Mountain Commerce Bancorp, Inc. Announces First Quarter 2020 Results

Loading...
Loading...

KNOXVILLE, Tenn., April 27, 2020 /PRNewswire/ -- Mountain Commerce Bancorp, Inc. (the "Company") MCBI, the holding company for Mountain Commerce Bank (the "Bank"), today announced earnings and related data as of and for the three months ended March 31, 2020.

Highlights

The following tables highlight the trends that the Company believes are most relevant to understanding the performance of the Company.  As further detailed in Appendix A to this press release, adjusted results (which are non-GAAP financial measures) reflect adjustments for investment gains and losses and negative provisions for loan losses.  See Appendix B to this press release for more information on our tax equivalent net interest margin.



For the Three Months Ended March 31



(Dollars in thousands, except per share data)

















2020



2019


Change (%)



GAAP


Adjusted



GAAP


Adjusted


GAAP


Adjusted















Net income

$

2,286


2,286


$

2,889


2,776


-20.9%


-17.7%

Net interest margin (tax equivalent)


3.46%


N/A



3.37%


N/A


2.7%


N/A

Return on average assets


0.98%


0.98%



1.36%


1.30%


-27.7%


-24.7%

Return on average equity


9.84%


9.84%



14.74%


14.16%


-33.2%


-30.5%

Efficiency ratio


45.98%


45.98%



52.71%


50.60%


-12.8%


-9.1%

Diluted earnings per share

$

0.36


0.36


$

0.46


0.44


-21.0%


-18.1%

 




March 31,



December 31,




2020



2019











(Dollars in thousands, except share data)

Asset Quality







Non-performing loans

$

2,030


$

1,680


Real estate owned


1,438



4,973


Non-performing assets


3,468



6,653


Non-performing loans to total loans


0.25%



0.21%


Non-performing assets to total assets


0.35%



0.73%


Net charge-offs (recoveries)

$

(6)


$

270


Allowance for loan losses to non-performing loans


361.28%



347.20%


Allowance for loan losses to total loans


0.89%



0.72%








Other Data







Shares outstanding


6,286,003



6,249,053


Book and tangible book value per share (1)


15.02



14.57


Closing market price per common share


13.00



22.10


Closing price to book value ratio


86.57%



151.72%


Equity to assets ratio


9.46%



10.04%


Bank regulatory leverage ratio


11.37%



11.54%









(1) The Company does not have any intangible assets

Management Commentary

William E. "Bill" Edwards, III, President and Chief Executive Officer of the Company, commented, "We are pleased that our strong first quarter results will enable the Company to continue to serve its customers during this difficult time that our nation is experiencing.  Our first quarter results include an additional $1.5 million of provision for loan losses that was established related to challenges our borrowers may face as a result of the ongoing COVID-19 pandemic.  In spite of this significant provision, we still achieved an ROAA of nearly 1% and an ROAE of nearly 10%.  I am particularly pleased to report that our efficiency ratio dropped below 46%, which places us among the most efficient community banks in the industry.  I am also honored to report that we have been a significant participant in the Small Business Administration's Paycheck Protection Program (PPP) which has allowed us to help our clients and communities as they attempt to weather the disruption to their businesses cause by the COVID-19 economic shutdown.  While it is difficult to accurately predict the next few quarters and the depths and length of the economic challenges our clients will face as a result of COVID-19, I believe that we have the capital and earnings base to weather this storm better than many other financial institutions during this time of uncertainty.  As we experienced with the PPP, I expect that we will also be able to attract new clients during this period."

Net Interest Income

Net interest income increased $0.9 million, or 14.0%, from $6.8 million for the three months ended March 31, 2019 to $7.7 million for the same period in 2020.  The increase between the periods was primarily the result of the following three factors:

  • Average interest-earning assets grew $81.4 million, or 10.0%, from $814.6 million to $896.1 million.
  • Average net interest-earning assets grew $51.3 million, or 36.1%, from $142.0 million to $193.2 million, funded by increased in noninterest bearing deposits and net income.
  • Net interest margin increased from 3.37% in the first quarter of 2019 to 3.46% in the first quarter of 2020.

Provision For Loan Losses

A provision for loan losses of $1.5 million was recorded in the first quarter of 2020 as a result of the Company increasing the qualitative factors in its allowance for loan loss model and increasing reserves on certain loans likely to be impacted by the COVID-19 pandemic.  A recovery of loan losses of $0.5 million was recorded in the first quarter of 2019.

Noninterest Income

Noninterest income increased $0.4 million, or 205%, from $0.4 million in the first quarter of 2019 to $0.8 million in the first quarter of 2020.  The increase was primarily due to $0.3 million of losses on the sale of investments recognized during the first quarter of 2019.  The Company also realized modestly higher levels of swap fees and gains from the sale of mortgage loans during the first quarter of 2020 as compared to the same period in the prior year.

Noninterest Expense

Noninterest expense increased $0.1 million, or 3.7%, from $3.8 million in the first quarter of 2019 to $3.9 million in the first quarter of 2020.  This modest increase was a contributing factor to the improvement in the Company's efficiency ratio, which improved from 52.71% (50.60% adjusted) in the first quarter of 2019 to 45.98% in the first quarter of 2020.

Income Taxes

The effective tax rate increased from 24.6% in the first quarter of 2019 to 26.0% in the first quarter of 2020.  The increase was primarily due to $0.2 million of deductions in 2019 related to the exercise of nonqualified stock options during the first quarter of 2019.

Balance Sheet

Total assets increased $90.7 million, or 10.0%, from $906.7 million at December 31, 2019 to $997.4 million at March 31, 2020.  The increase was primarily driven by the following two factors:

  • In the first quarter of 2020, the Company simultaneously entered into a $50.0 million 3 month FHLB advance and a $50.0 million, 5 year pay fixed interest rate swap.  The net result of these transactions was to lock in 5 year funding at approximately 43 basis points.  This transaction also resulted in a significant improvement in the Company's liquidity position and increased FHLB advances by $15 million from December 31, 2019 to March 31, 2020.
  • Wholesale time deposits increased $70.9 million, or 86.7%, from $81.8 million at December 31, 2019 to $152.7 million at March 31, 2020.  This increase funded loan growth for the first quarter of 2020 and lowered the Company's loan to deposit ratio from 106.5% at December 31, 2019 to 99.4% at March 31, 2020, while improving the Company's liquidity.

Interest-earning deposits increased by $73.5 million from $7.5 million at December 31, 2019 to $81.0 million at March 31, 2020.  The increase was primarily attributable to the proceeds from the $50.0 million swap discussed above.  The Company believes it is prudent to maintain higher levels of liquidity during the COVID-19 pandemic.

Loans receivable increased by $17.1 million, an annualized rate of 8.5%, from $807.4 million at December 31, 2019 to $824.6 million at March 31, 2020.  The majority of loan growth was concentrated in residential and commercial real estate loans.

Loading...
Loading...

Total deposits increased $71.8 million, or 9.5%, from $757.9 million at December 31, 2019 to $829.7 million at March 31, 2020.  As previously discussed, the majority of this increase was in wholesale time deposits.

Total equity increased $3.4 million, or 3.7%, from $91.0 million at December 31, 2019 to $94.4 million at March 31, 2020.  This increase was primarily comprised of net income of $2.3 million and net improvement in the fair value of the Company's investments and derivatives of $1.0 million.  Tangible book value per share improved from $14.57 at December 31, 2019 to $15.02 at March 31, 2020.  Equity to assets declined from 10.04% at December 31, 2019 to 9.46% at March 31, 2020 because of the increase in total assets.

Asset Quality

Non-performing loans to total loans increased slightly from 0.21% at December 31, 2019 to 0.25% at March 31, 2020.  The increase was due to the addition of 2 farmland loans for which no loss is currently expected.  Non-performing assets to total assets decreased significantly from 0.73% at December 31, 2019 to 0.35% at March 31, 2020, primarily as a result of the sale of several real estate owned properties.  Net recoveries of $6 thousand were recognized in the first quarter of 2020.  The allowance for loan losses to total loans increased from 0.72% at December 31, 2019 to 0.89% at March 31, 2020 and coverage of non-performing loans remains strong at 361.28% at March 31, 2020.

Non-GAAP Financial Measures

Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables in Appendix A, which provide a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures.  This press release and the accompanying tables discuss financial measures such as adjusted net income, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average equity and adjusted efficiency ratio, which are all non-GAAP financial measures.  We believe that such non-GAAP financial measures are useful because they enhance the ability of investors and management to evaluate and compare the Company's operating results from period to period in a meaningful manner.  Non-GAAP financial measures should not be considered as an alternative to any measure of performance calculated pursuant to GAAP, nor are they necessarily comparable to non-GAAP financial measures that may be presented by other companies.  Investors should consider the Company's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company.  Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results or financial condition as reported under GAAP.

Forward-Looking Statements

This press release contains forward-looking statements. The words "expect," "intend," "should," "may," "could," "believe," "suspect," "anticipate," "seek," "plan," "estimate" and similar expressions are intended to identify such forward-looking statements, but other statements not based on historical fact may also be considered forward-looking. Such forward-looking statements involve known and unknown risks and uncertainties that include, without limitation, (i) deterioration in the financial condition of our borrowers resulting in significant increases in loan losses and provisions for those losses, (ii) the effects of the emergence of widespread health emergencies or pandemics, including the magnitude and duration of the COVID-19 pandemic and its impact on general economic and financial market conditions and on our and our customers' business, results of operations, asset quality and financial condition; (iii) deterioration in the real estate market conditions in our market areas, (iv) the impact of increased competition with other financial institutions, including pricing pressures, and the resulting impact our results, including as a result of compression to our net interest margin, (v) the deterioration of the economy in our market areas, (vi) fluctuations or differences in interest rates on loans or deposits from those that we are modeling or anticipating, including as a result of our inability to better match deposit rates with the changes in the short-term rate environment, or that affect the yield curve, (vii) the ability to grow and retain low-cost core deposits, (viii) significant downturns in the business of one or more large customers, (ix) our inability to maintain the historical growth rate of our loan portfolio, (x) risks of expansion into new geographic or product markets, (xi) the possibility of increased compliance and operational costs as a result of increased regulatory oversight, (xii) our inability to comply with regulatory capital requirements, including those resulting from changes to capital calculation methodologies and required capital maintenance levels, (xiii) changes in state or Federal regulations, policies, or legislation applicable to banks and other financial service providers, including regulatory or legislative developments arising out of current unsettled conditions in the economy, (xiv) changes in capital levels and loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments, (xv) inadequate allowance for loan losses, (xvi) results of regulatory examinations, (xvii) the vulnerability of our network and online banking portals, and the systems of parties with whom we contract, to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches, (xviii) the possibility of additional increases to compliance costs as a result of increased regulatory oversight, (xix) loss of key personnel, and (xx) adverse results (including costs, fines, reputational harm and/or other negative effects) from current or future obligatory litigation, examinations or other legal and/or regulatory actions. These risks and uncertainties may cause our actual results or performance to be materially different from any future results or performance expressed or implied by such forward-looking statements. Our future operating results depend on a number of factors which were derived utilizing numerous assumptions that could cause actual results to differ materially from those projected in forward-looking statements.

About Mountain Commerce Bancorp, Inc. and Mountain Commerce Bank

Mountain Commerce Bancorp, Inc. is the holding company of Mountain Commerce Bank.  The Company's shares of common stock trade on the OTCQX under the symbol "MCBI".

Mountain Commerce Bank is state-chartered financial institution that traces its history over a century and is headquartered in Knoxville, Tennessee serving East Tennessee through 5 branches located in Erwin, Johnson City, Knoxville and Unicoi.  The Bank focuses on relationship banking of small and medium-sized businesses and high net worth individuals who value the personal service and attention that only a community bank can offer.  For further information, please visit us at www.mcb.com

Mountain Commerce Bancorp, Inc. and Subsidiary

Condensed Consolidated Statements of Income

(Unaudited)

(Amounts in thousands, except share data)










Three Months Ended




March 31,




2020


2019







Interest income






Loans

$

10,198

$

9,133


Investment securities - taxable


265


597


Investment securities - tax exempt


3


-


Other investments


117


113




10,583


9,843

Interest expense






Deposits


2,602


2,681


Other borrowings


126


206


Senior debt


149


194




2,877


3,081







Net interest income


7,706


6,762







Provision for (recovery of) loan losses


1,495


(450)







Net interest income after provision for (recovery of) loan losses


6,211


7,212







Noninterest income






Bank owned life insurance


35


38


Deposit fees and charges


136


127


Interchange income


45


37


Swap fees


245


228


Brokerage income


116


115


Gain (loss) on sale of investments


-


(297)


Gain on sale of loans


55


13


Other 


150


120




782


381

Noninterest expense






Compensation and benefits


2,379


2,196


Occupancy


555


546


Data processing


337


389


FDIC insurance


42


95


Advertising


46


40


Professional fees


256


171


Real estate owned


(16)


72


Other


304


256




3,903


3,765







Income before income taxes


3,090


3,828







Income taxes


804


940







Net income

$

2,286

$

2,888







Earnings per common share:






Basic

$

0.37

$

0.47


Diluted

$

0.36

$

0.46







Weighted average common shares outstanding:






Basic


6,271,810


6,182,688


Diluted


6,294,540


6,261,960

 

Mountain Commerce Bancorp, Inc. and Subsidiary

Condensed Consolidated Balance Sheets

(Amounts in thousands)


















March 31,



December 31,



March 31,




2020



2019



2019




(Unaudited)



(Audited)



(Unaudited)











Assets



















Cash and due from banks

$

9,596


$

9,113


$

7,605

Interest-earning deposits


80,966



7,481



14,417


Cash and cash equivalents


90,562



16,594



22,022











Certificates of deposit


6,216



6,216



6,216

Investments available for sale


51,794



46,903



70,676

Loans held for sale


151



1,087



62











Loans receivable


824,584



807,440



736,688

Allowance for loans losses


(7,334)



(5,832)



(6,161)


Net loans receivable


817,250



801,608



730,527











Premises and equipment, net


11,476



11,513



11,635

Accrued interest receivable


2,895



2,640



2,628

Real estate owned


1,438



4,973



7,182

Bank owned life insurance


7,337



7,302



7,347

Restricted stock


2,519



2,179



1,816

Deferred tax assets, net 


1,694



1,887



2,046

Other assets


4,043



3,787



3,790











Total assets

$

997,375


$

906,689


$

865,947





















Liabilities and Shareholders' Equity



















Noninterest-bearing

$

134,498


$

138,848


$

110,605

Interest-bearing


542,547



537,292



531,778

Wholesale


152,670



81,792



114,801


Total deposits


829,715



757,932



757,184











Federal Home Loan Bank advances


50,000



35,000



5,000

Senior debt, net


15,520



15,987



15,985

Accrued interest payable


377



366



434

Post-employment liabilities


2,479



2,393



2,158

Other liabilities


4,890



3,986



4,599











Total liabilities


902,981



815,664



785,360











Total shareholders' equity


94,394



91,024



80,587











Total liabilities and shareholders' equity

$

997,375


$

906,688


$

865,947

 

Appendix A - Reconciliation of Non-GAAP Financial Measures (Unaudited)





Three Months Ended


March 31,


(Dollars in thousands, except per share data)





2020

2019

Adjusted Net Income



Net income (GAAP)

2,286

2,889

Loss on sale of investments

-

297

Negative provision for loan losses

-

(450)

Tax effect of adjustments

-

40

Adjusted net income (Non-GAAP)

2,286

2,776




Adjusted Diluted Earnings Per Share



Diluted earnings per share (GAAP)

0.36

0.46

Loss on sale of investments

-

0.05

Negative provision for loan losses

-

(0.07)

Tax effect of adjustments

-

0.01

Adjusted diluted earnings per share (Non-GAAP)

0.36

0.44




Adjusted Return on Average Assets



Return on average assets (GAAP)

0.98%

1.36%

Loss on sale of investments

0.00%

0.14%

Negative provision for loan losses

0.00%

-0.21%

Tax effect of adjustments

0.00%

0.02%

Adjusted return on average assets (Non-GAAP)

0.98%

1.30%




Adjusted Return on Average Equity



Return on average equity (GAAP)

9.84%

14.74%

Loss on sale of investments

0.00%

1.52%

Negative provision for loan losses

0.00%

-2.30%

Tax effect of adjustments

0.00%

0.20%

Adjusted return on average equity (Non-GAAP)

9.84%

14.16%




Adjusted Efficiency Ratio



Efficiency Ratio (GAAP)

45.98%

52.71%

Loss on sale of investments

0.00%

2.10%

Adjusted efficiency ratio (Non-GAAP)

45.98%

50.60%

 

Appendix B - Tax Equivalent Net Interest Margin Analysis (Unaudited)


























For the Three Months Ended March 31,




2020



2019




Average





Average






Outstanding 


Yield / 



Outstanding 


Yield / 




Balance

Interest

Rate



Balance

Interest

Rate




(Dollars in thousands)

Interest-earning Assets:











Loans, including loans held for sale

$

810,039

10,198

5.06%


$

710,251

9,133

5.21%


Investments - taxable


46,178

265

2.31%



86,314

597

2.81%


Investments - tax exempt (1)


359

4

4.25%



-

-

0.00%


Interest earning deposits


30,064

51

0.68%



9,531

39

1.66%


Other investments, at cost


9,439

66

2.81%



8,549

75

3.56%













Total interest-earning assets


896,079

10,584

4.75%



814,645

9,844

4.90%













Noninterest earning assets


36,164





37,253















Total assets

$

932,243




$

851,898














Interest-bearing liabilities:











Interest-bearing transaction accounts

$

20,837

26

0.50%


$

20,412

22

0.44%


Savings accounts


287,862

1,014

1.42%



282,717

1,019

1.46%


Money market accounts


60,622

201

1.33%



45,684

170

1.51%


Retail time deposits


167,514

878

2.11%



178,177

956

2.18%


Wholesale time deposits


113,949

483

1.70%



91,721

514

2.27%


     Total interest bearing deposits


650,784

2,602

1.61%



618,711

2,681

1.76%













Federal Home Loan Bank advances


36,353

126

1.39%



37,978

206

2.20%


Senior debt


15,723

149

3.81%



16,000

194

4.92%













Total interest-bearing liabilities


702,860

2,877

1.65%



672,689

3,081

1.86%













Noninterest-bearing deposits


128,640





96,564















Other noninterest-bearing liabilities


7,842





4,232















Total liabilities


839,342





773,485















Total shareholders' equity


92,901





78,413















Total liabilities and shareholders' equity

$

932,243




$

851,898















Tax-equivalent net interest income



7,707





6,763














Net interest-earning assets (2)

$

193,219




$

141,956















Average interest-earning assets to interest-











     bearing liabilities


127%





121%















Tax-equivalent net interest rate spread (3)


3.10%





3.04%















Tax equivalent net interest margin (4)


3.46%





3.37%















(1)

Tax exempt investments are calculated giving effect to a 21% federal tax rate


(2)

Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities


(3)

Tax-equivalent net interest rate spread represents the difference between the tax equivalent yield on average interest-earning assets and the cost of average interest-bearing liabilities.


(4)

Tax equivalent net interest margin represents tax equivalent net interest income divided by average total interest-earning assets

 

SOURCE Mountain Commerce Bancorp, Inc.

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsSmall CapPress ReleasesBanking/Financial Services
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!

Loading...