DEFIANCE, Ohio, April 18, 2019 /PRNewswire/ -- SB Financial Group, Inc. SBFG ("SB Financial" or the "Company"), a diversified financial services company providing full-service community banking, mortgage banking and wealth management, today reported earnings for the first quarter ended March 31, 2019.
First quarter 2019 highlights over prior year first quarter include:
- Net income of $2.2 million; adjusted net income of $2.8 million, up $0.3 million or 13.6 percent
- Diluted EPS of $0.28; adjusted diluted EPS of $0.35, flat to the prior year
- Mortgage origination volume of $51.4 million, a decrease of $7.1 million, or 12.1 percent
First quarter 2019 trailing twelve-month highlights include:
- Loan growth of $75.3 million, or 10.6 percent
- Deposit growth of $78.9 million, or 10.5 percent
- Mortgage origination volume of $335.0 million, an increase of $17.4 million, or 5.5 percent; servicing portfolio of $1.09 billion, up $89.3 million, or 8.9 percent
Highlights Three Months Ended ($ in thousands, except per share & ratios) Mar. 2019 Mar. 2018 % Change Operating revenue $11,340 $11,943 -5.0% Interest income 10,498 8,851 18.6% Interest expense 2,158 1,151 87.5% Net interest income 8,340 7,700 8.3% Provision for loan losses - 300 -100.0% Noninterest income 3,000 4,243 -29.3% Noninterest expense 8,626 8,627 0.0% Net income 2,226 2,453 -9.3% Earnings per diluted share 0.28 0.35 -20.0% Return on average assets 0.89% 1.08% -17.6% Return on average equity 6.76% 9.03% -25.1% Non-GAAP Measures Adjusted net income $2,785 $2,453 13.5% Adjusted diluted EPS 0.35 0.35 0.0% Net interest margin (FTE) 3.81% 3.86% -1.3%
"SB Financial's first quarter GAAP results were impacted by the inversion of the rate curve, resulting in an impairment to our mortgage servicing rights. Adjusting for that temporary event, net income was up over 13 percent," said Mark A. Klein, Chairman, President, and CEO of SB Financial. "Organic balance sheet loan and deposit growth of $11 and $25 million, respectively, offset a softer mortgage origination quarter."
RESULTS OF OPERATIONS
Consolidated Revenue
Total operating revenue, consisting of net interest income and noninterest income, was down 5.0 percent from the first quarter of 2018, and down 9.6 percent to the linked quarter. However, when adjusting for the Originated Mortgage Servicing Rights (OMSR) temporary impairment, total revenue was up 0.9 percent from the prior year.
- Net interest income was up 8.3 percent from the year-ago quarter, but down 3.1 percent from the linked quarter.
- Net interest margin (FTE) was down 5 basis point from the year-ago quarter and down 15 basis points from the linked quarter.
- Noninterest income for the quarter was down from both year ago and linked quarter by 29 and 24 percent, respectively. Adjusting for the temporary OMSR impairment, noninterest income would be down 13 and 6 percent, respectively.
Mortgage Loan Business
Mortgage loan originations for the first quarter of 2019 were $51.4 million, down $7.1 million, or 12.1 percent, from the year-ago quarter. Total sales of originated loans were $43.5 million, up $2.9 million, or 7.1 percent from the year-ago quarter.
Net mortgage banking income, consisting of gains on the sale of mortgage loans and net loan servicing fees, was $0.9 million for the first quarter of 2019, compared to $1.6 million for the year-ago quarter. The mortgage servicing valuation adjustment for the first quarter of 2019 was a negative $0.7 million, compared to a positive adjustment of $0.1 million for the first quarter of 2018. The temporary impairment for the quarter was due to the inversion of the yield curve and the rapid acceleration of pre-payment speed assumptions. The aggregate servicing valuation impairment ended the quarter at $0.9 million. The servicing portfolio at March 31, 2019, was $1.09 billion, up $0.90 million, or 8.9 percent, from $1.0 billion at March 31, 2018.
Mr. Klein noted, "We experienced a slowing mortgage origination market this quarter as market factors and decreased inventory impacted our results. We continue to believe our regional production model and geographic diversity will lead to greater market presence."
Mortgage Banking | |||||
($ in thousands) | Mar. 2019 | Dec. 2018 | Sep. 2018 | Jun. 2018 | Mar. 2018 |
Mortgage originations | $51,417 | $78,829 | $95,289 | $109,466 | $58,485 |
Mortgage sales | 43,472 | 60,345 | 80,555 | 79,162 | 40,589 |
Mortgage servicing portfolio | 1,094,060 | 1,084,678 | 1,066,402 | 1,030,780 | 1,004,728 |
Mortgage servicing rights | 10,838 | 11,347 | 11,129 | 10,634 | 10,195 |
Mortgage servicing revenue: | |||||
Loan servicing fees | 682 | 673 | 653 | 636 | 625 |
OMSR amortization | (254) | (300) | (318) | (367) | (246) |
Net administrative fees | 428 | 373 | 335 | 269 | 379 |
OMSR valuation adjustment | (708) | (68) | (62) | (22) | 92 |
Net loan servicing fees | (280) | 305 | 273 | 247 | 471 |
Gain on sale of mortgages | 1,192 | 1,646 | 2,066 | 2,058 | 1,100 |
Mortgage banking revenue, net | $912 | $1,951 | $2,339 | $2,305 | $1,571 |
Noninterest Income and Noninterest Expense
SB Financial's noninterest income includes revenue from a diverse group of services, such as wealth management, deposit fees, residential loan sales and the sale of Small Business Administration (SBA) and US Department of Agriculture (USDA) loans. SBA and USDA activity for the quarter consisted of total origination volume of $3.0 million with sales volume of $2.2 million resulting in gains of $0.3 million. Wealth management assets under the Company's care stood at $462.6 million as of March 31, 2019, up $39.3 million from the linked quarter and up $50.9 million from the year ago quarter. For the first quarter of 2019, noninterest income as a percentage of total revenue was 26.5 percent (30.8 percent when adjusting for the OMSR impairment). Results included revenue from the Company's newly acquired Title Agency, which will further add to our revenue diversity throughout 2019.
For the first quarter of 2019, noninterest expense of $8.6 million was flat to the prior year and down $0.2 million from the linked quarter. Lower mortgage production volumes reduced compensation expense compared to the prior year.
Mr. Klein stated, "Fee income levels from mortgage lending were down this quarter and the OMSR temporary impairment had a significant impact on our operating results. We closed on our Title Agency acquisition in March, and we are excited for the opportunities that this new revenue stream will offer. We continue to pay close attention to expenses and are committed to measured expense growth, in line with revenue increases."
Noninterest Income / Noninterest Expense | |||||
($ in thousands, except ratios) | Mar. 2019 | Dec. 2018 | Sep. 2018 | Jun. 2018 | Mar. 2018 |
Noninterest Income (NII) | $3,000 | $3,930 | $4,202 | $4,249 | $4,243 |
NII / Total Revenue | 26.5% | 31.3% | 33.0% | 33.5% | 35.5% |
NII / Average Assets | 1.2% | 1.6% | 1.8% | 1.8% | 1.9% |
Noninterest Expense (NIE) | $8,626 | $8,852 | $8,789 | $8,579 | $8,627 |
Efficiency Ratio | 76.1% | 70.6% | 69.0% | 67.7% | 72.2% |
NIE / Average Assets | 3.5% | 3.6% | 3.7% | 3.7% | 3.8% |
Net Noninterest Expense | -2.3% | -2.0% | -1.9% | -1.9% | -1.9% |
Balance Sheet
Total assets as of March 31, 2019, were $1.0 billion, up $95.6 million, or 10.3 percent, from a year ago. Total equity as of March31, 2019, was $131.5 million, up 7.0 percent from a year ago, and comprised 12.9 percent of total assets.
Total loans held for investment were $782.5 million at March 31, 2019, up $75.3 million, or 10.7 percent, from March 31, 2018. Residential real estate loans were up $35.7 million, or 23.5 percent, with commercial loans rising $28.6 million, or 26.6 percent.
The investment portfolio of $99.9 million, including shares in the Federal Reserve Bank and Federal Home Loan Bank, represented 9.8 percent of assets at March 31, 2019, and was up 4.4 percent from the year-ago period. Deposit balances of $827.7 million at March31, 2019, increased by $78.9 million or 10.5 percent, since March31, 2018. Growth from the prior year included $7.6 million in checking and $71.3 million in savings and time deposit balances.
Mr. Klein continued, "Both loan and deposit volumes were up over 10 percent from the prior year and grew 14 and 31 percent for the quarter, respectively. Nonperforming assets to total assets ended the quarter at 42 basis points, up just 4 basis points from the prior year."
Loan Balance ($ in thousands, except ratios) Mar. 2019 Dec. 2018 Sep. 2018 Jun. 2018 Mar. 2018 Annual Commercial $136,201 $127,640 $119,810 $115,140 $107,579 $28,622 % of Total 17.4% 16.5% 15.5% 15.3% 15.2% 26.6% Commercial RE 343,900 340,791 356,563 350,266 338,586 5,314 % of Total 43.9% 44.2% 46.2% 46.5% 47.9% 1.6% Agriculture 50,620 52,012 52,814 52,466 50,266 354 % of Total 6.5% 6.7% 6.8% 7.0% 7.1% 0.7% Residential RE 187,548 187,104 178,033 172,773 151,820 35,728 % of Total 24.0% 24.2% 23.1% 22.9% 21.5% 23.5% Consumer & Other 64,254 64,336 64,478 62,640 58,956 5,298 % of Total 8.2% 8.3% 8.4% 8.3% 8.3% 9.0% Total Loans $782,523 $771,883 $771,698 $753,285 $707,207 $75,316 Total Growth Percentage 10.6% Deposit Balance ($ in thousands, except ratios) Mar. 2019 Dec. 2018 Sep. 2018 Jun. 2018 Mar. 2018 Annual Non-Int DDA $146,327 $144,592 $134,747 $131,125 $132,919 $13,408 % of Total 17.7% 18.0% 17.1% 17.4% 17.8% 10.1% Interest DDA 132,101 130,628 130,897 129,486 137,893 (5,792) % of Total 16.0% 16.3% 16.6% 17.2% 18.4% -4.2% Savings 115,272 104,444 114,213 118,108 116,820 (1,548) % of Total 13.8% 12.9% 14.4% 15.7% 15.6% -1.3% Money Market 175,334 181,426 170,190 151,228 143,679 31,655 % of Total 21.2% 22.6% 21.6% 20.1% 19.2% 22.0% Certificates 258,624 241,462 239,379 222,932 217,484 41,140 % of Total 31.2% 30.1% 30.3% 29.6% 29.0% 18.9% Total Deposits $827,658 $802,552 $789,426 $752,879 $748,795 $78,863 Total Growth Percentage 10.5%
Growth
Growth
Asset Quality
SB Financial maintained its high-performance among its peers in asset quality levels for the quarter, reporting nonperforming assets of $4.3 million as of March 31, 2019, up $0.8 million, or 22.3 percent, from the year-ago quarter. SB Financial's nonperforming assets to total assets ratio of 0.42 percent is in the top quartile of its 65-bank peer group. The coverage of problem loans by the loan loss allowance was at 204 percent at March 31, 2019, down from 239 percent at March 31, 2018.
Summary of Nonperforming Assets Annual ($ in thousands, except ratios) Mar. 2019 Dec. 2018 Sep. 2018 Jun. 2018 Mar. 2018 Commercial & Agriculture $998 $731 $360 $33 $35 $963 % of Total Com./Ag. loans 0.53% 0.41% 0.21% 0.02% 0.02% N/M Commercial RE 212 218 228 234 487 (275) % of Total CRE loans 0.06% 0.06% 0.06% 0.07% 0.14% -56.5% Residential RE 1,612 1,738 1,541 1,634 1,714 (102) % of Total Res. RE loans 0.86% 0.93% 0.87% 0.95% 1.13% -6.0% Consumer & Other 325 219 252 221 85 240 % of Total Con./Oth. loans 0.51% 0.34% 0.39% 0.35% 0.14% N/M Total Nonaccruing Loans 3,147 2,906 2,381 2,122 2,321 826 % of Total loans 0.40% 0.38% 0.31% 0.28% 0.33% 35.6% Accruing Restructured Loans 827 928 940 1,101 1,115 (288) Total Growth (%) -25.8% Total Nonaccruing & Restructured Loans 3,974 3,834 3,321 3,223 3,436 538 % of Total loans 0.51% 0.50% 0.43% 0.43% 0.49% 15.7% Foreclosed Assets 313 131 105 16 70 243 Total Growth (%) 347.1% Total Nonperforming Assets $4,287 $3,965 $3,426 $3,239 $3,506 $781 % of Total assets 0.42% 0.40% 0.35% 0.34% 0.38% 22.3%
Growth
Webcast and Conference Call
The Company will hold a related conference call and webcast on April 18, 2019, at 5:00 p.m. EDT. Interested parties may access the conference call by dialing 1-888-338-9469. The webcast can be accessed at www.yoursbfinancial.com/investorrelations.html. An audio replay of the call will be available on the SB Financial website.
About SB Financial Group
Headquartered in Defiance, Ohio, SB Financial is a diversified financial services holding company for the State Bank & Trust Company (State Bank). State Bank provides a full range of financial services for consumers and small businesses, including wealth management, private client services, mortgage banking and commercial and agricultural lending, operating through a total of 20 offices; 19 in nine Ohio counties and one in Fort Wayne, Indiana, and 26 full-service ATMs. The Company has seven loan production offices located throughout the Tri-State region of Ohio, Indiana and Michigan. SB Financial's common stock is listed on the NASDAQ Capital Market under the symbol "SBFG". SB Financial's preferred stock is listed on the NASDAQ Capital Market under the symbol "SBFGP".
In May 2018, SB Financial was ranked #72 on the American Banker Magazine's list of Top 200 Publicly Traded Community Banks and Thrifts based on three-year average return on equity ("ROE").
Forward-Looking Statements
Certain statements within this document, which are not statements of historical fact, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties and actual results may differ materially from those predicted by the forward-looking statements. These risks and uncertainties include, but are not limited to, risks and uncertainties inherent in the national and regional banking industry, changes in economic conditions in the market areas in which SB Financial and its subsidiaries operate, changes in policies by regulatory agencies, changes in accounting standards and policies, changes in tax laws, fluctuations in interest rates, demand for loans in the market areas in SB Financial and its subsidiaries operate, increases in FDIC insurance premiums, changes in the competitive environment, losses of significant customers, geopolitical events, the loss of key personnel and other risks identified in SB Financial's Annual Report on Form 10-K and documents subsequently filed by SB Financial with the Securities and Exchange Commission. Forward-looking statements speak only as of the date on which they are made, and SB Financial undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made, except as required by law. All subsequent written and oral forward-looking statements attributable to SB Financial or any person acting on its behalf are qualified by these cautionary statements.
Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles ("GAAP"). Non-GAAP financial measures, specifically tangible common equity, tangible assets, tangible book value per common share, tangible common equity to tangible assets, return on average tangible common equity, total interest income – FTE, net interest income – FTE and net interest margin – FTE are used by the Company's management to measure the strength of its capital and analyze profitability, including its ability to generate earnings on tangible capital invested by its shareholders. Although management believes these non-GAAP measures are useful to investors by providing a greater understanding of its business, they should not be considered a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.
Investor Contact Information:
Anthony V. Cosentino
Executive Vice President and
Chief Financial Officer
Tony.Cosentino@YourStateBank.com
SB FINANCIAL GROUP, INC. CONSOLIDATED BALANCE SHEETS - (Unaudited) March December September June March ($ in thousands) 2019 2018 2018 2018 2018 ASSETS Cash and due from banks $ 62,962 $ 48,363 $ 45,515 $ 24,413 $ 48,329 Available-for-sale securities 95,802 90,969 84,114 89,911 91,987 Loans held for sale 4,346 4,445 6,888 7,551 8,893 Loans, net of unearned income 782,523 771,883 771,698 753,285 707,207 Allowance for loan losses (8,121) (8,167) (8,489) (8,494) (8,219) Premises and equipment, net 23,270 22,084 21,900 21,683 21,776 Federal Reserve and FHLB Stock, at cost 4,123 4,123 4,123 3,748 3,748 Foreclosed assets held for sale, net 313 131 105 16 70 Interest receivable 3,123 2,822 2,433 2,000 1,925 Goodwill and other intangibles 17,838 16,401 16,404 16,406 16,409 Cash value of life insurance 16,966 16,834 16,745 16,656 16,567 Mortgage servicing rights 10,838 11,365 11,129 10,633 10,196 Other assets 7,288 5,575 6,615 6,977 6,753 Total assets $ 1,021,271 $ 986,828 $ 979,180 $ 944,785 $ 925,641 LIABILITIES AND SHAREHOLDERS' EQUITY Deposits Non interest bearing demand $ 146,327 $ 144,592 $ 134,747 $ 131,125 $ 132,919 Interest bearing demand 132,101 130,628 130,897 129,486 137,893 Savings 115,272 104,444 114,213 118,108 116,820 Money market 175,334 181,426 170,190 151,228 143,679 Time deposits 258,624 241,462 239,379 222,932 217,484 Total deposits 827,658 802,552 789,426 752,879 748,795 Repurchase agreements 12,255 15,184 15,539 18,191 14,505 Federal Home Loan Bank advances 24,000 16,000 24,500 26,500 18,500 Trust preferred securities 10,310 10,310 10,310 10,310 10,310 Interest payable 1,123 909 891 685 633 Other liabilities 14,419 11,438 11,405 11,116 9,999 Total liabilities 889,765 856,393 852,071 819,681 802,742 Shareholders' Equity Preferred stock 13,978 13,979 13,979 13,983 13,983 Common stock 40,486 40,485 40,485 40,481 40,481 Additional paid-in capital 15,143 15,226 15,160 15,098 15,189 Retained earnings 65,438 64,012 61,854 59,503 57,162 Accumulated other comprehensive loss 124 (552) (1,654) (1,240) (941) Treasury stock (3,663) (2,715) (2,715) (2,721) (2,975) Total equity 131,506 130,435 127,109 125,104 122,899 Total liabilities and shareholders' equity $ 1,021,271 $ 986,828 $ 979,180 $ 944,785 $ 925,641
SB FINANCIAL GROUP, INC. | |||||||||||||
CONSOLIDATED STATEMENTS OF INCOME - (Unaudited) | |||||||||||||
($ in thousands, except per share & ratios) | At and for the Three Months Ended | ||||||||||||
March | December | September | June | March | |||||||||
Interest income | 2019 | 2018 | 2018 | 2018 | 2018 | ||||||||
Loans | |||||||||||||
Taxable | $ 9,427 | $ 9,661 | $ 9,499 | $ 8,968 | $ 8,140 | ||||||||
Tax exempt | 62 | 55 | 42 | 36 | 21 | ||||||||
Securities | |||||||||||||
Taxable | 911 | 822 | 610 | 613 | 573 | ||||||||
Tax exempt | 98 | 100 | 107 | 115 | 117 | ||||||||
Total interest income | 10,498 | 10,638 | 10,258 | 9,732 | 8,851 | ||||||||
Interest expense | |||||||||||||
Deposits | 1,918 | 1,776 | 1,472 | 1,091 | 975 | ||||||||
Repurchase agreements & other | 26 | 10 | 11 | 6 | 10 | ||||||||
Federal Home Loan Bank advances | 100 | 131 | 140 | 110 | 79 | ||||||||
Trust preferred securities | 114 | 107 | 106 | 101 | 87 | ||||||||
Total interest expense | 2,158 | 2,024 | 1,729 | 1,308 | 1,151 | ||||||||
Net interest income | 8,340 | 8,614 | 8,529 | 8,424 | 7,700 | ||||||||
Provision for loan losses | - | - | - | 300 | 300 | ||||||||
Net interest income after provision | |||||||||||||
for loan losses | 8,340 | 8,614 | 8,529 | 8,124 | 7,400 | ||||||||
Noninterest income | |||||||||||||
Wealth Management Fees | 734 | 717 | 705 | 710 | 739 | ||||||||
Customer service fees | 631 | 679 | 672 | 675 | 644 | ||||||||
Gain on sale of mtg. loans & OMSR | 1,192 | 1,646 | 2,066 | 2,058 | 1,100 | ||||||||
Mortgage loan servicing fees, net | (280) | 305 | 273 | 247 | 471 | ||||||||
Gain on sale of non-mortgage loans | 327 | 295 | 125 | 150 | 660 | ||||||||
Title insurance income | 19 | - | - | - | - | ||||||||
Net gain on sales of securities | - | - | 70 | - | - | ||||||||
Gain/(loss) on sale of assets | (2) | 14 | - | 60 | (39) | ||||||||
Other | 379 | 274 | 291 | 349 | 668 | ||||||||
Total noninterest income | 3,000 | 3,930 | 4,202 | 4,249 | 4,243 | ||||||||
Noninterest expense | |||||||||||||
Salaries and employee benefits | 4,902 | 5,108 | 5,372 | 5,201 | 4,939 | ||||||||
Net occupancy expense | 645 | 600 | 588 | 560 | 649 | ||||||||
Equipment expense | 711 | 756 | 667 | 637 | 829 | ||||||||
Data processing fees | 443 | 466 | 489 | 418 | 438 | ||||||||
Professional fees | 617 | 532 | 393 | 504 | 419 | ||||||||
Marketing expense | 239 | 262 | 197 | 204 | 221 | ||||||||
Telephone and communication | 115 | 121 | 124 | 128 | 122 | ||||||||
Postage and delivery expense | 84 | 66 | 83 | 63 | 74 | ||||||||
State, local and other taxes | 255 | 180 | 177 | 176 | 186 | ||||||||
Employee expense | 153 | 283 | 243 | 220 | 166 | ||||||||
Other expenses | 462 | 478 | 456 | 468 | 584 | ||||||||
Total noninterest expense | 8,626 | 8,852 | 8,789 | 8,579 | 8,627 | ||||||||
Income before income tax expense | 2,714 | 3,692 | 3,942 | 3,794 | 3,016 | ||||||||
Income tax expense | 488 | 732 | 824 | 687 | 563 | ||||||||
Net income | $ 2,226 | $ 2,960 | $ 3,118 | $ 3,107 | $ 2,453 | ||||||||
Preferred Share Dividends | 244 | 243 | 244 | 244 | 244 | ||||||||
Net income available to common shareholders | 1,982 | 2,717 | 2,874 | 2,863 | 2,209 | ||||||||
Common share data: | |||||||||||||
Basic earnings per common share | $ 0.31 | $ 0.42 | $ 0.45 | $ 0.45 | $ 0.40 | ||||||||
Diluted earnings per common share | $ 0.28 | $ 0.37 | $ 0.39 | $ 0.40 | $ 0.35 | ||||||||
Average shares outstanding (in thousands): | |||||||||||||
Basic: | 6,482 | 6,503 | 6,503 | 6,489 | 5,519 | ||||||||
Diluted: | 7,994 | 8,030 | 8,022 | 8,003 | 7,055 |
SB FINANCIAL GROUP, INC. | |||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited) | |||||||||||
($ in thousands, except per share & ratios) | At and for the Three Months Ended | ||||||||||
March | December | September | June | March | |||||||
SUMMARY OF OPERATIONS | 2018 | 2018 | 2018 | 2018 | 2018 | ||||||
Net interest income | $8,340 | $8,614 | $8,529 | $8,424 | $7,700 | ||||||
Tax-equivalent adjustment | 43 | 41 | 40 | 40 | 37 | ||||||
Tax-equivalent net interest income | 8,383 | 8,655 | 8,569 | 8,464 | 7,737 | ||||||
Provision for loan loss | - | - | - | 300 | 300 | ||||||
Noninterest income | 3,000 | 3,930 | 4,202 | 4,249 | 4,243 | ||||||
Total operating revenue | 11,340 | 12,544 | 12,731 | 12,673 | 11,943 | ||||||
Noninterest expense | 8,626 | 8,852 | 8,789 | 8,579 | 8,627 | ||||||
Pre-tax pre-provision income | 2,714 | 3,692 | 3,942 | 4,094 | 3,316 | ||||||
Pretax income | 2,714 | 3,692 | 3,942 | 3,794 | 3,016 | ||||||
Net income | 2,226 | 2,960 | 3,118 | 3,107 | 2,453 | ||||||
Income available to common shareholders | 1,982 | 2,717 | 2,874 | 2,863 | 2,209 | ||||||
PER SHARE INFORMATION: | |||||||||||
Basic earnings per share | $0.31 | $0.42 | $0.45 | $0.45 | $0.40 | ||||||
Diluted earnings per share | 0.28 | 0.37 | 0.39 | 0.40 | 0.35 | ||||||
Common dividends | 0.085 | 0.085 | 0.080 | 0.080 | 0.075 | ||||||
Book value per common share | 16.57 | 16.36 | 15.94 | 15.73 | 15.49 | ||||||
Tangible book value per common share (TBV) | 15.43 | 15.39 | 14.87 | 14.57 | 14.27 | ||||||
Fully converted TBV per common share | 14.32 | 14.30 | 13.88 | 13.66 | 13.42 | ||||||
Market price per common share | 18.02 | 16.45 | 20.35 | 20.32 | 18.51 | ||||||
Market price per preferred share | 19.00 | 17.90 | 20.25 | 19.82 | 18.20 | ||||||
Market price to tangible book value | 116.8% | 106.9% | 136.8% | 139.5% | 129.7% | ||||||
Market price to fully converted TBV | 125.8% | 115.0% | 146.6% | 148.7% | 137.9% | ||||||
Market price to trailing 12 month EPS | 12.6 | 11.0 | 11.5 | 11.2 | 10.3 | ||||||
PERFORMANCE RATIOS: | |||||||||||
Return on average assets (ROAA) | 0.89% | 1.19% | 1.30% | 1.35% | 1.08% | ||||||
Pre-tax pre-provision ROAA | 1.08% | 1.48% | 1.64% | 1.78% | 1.46% | ||||||
Return on average equity | 6.76% | 9.21% | 9.89% | 10.02% | 9.03% | ||||||
Return on average tangible equity | 8.83% | 12.06% | 13.02% | 13.28% | 12.54% | ||||||
Efficiency ratio | 76.05% | 70.55% | 69.01% | 67.67% | 72.22% | ||||||
Earning asset yield | 4.78% | 4.86% | 4.75% | 4.76% | 4.41% | ||||||
Cost of interest bearing liabilities | 1.20% | 1.15% | 1.00% | 0.80% | 0.71% | ||||||
Net interest margin | 3.79% | 3.93% | 3.95% | 4.12% | 3.84% | ||||||
Tax equivalent effect | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | ||||||
Net interest margin, tax equivalent | 3.81% | 3.95% | 3.96% | 4.14% | 3.86% | ||||||
Non interest income/Average assets | 1.20% | 1.58% | 1.75% | 1.84% | 1.87% | ||||||
Non interest expense/Average assets | 3.45% | 3.56% | 3.65% | 3.72% | 3.81% | ||||||
Net noninterest expense/Average assets | 2.25% | 1.98% | 1.91% | 1.88% | 1.93% | ||||||
ASSET QUALITY RATIOS: | |||||||||||
Gross charge-offs | $60 | $322 | $12 | $54 | $19 | ||||||
Recoveries | 13 | 1 | 6 | 29 | 9 | ||||||
Net charge-offs | 47 | 321 | 6 | 25 | 10 | ||||||
Nonaccruing loans/ Total loans | 0.40% | 0.38% | 0.31% | 0.28% | 0.33% | ||||||
Nonperforming loans/ Total loans | 0.51% | 0.50% | 0.43% | 0.43% | 0.49% | ||||||
Nonperforming assets/ Loans & OREO | 0.55% | 0.51% | 0.44% | 0.43% | 0.50% | ||||||
Nonperforming assets/ Total assets | 0.42% | 0.40% | 0.35% | 0.34% | 0.38% | ||||||
Allowance for loan loss/ Nonperforming loans | 204.35% | 213.02% | 255.62% | 263.54% | 239.20% | ||||||
Allowance for loan loss/ Total loans | 1.04% | 1.06% | 1.10% | 1.13% | 1.16% | ||||||
Net loan charge-offs/ Average loans (ann.) | 0.02% | 0.17% | 0.00% | 0.01% | 0.01% | ||||||
Loan loss provision/ Net charge-offs | 0.00% | 0.00% | 0.00% | 1200.00% | 3000.00% | ||||||
CAPITAL & LIQUIDITY RATIOS: | |||||||||||
Loans/ Deposits | 94.55% | 96.18% | 97.75% | 100.05% | 94.45% | ||||||
Equity/ Assets | 12.88% | 13.22% | 12.98% | 13.24% | 13.28% | ||||||
Tangible equity/ Tangible assets | 9.93% | 10.31% | 10.05% | 10.20% | 10.17% | ||||||
Tangible equity adjusted for conversion | 11.33% | 11.75% | 11.50% | 11.71% | 11.71% | ||||||
Common equity tier 1 ratio (Bank) - 3/19 est. | 12.87% | 12.57% | 12.16% | 11.91% | 12.23% | ||||||
END OF PERIOD BALANCES | |||||||||||
Total assets | $1,021,271 | $986,828 | $979,180 | $944,785 | $925,641 | ||||||
Total loans | 782,523 | 771,883 | 771,698 | 753,285 | 707,207 | ||||||
Deposits | 827,658 | 802,552 | 789,426 | 752,879 | 748,795 | ||||||
Stockholders equity | 131,506 | 130,435 | 127,109 | 125,104 | 122,899 | ||||||
Goodwill & intangibles | 17,838 | 16,401 | 16,404 | 16,406 | 16,409 | ||||||
Preferred equity | 13,978 | 13,979 | 13,979 | 13,983 | 13,983 | ||||||
Tangible equity | 99,690 | 100,055 | 96,726 | 94,715 | 92,507 | ||||||
Mortgage servicing portfolio | 1,094,060 | 1,084,678 | 1,066,402 | 1,030,780 | 1,004,728 | ||||||
Wealth/Brokerage assets under care | 462,580 | 423,289 | 412,218 | 407,592 | 411,654 | ||||||
Total assets under care | 2,577,911 | 2,494,795 | 2,457,800 | 2,383,157 | 2,342,023 | ||||||
Full-time equivalent employees (actual) | 256 | 250 | 250 | 241 | 240 | ||||||
Period end basic shares outstanding | 6,460 | 6,503 | 6,503 | 6,502 | 6,483 | ||||||
Period end outstanding (Series A Converted) | 1,475 | 1,472 | 1,470 | 1,453 | 1,453 | ||||||
Market capitalization (all) | 144,898 | 133,824 | 162,711 | 161,851 | 147,300 | ||||||
AVERAGE BALANCES | |||||||||||
Total assets | $1,001,282 | $994,977 | $962,369 | $922,355 | $906,281 | ||||||
Total earning assets | 879,394 | 875,747 | 864,490 | 817,270 | 802,358 | ||||||
Total loans | 775,280 | 775,060 | 770,948 | 724,710 | 711,733 | ||||||
Deposits | 812,190 | 803,928 | 769,266 | 739,877 | 738,867 | ||||||
Stockholders equity | 131,691 | 128,539 | 126,144 | 123,990 | 108,662 | ||||||
Intangibles | 16,880 | 16,403 | 16,405 | 16,407 | 16,410 | ||||||
Preferred equity | 13,979 | 13,979 | 13,983 | 13,983 | 13,983 | ||||||
Tangible equity | 100,832 | 98,157 | 95,756 | 93,600 | 78,269 | ||||||
Average basic shares outstanding | 6,482 | 6,503 | 6,503 | 6,489 | 5,519 | ||||||
Average diluted shares outstanding | 7,994 | 8,030 | 8,022 | 8,003 | 7,055 |
SB FINANCIAL GROUP, INC. | ||||||||||
Rate Volume Analysis - (Unaudited) | ||||||||||
At and for the Three Months Ended March 31, 2019 and 2018 | ||||||||||
($ in thousands) | Three Months Ended Mar. 31, 2019 | Three Months Ended Mar. 31, 2018 | ||||||||
Average | Average | Average | Average | |||||||
Assets | Balance | Interest | Rate | Balance | Interest | Rate | ||||
Taxable securities | $ 94,623 | $ 911 | 3.85% | $ 77,802 | $ 573 | 2.95% | ||||
Nontaxable securities | 9,491 | 98 | 4.13% | 12,823 | 117 | 3.66% | ||||
Loans, net | 775,280 | 9,489 | 4.90% | 711,733 | 8,161 | 4.59% | ||||
Total earning assets | 879,394 | 10,498 | 4.78% | 802,358 | 8,851 | 4.41% | ||||
Cash and due from banks | 56,976 | 38,145 | ||||||||
Allowance for loan losses | (8,284) | (8,043) | ||||||||
Premises and equipment | 22,650 | 21,307 | ||||||||
Other assets | 50,546 | 52,514 | ||||||||
Total assets | $ 1,001,282 | $ 906,281 | ||||||||
Liabilities | ||||||||||
Savings, MMDA and interest bearing demand | $ 422,649 | $ 722 | 0.68% | $ 389,809 | $ 256 | 0.26% | ||||
Time deposits | 249,655 | 1,196 | 1.92% | 214,645 | 719 | 1.34% | ||||
Repurchase agreements & other | 17,704 | 26 | 0.59% | 18,124 | 10 | 0.22% | ||||
Advances from Federal Home Loan Bank | 16,267 | 100 | 2.46% | 18,500 | 79 | 1.71% | ||||
Trust preferred securities | 10,310 | 114 | 4.42% | 10,310 | 87 | 3.38% | ||||
Total interest bearing liabilities | 716,585 | 2,158 | 1.20% | 651,388 | 1,151 | 0.71% | ||||
Non interest bearing demand | 139,886 | - | 134,413 | - | ||||||
Total funding | 856,471 | 1.01% | 785,801 | 0.59% | ||||||
Other liabilities | 13,120 | 11,818 | ||||||||
Total liabilities | 869,591 | 797,619 | ||||||||
Equity | 131,691 | 108,662 | ||||||||
Total liabilities and equity | $ 1,001,282 | $ 906,281 | ||||||||
Net interest income | $ 8,340 | $ 7,700 | ||||||||
Net interest income as a percent of average interest-earning assets - GAAP measure | 3.79% | 3.84% | ||||||||
Net interest income as a percent of average interest-earning assets - non GAAP | 3.81% | 3.86% | ||||||||
- Computed on a fully tax equivalent (FTE) basis |
Non-GAAP reconciliation | 1st Quarter 2019 | ||||
3 Months ended | 3 Months ended | ||||
($ in thousands, except per share & ratios) | March 31, 2019 | March 31, 2018 | |||
Total Revenues | $ 11,340 | $ 11,943 | |||
Adjustment to remove temporary impairment* | 708 | - | |||
Adjusted Total Revenues | $ 12,048 | $ 11,943 | |||
Income before Income Taxes | $ 2,714 | $ 3,016 | |||
Adjustment to remove temporary impairment | 708 | - | |||
Adjusted Income before Income Taxes | $ 3,422 | $ 3,016 | |||
Provision for Income Taxes | $ 488 | $ 563 | |||
Adjustment to remove temporary impairment | 149 | - | |||
Adjusted Provision for Income Taxes | $ 637 | $ 563 | |||
Net Income | $ 2,226 | $ 2,453 | |||
Adjustment to remove temporary impairment | 559 | - | |||
Adjusted Net Income | $ 2,785 | $ 2,453 | |||
Diluted Earnings per Share | $ 0.28 | $ 0.35 | |||
Adjustment to remove temporary impairment | 0.07 | - | |||
Adjusted Diluted Earnings per Share | $ 0.35 | $ 0.35 | |||
Return on Average Assets | 0.89% | 1.08% | |||
Adjustment to remove temporary impairment | 0.06% | - | |||
Adjusted Return on Average Assets | 0.95% | 1.08% | |||
* temporary valuation adjustment to the | |||||
Company's mortgage servicing rights |
SOURCE SB Financial Group, Inc.
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Date | ticker | name | Actual EPS | EPS Surprise | Actual Rev | Rev Surprise |
---|
Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.