for fixed assets and BOLI of $9.2 million and $8.2 million, respectively, for the three-month period ended December 31, 2011, as compared to $7.5 million and $7.9 million for the same period of the prior fiscal year.
|
|
(4)
|
Interest rate spread represents the difference between the average rate on interest-earning assets and the average cost of interest-bearing liabilities.
|
|
(5)
|
Net interest margin represents net interest income divided by average interest-earning assets.
|
|
Six-month period ended
December 31, 2011
|
Six-month period ended
December 31, 2010
|
|||||||||||||||||||||||
|
Average
Balance
|
Interest and
Dividends
|
Yield/
Cost (%)
|
Average
Balance
|
Interest and
Dividends
|
Yield/
Cost (%)
|
|||||||||||||||||||
|
Interest earning assets:
|
||||||||||||||||||||||||
|
Mortgage loans (1)
|
405,748,903 | $ | 13,815,919 | 6.81 | $ | 319,949,474 | $ | 9,830,820 | 6.15 | |||||||||||||||
|
Other loans (1)
|
157,196,670 | 4,996,783 | 6.36 | 126,958,240 | 3,560,520 | 5.61 | ||||||||||||||||||
|
Total net loans
|
562,945,573 | 18,812,702 | 6.68 | 446,907,714 | 13,391,340 | 5.99 | ||||||||||||||||||
|
Mortgage-backed securities
|
21,368,250 | 521,389 | 4.88 | 30,991,036 | 746,719 | 4.82 | ||||||||||||||||||
|
Investment securities (2)
|
47,060,923 | 742,183 | 3.15 | 37,456,267 | 634,227 | 3.39 | ||||||||||||||||||
|
Other interest earning assets
|
62,540,464 | 80,922 | 0.26 | 34,459,425 | 61,873 | 0.36 | ||||||||||||||||||
|
Total interest earning assets (1)
|
693,915,209 | 20,157,196 | 5.81 | 549,814,442 | 14,834,159 | 5.40 | ||||||||||||||||||
|
Other noninterest earning assets (3)
|
29,328,153 | - | 24,918,841 | - | ||||||||||||||||||||
|
Total assets
|
$ | 723,243,362 | $ | 20,157,196 | $ | 574,733,283 | $ | 14,834,159 | ||||||||||||||||
|
Interest bearing liabilities:
|
||||||||||||||||||||||||
|
Savings accounts
|
$ | 94,599,349 | $ | 435,682 | 0.92 | $ | 87,190,690 | $ | 531,406 | 1.22 | ||||||||||||||
|
NOW accounts
|
167,476,967 | 1,704,693 | 2.04 | 112,677,610 | 1,496,631 | 2.66 | ||||||||||||||||||
|
Money market deposit accounts
|
17,212,449 | 89,614 | 1.04 | 7,530,270 | 50,742 | 1.35 | ||||||||||||||||||
|
Certificates of deposit
|
262,045,952 | 2,216,195 | 1.69 | 209,333,159 | 2,339,544 | 2.24 | ||||||||||||||||||
|
Total interest bearing deposits
|
541,334,717 | 4,446,184 | 1.64 | 416,731,729 | 4,418,323 | 2.12 | ||||||||||||||||||
|
Borrowings:
|
||||||||||||||||||||||||
|
Securities sold under agreements
to repurchase
|
26,438,344 | 119,043 | 0.90 | 31,769,165 | 134,672 | 0.85 | ||||||||||||||||||
|
FHLB advances
|
33,500,000 | 678,782 | 4.05 | 40,727,979 | 886,630 | 4.35 | ||||||||||||||||||
|
Subordinated debt
|
7,217,000 | 113,767 | 3.15 | 7,217,000 | 116,065 | 3.22 | ||||||||||||||||||
|
Total interest bearing liabilities
|
608,490,061 | 5,357,776 | 1.76 | 496,445,873 | 5,555,690 | 2.24 | ||||||||||||||||||
|
Noninterest bearing demand deposits
|
39,174,607 | - | 30,761,274 | - | ||||||||||||||||||||
|
Other noninterest bearing liabilities
|
3,205,905 | - | 943,898 | - | ||||||||||||||||||||
|
Total liabilities
|
650,870,573 | 5,357,776 | 528,151,045 | 5,555,690 | ||||||||||||||||||||
|
Stockholders’ equity
|
72,372,789 | - | 46,582,238 | - | ||||||||||||||||||||
|
Total liabilities and
stockholders' equity
|
$ | 723,243,362 | $ | 5,357,776 | $ | 574,733,283 | $ | 5,555,690 | ||||||||||||||||
|
Net interest income
|
$ | 14,799,420 | $ | 9,278,469 | ||||||||||||||||||||
|
Interest rate spread (4)
|
4.05 | 3.16 | ||||||||||||||||||||||
|
Net interest margin (5)
|
4.27 | 3.38 | ||||||||||||||||||||||
|
Ratio of average interest-earning assets
to average interest-bearing liabilities
|
114.04 | % | 110.75 | % | ||||||||||||||||||||
|
(3)
|
Includes average balances for fixed assets and BOLI of $8.7 million and $8.2 million, respectively, for the six-month period ended December 31, 2011, as compared to $7.6 million and $7.9 million for the same period of the prior fiscal year.
|
|
(4)
|
Interest rate spread represents the difference between the average rate on interest-earning assets and the average cost of interest-bearing liabilities.
|
|
(5)
|
Net interest margin represents net interest income divided by average interest-earning assets.
|
|
Rate/Volume Analysis
|
|
Three-month period ended December 31, 2011
Compared to three-month period
ended December 31, 2010, Increase (Decrease) Due to
|
||||||||||||||||
|
(dollars in thousands)
|
Rate
|
Volume
|
Rate/
Volume
|
Net
|
||||||||||||
|
Interest-earnings assets:
|
||||||||||||||||
|
Loans receivable (1)
|
$ | 758 | $ | 1,499 | $ | 168 | $ | 2,425 | ||||||||
|
Mortgage-backed securities
|
8 | (117 | ) | (3 | ) | (112 | ) | |||||||||
|
Investment securities (2)
|
(121 | ) | 81 | 113 | 73 | |||||||||||
|
Other interest-earning deposits
|
(9 | ) | 25 | 2 | 18 | |||||||||||
|
Total net change in income on
|
||||||||||||||||
|
interest-earning assets
|
636 | 1,488 | 280 | 2,404 | ||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||
|
Deposits
|
(543 | ) | 715 | (262 | ) | (90 | ) | |||||||||
|
Securities sold under
|
||||||||||||||||
|
agreements to repurchase
|
4 | (11 | ) | (5 | ) | (12 | ) | |||||||||
|
Subordinated debt
|
(1 | ) | - | 5 | 4 | |||||||||||
|
FHLB advances
|
(31 | ) | (79 | ) | 53 | (57 | ) | |||||||||
|
Total net change in expense on
|
||||||||||||||||
|
interest-bearing liabilities
|
(571 | ) | 625 | (209 | ) | (155 | ) | |||||||||
|
Net change in net interest income
|
$ | 1,207 | $ | 863 | $ | 489 | $ | 2,559 | ||||||||
|
Six-month period ended December 31, 2011
Compared to six-month period
ended December 31, 2010, Increase (Decrease) Due to
|
||||||||||||||||
|
(dollars in thousands)
|
Rate
|
Volume
|
Rate/
Volume
|
Net
|
||||||||||||
|
Interest-earnings assets:
|
||||||||||||||||
|
Loans receivable (1)
|
$ | 1,542 | $ | 3,475 | $ | 405 | $ | 5,422 | ||||||||
|
Mortgage-backed securities
|
9 | (232 | ) | (3 | ) | (226 | ) | |||||||||
|
Investment securities (2)
|
(242 | ) | 163 | 187 | 108 | |||||||||||
|
Other interest-earning deposits
|
(17 | ) | 51 | (15 | ) | 19 | ||||||||||
|
Total net change in income on
|
||||||||||||||||
|
interest-earning assets
|
1,292 | 3,457 | 574 | 5,323 | ||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||
|
Deposits
|
(1,085 | ) | 1,431 | (318 | ) | 28 | ||||||||||
|
Securities sold under
|
||||||||||||||||
|
agreements to repurchase
|
8 | (23 | ) | (1 | ) | (16 | ) | |||||||||
|
Subordinated debt
|
(3 | ) | - | 1 | (2 | ) | ||||||||||
|
FHLB advances
|
(61 | ) | (157 | ) | 10 | (208 | ) | |||||||||
|
Total net change in expense on
|
||||||||||||||||
|
interest-bearing liabilities
|
(1,141 | ) | 1,251 | (308 | ) | (198 | ) | |||||||||
|
Net change in net interest income
|
$ | 2,433 | $ | 2,206 | $ | 882 | $ | 5,521 | ||||||||
|
(1)
|
Does not include interest on loans placed on nonaccrual status.
|
|
(2)
|
Does not include dividends earned on equity securities.
|
|
Six months ended
|
||||||||
|
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Balance, beginning of period
|
$ | 6,438,451 | $ | 4,508,611 | ||||
|
Loans charged off:
|
||||||||
|
Residential real estate
|
(91,370 | ) | (54,407 | ) | ||||
|
Construction
|
- | - | ||||||
|
Commercial business
|
(33,625 | ) | (200 | ) | ||||
|
Commercial real estate
|
(24,824 | ) | (59,955 | ) | ||||
|
Consumer
|
(127,766 | ) | (21,077 | ) | ||||
|
Gross charged off loans
|
(277,585 | ) | (135,639 | ) | ||||
|
Recoveries of loans previously charged off:
|
||||||||
|
Residential real estate
|
6,551 | 1,835 | ||||||
|
Construction
|
460 | - | ||||||
|
Commercial business
|
9,024 | 3,974 | ||||||
|
Commercial real estate
|
430 | 770 | ||||||
|
Consumer
|
7,143 | 4,064 | ||||||
|
Gross recoveries of charged off loans
|
23,608 | 10,644 | ||||||
|
Net charge offs
|
(253,977 | ) | (124,996 | ) | ||||
|
Provision charged to expense
|
862,116 | 916,209 | ||||||
|
Balance, end of period
|
$ | 7,046,590 | $ | 5,299,824 | ||||
|
December 31, 2011
|
June 30, 2011
|
|||||||
|
Net charge offs –
|
Net charge offs –
|
|||||||
|
12-month historical
|
12-month historical
|
|||||||
|
Real estate loans:
|
||||||||
|
Conventional
|
0.09 | % | 0.07 | % | ||||
|
Construction
|
- | - | ||||||
|
Commercial
|
0.18 | 0.13 | ||||||
|
Consumer loans
|
1.19 | 0.23 | ||||||
|
Commercial loans
|
0.10 | 0.08 | ||||||
|
Qualitative factor
|
Qualitative factor
|
|||||||
|
applied at
|
applied at
|
|||||||
|
December 31, 2011
|
June 30, 2011
|
|||||||
|
Real estate loans:
|
||||||||
|
Conventional
|
0.90 | % | 0.88 | % | ||||
|
Construction
|
1.00 | 1.00 | ||||||
|
Commercial
|
1.25 | 1.27 | ||||||
|
Consumer loans
|
1.18 | 1.53 | ||||||
|
Commercial loans
|
1.43 | 1.38 | ||||||
|
December 31, 2011
|
June 30, 2011
|
December 31, 2010
|
||||||||||
|
Nonaccruing loans:
|
||||||||||||
|
Residential real estate
|
$ | 108,132 | $ | 97,131 | $ | 96,277 | ||||||
|
Commercial real estate
|
264,072 | 151,701 | - | |||||||||
|
Consumer
|
22,168 | 11,636 | 5,878 | |||||||||
|
Commercial business
|
- | 2,022 | 5,690 | |||||||||
|
Total
|
$ | 394,371 | $ | 262,490 | $ | 107,845 | ||||||
|
Loans 90 days past due
|
||||||||||||
|
accruing interest:
|
||||||||||||
|
Residential real estate
|
$ | - | $ | 189,627 | $ | 117,435 | ||||||
|
Commercial real estate
|
- | 124,824 | 124,226 | |||||||||
|
Consumer
|
12,547 | 121,934 | 28,441 | |||||||||
|
Commercial business
|
- | 1,840 | - | |||||||||
|
Total
|
$ | 12,547 | $ | 438,225 | $ | 270,102 | ||||||
|
Total nonperforming loans
|
$ | 406,918 | $ | 700,715 | $ | 377,947 | ||||||
|
Nonperforming investments
|
$ | 125,000 | $ | 125,000 | $ | 125,000 | ||||||
|
Foreclosed assets held for sale:
|
||||||||||||
|
Real estate owned
|
1,268,124 | 1,515,390 | 1,176,584 | |||||||||
|
Other nonperforming assets
|
42,416 | 33,964 | 77,751 | |||||||||
|
Total nonperforming assets
|
$ | 1,842,458 | $ | 2,375,069 | $ | 1,757,282 | ||||||
|
Actual
|
For Capital Adequacy
Purposes
|
To Be Well Capitalized
Under Prompt Corrective
Action Provisions
|
||||||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
|
As of December 31, 2011
|
||||||||||||||||||||||||
|
Total Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
|
Consolidated
|
$ | 102,369 | 19.98 | % | $ | 40,995 | 8.00 | % | N/A | |||||||||||||||
|
Southern Bank
|
79,642 | 15.54 | % | 40,994 | 8.00 | % | $ | 51,242 | 10.00 | % | ||||||||||||||
|
Tier I Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
|
Consolidated
|
95,950 | 18.72 | % | 20,497 | 4.00 | % | N/A | |||||||||||||||||
|
Southern Bank
|
73,223 | 14.29 | % | 20,497 | 4.00 | % | 30,745 | 6.00 | % | |||||||||||||||
|
Tier I Capital (to Average Assets)
|
||||||||||||||||||||||||
|
Consolidated
|
95,950 | 12.97 | % | 29,598 | 4.00 | % | N/A | |||||||||||||||||
|
Southern Bank
|
73,223 | 9.90 | % | 29,585 | 4.00 | % | 36,982 | 5.00 | % | |||||||||||||||
|
Actual
|
For Capital Adequacy Purposes
|
To Be Well Capitalized
Under Prompt Corrective
Action Provisions
|
||||||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
|
As of June 30, 2011
|
||||||||||||||||||||||||
|
Total Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
|
Consolidated
|
$ | 65,528 | 12.40 | % | $ | 42,290 | 8.00 | % | N/A | |||||||||||||||
|
Southern Bank
|
66,161 | 12.52 | % | 42,276 | 8.00 | % | $ | 52,845 | 10.00 | % | ||||||||||||||
|
Tier I Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
|
Consolidated
|
59,090 | 11.18 | % | 21,145 | 4.00 | % | N/A | |||||||||||||||||
|
Southern Bank
|
59,551 | 11.27 | % | 21,138 | 4.00 | % | 31,707 | 6.00 | % | |||||||||||||||
|
Tier I Capital (to Average Assets)
|
||||||||||||||||||||||||
|
Consolidated
|
59,090 | 8.60 | % | 27,492 | 4.00 | % | N/A | |||||||||||||||||
|
Southern Bank
|
59,551 | 8.66 | % | 27,518 | 4.00 | % | 34,397 | 5.00 | % | |||||||||||||||
|
BP Change
|
Estimated Net Portfolio Value
|
NPV as % of PV of Assets
|
||||||||||||||||||||
|
in Rates
|
|
$ Amount
|
|
$ Change
|
% Change
|
NPV Ratio
|
Change
|
|||||||||||||||
|
+300
|
$
|
109,868
|
$
|
20,270
|
23
|
%
|
13.97
|
%
|
2.76
|
%
|
||||||||||||
|
+200
|
105,610
|
16,012
|
18
|
%
|
13.38
|
%
|
2.16
|
%
|
||||||||||||||
|
+100
|
99,176
|
|
9,578
|
11
|
%
|
12.49
|
%
|
1.28
|
%
|
|||||||||||||
|
NC
|
89,598
|
|
-
|
-
|
11.21
|
%
|
-
|
|||||||||||||||
|
-100
|
89,308
|
(290
|
)
|
0
|
%
|
11.11
|
%
|
-0.11
|
%
|
|||||||||||||
|
-200
|
93,608
|
|
4,010
|
4
|
%
|
11.56
|
%
|
0.35
|
%
|
|||||||||||||
|
-300
|
98,544
|
8,946
|
10
|
%
|
12.09
|
%
|
0.88
|
%
|
||||||||||||||
|
Period
|
Total Number of Shares (or Units) Purchased
|
Average Price Paid per Share (or Unit)
|
Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs
|
Maximum Number (or Approximate Dollar Value) of Shares (or Units) that May Yet be Purchased Under the Plans or Program
|
|
10/1/2011 thru 10/31/2011
|
-
|
-
|
-
|
-
|
|
11/1/2011 thru 11/30/2011
|
-
|
-
|
-
|
-
|
|
12/1/2011 thru 12/31/2011
|
-
|
-
|
-
|
-
|
|
Total
|
-
|
-
|
-
|
-
|
|
(a)
|
Exhibits
|
||||
|
3
|
(a)
|
Articles of Incorporation of the Registrant+
|
|||
|
3
|
(b)
|
Certificate of Designation for the Registrant’s Senior Non-Cumulative Perpetual Preferred Stock, Series A++
|
|||
|
3
|
(c)
|
Bylaws of the Registrant+++
|
|||
|
4
|
Form of Stock Certificate of Southern Missouri Bancorp++++
|
||||
|
10
|
Material Contracts
|
||||
|
(a)
|
Registrant’s 2008 Equity Incentive Plan+++++
|
||||
|
(b)
|
Registrant’s 2003 Stock Option and Incentive Plan++++++
|
||||
|
(c)
|
Registrant’s 1994Stock Option and Incentive Plan+++++++
|
||||
|
(d)
|
Southern Missouri Savings Bank, FSB Management Recognition and Development Plan+++++++
|
||||
|
(e)
|
Employment Agreements
|
||||
|
(i)
|
Greg A. Steffens*
|
||||
|
(f)
|
Director’s Retirement Agreements
|
||||
|
(i)
|
Samuel H. Smith**
|
||||
|
(ii)
|
Sammy A. Schalk***
|
||||
|
(iii)
|
Ronnie D. Black***
|
||||
|
(iv)
|
L. Douglas Bagby***
|
||||
|
(v)
|
Rebecca McLane Brooks****
|
||||
|
(vi)
|
Charles R. Love****
|
||||
|
(vii)
|
Charles R. Moffitt****
|
||||
|
(viii)
|
Dennis Robison*****
|
||||
| (ix) | David Tooley | ||||
|
(g)
|
Tax Sharing Agreement***
|
||||
|
31
|
Rule 13a-14(a) Certification
|
||||
|
32
|
Section 1350 Certification
|
||||
|
101
|
Attached as Exhibit 101 are the following financial statements from the Southern Missouri Bancorp, Inc. Quarterly Report on Form 10-Q for the quarter ended December 31, 2011, formatted in Extensive Business Reporting Language (XBRL): (i) consolidated balance sheets, (ii) consolidated statements of income, (iii) consolidated statements of cash flows and (iv) the notes to consolidated financial statements.
|
||||
|
+
|
Filed as an exhibit to the Registrant’s Annual Report on Form 10-KSB for the year ended June 30, 1999.
|
|
++
|
Filed as an exhibit to the Registrant’s Current Report on Form 8-K filed on July 26, 2011.
|
|
+++
|
Filed as an exhibit to the Registrant’s Current Report on Form 8-K filed on December 6, 2007.
|
|
++++
|
Filed as an exhibit to the Registrant’s Registration Statement on Form S-1 (File No. 333-2320) as filed with the SEC on January 3, 1994.
|
|
+++++
|
Field as an attachment to the Registrant’s definitive proxy statement filed on September 19, 2008.
|
|
++++++
|
Filed as an attachment to the Registrant’s definitive proxy statement filed on September 17, 2003.
|
|
+++++++
|
Filed as an attachment to the Registrant’s 1994 Annual Meeting Proxy Statement dated October 21, 1994.
|
|
*
|
Filed as an exhibit to the Registrant’s Annual Report on Form 10-KSB for the year ended June 30, 1999.
|
|
**
|
Filed as an exhibit to the Registrant’s Annual Report on Form 10-KSB for the year ended June 30, 1995.
|
|
***
|
Filed as an exhibit to the Registrant’s Quarterly Report on Form 10-QSB for the quarter ended December 31, 2000.
|
|
****
|
Filed as an exhibit to the Registrant’s Quarterly Report on Form 10-QSB for the quarter ended December 31, 2004.
|
|
*****
|
Filed as an exhibit to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended December 31, 2008.
|
|
SOUTHERN MISSOURI BANCORP, INC.
|
||
|
Registrant
|
||
|
Date: February 14, 2012
|
/s/ Greg A. Steffens
|
|
|
Greg A. Steffens
|
||
|
President & Chief Executive Officer (Principal Executive Officer)
|
||
|
Date: February 14, 2012
|
/s/ Matthew T. Funke
|
|
|
Matthew T. Funke
|
||
|
Chief Financial Officer (Principal Financial and Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|