SB Financial Group, Inc. Announces First Quarter 2020 Results

DEFIANCE, Ohio, April 23, 2020 /PRNewswire/ -- SB Financial Group, Inc. SBFG ("SB Financial" or the "Company"), a diversified financial services company providing full-service community banking, mortgage banking, wealth management, private client and title insurance services today reported earnings for the first quarter ended March 31, 2020.

First quarter 2020 highlights over prior year first quarter include:

  • Net income of $0.7 million; diluted earnings per share (EPS) of $0.09
  • Adjusted net income, excluding the impact of the OMSR impairment of $2.2 million (pre-tax), of $2.4 million with EPS of $0.31
  • Mortgage origination volume of $101.4 million, an increase of $49.9 million, or 97.1 percent

First quarter 2020 trailing twelve-month highlights include:

  • Loan growth of $48.2 million, or 6.2 percent
  • Deposit growth of $36.2 million, or 4.4 percent
  • Mortgage origination volume of $495.3 million, an increase of $160.3 million, or 47.8 percent; servicing portfolio of $1.22 billion, up $0.12 billion, or 11.2 percent
















Highlights

Three Months Ended

($ in thousands, except per share & ratios)

Mar. 2020

Mar. 2019

% Change

Operating revenue 

$      10,709

$      11,340

-5.6%

Interest income 

10,644

10,498

1.4%

Interest expense

2,096

2,158

-2.9%

Net interest income 

8,548

8,340

2.5%

Provision for loan losses

600

-

N/A

Noninterest income

2,161

3,000

-28.0%

Noninterest expense

9,406

8,626

9.0%

Net income 

681

2,226

-69.4%

Earnings per diluted share

0.09

0.28

-67.9%

Return on average assets

0.26%

0.89%

-70.8%

Return on average equity

1.99%

6.76%

-70.6%









Non-GAAP Measures







Adjusted net income

$        2,428

$        2,785

-12.8%

Adjusted diluted EPS

0.31

0.35

-11.4%

Adjusted return on average assets

0.92%

0.95%

-3.2%

Adjusted pre-tax, pre-provision income

3,514

3,422

2.7%

"SB Financial's first quarter GAAP results were impacted by the rapid decline in market rates driven by the Federal Reserve in response to the pandemic, which resulted in a large impairment to our mortgage servicing rights.  Adjusting for that impairment, pre-tax pre-provision earnings were up three percent compared to 2019," said Mark A. Klein, Chairman, President, and CEO of SB Financial.  "Mortgage volume accelerated in the quarter as we originated over $100 million in volume.  In response to the unprecedented economic impact of the pandemic, we are actively working with our clients on both forbearance solutions as well as the new Paycheck Protection Program ("PPP") small business lending facility."

RESULTS OF OPERATIONS

Consolidated Revenue

Total operating revenue, consisting of net interest income and noninterest income adjusted for the impairment, was up 7.2 percent from the first quarter of 2019, and down 9.3 percent to the linked quarter.

  • Net interest income was up 2.5 percent from the year-ago quarter, but down 0.6 percent from the linked quarter.
  • Net interest margin on a fully taxable equivalent basis (FTE) was down from both year-ago and linked quarters by 33 and 22 basis points, respectively as more balances were held in cash due to liquidity needs.
  • Adjusting for the OMSR impairment, noninterest income would be up 18 and down 23 percent, respectively.  

Mortgage Loan Business

Mortgage loan originations for the first quarter of 2020 were $101.4 million, up $49.9 million, or 97.1 percent, from the year-ago quarter.  Total sales of originated loans were $84.5 million, up $41.0 million, or 94.3 percent from the year-ago quarter.  Refinance activity accelerated in the quarter, with total refinance volume of $24.7 million or 24 percent, compared to 19 percent for all of 2019.

Net mortgage banking revenue, consisting of gains on the sale of mortgage loans and net loan servicing fees, was a negative $0.1 million for the first quarter of 2020, compared to $0.9 million for the year-ago quarter.  The mortgage servicing valuation adjustment for the first quarter of 2020 was a negative $2.2 million, compared to a negative adjustment of $0.7 million for the first quarter of 2019.  The aggregate servicing valuation impairment ended the quarter at $3.5 million.  The servicing portfolio at March 31, 2020, was $1.22 billion, up $0.12 billion, or 11.2 percent, from $1.09 billion at March 31, 2019.  Normal amortization is up 135 percent from the prior year due to higher refinance activity.

Mr. Klein noted, "We experienced a rapid increase in mortgage activity late in the quarter as our clients reacted to the market rate declines.  As we look at our prior rolling 12 months, we have originated nearly $500 million in total volume for our clients throughout our footprint.  As expected, impairment to our servicing rights had an outsized impact on our results.  Our newest region, Indianapolis, contributed seven percent to our quarterly volume."













Mortgage Banking











($ in thousands)

Mar. 2020

Dec. 2019

Sep. 2019

Jun. 2019

Mar. 2019

Mortgage originations

$     101,365

$     137,528

$     157,947

$       98,447

$       51,417

Mortgage sales

84,476

127,441

125,386

70,993

43,472

Mortgage servicing portfolio

1,216,292

1,199,107

1,153,020

1,112,857

1,094,060

Mortgage servicing rights

8,974

11,017

10,447

10,264

10,838

























Mortgage servicing revenue











Loan servicing fees

756

740

709

691

682

OMSR amortization

(597)

(709)

(701)

(460)

(254)

Net administrative fees

159

31

8

231

428

OMSR valuation adjustment

(2,212)

303

-

(690)

(708)

Net loan servicing fees

(2,053)

334

8

(459)

(280)

Gain on sale of mortgages

1,949

3,048

2,495

1,678

1,192

Mortgage banking revenue, net

$          (104)

$         3,382

$         2,503

$         1,219

$           912

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 $1.0 million with sales volume of $0.4 million resulting in gains of $0.07 million.  Wealth management assets under the Company's care fell to $427.1 million as of March 31, 2020 due to the market decline.  For the first quarter of 2020, noninterest income as a percentage of total operating revenue was 20.2 percent (33.8 percent when adjusting for the OMSR impairment).  Results for 2020 include a full quarter from our Title Agency compared to the prior year. 

For the first quarter of 2020, noninterest expense of $9.4 million was up $0.8 million compared to the prior year or 9.0 percent.  Higher mortgage production volumes increased compensation expense and title agency expenses are up compared to the prior year.  Data processing expenses are up due to higher activity levels from our digital banking channels.

Mr. Klein stated, "We are actively participating in the SBA's PPP program and anticipate total funding in the second quarter of $75 million.  Fee income levels from mortgage lending were up this quarter, but OMSR impairment had a significant impact on our operating results.  Our title agency acquisition in March of 2019, makes comparative results difficult; however; Peak took part in the increased mortgage activity in the quarter.  We continue to pay close attention to expenses and have begun to implement a number of actions in response to the pandemic headwinds affecting our business."

Noninterest Income / Noninterest Expense 









($ in thousands, except ratios)

Mar. 2020

Dec. 2019

Sep. 2019

Jun. 2019

Mar. 2019

Noninterest Income (NII)

$         2,161

$         5,959

$         5,366

$         3,691

$         3,000

NII / Total Revenue

20.2%

40.9%

37.2%

29.5%

26.5%

NII / Average Assets

0.8%

2.3%

2.1%

1.5%

1.2%













Noninterest Expense (NIE)

$         9,406

$       10,176

$         9,500

$         9,108

$         8,626

Efficiency Ratio

87.8%

69.9%

65.9%

72.7%

76.1%

NIE / Average Assets

3.5%

3.9%

3.6%

3.6%

3.5%

Net Noninterest Expense/Avg. Assets

-2.7%

-1.6%

-1.6%

-2.1%

-2.3%

Balance Sheet

Total assets as of March 31, 2020, were $1.09 billion, up $67.0 million, or 6.6 percent, from a year ago.  Total equity as of March 31, 2020, was $135.9 million, up 3.4 percent from a year ago, and comprised 12.5 percent of total assets.  Over the last twelve months, SB Financial repurchased 319,000 shares of common stock, for an aggregate of $5.4 million

Total loans held for investment were $830.8 million at March 31, 2020, up $48.2 million, or 6.2 percent, from March 31, 2019.  Commercial real estate loans were up $34.2 million, or 10.0 percent, with commercial loans rising $15.3 million, or 11.3 percent.

The investment portfolio of $107.7 million, including shares in the Federal Reserve Bank and Federal Home Loan Bank, represented 9.9 percent of assets at March 31, 2020, and was up 12.4 percent from the year-ago period.  Deposit balances of $863.9 million at March 31, 2020, increased by $36.2 million or 4.4 percent, since March 31, 2019.  Growth from the prior year included $26.2 million in checking and $10.0 million in savings and time deposit balances.

Mr. Klein continued, "Both loan and deposit volumes were up over the prior year although business activity slowed in March and lending activity beyond the U.S. Treasury programs will likely be constrained in the near term.  Nonperforming assets to total assets increased as we had an asset based commercial line that we downgraded at year end.   We ended the quarter at 61 basis points of NPA's, up 19 basis points from the prior year."















Loan Balances













($ in thousands, except ratios)

Mar. 2020

Dec. 2019

Sep. 2019

Jun. 2019

Mar. 2019

Annual

Growth

Commercial

$       151,538

$       151,018

$       145,147

$       143,798

$       136,201

$         15,337

% of Total

18.2%

18.3%

17.6%

17.7%

17.4%

11.3%

Commercial RE

378,212

369,962

362,580

360,491

343,900

34,312

% of Total

45.5%

44.8%

44.0%

44.2%

43.9%

10.0%

Agriculture

47,660

50,994

51,946

54,317

50,620

(2,960)

% of Total

5.7%

6.2%

6.3%

6.7%

6.5%

-5.8%

Residential RE

189,738

189,290

199,036

191,642

187,548

2,190

% of Total

22.9%

22.9%

24.2%

23.5%

24.0%

1.2%

Consumer & Other

63,616

64,246

64,658

64,261

64,254

-638

% of Total

7.7%

7.8%

7.9%

7.9%

8.2%

-1.0%

Total Loans

$       830,764

$       825,510

$       823,367

$       814,509

$       782,523

$         48,241

Total Growth Percentage











6.2%





























Deposit Balances













($ in thousands, except ratios)

Mar. 2020

Dec. 2019

Sep. 2019

Jun. 2019

Mar. 2019

Annual

Growth

Non-Int DDA

$       170,920

$       158,357

$       152,932

$       141,216

$       146,327

$         24,593

% of Total

19.8%

18.8%

18.0%

16.8%

17.7%

16.8%

Interest DDA

133,722

131,084

131,655

129,710

132,101

1,621

% of Total

15.5%

15.6%

15.5%

15.5%

16.0%

1.2%

Savings

138,863

119,359

121,991

118,931

115,272

23,591

% of Total

16.0%

14.1%

14.3%

14.1%

13.8%

20.5%

Money Market

169,209

173,666

173,237

175,455

175,334

(6,125)

% of Total

19.6%

20.7%

20.4%

20.9%

21.2%

-3.5%

Time Deposits

251,177

257,753

268,139

274,062

258,624

(7,447)

% of Total

29.1%

30.8%

31.8%

32.7%

31.3%

-2.9%

Total Deposits

$       863,891

$       840,219

$       847,954

$       839,374

$       827,658

$         36,233

Total Growth Percentage











4.4%















Asset Quality

SB Financial reported nonperforming assets of $6.7 million as of March 31, 2020, up $2.4 million from the year-ago quarter.  The Company took a $0.4 million charge-off on this credit in the quarter and expects further pressure on the portfolio due to the COVID-19 impact.  SB Financial's nonperforming assets to total assets ratio of 0.61 percent is up 56 percent from the prior year.  The coverage of problem loans by the loan loss allowance was at 136 percent at March 31, 2020, down from 204 percent at March 31, 2019.















Nonperforming Assets











Annual

Change

($ in thousands, except ratios)

Mar. 2020

Dec. 2019

Sep. 2019

Jun. 2019

Mar. 2019

Commercial & Agriculture

$          1,309

$          1,772

$             834

$             674

$             998

$             311

% of Total Com./Ag. loans

0.66%

0.88%

0.42%

0.34%

0.53%

31.2%

Commercial RE 

1,816

1,826

262

208

212

1,604

% of Total CRE loans

0.48%

0.49%

0.07%

0.06%

0.06%

756.6%

Residential RE

2,330

1,635

1,763

1,768

1,612

718

% of Total Res. RE loans

1.23%

0.86%

0.89%

0.92%

0.86%

44.5%

Consumer & Other

327

267

416

456

325

2

% of Total Con./Oth. loans  

0.51%

0.42%

0.64%

0.71%

0.51%

0.6%

Total Nonaccruing Loans 

5,782

5,500

3,275

3,106

3,147

2,635

% of Total loans

0.70%

0.67%

0.40%

0.38%

0.40%

83.7%

Accruing Restructured Loans

816

874

825

814

827

(11)

Total Change (%)











-1.3%

Total Nonaccruing & Restructured Loans

6,598

6,374

4,100

3,920

3,974

2,624

% of Total loans

0.79%

0.77%

0.50%

0.48%

0.51%

66.0%

Foreclosed Assets

85

305

489

530

313

(228)

Total Change (%)











-72.8%

Total Nonperforming Assets

$          6,683

$          6,679

$          4,589

$          4,450

$          4,287

$          2,396

% of Total assets

0.61%

0.64%

0.44%

0.43%

0.42%

55.9%

Webcast and Conference Call

The Company will hold a related conference call and webcast on April 24, 2020, at 11:00 a.m. EDT.  Interested parties may access the conference call by dialing 1-888-338-9469.  The webcast can be accessed at ir.yourstatebank.com.  An audio replay of the call will be available on the Company's 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 22 full-service ATMs.  The Company has six 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". 

In May 2019, SB Financial was ranked #94 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, the duration and scope of the COVID-19 outbreak in the United States and the market areas in which SB Financial and its subsidiaries operate, including the impact to the state and local economies of prolonged shelter in place orders and the pandemic generally, 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)



2020



2019



2019



2019



2019





























ASSETS























Cash and due from banks



$       56,393



$       27,064



$       49,824



$       42,786



$       62,962



Available-for-sale securities



107,727



100,948



77,029



85,261



95,802



Loans held for sale



11,328



7,258



13,655



9,579



4,346



Loans, net of unearned income



830,764



825,510



823,367



814,509



782,523



Allowance for loan losses



(8,958)



(8,755)



(8,492)



(8,306)



(8,121)



Premises and equipment, net



23,599



23,385



23,898



23,150



23,270



Federal Reserve and FHLB Stock, at cost



4,648



4,648



4,648



4,648



4,123



Foreclosed assets held for sale, net



85



305



489



530



313



Interest receivable



2,940



3,106



3,176



3,209



3,123



Goodwill and other intangibles



17,830



17,832



17,834



17,836



17,838



Cash value of life insurance



17,299



17,221



17,137



17,051



16,966



Mortgage servicing rights



8,974



11,017



10,447



10,264



10,838



Other assets



15,684



9,038



9,749



8,606



7,288



































Total assets



$  1,088,313



$  1,038,577



$  1,042,761



$  1,029,123



$  1,021,271





















































































LIABILITIES AND SHAREHOLDERS' EQUITY























Deposits

























Non interest bearing demand



$     170,920



$     158,357



$     152,932



$     141,216



$     146,327





Interest bearing demand



133,722



131,084



131,655



129,710



132,101





Savings



138,863



119,359



121,991



118,931



115,272





Money market



169,209



173,666



173,237



175,455



175,334





Time deposits



251,177



257,753



268,139



274,062



258,624



































Total deposits



863,891



840,219



847,954



839,374



827,658































Short-term borrowings



36,881



12,945



14,659



13,968



12,255



Federal Home Loan Bank advances



16,000



16,000



16,000



16,000



24,000



Trust preferred securities



10,310



10,310



10,310



10,310



10,310



Interest payable



1,131



1,191



1,391



1,188



1,123



Other liabilities



24,195



21,818



18,201



14,346



14,419



































Total liabilities



952,408



902,483



908,515



895,186



889,765































Shareholders' Equity

























Preferred stock



-



-



13,241



13,978



13,978





Common stock



54,463



54,463



41,223



40,486



40,486





Additional paid-in capital



14,655



15,023



15,219



15,259



15,143





Retained earnings



72,641



72,704



70,184



67,236



65,438





Accumulated other comprehensive income (loss)

2,049



659



900



801



124





Treasury stock



(7,903)



(6,755)



(6,521)



(3,823)



(3,663)



































Total shareholders' equity



135,905



136,094



134,246



133,937



131,506



































Total liabilities and shareholders' equity



$  1,088,313



$  1,038,577



$  1,042,761



$  1,029,123



$  1,021,271

 

 



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





2020



2019



2019



2019



2019



Loans























  Taxable 



$        9,795



$     10,313



$     10,607



$     10,182



$        9,427



  Tax exempt



79



83



82



73



62



Securities























  Taxable 



692



737



776



802



911



  Tax exempt



78



72



81



94



98































Total interest income



10,644



11,205



11,546



11,151



10,498



























Interest expense

























Deposits



1,880



2,392



2,258



2,092



1,918



Repurchase agreements & other



28



17



22



17



26



Federal Home Loan Bank advances



100



101



101



100



100



Trust preferred securities



88



99



107



110



114































Total interest expense



2,096



2,609



2,488



2,319



2,158





















































Net interest income



8,548



8,596



9,058



8,832



8,340





























Provision for loan losses 



600



300



300



200



-



























Net interest income after provision





















  for loan losses





7,948



8,296



8,758



8,632



8,340



























Noninterest income

























Wealth management fees



768



801



775



783



734



Customer service fees



682



712



729



689



631



Gain on sale of mtg. loans & OMSR



1,949



3,048



2,495



1,678



1,192



Mortgage loan servicing fees, net



(2,052)



334



8



(459)



(280)



Gain on sale of non-mortgage loans



104



250



462



216



327



Title insurance income



265



393



400



308



19



Net gain on sales of securities



-



-



-



206



-



Gain (loss) on sale of assets



(46)



1



1



(5)



(2)



Other



491



420



496



275



379































Total noninterest income



2,161



5,959



5,366



3,691



3,000



























Noninterest expense























Salaries and employee benefits



5,427



6,142



5,715



5,305



4,902



Net occupancy expense



698



675



656



627



645



Equipment expense



700



764



688



665



711



Data processing fees



548



543



499



488



443



Professional fees



757



639



571



649



617



Marketing expense



208



171



239



246



239



Telephone and communication expense

115



121



118



112



115



Postage and delivery expense



115



86



89



81



84



State, local and other taxes



254



347



243



247



255



Employee expense



184



207



199



236



153



Other expenses



400



481



483



452



462































Total noninterest expense



9,406



10,176



9,500



9,108



8,626





















































Income before income tax expense



703



4,079



4,624



3,215



2,714





























Income tax expense



22



721



862



588



488



























Net income 







$           681



$        3,358



$        3,762



$        2,627



$        2,226



























Preferred share dividends 



-



230



233



243



244



























Net income available to common shareholders



681



3,128



3,529



2,384



1,982



























Common share data:























Basic earnings per common share



$          0.09



$          0.48



$          0.55



$          0.37



$          0.31





























Diluted earnings per common share



$          0.09



$          0.42



$          0.48



$          0.33



$          0.28



























Average shares outstanding (in thousands):























Basic:



7,756



6,445



6,397



6,454



6,482



Diluted: 



7,756



7,799



7,876



7,967



7,994

 

 



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



2020



2019



2019



2019



2019























   Net interest income 



$        8,548



$        8,596



$        9,058



$        8,832



$        8,340

         Tax-equivalent adjustment



42



41



43



44



43

   Tax-equivalent net interest income 



8,590



8,637



9,101



8,876



8,383

   Provision for loan loss 



600



300



300



200



-

   Noninterest income



2,161



5,959



5,366



3,691



3,000

   Total operating revenue



10,709



14,555



14,424



12,523



11,340

   Noninterest expense



9,406



10,176



9,500



9,108



8,626

   Pre-tax pre-provision income



1,303



4,379



4,924



3,415



2,714

   Pretax income



703



4,079



4,624



3,215



2,714

   Net income 



681



3,358



3,762



2,627



2,226

   Net income available to common shareholders 

681



3,128



3,529



2,384



1,982























PER SHARE INFORMATION:





















   Basic earnings per share (EPS)



0.09



0.48



0.55



0.37



0.31

   Diluted earnings per share



0.09



0.42



0.48



0.33



0.28

   Common dividends



0.095



0.095



0.090



0.090



0.085

   Book value per common share



17.64



17.53



17.28



16.89



16.57

   Tangible book value per common share (TBV)



15.32



15.23



16.23



15.83



15.43

   Fully converted TBV per common share



-



-



14.98



14.64



14.32

   Market price per common share



11.12



19.69



16.72



16.46



18.02

   Market price per preferred share



-



-



16.50



16.10



19.00

   Market price to TBV



72.6%



129.2%



103.0%



104.0%



116.8%

   Market price to fully converted TBV



-



-



111.6%



112.4%



125.8%

   Market price to trailing 12 month EPS



8.4



13.0



11.5



12.1



12.6























PERFORMANCE RATIOS:





















   Return on average assets (ROAA)



0.26%



1.28%



1.44%



1.03%



0.89%

   Pre-tax pre-provision ROAA



0.49%



1.67%



1.89%



1.34%



1.08%

   Return on average equity



1.99%



9.93%



11.24%



7.92%



6.76%

   Return on average tangible equity



2.29%



12.83%



14.67%



10.41%



8.83%

   Efficiency ratio 



87.81%



69.90%



65.85%



72.71%



76.05%

   Earning asset yield



4.32%



4.80%



4.98%



4.88%



4.78%

   Cost of interest bearing liabilities



1.12%



1.42%



1.33%



1.28%



1.20%

   Net interest margin



3.47%



3.68%



3.91%



3.86%



3.79%

   Tax equivalent effect



0.01%



0.02%



0.02%



0.02%



0.02%

   Net interest margin, tax equivalent 



3.48%



3.70%



3.93%



3.88%



3.81%

   Non interest income/Average assets



0.81%



2.27%



2.06%



1.45%



1.20%

   Non interest expense/Average assets



3.54%



3.87%



3.64%



3.58%



3.45%

   Net noninterest expense/Average assets



-2.73%



-1.60%



-1.58%



-2.13%



-2.25%























ASSET QUALITY RATIOS:





















   Gross charge-offs



400



51



128



20



60

   Recoveries



3



14



15



5



13

   Net charge-offs



397



37



113



15



47

   Nonaccruing loans/Total loans



0.70%



0.67%



0.40%



0.38%



0.40%

   Nonperforming loans/Total loans



0.79%



0.77%



0.50%



0.48%



0.51%

   Nonperforming assets/Loans & OREO



0.80%



0.81%



0.56%



0.55%



0.55%

   Nonperforming assets/Total assets



0.61%



0.64%



0.44%



0.43%



0.42%

   Allowance for loan loss/Nonperforming loans



135.77%



137.35%



207.12%



211.89%



204.35%

   Allowance for loan loss/Total loans



1.08%



1.06%



1.03%



1.02%



1.04%

   Net loan charge-offs/Average loans (ann.)



0.19%



0.02%



0.05%



0.01%



0.02%

   Loan loss provision/Net charge-offs



151.13%



810.81%



265.49%



1333.33%



0.00%























CAPITAL & LIQUIDITY RATIOS:





















   Loans/ Deposits



96.17%



98.25%



97.10%



97.04%



94.55%

   Equity/ Assets



12.49%



13.10%



12.87%



13.01%



12.88%

   Tangible equity/Tangible assets



11.03%



11.59%



10.07%



10.10%



9.93%

   Tangible equity adjusted for conversion



11.03%



11.59%



11.36%



11.48%



11.33%

   Common equity tier 1 ratio (Bank) 3/20 estimate

12.25%



12.46%



12.07%



12.53%



12.71%























END OF PERIOD BALANCES





















   Total assets



1,088,313



1,038,577



1,042,761



1,029,123



1,021,271

   Total loans 



830,764



825,510



823,367



814,509



782,523

   Deposits



863,891



840,219



847,954



839,374



827,658

   Stockholders equity



135,905



136,094



134,246



133,937



131,506

   Goodwill & intangibles



17,830



17,832



17,834



17,836



17,838

   Preferred equity



-



-



13,241



13,978



13,978

   Tangible equity



118,075



118,262



103,171



102,123



99,690

   Mortgage servicing portfolio



1,216,292



1,199,107



1,153,020



1,112,857



1,094,060

   Wealth/Brokerage assets under care



427,129



507,670



484,295



479,442



462,580

   Total assets under care



2,731,734



2,745,354



2,680,076



2,621,422



2,577,911

   Full-time equivalent employees (actual)



253



252



247



250



256

   Period end basic shares outstanding



7,705



7,763



6,357



6,451



6,460

   Period end outstanding (Series A Converted)



-



-



1,414



1,478



1,475

   Market capitalization (all)



85,680



152,853



129,620



130,324



144,898























AVERAGE BALANCES





















   Total assets



1,061,365



1,051,071



1,043,791



1,016,493



1,001,282

   Total earning assets 



986,216



934,540



927,360



914,652



879,394

   Total loans 



832,975



828,108



829,699



804,716



775,280

   Deposits



855,272



856,961



849,984



827,615



812,190

   Stockholders equity



136,930



135,267



133,891



132,734



131,691

   Intangibles



17,831



17,833



17,835



17,837



16,880

   Preferred equity



-



12,707



13,459



13,978



13,979

   Tangible equity



119,099



104,727



102,597



100,919



100,832

   Average basic shares outstanding



7,756



6,445



6,397



6,454



6,482

   Average diluted shares outstanding



7,756



7,799



7,876



7,967



7,994

 

 

SB FINANCIAL GROUP, INC.



Rate Volume Analysis - (Unaudited)



At and for the Three Months Ended March 31, 2020 and 2019

















($ in thousands)



Three Months Ended Mar. 31, 2020





Three Months Ended Mar. 31, 2019







Average



Average





Average



Average

Assets



Balance

Interest

Rate





Balance

Interest

Rate

























Taxable securities/Cash



$           146,678

$                 692

1.89%





$            94,623

$                 911

3.85%



Nontaxable securities



6,563

78

4.75%





9,491

98

4.13%



Loans, net



832,975

9,874

4.74%





775,280

9,489

4.90%

























       Total earning assets



986,216

10,644

4.32%





879,394

10,498

4.78%

























Cash and due from banks



5,512









56,976







Allowance for loan losses



(8,867)









(8,284)







Premises and equipment



23,698









22,650







Other assets



54,806









50,546





























      Total assets



$        1,061,365









$        1,001,282



























Liabilities





















Savings, MMDA and interest bearing demand



$           442,438

$              1,083

0.98%





$           422,649

$                 722

0.68%



Time deposits



254,342

797

1.25%





249,655

1,196

1.92%



Repurchase agreements & other



22,537

28

0.50%





17,704

26

0.59%



Advances from Federal Home Loan Bank



16,132

100

2.48%





16,267

100

2.46%



Trust preferred securities



10,310

88

3.41%





10,310

114

4.42%

























      Total interest bearing liabilities



745,759

2,096

1.12%





716,585

2,158

1.20%

























Non interest bearing demand



158,492

-







139,886

-



























      Total funding



904,251



0.93%





856,471



1.01%

























Other liabilities



20,184









13,120





























      Total liabilities



924,435









869,591





























Equity



136,930









131,691





























      Total liabilities and equity



$        1,061,365









$        1,001,282





























Net interest income





$              8,548









$              8,340



























Net interest income as a percent of average interest-earning assets - GAAP measure

3.47%









3.79%

























Net interest income as a percent of average interest-earning assets - non GAAP

3.48%









3.81%



 - Computed on a fully tax equivalent (FTE) basis

















 

 

Non-GAAP reconciliation



 Three Months Ended 



 Twelve Months Ended 



















($ in thousands, except per share & ratios)



 Mar. 31, 2020 



 Mar. 31, 2019 



 Dec. 31, 2019 



 Dec. 31, 2018 



















Total Operating Revenue



$         10,709



$         11,340



$         10,709



$         23,863

 Adjustment to (deduct)/add OMSR impairment*



2,212



708



1,094



61



















Adjusted Total Operating Revenue



12,921



12,048



11,803



23,924





































Income before Income Taxes



703



2,714



703



5,929

 Adjustment to (deduct)/add OMSR impairment



2,212



708



1,094



61



















Adjusted Income before Income Taxes



2,915



3,422



1,797



5,990





































Provision for Income Taxes



22



488



22



1,076

 Adjustment to (deduct)/add OMSR impairment



465



149



230



13



















Adjusted Provision for Income Taxes



487



637



252



1,089





































Net Income



681



2,226



681



4,853

 Adjustment to (deduct)/add OMSR impairment



1,747



559



864



48



















Adjusted Net Income



2,428



2,785



1,545



4,901





































Diluted Earnings per Share



0.09



0.28



0.09



0.61

 Adjustment to (deduct)/add OMSR impairment



0.22



0.07



0.11



0.01



















Adjusted Diluted Earnings per Share



$            0.31



$            0.35



$            0.20



$            0.62





































Return on Average Assets



0.26%



0.89%



0.07%



0.96%

 Adjustment to (deduct)/add OMSR impairment



0.66%



0.06%



0.08%



0.00%



















Adjusted Return on Average Assets



0.92%



0.95%



0.15%



0.97%



















*valuation adjustment to the Company's

















mortgage servicing rights

















 

Cision View original content:http://www.prnewswire.com/news-releases/sb-financial-group-inc-announces-first-quarter-2020-results-301046422.html

SOURCE SB Financial Group, Inc.

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsSmall CapPress ReleasesBanking/Financial ServicesConference Call Announcements
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!