Washington | 91-1863696 |
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
624 Simpson Avenue, Hoquiam, Washington | 98550 |
(Address of principal executive offices) | (Zip Code) |
Page | |||
Certifications | |||
Exhibit 31.1 | |||
Exhibit 31.2 | |||
Exhibit 32 |
March 31, 2013 | September 30, 2012 | ||||||
Assets | |||||||
Cash and cash equivalents: | |||||||
Cash and due from financial institutions | $ | 11,250 | $ | 11,008 | |||
Interest-bearing deposits in banks | 74,550 | 85,660 | |||||
Total cash and cash equivalents | 85,800 | 96,668 | |||||
Certificates of deposit (“CDs”) held for investment (at cost which approximates fair value) | 26,057 | 23,490 | |||||
Mortgage-backed securities (“MBS”) and other investments - held to maturity, at amortized cost (estimated fair value $3,440 and $3,632) | 3,060 | 3,339 | |||||
MBS and other investments - available for sale | 4,463 | 4,945 | |||||
Federal Home Loan Bank of Seattle (“FHLB”) stock | 5,553 | 5,655 | |||||
Loans receivable | 554,313 | 548,878 | |||||
Loans held for sale | 3,787 | 1,427 | |||||
Less: Allowance for loan losses | (11,313 | ) | (11,825 | ) | |||
Net loans receivable | 546,787 | 538,480 | |||||
Premises and equipment, net | 18,126 | 17,886 | |||||
Other real estate owned (“OREO”) and other repossessed assets, net | 15,031 | 13,302 | |||||
Accrued interest receivable | 2,081 | 2,183 | |||||
Bank owned life insurance (“BOLI”) | 16,812 | 16,524 | |||||
Goodwill | 5,650 | 5,650 | |||||
Core deposit intangible (“CDI”) | 184 | 249 | |||||
Mortgage servicing rights (“MSRs”), net | 2,412 | 2,011 | |||||
Prepaid Federal Deposit Insurance Corporation (“FDIC”) insurance assessment | 758 | 1,186 | |||||
Other assets | 5,347 | 5,386 | |||||
Total assets | $ | 738,121 | $ | 736,954 | |||
Liabilities and shareholders’ equity | |||||||
Liabilities: | |||||||
Deposits: | |||||||
Non-interest-bearing demand | $ | 80,938 | $ | 75,296 | |||
Interest-bearing | 520,647 | 522,630 | |||||
Total deposits | 601,585 | 597,926 | |||||
FHLB advances | 45,000 | 45,000 | |||||
Repurchase agreements | 549 | 855 | |||||
Other liabilities and accrued expenses | 2,456 | 2,854 | |||||
Total liabilities | 649,590 | 646,635 |
Shareholders’ equity | |||||||
Preferred stock, $.01 par value; 1,000,000 shares authorized; 12,065 shares, Series A, issued and outstanding - March 31, 2013 16,641 shares, Series A, issued and outstanding; - September 30, 2012 redeemable at $1,000 per share | $ | 11,842 | $ | 16,229 | |||
Common stock, $.01 par value; 50,000,000 shares authorized; 7,045,036 shares issued and outstanding | 10,524 | 10,484 | |||||
Unearned shares issued to Employee Stock Ownership Plan (“ESOP”) | (1,587 | ) | (1,719 | ) | |||
Retained earnings | 68,198 | 65,788 | |||||
Accumulated other comprehensive loss | (446 | ) | (463 | ) | |||
Total shareholders’ equity | 88,531 | 90,319 | |||||
Total liabilities and shareholders’ equity | $ | 738,121 | $ | 736,954 |
Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Interest and dividend income | |||||||||||||||
Loans receivable | $ | 7,395 | $ | 7,607 | $ | 14,809 | $ | 15,412 | |||||||
MBS and other investments | 70 | 109 | 147 | 234 | |||||||||||
Dividends from mutual funds | 5 | 7 | 17 | 20 | |||||||||||
Interest-bearing deposits in banks | 82 | 81 | 168 | 170 | |||||||||||
Total interest and dividend income | 7,552 | 7,804 | 15,141 | 15,836 | |||||||||||
Interest expense | |||||||||||||||
Deposits | 650 | 1,035 | 1,378 | 2,204 | |||||||||||
FHLB advances | 461 | 496 | 933 | 1,058 | |||||||||||
Total interest expense | 1,111 | 1,531 | 2,311 | 3,262 | |||||||||||
Net interest income | 6,441 | 6,273 | 12,830 | 12,574 | |||||||||||
Provision for loan losses | 1,175 | 1,050 | 1,375 | 1,700 | |||||||||||
Net interest income after provision for loan losses | 5,266 | 5,223 | 11,455 | 10,874 | |||||||||||
Non-interest income | |||||||||||||||
Other than temporary impairment (“OTTI”) on MBS and other investments | 4 | (94 | ) | (3 | ) | (183 | ) | ||||||||
Adjustment for portion recorded as (transferred from) other comprehensive income (loss) before taxes | (29 | ) | — | (32 | ) | 30 | |||||||||
Net OTTI on MBS and other investments | (25 | ) | (94 | ) | (35 | ) | (153 | ) | |||||||
Gain on sales of MBS and other investments | — | 20 | — | 20 | |||||||||||
Service charges on deposits | 827 | 890 | 1,774 | 1,860 | |||||||||||
ATM and debit card interchange transaction fees | 521 | 540 | 1,036 | 1,057 | |||||||||||
BOLI net earnings | 144 | 154 | 287 | 311 | |||||||||||
Gain on sales of loans, net | 833 | 596 | 1,475 | 1,155 | |||||||||||
Escrow fees | 44 | 22 | 79 | 49 | |||||||||||
Valuation recovery on MSRs | 221 | 142 | 475 | 226 | |||||||||||
Fee income from non-deposit investment sales | 31 | 26 | 56 | 38 | |||||||||||
Other | 182 | 197 | 346 | 374 | |||||||||||
Total non-interest income, net | 2,778 | 2,493 | 5,493 | 4,937 |
Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Non-interest expense | |||||||||||||||
Salaries and employee benefits | $ | 3,086 | $ | 3,055 | $ | 6,200 | $ | 5,983 | |||||||
Premises and equipment | 725 | 682 | 1,415 | 1,332 | |||||||||||
Advertising | 172 | 172 | 349 | 380 | |||||||||||
OREO and other repossessed assets, net | 506 | 434 | 794 | 936 | |||||||||||
ATM | 196 | 197 | 417 | 392 | |||||||||||
Postage and courier | 122 | 139 | 235 | 257 | |||||||||||
Amortization of CDI | 32 | 37 | 65 | 74 | |||||||||||
State and local taxes | 157 | 152 | 296 | 301 | |||||||||||
Professional fees | 192 | 232 | 434 | 411 | |||||||||||
FDIC insurance | 128 | 241 | 369 | 466 | |||||||||||
Other insurance | 43 | 53 | 95 | 109 | |||||||||||
Loan administration and foreclosure | 49 | 372 | 187 | 533 | |||||||||||
Data processing and telecommunications | 305 | 315 | 592 | 615 | |||||||||||
Deposit operations | 129 | 193 | 293 | 416 | |||||||||||
Other | 342 | 298 | 820 | 589 | |||||||||||
Total non-interest expense | 6,184 | 6,572 | 12,561 | 12,794 | |||||||||||
Income before federal and state income taxes | 1,860 | 1,144 | 4,387 | 3,017 | |||||||||||
Provision for federal and state income taxes | 582 | 336 | 1,401 | 927 | |||||||||||
Net income | 1,278 | 808 | 2,986 | 2,090 | |||||||||||
Preferred stock dividends | (207 | ) | (208 | ) | (408 | ) | (416 | ) | |||||||
Preferred stock discount accretion | (126 | ) | (59 | ) | (189 | ) | (118 | ) | |||||||
Repurchase of preferred stock at a discount | 255 | — | 255 | — | |||||||||||
Net income to common shareholders | $ | 1,200 | $ | 541 | $ | 2,644 | $ | 1,556 | |||||||
Net income per common share | |||||||||||||||
Basic | $ | 0.18 | $ | 0.08 | $ | 0.39 | $ | 0.23 | |||||||
Diluted | $ | 0.17 | $ | 0.08 | $ | 0.39 | $ | 0.23 | |||||||
Weighted average common shares outstanding | |||||||||||||||
Basic | 6,815,782 | 6,780,516 | 6,815,782 | 6,780,516 | |||||||||||
Diluted | 6,889,504 | 6,780,516 | 6,854,879 | 6,780,516 | |||||||||||
Dividends paid per common share | $ | 0.03 | $ | — | $ | 0.03 | $ | — |
Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Comprehensive income: | |||||||||||||||
Net income | $ | 1,278 | $ | 808 | $ | 2,986 | $ | 2,090 | |||||||
Unrealized holding loss on securities available for sale, net of tax | (8 | ) | (42 | ) | (27 | ) | (56 | ) | |||||||
Change in OTTI on securities held to maturity, net of tax: | |||||||||||||||
Additions to OTTI | — | (13 | ) | — | (27 | ) | |||||||||
Additional amount recognized (recovered) related to credit loss for which OTTI was previously recognized | 18 | 8 | 18 | (4 | ) | ||||||||||
Amount reclassified to credit loss for previously recorded market loss | 1 | 5 | 3 | 11 | |||||||||||
Accretion of OTTI securities held to maturity, net of tax | 11 | 15 | 23 | 26 | |||||||||||
Total comprehensive income | $ | 1,300 | $ | 781 | $ | 3,003 | $ | 2,040 |
Number of Shares | Amount | Unearned Shares Issued to ESOP | Accumulated Other Compre- hensive Loss | ||||||||||||||||||||||||||
Preferred Stock | Common Stock | Preferred Stock | Common Stock | Retained Earnings | Total | ||||||||||||||||||||||||
Balance, September 30, 2011 | 16,641 | 7,045,036 | $ | 15,989 | $ | 10,457 | $ | (1,983 | ) | $ | 62,270 | $ | (528 | ) | $ | 86,205 | |||||||||||||
Net income | — | — | — | — | — | 4,590 | — | 4,590 | |||||||||||||||||||||
Accretion of preferred stock discount | — | — | 240 | — | — | (240 | ) | — | — | ||||||||||||||||||||
5% preferred stock dividend | — | — | — | — | — | (832 | ) | — | (832 | ) | |||||||||||||||||||
Earned ESOP shares | — | — | — | (65 | ) | 264 | — | — | 199 | ||||||||||||||||||||
MRDP (1) compensation expense | — | — | — | 77 | — | — | — | 77 | |||||||||||||||||||||
Stock option compensation expense | — | — | — | 15 | — | — | — | 15 | |||||||||||||||||||||
Unrealized holding gain on securities available for sale, net of tax | — | — | — | — | — | — | 14 | 14 | |||||||||||||||||||||
Change in OTTI on securities held to maturity, net of tax | — | — | — | — | — | — | 5 | 5 | |||||||||||||||||||||
Accretion of OTTI on securities held to maturity, net of tax | — | — | — | — | — | — | 46 | 46 | |||||||||||||||||||||
Balance, September 30, 2012 | 16,641 | 7,045,036 | 16,229 | 10,484 | (1,719 | ) | 65,788 | (463 | ) | 90,319 | |||||||||||||||||||
Net income | — | — | — | — | — | 2,986 | — | 2,986 | |||||||||||||||||||||
Accretion of preferred stock discount | — | — | 189 | — | — | (189 | ) | — | — | ||||||||||||||||||||
Redemption of preferred stock | (4,576 | ) | — | (4,576 | ) | — | — | 255 | — | (4,321 | ) | ||||||||||||||||||
5% preferred stock dividend | — | — | — | — | — | (431 | ) | — | (431 | ) | |||||||||||||||||||
Common stock dividend ($0.03 per common share) | — | — | — | — | — | (211 | ) | — | (211 | ) | |||||||||||||||||||
Earned ESOP shares | — | — | — | (6 | ) | 132 | — | — | 126 | ||||||||||||||||||||
MRDP compensation expense | — | — | — | 22 | — | — | — | 22 | |||||||||||||||||||||
Stock option compensation expense | — | — | — | 24 | — | — | — | 24 | |||||||||||||||||||||
Unrealized holding loss on securities available for sale, net of tax | — | — | — | — | — | — | (27 | ) | (27 | ) | |||||||||||||||||||
Change in OTTI on securities held to maturity, net of tax | — | — | — | — | — | — | 21 | 21 | |||||||||||||||||||||
Accretion of OTTI on securities held to maturity, net of tax | — | — | — | — | — | — | 23 | 23 | |||||||||||||||||||||
Balance, March 31, 2013 | 12,065 | 7,045,036 | $ | 11,842 | $ | 10,524 | $ | (1,587 | ) | $ | 68,198 | $ | (446 | ) | $ | 88,531 |
Six Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Cash flows from operating activities | |||||||
Net income | $ | 2,986 | $ | 2,090 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Provision for loan losses | 1,375 | 1,700 | |||||
Depreciation | 528 | 460 | |||||
Deferred federal income taxes | 55 | 353 | |||||
Amortization of CDI | 65 | 74 | |||||
Earned ESOP shares | 132 | 132 | |||||
MRDP compensation expense | 22 | 55 | |||||
Stock option compensation expense | 24 | 7 | |||||
(Gain) loss on sales of OREO and other repossessed assets, net | (219 | ) | 294 | ||||
Provision for OREO losses | 619 | 372 | |||||
Gain on sale of premises and equipment | (8 | ) | — | ||||
BOLI net earnings | (287 | ) | (311 | ) | |||
Gain on sales of loans, net | (1,475 | ) | (1,155 | ) | |||
Decrease in deferred loan origination fees | (243 | ) | (86 | ) | |||
Net OTTI on MBS and other investments | 35 | 153 | |||||
Gain on sale of MBS and other investments | — | (20 | ) | ||||
Valuation recovery on MSRs | (475 | ) | (226 | ) | |||
Loans originated for sale | (53,957 | ) | (43,684 | ) | |||
Proceeds from sales of loans | 53,072 | 47,588 | |||||
Decrease (increase) in other assets, net | 566 | (774 | ) | ||||
(Decrease) increase in other liabilities and accrued expenses, net | (398 | ) | 153 | ||||
Net cash provided by operating activities | 2,417 | 7,175 | |||||
Cash flows from investing activities | |||||||
Net increase in CDs held for investment | (2,567 | ) | (1,521 | ) | |||
Proceeds from maturities and prepayments of MBS and other investments available for sale | 447 | 617 | |||||
Proceeds from maturities and prepayments of MBS and other investments held to maturity | 317 | 364 | |||||
Proceeds from the sale of MBS and other investments | — | 743 | |||||
Redemption of FHLB stock | 102 | — | |||||
Increase in loans receivable, net | (10,861 | ) | (9,908 | ) | |||
Additions to premises and equipment | (768 | ) | (710 | ) | |||
Proceeds from sale of premises and equipment | 8 | — | |||||
Proceeds from sale of OREO and other repossessed assets | 1,653 | 698 | |||||
Net cash used in investing activities | (11,669 | ) | (9,717 | ) | |||
Six Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Cash flows from financing activities | |||||||
Increase in deposits, net | 3,659 | 11,918 | |||||
Repayment of FHLB Advances | — | (10,000 | ) | ||||
Increase (decrease) in repurchase agreements, net | (306 | ) | 219 | ||||
ESOP tax effect | (6 | ) | (39 | ) | |||
Repurchase of preferred stock | (4,321 | ) | — | ||||
Dividends paid | (642 | ) | — | ||||
Net cash provided by (used in) financing activities | (1,616 | ) | 2,098 | ||||
Net decrease in cash and cash equivalents | (10,868 | ) | (444 | ) | |||
Cash and cash equivalents | |||||||
Beginning of period | 96,668 | 112,065 | |||||
End of period | $ | 85,800 | $ | 111,621 | |||
Supplemental disclosure of cash flow information | |||||||
Income taxes paid | $ | 1,793 | $ | 918 | |||
Interest paid | 2,356 | 3,390 | |||||
Supplemental disclosure of non-cash investing activities | |||||||
Loans transferred to OREO and other repossessed assets | $ | 4,452 | $ | 1,937 | |||
Loans originated to facilitate the sale of OREO | 670 | 3,360 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
March 31, 2013 | |||||||||||||||
Held to Maturity | |||||||||||||||
MBS: | |||||||||||||||
U.S. government agencies | $ | 1,345 | $ | 41 | $ | (2 | ) | $ | 1,384 | ||||||
Private label residential | 1,701 | 376 | (37 | ) | 2,040 | ||||||||||
U.S. agency securities | 14 | 2 | — | 16 | |||||||||||
Total | $ | 3,060 | $ | 419 | $ | (39 | ) | $ | 3,440 | ||||||
Available for Sale | |||||||||||||||
MBS: | |||||||||||||||
U.S. government agencies | $ | 2,480 | $ | 125 | $ | — | $ | 2,605 | |||||||
Private label residential | 907 | 66 | (110 | ) | 863 | ||||||||||
Mutual funds | 1,000 | — | (5 | ) | 995 | ||||||||||
Total | $ | 4,387 | $ | 191 | $ | (115 | ) | $ | 4,463 | ||||||
September 30, 2012 | |||||||||||||||
Held to Maturity | |||||||||||||||
MBS: | |||||||||||||||
U.S. government agencies | $ | 1,493 | $ | 44 | $ | (3 | ) | $ | 1,534 | ||||||
Private label residential | 1,819 | 309 | (60 | ) | 2,068 | ||||||||||
U.S. agency securities | 27 | 3 | — | 30 | |||||||||||
Total | $ | 3,339 | $ | 356 | $ | (63 | ) | $ | 3,632 | ||||||
Available for Sale | |||||||||||||||
MBS: | |||||||||||||||
U.S. government agencies | $ | 2,828 | $ | 147 | $ | — | $ | 2,975 | |||||||
Private label residential | 1,001 | 65 | (109 | ) | 957 | ||||||||||
Mutual funds | 1,000 | 13 | — | 1,013 | |||||||||||
Total | $ | 4,829 | $ | 225 | $ | (109 | ) | $ | 4,945 |
Less Than 12 Months | 12 Months or Longer | Total | |||||||||||||||||||||||||||
Estimated Fair Value | Gross Unrealized Losses | Qty | Estimated Fair Value | Gross Unrealized Losses | Qty | Estimated Fair Value | Gross Unrealized Losses | ||||||||||||||||||||||
Held to Maturity | |||||||||||||||||||||||||||||
MBS: | |||||||||||||||||||||||||||||
U.S. government agencies | $ | 1 | $ | — | 3 | $ | 95 | $ | (2 | ) | 4 | $ | 96 | $ | (2 | ) | |||||||||||||
Private label residential | — | — | — | 263 | (37 | ) | 20 | 263 | (37 | ) | |||||||||||||||||||
Total | $ | 1 | $ | — | 3 | $ | 358 | $ | (39 | ) | 24 | $ | 359 | $ | (39 | ) | |||||||||||||
Available for Sale | |||||||||||||||||||||||||||||
MBS: | |||||||||||||||||||||||||||||
Private label residential | $ | — | $ | — | — | $ | 586 | $ | (110 | ) | 4 | $ | 586 | $ | (110 | ) | |||||||||||||
Mutual Funds | 995 | (5 | ) | 1 | — | — | — | 995 | (5 | ) | |||||||||||||||||||
Total | $ | 995 | $ | (5 | ) | 1 | $ | 586 | $ | (110 | ) | 4 | $ | 1,581 | $ | (115 | ) |
Less Than 12 Months | 12 Months or Longer | Total | |||||||||||||||||||||||||||
Estimated Fair Value | Gross Unrealized Losses | Qty | Estimated Fair Value | Gross Unrealized Losses | Qty | Estimated Fair Value | Gross Unrealized Losses | ||||||||||||||||||||||
Held to Maturity | |||||||||||||||||||||||||||||
MBS: | |||||||||||||||||||||||||||||
U.S. government agencies | $ | 7 | $ | — | 1 | $ | 100 | $ | (3 | ) | 4 | $ | 107 | $ | (3 | ) | |||||||||||||
Private label residential | 17 | (1 | ) | 1 | 423 | (59 | ) | 28 | 440 | (60 | ) | ||||||||||||||||||
Total | $ | 24 | $ | (1 | ) | 2 | $ | 523 | $ | (62 | ) | 32 | $ | 547 | $ | (63 | ) | ||||||||||||
Available for Sale | |||||||||||||||||||||||||||||
MBS: | |||||||||||||||||||||||||||||
Private label residential | $ | — | $ | — | — | $ | 651 | $ | (109 | ) | 4 | $ | 651 | $ | (109 | ) | |||||||||||||
Total | $ | — | $ | — | — | $ | 651 | $ | (109 | ) | 4 | $ | 651 | $ | (109 | ) |
Range | Weighted | |||||||
Minimum | Maximum | Average | ||||||
At March 31, 2013 | ||||||||
Constant prepayment rate | 6.00 | % | 15.00 | % | 10.52 | % | ||
Collateral default rate | 0.15 | % | 25.91 | % | 7.75 | % | ||
Loss severity rate | 6.99 | % | 78.36 | % | 45.51 | % | ||
At September 30, 2012 | ||||||||
Constant prepayment rate | 6.00 | % | 15.00 | % | 8.77 | % | ||
Collateral default rate | 0.06 | % | 28.40 | % | 8.74 | % | ||
Loss severity rate | 0.52 | % | 76.03 | % | 48.28 | % |
Three Months Ended March 31, 2013 | Three Months Ended March 31, 2012 | ||||||||||||||
Held To Maturity | Available For Sale | Held To Maturity | Available For Sale | ||||||||||||
Total OTTI | $ | 4 | $ | — | $ | (88 | ) | $ | (6 | ) | |||||
Adjustment for portion recorded as (transferred from) other comprehensive income (loss) before taxes (1) | (29 | ) | — | — | — | ||||||||||
Net OTTI recognized in earnings (2) | $ | (25 | ) | $ | — | $ | (88 | ) | $ | (6 | ) | ||||
Six Months Ended March 31, 2013 | Six Months Ended March 31, 2012 | ||||||||||||||
Held To Maturity | Available For Sale | Held To Maturity | Available For Sale | ||||||||||||
Total OTTI | $ | (2 | ) | $ | (1 | ) | $ | (140 | ) | $ | (43 | ) | |||
Adjustment for portion recorded as (transferred from) other comprehensive income (loss) before taxes (1) | (32 | ) | — | 30 | — | ||||||||||
Net OTTI recognized in earnings (2) | $ | (34 | ) | $ | (1 | ) | $ | (110 | ) | $ | (43 | ) |
(1) | Represents OTTI related to all other factors. |
(2) | Represents OTTI related to credit losses. |
Six Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Beginning balance of credit loss | $ | 2,703 | $ | 3,361 | |||
Additions: | |||||||
Credit losses for which OTTI was not previously recognized | 5 | 66 | |||||
Additional increases to the amount related to credit loss for which OTTI was previously recognized | 30 | 87 | |||||
Subtractions: | |||||||
Realized losses previously recorded as credit losses | (384 | ) | (419 | ) | |||
Ending balance of credit loss | $ | 2,354 | $ | 3,095 |
Held to Maturity | Available for Sale | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
Due within one year | $ | — | $ | — | $ | — | $ | — | |||||||
Due after one year to five years | 25 | 27 | 32 | 32 | |||||||||||
Due after five to ten years | 15 | 15 | 18 | 18 | |||||||||||
Due after ten years | 3,020 | 3,398 | 3,337 | 3,418 | |||||||||||
Total | $ | 3,060 | $ | 3,440 | $ | 3,387 | $ | 3,468 |
March 31, 2013 | September 30, 2012 | ||||||||||||
Amount | Percent | Amount | Percent | ||||||||||
Mortgage loans: | |||||||||||||
One- to four-family (1) | $ | 108,304 | 18.9 | % | $ | 106,979 | 18.8 | % | |||||
Multi-family | 47,330 | 8.3 | 47,521 | 8.4 | |||||||||
Commercial | 283,307 | 49.5 | 256,254 | 45.1 | |||||||||
Construction and land development | 39,658 | 6.9 | 56,406 | 9.9 | |||||||||
Land | 35,323 | 6.2 | 39,655 | 7.0 | |||||||||
Total mortgage loans | 513,922 | 89.8 | 506,815 | 89.2 | |||||||||
Consumer loans: | |||||||||||||
Home equity and second mortgage | 32,080 | 5.6 | 32,814 | 5.8 | |||||||||
Other | 5,570 | 1.0 | 6,183 | 1.1 | |||||||||
Total consumer loans | 37,650 | 6.6 | 38,997 | 6.9 | |||||||||
Commercial business loans | 20,388 | 3.6 | 22,588 | 3.9 | |||||||||
Total loans receivable | 571,960 | 100.0 | % | 568,400 | 100.0 | % | |||||||
Less: | |||||||||||||
Undisbursed portion of construction loans in process | (12,161 | ) | (16,325 | ) | |||||||||
Deferred loan origination fees | (1,699 | ) | (1,770 | ) | |||||||||
Allowance for loan losses | (11,313 | ) | (11,825 | ) | |||||||||
Total loans receivable, net | $ | 546,787 | $ | 538,480 |
March 31, 2013 | September 30, 2012 | ||||||||||||
Amount | Percent | Amount | Percent | ||||||||||
Custom and owner/builder | $ | 32,515 | 82.0 | % | $ | 33,345 | 59.1 | % | |||||
Speculative one- to four-family | 1,718 | 4.3 | 1,880 | 3.4 | |||||||||
Commercial real estate | 4,521 | 11.4 | 20,247 | 35.9 | |||||||||
Multi-family (including condominiums) | 345 | 0.9 | 345 | 0.6 | |||||||||
Land development | 559 | 1.4 | 589 | 1.0 | |||||||||
Total construction and land development loans | $ | 39,658 | 100.0 | % | $ | 56,406 | 100.0 | % |
Three Months Ended March 31, 2013 | |||||||||||||||||||
Beginning Allowance | Provision /(Credit) | Charge- offs | Recoveries | Ending Allowance | |||||||||||||||
Mortgage loans: | |||||||||||||||||||
One-to four-family | $ | 1,829 | $ | 258 | $ | 261 | $ | 20 | $ | 1,846 | |||||||||
Multi-family | 945 | (14 | ) | 116 | — | 815 | |||||||||||||
Commercial | 4,463 | 640 | 656 | 50 | 4,497 | ||||||||||||||
Construction – custom and owner/builder | 294 | (10 | ) | — | — | 284 | |||||||||||||
Construction – speculative one- to four-family | 132 | 9 | — | — | 141 | ||||||||||||||
Construction – commercial | 371 | (286 | ) | — | — | 85 | |||||||||||||
Construction – multi-family | — | — | — | — | — | ||||||||||||||
Construction – land development | 20 | (8 | ) | — | — | 12 | |||||||||||||
Land | 2,285 | 409 | 498 | 1 | 2,197 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Home equity and second mortgage | 722 | 225 | 166 | — | 781 | ||||||||||||||
Other | 249 | (4 | ) | 6 | — | 239 | |||||||||||||
Commercial business loans | 459 | (44 | ) | — | 1 | 416 | |||||||||||||
Total | $ | 11,769 | $ | 1,175 | $ | 1,703 | $ | 72 | $ | 11,313 |
Six Months Ended March 31, 2013 | |||||||||||||||||||
Beginning Allowance | Provision /(Credit) | Charge- offs | Recoveries | Ending Allowance | |||||||||||||||
Mortgage loans: | |||||||||||||||||||
One-to four-family | $ | 1,558 | $ | 791 | $ | 524 | $ | 21 | $ | 1,846 | |||||||||
Multi-family | 1,156 | (226 | ) | 116 | 1 | 815 | |||||||||||||
Commercial | 4,247 | 856 | 656 | 50 | 4,497 | ||||||||||||||
Construction – custom and owner/builder | 386 | (102 | ) | — | — | 284 | |||||||||||||
Construction – speculative one- to four-family | 128 | 13 | — | — | 141 | ||||||||||||||
Construction – commercial | 429 | (344 | ) | — | — | 85 | |||||||||||||
Construction – multi-family | — | — | — | — | — | ||||||||||||||
Construction – land development | — | (128 | ) | 6 | 146 | 12 | |||||||||||||
Land | 2,392 | 510 | 707 | 2 | 2,197 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Home equity and second mortgage | 759 | 206 | 184 | — | 781 | ||||||||||||||
Other | 254 | (9 | ) | 6 | — | 239 | |||||||||||||
Commercial business loans | 516 | (192 | ) | — | 92 | 416 | |||||||||||||
Total | $ | 11,825 | $ | 1,375 | $ | 2,199 | $ | 312 | $ | 11,313 |
Three Months Ended March 31, 2012 | |||||||||||||||||||
Beginning Allowance | Provision /(Credit) | Charge- offs | Recoveries | Ending Allowance | |||||||||||||||
Mortgage loans: | |||||||||||||||||||
One-to four-family | $ | 785 | $ | 197 | $ | 52 | $ | 1 | $ | 931 | |||||||||
Multi-family | 1,309 | (21) | — | — | 1,288 | ||||||||||||||
Commercial | 3,509 | 228 | — | — | 3,737 | ||||||||||||||
Construction – custom and owner/builder | 260 | 7 | — | — | 267 | ||||||||||||||
Construction – speculative one- to four-family | 164 | 7 | — | — | 171 | ||||||||||||||
Construction – commercial | 807 | 54 | — | — | 861 | ||||||||||||||
Construction – multi-family | 390 | 114 | — | — | 504 | ||||||||||||||
Construction – land development | 96 | (1) | — | — | 95 | ||||||||||||||
Land | 2,657 | 320 | 247 | 7 | 2,737 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Home equity and second mortgage | 409 | 75 | 53 | — | 431 | ||||||||||||||
Other | 390 | (18) | 19 | — | 353 | ||||||||||||||
Commercial business loans | 1,196 | 88 | 395 | — | 889 | ||||||||||||||
Total | $ | 11,972 | $ | 1,050 | $ | 766 | $ | 8 | $ | 12,264 |
Six Months Ended March 31, 2012 | |||||||||||||||||||
Beginning Allowance | Provision /(Credit) | Charge- offs | Recoveries | Ending Allowance | |||||||||||||||
Mortgage loans: | |||||||||||||||||||
One-to four-family | $ | 760 | $ | 289 | $ | 120 | $ | 2 | $ | 931 | |||||||||
Multi-family | 1,076 | 212 | — | — | 1,288 | ||||||||||||||
Commercial | 4,035 | 210 | 508 | — | 3,737 | ||||||||||||||
Construction – custom and owner/builder | 222 | 45 | — | — | 267 | ||||||||||||||
Construction – speculative one- to four-family | 169 | 1 | — | 1 | 171 | ||||||||||||||
Construction – commercial | 794 | 67 | — | — | 861 | ||||||||||||||
Construction – multi-family | 354 | (300) | — | 450 | 504 | ||||||||||||||
Construction – land development | 79 | 246 | 230 | — | 95 | ||||||||||||||
Land | 2,795 | 396 | 532 | 78 | 2,737 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Home equity and second mortgage | 460 | 74 | 103 | — | 431 | ||||||||||||||
Other | 415 | (42) | 20 | — | 353 | ||||||||||||||
Commercial business loans | 787 | 502 | 401 | 1 | 889 | ||||||||||||||
Total | $ | 11,946 | $ | 1,700 | $ | 1,914 | $ | 532 | $ | 12,264 |
Allowance for Loan Losses | Recorded Investment in Loans | |||||||||||||||||||||||
Individually Evaluated for Impairment | Collectively Evaluated for Impairment | Total | Individually Evaluated for Impairment | Collectively Evaluated for Impairment | Total | |||||||||||||||||||
March 31, 2013 | ||||||||||||||||||||||||
Mortgage loans: | ||||||||||||||||||||||||
One- to four-family | $ | 824 | $ | 1,022 | $ | 1,846 | $ | 6,867 | 789 | $ | 101,437 | $ | 108,304 | |||||||||||
Multi-family | 408 | 407 | 815 | 6,232 | 7,239 | 41,098 | 47,330 | |||||||||||||||||
Commercial | 802 | 3,695 | 4,497 | 17,918 | 265,389 | 283,307 | ||||||||||||||||||
Construction – custom and owner/builder | 13 | 271 | 284 | 100 | 21,608 | 21,708 | ||||||||||||||||||
Construction – speculative one- to four-family | 95 | 46 | 141 | 697 | 793 | 1,490 | ||||||||||||||||||
Construction – commercial | — | 85 | 85 | — | 3,395 | 3,395 | ||||||||||||||||||
Construction – multi-family | — | — | — | 345 | — | 345 | ||||||||||||||||||
Construction – land development | — | 12 | 12 | 525 | 34 | 559 | ||||||||||||||||||
Land | 574 | 1,623 | 2,197 | 6,000 | 29,323 | 35,323 | ||||||||||||||||||
Consumer loans: | ||||||||||||||||||||||||
Home equity and second mortgage | 72 | 709 | 781 | 753 | 31,327 | 32,080 | ||||||||||||||||||
Other | — | 239 | 239 | 15 | 5,555 | 5,570 | ||||||||||||||||||
Commercial business loans | — | 416 | 416 | — | 20,388 | 20,388 | ||||||||||||||||||
Total | $ | 2,788 | $ | 8,525 | $ | 11,313 | $ | 39,452 | $ | 520,347 | $ | 559,799 | ||||||||||||
September 30, 2012 | ||||||||||||||||||||||||
Mortgage loans: | ||||||||||||||||||||||||
One- to four-family | $ | 678 | $ | 880 | $ | 1,558 | $ | 5,282 | $ | 101,697 | $ | 106,979 | ||||||||||||
Multi-family | 711 | 445 | 1,156 | 6,879 | 40,642 | 47,521 | ||||||||||||||||||
Commercial | 667 | 3,580 | 4,247 | 17,192 | 239,062 | 256,254 | ||||||||||||||||||
Construction – custom and owner/Builder | 15 | 371 | 386 | 309 | 20,159 | 20,468 | ||||||||||||||||||
Construction – speculative one- to four-family | 109 | 19 | 128 | 1,027 | 495 | 1,522 | ||||||||||||||||||
Construction – commercial | — | 429 | 429 | — | 17,157 | 17,157 | ||||||||||||||||||
Construction – multi-family | — | — | — | 345 | — | 345 | ||||||||||||||||||
Construction – land development | — | — | — | 589 | — | 589 | ||||||||||||||||||
Land | 686 | 1,706 | 2,392 | 8,613 | 31,042 | 39,655 | ||||||||||||||||||
Consumer loans: | ||||||||||||||||||||||||
Home equity and second mortgage | 36 | 723 | 759 | 562 | 32,252 | 32,814 | ||||||||||||||||||
Other | — | 254 | 254 | 7 | 6,176 | 6,183 | ||||||||||||||||||
Commercial business loans | — | 516 | 516 | — | 22,588 | 22,588 | ||||||||||||||||||
Total | $ | 2,902 | $ | 8,923 | $ | 11,825 | $ | 40,805 | $ | 511,270 | $ | 552,075 |
March 31, 2013 | Loan Grades | ||||||||||||||||||
Pass | Watch | Special Mention | Substandard | Total | |||||||||||||||
Mortgage loans: | |||||||||||||||||||
One- to four-family | $ | 95,629 | $ | 3,379 | $ | 2,910 | $ | 6,386 | $ | 108,304 | |||||||||
Multi-family | 37,783 | 137 | 8,621 | 789 | 47,330 | ||||||||||||||
Commercial | 254,167 | 3,547 | 16,695 | 8,898 | 283,307 | ||||||||||||||
Construction – custom and owner/builder | 21,608 | — | — | 100 | 21,708 | ||||||||||||||
Construction – speculative one- to four-family | 633 | 696 | — | 161 | 1,490 | ||||||||||||||
Construction – commercial | 3,395 | — | — | — | 3,395 | ||||||||||||||
Construction – multi-family | — | — | — | 345 | 345 | ||||||||||||||
Construction – land development | — | — | — | 559 | 559 | ||||||||||||||
Land | 21,391 | 5,944 | 2,557 | 5,431 | 35,323 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Home equity and second mortgage | 29,916 | 1,015 | 246 | 903 | 32,080 | ||||||||||||||
Other | 5,515 | 40 | — | 15 | 5,570 | ||||||||||||||
Commercial business loans | 19,375 | 893 | 120 | — | 20,388 | ||||||||||||||
Total | $ | 489,412 | $ | 15,651 | $ | 31,149 | $ | 23,587 | $ | 559,799 | |||||||||
September 30, 2012 | |||||||||||||||||||
Mortgage loans: | |||||||||||||||||||
One- to four-family | $ | 93,668 | $ | 4,000 | $ | 4,343 | $ | 4,968 | $ | 106,979 | |||||||||
Multi-family | 35,703 | 107 | 10,220 | 1,491 | 47,521 | ||||||||||||||
Commercial | 228,036 | 1,722 | 11,515 | 14,981 | 256,254 | ||||||||||||||
Construction – custom and owner/builder | 17,621 | — | 2,538 | 309 | 20,468 | ||||||||||||||
Construction – speculative one- to four-family | 304 | 191 | 700 | 327 | 1,522 | ||||||||||||||
Construction – commercial | 17,157 | — | — | — | 17,157 | ||||||||||||||
Construction – multi-family | — | — | — | 345 | 345 | ||||||||||||||
Construction – land development | — | — | — | 589 | 589 | ||||||||||||||
Land | 22,700 | 5,788 | 2,554 | 8,613 | 39,655 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Home equity and second mortgage | 29,777 | 1,488 | 788 | 761 | 32,814 | ||||||||||||||
Other | 6,136 | 40 | — | 7 | 6,183 | ||||||||||||||
Commercial business loans | 20,777 | 834 | 286 | 691 | 22,588 | ||||||||||||||
Total | $ | 471,879 | $ | 14,170 | $ | 32,944 | $ | 33,082 | $ | 552,075 |
30–59 Days Past Due | 60-89 Days Past Due | Non- Accrual | Past Due 90 Days or More and Still Accruing | Total Past Due | Current | Total Loans | |||||||||||||||||||||
March 31, 2013 | |||||||||||||||||||||||||||
Mortgage loans: | |||||||||||||||||||||||||||
One- to four-family | $ | 1,027 | $ | 512 | $ | 4,984 | $ | — | $ | 6,523 | $ | 101,781 | $ | 108,304 | |||||||||||||
Multi-family | — | — | 789 | — | 789 | 46,541 | 47,330 | ||||||||||||||||||||
Commercial | 1,057 | — | 7,239 | 6 | 8,302 | 275,005 | 283,307 | ||||||||||||||||||||
Construction – custom and owner/builder | — | — | 100 | — | 100 | 21,608 | 21,708 | ||||||||||||||||||||
Construction – speculative one- to four- family | — | — | — | — | — | 1,490 | 1,490 | ||||||||||||||||||||
Construction – commercial | — | — | — | — | — | 3,395 | 3,395 | ||||||||||||||||||||
Construction – multi-family | — | — | 345 | — | 345 | — | 345 | ||||||||||||||||||||
Construction – land development | — | — | 525 | — | 525 | 34 | 559 | ||||||||||||||||||||
Land | 107 | 426 | 6,000 | — | 6,533 | 28,790 | 35,323 | ||||||||||||||||||||
Consumer loans: | |||||||||||||||||||||||||||
Home equity and second mortgage | 229 | 51 | 453 | 152 | 885 | 31,195 | 32,080 | ||||||||||||||||||||
Other | — | 125 | 15 | — | 140 | 5,430 | 5,570 | ||||||||||||||||||||
Commercial business loans | — | 17 | — | — | 17 | 20,371 | 20,388 | ||||||||||||||||||||
Total | $ | 2,420 | $ | 1,131 | $ | 20,450 | $ | 158 | $ | 24,159 | $ | 535,640 | $ | 559,799 | |||||||||||||
September 30, 2012 | |||||||||||||||||||||||||||
Mortgage loans: | |||||||||||||||||||||||||||
One- to four-family | $ | 1,987 | $ | — | $ | 3,382 | $ | 142 | $ | 5,511 | $ | 101,468 | $ | 106,979 | |||||||||||||
Multi-family | 3,402 | — | 1,449 | — | 4,851 | 42,670 | 47,521 | ||||||||||||||||||||
Commercial | 1,071 | — | 6,049 | 6 | 7,126 | 249,128 | 256,254 | ||||||||||||||||||||
Construction – custom and owner/ builder | — | — | 309 | — | 309 | 20,159 | 20,468 | ||||||||||||||||||||
Construction – speculative one- to four- family | — | — | 327 | 700 | 1,027 | 495 | 1,522 | ||||||||||||||||||||
Construction – commercial | — | — | — | — | — | 17,157 | 17,157 | ||||||||||||||||||||
Construction – multi-family | — | — | 345 | — | 345 | — | 345 | ||||||||||||||||||||
Construction – land development | — | — | 589 | — | 589 | — | 589 | ||||||||||||||||||||
Land | 943 | — | 8,613 | 200 | 9,756 | 29,899 | 39,655 | ||||||||||||||||||||
Consumer loans: | |||||||||||||||||||||||||||
Home equity and second mortgage | 277 | 14 | 261 | 150 | 702 | 32,112 | 32,814 | ||||||||||||||||||||
Other | 4 | — | 7 | — | 11 | 6,172 | 6,183 | ||||||||||||||||||||
Commercial business loans | — | 15 | — | — | 15 | 22,573 | 22,588 | ||||||||||||||||||||
Total | $ | 7,684 | $ | 29 | $ | 21,331 | $ | 1,198 | $ | 30,242 | $ | 521,833 | $ | 552,075 |
Recorded Investment | Unpaid Principal Balance (Loan Balance Plus Charge Off) | Related Allowance | QTD Average Recorded Investment (1) | YTD Average Recorded Investment (2) | QTD Interest Income Recognized (1) | YTD Interest Income Recognized (2) | QTD Cash Basis Interest Income Recognized (1) | YTD Cash Basis Interest Income Recognized (2) | |||||||||||||||||||||||||||
With no related allowance recorded: | |||||||||||||||||||||||||||||||||||
Mortgage loans: | |||||||||||||||||||||||||||||||||||
One- to four-family | $ | 1,910 | $ | 2,406 | $ | — | $ | 1,892 | $ | 1,723 | $ | — | $ | 5 | $ | — | $ | 4 | |||||||||||||||||
Multi-family | 788 | 1,770 | — | 789 | 315 | — | 3 | — | 3 | ||||||||||||||||||||||||||
Commercial | 11,188 | 14,314 | — | 10,576 | 11,554 | 153 | 160 | 136 | 143 | ||||||||||||||||||||||||||
Construction – custom and owner/builder | — | — | — | 102 | 166 | — | — | — | — | ||||||||||||||||||||||||||
Construction – speculative one- to four-family | — | — | — | — | 65 | — | — | — | — | ||||||||||||||||||||||||||
Construction – commercial | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
Construction – multi-family | 345 | 810 | — | 345 | 276 | — | — | — | — | ||||||||||||||||||||||||||
Construction – land development | 525 | 3,279 | — | 525 | 603 | — | — | — | — | ||||||||||||||||||||||||||
Land | 3,818 | 5,082 | — | 4,582 | 5,429 | 3 | 3 | 3 | 3 | ||||||||||||||||||||||||||
Consumer loans: | |||||||||||||||||||||||||||||||||||
Home equity and second mortgage | 195 | 456 | — | 229 | 321 | — | — | — | — | ||||||||||||||||||||||||||
Other | 15 | 21 | — | 11 | 9 | — | — | — | — | ||||||||||||||||||||||||||
Commercial business loans | — | 46 | — | — | 15 | — | — | — | — | ||||||||||||||||||||||||||
Subtotal | 18,784 | 28,184 | — | 19,051 | 20,476 | 156 | 171 | 139 | 153 | ||||||||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||||||||||||||
Mortgage loans: | |||||||||||||||||||||||||||||||||||
One- to four-family | 4,957 | 5,041 | 824 | 4,612 | 3,629 | 26 | 46 | 19 | 34 | ||||||||||||||||||||||||||
Multi-family | 5,444 | 5,444 | 408 | 6,152 | 6,598 | 72 | 157 | 54 | 120 | ||||||||||||||||||||||||||
Commercial | 6,730 | 7,386 | 802 | 6,732 | 6,730 | 78 | 177 | 60 | 142 | ||||||||||||||||||||||||||
Construction – custom and owner/builder | 100 | 100 | 13 | 100 | 102 | — | — | — | — | ||||||||||||||||||||||||||
Construction – speculative one- to four-family | 697 | 697 | 95 | 698 | 699 | 7 | 13 | 4 | 8 | ||||||||||||||||||||||||||
Construction – commercial | — | — | — | — | 1,078 | — | 89 | — | 71 | ||||||||||||||||||||||||||
Construction – multi-family | — | — | — | — | 74 | — | — | — | — | ||||||||||||||||||||||||||
Construction - land development | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
Land | 2,182 | 2,204 | 574 | 2,340 | 3,020 | 7 | 15 | 7 | 15 | ||||||||||||||||||||||||||
Consumer loans: | |||||||||||||||||||||||||||||||||||
Home equity and second mortgage | 558 | 558 | 72 | 430 | 489 | 4 | 8 | 3 | 6 | ||||||||||||||||||||||||||
Other | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
Commercial business loans | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
Subtotal | 20,668 | 21,430 | 2,788 | 21,064 | 22,419 | 194 | 505 | 147 | 396 | ||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||||
Mortgage loans: | |||||||||||||||||||||||||||||||||||
One- to four-family | 6,867 | 7,447 | 824 | 6,504 | 5,352 | 26 | 51 | 19 | 38 | ||||||||||||||||||||||||||
Multi-family | 6,232 | 7,214 | 408 | 6,941 | 6,913 | 72 | 160 | 54 | 123 | ||||||||||||||||||||||||||
Commercial | 17,918 | 21,700 | 802 | 17,308 | 18,284 | 231 | 337 | 196 | 285 | ||||||||||||||||||||||||||
Construction – custom and owner/builder | 100 | 100 | 13 | 202 | 268 | — | — | — | — |
Construction – speculative one- to four-family | $ | 697 | $ | 697 | $ | 95 | $ | 698 | $ | 764 | $ | 7 | $ | 13 | $ | 4 | $ | 8 | |||||||||||||||||
Construction – commercial | — | — | — | — | 1,078 | — | 89 | — | 71 | ||||||||||||||||||||||||||
Construction – multi-family | 345 | 810 | — | 345 | 350 | — | — | — | — | ||||||||||||||||||||||||||
Construction – land development | 525 | 3,279 | — | 525 | 603 | — | — | — | — | ||||||||||||||||||||||||||
Land | 6,000 | 7,286 | 574 | 6,922 | 8,449 | 10 | 18 | 10 | 18 | ||||||||||||||||||||||||||
Consumer loans: | |||||||||||||||||||||||||||||||||||
Home equity and second mortgage | 753 | 1,014 | 72 | 659 | 810 | 4 | 8 | 3 | 6 | ||||||||||||||||||||||||||
Other | 15 | 21 | — | 11 | 9 | — | — | — | — | ||||||||||||||||||||||||||
Commercial business loans | — | 46 | — | — | 15 | — | — | — | — | ||||||||||||||||||||||||||
Total | $ | 39,452 | $ | 49,614 | $ | 2,788 | $ | 40,115 | $ | 42,895 | $ | 350 | $ | 676 | $ | 286 | $ | 549 |
(1) | For the three months ended March 31, 2013 |
(2) | For the six months ended March 31, 2013 |
Recorded Investment | Unpaid Principal Balance (Loan Balance Plus Charge Off) | Related Allowance | YTD Average Recorded Investment (1) | YTD Interest Income Recognized (1) | YTD Cash Basis Interest Income Recognized (1) | ||||||||||||||||||
With no related allowance recorded: | |||||||||||||||||||||||
Mortgage loans: | |||||||||||||||||||||||
One- to four-family | $ | 1,510 | $ | 1,605 | $ | — | $ | 1,838 | $ | 20 | $ | 16 | |||||||||||
Multi-family | — | 982 | — | — | 1 | 1 | |||||||||||||||||
Commercial | 7,596 | 8,664 | — | 14,491 | 543 | 348 | |||||||||||||||||
Construction – custom and owner/builder | 208 | 208 | — | 209 | — | — | |||||||||||||||||
Construction – speculative one- to four-family | 327 | 327 | — | 65 | — | — | |||||||||||||||||
Construction – commercial | — | 2,066 | — | 14 | 14 | ||||||||||||||||||
Construction – multi-family | 345 | 810 | — | 338 | — | — | |||||||||||||||||
Construction – land development | 589 | 3,497 | — | 1,089 | 14 | 14 | |||||||||||||||||
Land | 5,989 | 8,247 | — | 6,279 | 28 | 16 | |||||||||||||||||
Consumer loans: | |||||||||||||||||||||||
Home equity and second mortgage | 261 | 383 | — | 482 | — | — | |||||||||||||||||
Other | 7 | 7 | — | 5 | — | — | |||||||||||||||||
Commercial business loans | — | 166 | — | 32 | 2 | 2 | |||||||||||||||||
Subtotal | 16,832 | 26,962 | — | 24,828 | 622 | 411 | |||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||
Mortgage loans: | |||||||||||||||||||||||
One- to four-family | 3,772 | 3,772 | 678 | 2,520 | 81 | 62 | |||||||||||||||||
Multi-family | 6,879 | 6,879 | 711 | 6,618 | 294 | 189 | |||||||||||||||||
Commercial | 9,596 | 9,596 | 667 | 5,043 | 60 | 39 | |||||||||||||||||
Construction – custom and owner/builder | 101 | 101 | 15 | 106 | — | — | |||||||||||||||||
Construction – speculative one- to four-family | 700 | 700 | 109 | 700 | 29 | 20 | |||||||||||||||||
Construction – commercial | — | — | — | 3,248 | 230 | 146 | |||||||||||||||||
Construction – multi-family | — | — | — | 74 | — | — | |||||||||||||||||
Land | 2,624 | 2,811 | 686 | 3,307 | 37 | 36 | |||||||||||||||||
Consumer loans: | |||||||||||||||||||||||
Home equity and second mortgage | 301 | 301 | 36 | 515 | 31 | 23 | |||||||||||||||||
Other | — | — | — | 55 | — | — | |||||||||||||||||
Subtotal | 23,973 | 24,160 | 2,902 | 22,186 | 762 | 515 | |||||||||||||||||
Total | |||||||||||||||||||||||
Mortgage loans: | |||||||||||||||||||||||
One- to four-family | 5,282 | 5,377 | 678 | 4,358 | 101 | 78 | |||||||||||||||||
Multi-family | 6,879 | 7,861 | 711 | 6,618 | 295 | 190 | |||||||||||||||||
Commercial | 17,192 | 18,260 | 667 | 19,534 | 603 | 387 | |||||||||||||||||
Construction – custom and owner/builder | 309 | 309 | 15 | 315 | — | — | |||||||||||||||||
Construction – speculative one- to four-family | 1,027 | 1,027 | 109 | 765 | 29 | 20 | |||||||||||||||||
Construction – commercial | — | 2,066 | — | 3,248 | 244 | 160 | |||||||||||||||||
Construction – multi-family | 345 | 810 | — | 412 | — | — | |||||||||||||||||
Construction – land development | 589 | 3,497 | — | 1,089 | 14 | 14 | |||||||||||||||||
Land | 8,613 | 11,058 | 686 | 9,586 | 65 | 52 | |||||||||||||||||
Consumer loans: | |||||||||||||||||||||||
Home equity and second mortgage | 562 | 684 | 36 | 997 | 31 | 23 | |||||||||||||||||
Other | 7 | 7 | — | 5 | — | — | |||||||||||||||||
Commercial business loans | — | 166 | — | 87 | 2 | 2 | |||||||||||||||||
Total | $ | 40,805 | $ | 51,122 | $ | 2,902 | $ | 47,014 | $ | 1,384 | $ | 926 |
March 31, 2013 | September 30, 2012 | ||||||
Loans accounted for on a non-accrual basis: | |||||||
Mortgage loans: | |||||||
One- to four-family | $ | 4,984 | $ | 3,382 | |||
Multi-family | 789 | 1,449 | |||||
Commercial | 7,239 | 6,049 | |||||
Construction – custom and owner/builder | 100 | 309 | |||||
Construction – speculative one- to four-family | — | 327 | |||||
Construction – multi-family | 345 | 345 | |||||
Construction – land development | 525 | 589 | |||||
Land | 6,000 | 8,613 | |||||
Consumer loans: | |||||||
Home equity and second mortgage | 453 | 261 | |||||
Other | 15 | 7 | |||||
Total loans accounted for on a non-accrual basis | 20,450 | 21,331 | |||||
Accruing loans which are contractually past due 90 days or more | 158 | 1,198 | |||||
Total of non-accrual and 90 days past due loans (1) | 20,608 | 22,529 | |||||
Non-accrual investment securities | 2,264 | 2,442 | |||||
OREO and other repossessed assets | 15,031 | 13,302 | |||||
Total non-performing assets (2) | $ | 37,903 | $ | 38,273 | |||
Troubled debt restructured loans on accrual status | $ | 13,012 | $ | 13,410 | |||
Non-accrual and 90 days or more past due loans as a percentage of loans receivable | 3.69 | % | 4.09 | % | |||
Non-accrual and 90 days or more past due loans as a percentage of total assets | 2.79 | % | 3.06 | % | |||
Non-performing assets as a percentage of total assets | 5.14 | % | 5.19 | % | |||
Loans receivable (3) | $ | 558,100 | $ | 550,305 | |||
Total assets | $ | 738,121 | $ | 736,954 |
March 31, 2013 | |||||||||||
Accruing | Non- Accrual | Total | |||||||||
Mortgage loans: | |||||||||||
One- to four-family | $ | 1,884 | $ | 202 | $ | 2,086 | |||||
Multi-family | 5,444 | — | 5,444 | ||||||||
Commercial | 4,688 | 5,548 | 10,236 | ||||||||
Construction – speculative one- to four-family | 696 | — | 696 | ||||||||
Construction – land development | — | 525 | 525 | ||||||||
Land | — | 4,377 | 4,377 | ||||||||
Consumer loans: | |||||||||||
Home equity and second mortgage | 300 | 180 | 480 | ||||||||
Total | $ | 13,012 | $ | 10,832 | $ | 23,844 |
September 30, 2012 | |||||||||||
Accruing | Non- Accrual | Total | |||||||||
Mortgage loans: | |||||||||||
One- to four-family | $ | 1,900 | $ | — | $ | 1,900 | |||||
Multi-family | 5,430 | — | 5,430 | ||||||||
Commercial | 5,079 | 4,862 | 9,941 | ||||||||
Construction – speculative one- to four-family | 700 | — | 700 | ||||||||
Construction – land development | — | 526 | 526 | ||||||||
Land | — | 4,445 | 4,445 | ||||||||
Consumer loans: | |||||||||||
Home equity and second mortgage | 301 | 261 | 562 | ||||||||
Total | $ | 13,410 | $ | 10,094 | $ | 23,504 |
Six Months Ended | Number of Contracts | Pre- Modification Outstanding Recorded Investment | Post- Modification Outstanding Recorded Investment | Balance at March 31, 2013 | ||||||||||
March 31, 2013 | ||||||||||||||
One-to four-family (1) | 1 | $ | 209 | $ | 209 | $ | 202 | |||||||
Commercial (2) | 1 | 750 | 750 | 747 | ||||||||||
Total | 2 | $ | 959 | $ | 959 | $ | 949 |
Year Ended | Number of Contracts | Pre- Modification Outstanding Recorded Investment | Post- Modification Outstanding Recorded Investment | Balance at September 30, 2013 | ||||||||||
September 30, 2012 | ||||||||||||||
One-to four-family (1) | 1 | $ | 373 | $ | 373 | $ | 372 | |||||||
Commercial (1) | 1 | 2,718 | 2,718 | 2,657 | ||||||||||
Land (2) | 1 | 249 | 249 | 233 | ||||||||||
Total | 3 | $ | 3,340 | $ | 3,340 | $ | 3,262 |
Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
(In thousands, except for per share data) | |||||||||||||||
Basic net income per common share computation | |||||||||||||||
Numerator – net income | $ | 1,278 | $ | 808 | $ | 2,986 | $ | 2,090 | |||||||
Preferred stock dividends | (207 | ) | (208 | ) | (408 | ) | (416 | ) | |||||||
Preferred stock discount accretion | (126 | ) | (59 | ) | (189 | ) | (118 | ) | |||||||
Repurchase of preferred stock at a discount | 255 | — | 255 | — | |||||||||||
Net income to common shareholders | $ | 1,200 | $ | 541 | $ | 2,644 | $ | 1,556 | |||||||
Denominator – weighted average common shares outstanding | 6,815,782 | 6,780,516 | 6,815,782 | 6,780,516 | |||||||||||
Basic net income per common share | $ | 0.18 | $ | 0.08 | $ | 0.39 | $ | 0.23 | |||||||
Diluted net income per common share computation | |||||||||||||||
Numerator – net income | $ | 1,278 | $ | 808 | $ | 2,986 | $ | 2,090 | |||||||
Preferred stock dividends | $ | (207 | ) | $ | (208 | ) | $ | (408 | ) | $ | (416 | ) | |||
Preferred stock discount accretion | (126 | ) | (59 | ) | (189 | ) | (118 | ) | |||||||
Repurchase of preferred stock at a discount | 255 | — | 255 | — | |||||||||||
Net income to common shareholders | $ | 1,200 | $ | 541 | $ | 2,644 | $ | 1,556 | |||||||
Denominator – weighted average common shares outstanding | 6,815,782 | 6,780,516 | 6,815,782 | 6,780,516 | |||||||||||
Effect of dilutive stock options (1) | 15,538 | — | 10,324 | — | |||||||||||
Effect of dilutive stock warrant (2) | 58,184 | — | 28,773 | — | |||||||||||
Weighted average common shares and common stock equivalents | 6,889,504 | 6,780,516 | 6,854,879 | 6,780,516 | |||||||||||
Diluted net income per common share | $ | 0.17 | $ | 0.08 | $ | 0.39 | $ | 0.23 |
Six Months Ended March 31, 2013 | Six Months Ended March 31, 2012 | ||||||||||||
Shares | Weighted Average Exercise Price | Shares | Weighted Average Exercise Price | ||||||||||
Options outstanding, beginning of period | 195,626 | $ | 7.97 | 137,726 | $ | 9.25 | |||||||
Granted | 29,000 | 6.00 | 33,500 | 4.01 | |||||||||
Forfeited | (56,680 | ) | 9.52 | (2,200 | ) | 4.55 | |||||||
Options outstanding, end of period | 167,946 | $ | 7.10 | 169,026 | $ | 8.27 | |||||||
Options exercisable, end of period | 68,446 | $ | 9.55 | 122,326 | $ | 9.84 |
Expected Volatility | 45 | % | |
Expected term (in years) | 5 | ||
Expected dividend yield | — | % | |
Risk free interest rate | 0.76 | % | |
Grant date fair value per share | $ | 2.37 |
Six Months Ended March 31, | |||||||||||||||
2013 | 2012 | ||||||||||||||
(Dollars in thousands) | |||||||||||||||
Stock Options | Stock Grants | Stock Options | Stock Grants | ||||||||||||
Compensation expense recognized in income | $ | 24 | $ | 22 | $ | 7 | $ | 55 | |||||||
Related tax benefit recognized | $ | 8 | $ | 7 | $ | 2 | $ | 19 |
Stock Options | Stock Grants | Total Awards | |||||||||
Remainder of 2013 | $ | 26 | $ | 16 | $ | 42 | |||||
2014 | 50 | 2 | 52 | ||||||||
2015 | 44 | — | 44 | ||||||||
2016 | 44 | — | 44 | ||||||||
2017 | 35 | — | 35 | ||||||||
2018 | 1 | — | 1 | ||||||||
Total | $ | 200 | $ | 18 | $ | 218 |
Estimated Fair Value | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Available for Sale Securities | |||||||||||||||
MBS: | |||||||||||||||
U.S. government agencies | $ | — | $ | 2,605 | $ | — | $ | 2,605 | |||||||
Private label residential | — | 863 | — | 863 | |||||||||||
Mutual funds | 995 | — | — | 995 | |||||||||||
Total | $ | 995 | $ | 3,468 | $ | — | $ | 4,463 |
Estimated Fair Value | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Available for Sale Securities | |||||||||||||||
MBS: | |||||||||||||||
U.S. government agencies | $ | — | $ | 2,975 | $ | — | $ | 2,975 | |||||||
Private label residential | — | 957 | — | 957 | |||||||||||
Mutual funds | 1,013 | — | — | 1,013 | |||||||||||
Total | $ | 1,013 | $ | 3,932 | $ | — | $ | 4,945 |
Estimated Fair Value | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total Losses | ||||||||||||
Impaired loans: | |||||||||||||||
Mortgage Loans; | |||||||||||||||
One-to four-family | $ | — | $ | — | $ | 4,133 | $ | 261 | |||||||
Multi-family | — | — | 5,036 | 116 | |||||||||||
Commercial | — | — | 5,928 | 656 | |||||||||||
Construction – customer and owner/builder | — | — | 87 | — | |||||||||||
Construction – speculative one- to- four-family | — | — | 602 | — | |||||||||||
Land | — | — | 1,608 | 498 | |||||||||||
Consumer loans: | |||||||||||||||
Home equity and second mortgage | — | — | 486 | 166 | |||||||||||
Total impaired loans (1) | — | — | 17,880 | 1,697 | |||||||||||
MBS – held to maturity (2): | |||||||||||||||
Private label residential | — | 241 | — | 35 | |||||||||||
OREO and other repossessed items (3) | — | — | 15,031 | 619 | |||||||||||
Total | $ | — | $ | 241 | $ | 32,911 | $ | 2,351 |
(1) | The loss represents charge-offs on collateral dependent loans for estimated fair value adjustment based on the estimated fair value of the collateral. Fair value is the recorded investment less the related allowance. |
(2) | The loss represents OTTI credit-related charges on held-to-maturity MBS. |
(3) | The loss represents the results of management’s periodic reviews of the recorded value to determine whether the property continues to be recorded at the lower of its recorded book value or estimated fair value, net of estimated costs to sell. |
Estimated Fair Value | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total Losses | ||||||||||||
Impaired loans: | |||||||||||||||
Mortgage Loans; | |||||||||||||||
One-to four-family | $ | — | $ | — | $ | 3,094 | $ | 276 | |||||||
Multi-family | — | — | 6,168 | 14 | |||||||||||
Commercial | — | — | 8,929 | 1,215 | |||||||||||
Construction – custom and owner/builder | — | — | 86 | — | |||||||||||
Construction – speculative one-to four-family | — | — | 591 | — | |||||||||||
Land | — | — | 1,938 | 1,251 | |||||||||||
Consumer loans: | |||||||||||||||
Home equity and second mortgage | — | — | 265 | 232 | |||||||||||
Total impaired loans (1) | — | — | 21,071 | 2,988 | |||||||||||
MBS – held to maturity (2): | |||||||||||||||
Private label residential | — | 231 | — | 164 | |||||||||||
OREO and other repossessed items (3) | — | — | 13,302 | 947 | |||||||||||
MSRs (4) | — | — | 2,011 | — | |||||||||||
Total | $ | — | $ | 231 | $ | 36,384 | $ | 4,099 |
(1) | The loss represents charge-offs on collateral dependent loans for estimated fair value adjustment based on the estimated fair value of the collateral. Fair value is the recorded investment less the related allowance. |
(2) | The loss represents OTTI credit-related charges on held-to-maturity MBS. |
(3) | The loss represents the results of management’s periodic reviews of the recorded value to determine whether the property continues to be recorded at the lower of its recorded book value or estimated fair value, net of estimated costs to sell. |
(4) | The amount of impairment recognized is the amount, if any, by which the amortized cost of the rights exceed their estimated fair value. Impairment, if deemed temporary, is recognized through a valuation allowance to the extent that estimated fair value is less than the recorded amount. |
March 31, 2013 | |||||||||
Fair Value | Valuation Technique(s) | Unobservable Input(s) | Range | ||||||
Impaired loans | $ | 17,880 | Market approach | Appraised value of underlying collateral less selling costs | NA | ||||
Other real estate owned | $ | 15,031 | Market approach | Lower of appraised value or listing price less selling costs | NA |
March 31, 2013 | |||||||||||||||||||
Fair Value Measurements Using: | |||||||||||||||||||
Recorded Amount | Total | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial Assets | |||||||||||||||||||
Cash and cash equivalents | $ | 85,800 | $ | 85,800 | $ | 85,800 | $ | — | $ | — | |||||||||
CDs held for investment | 26,057 | 26,057 | 26,057 | — | — | ||||||||||||||
MBS and other investments | 7,523 | 7,903 | 1,011 | 6,892 | — | ||||||||||||||
FHLB stock | 5,553 | 5,553 | 5,553 | — | — | ||||||||||||||
Loans receivable, net | 543,000 | 494,044 | — | — | 494,044 | ||||||||||||||
Loans held for sale | 3,787 | 3,907 | 3,907 | — | — | ||||||||||||||
Accrued interest receivable | 2,081 | 2,081 | 2,081 | — | — | ||||||||||||||
Financial Liabilities | |||||||||||||||||||
Deposits: | |||||||||||||||||||
Non-interest-bearing demand | $ | 80,938 | $ | 80,938 | $ | 80,938 | $ | — | $ | — | |||||||||
Interest-bearing | 520,647 | 522,378 | 333,347 | — | 189,031 | ||||||||||||||
Total deposits | 601,585 | 603,317 | 414,286 | — | 189,031 | ||||||||||||||
FHLB advances | 45,000 | 50,189 | — | 50,189 | — | ||||||||||||||
Repurchase agreements | 549 | 549 | 549 | — | — | ||||||||||||||
Accrued interest payable | 359 | 359 | 359 | — | — |
September 30, 2012 | |||||||||||||||||||
Fair Value Measurements Using: | |||||||||||||||||||
Recorded Amount | Total | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial Assets | |||||||||||||||||||
Cash and cash equivalents | $ | 96,668 | $ | 96,668 | $ | 96,668 | $ | — | $ | — | |||||||||
CDs held for investment | 23,490 | 23,490 | 23,490 | — | — | ||||||||||||||
MBS and other investments | 8,284 | 8,577 | 1,043 | 7,534 | — | ||||||||||||||
FHLB stock | 5,655 | 5,655 | 5,655 | — | — | ||||||||||||||
Loans receivable, net | 537,053 | 502,147 | — | — | 502,147 | ||||||||||||||
Loans held for sale | 1,427 | 1,504 | 1,504 | — | — | ||||||||||||||
Accrued interest receivable | 2,183 | 2,183 | 2,183 | — | — | ||||||||||||||
Financial Liabilities | |||||||||||||||||||
Deposits: | |||||||||||||||||||
Non-interest-bearing demand | $ | 75,296 | $ | 75,296 | $ | 75,296 | $ | — | $ | — | |||||||||
Interest-bearing | 522,630 | 524,823 | 317,181 | — | 207,642 | ||||||||||||||
Total deposits | 597,926 | 600,119 | 392,477 | — | 207,642 | ||||||||||||||
FHLB advances | 45,000 | 51,115 | — | 51,115 | — | ||||||||||||||
Repurchase agreements | 855 | 855 | 855 | — | — | ||||||||||||||
Accrued interest payable | 404 | 404 | 404 | — | — |
Three Months Ended March 31, | |||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||
Average Balance | Interest and Dividends | Yield/ Cost | Average Balance | Interest and Dividends | Yield/ Cost | ||||||||||||||||
Interest-bearing assets: (1) | |||||||||||||||||||||
Loans receivable (2) | $ | 557,426 | $ | 7,395 | 5.31 | % | $ | 540,858 | $ | 7,607 | 5.63 | % | |||||||||
MBS and other investments (2) | 6,721 | 70 | 4.17 | 9,025 | 109 | 4.83 | |||||||||||||||
FHLB stock and equity securities | 6,595 | 5 | 0.31 | 6,703 | 7 | 4.20 | |||||||||||||||
Interest-bearing deposits | 102,367 | 82 | 0.32 | 117,384 | 81 | 0.28 | |||||||||||||||
Total interest-bearing assets | 673,109 | 7,552 | 4.49 | 673,960 | 7,804 | 4.63 | |||||||||||||||
Non-interest-bearing assets | 65,709 | 58,912 | |||||||||||||||||||
Total assets | $ | 738,818 | $ | 732,882 | |||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||
Savings accounts | $ | 90,015 | 11 | 0.05 | $ | 86,809 | 76 | 0.35 | |||||||||||||
Money market accounts | 87,055 | 64 | 0.30 | 68,178 | 86 | 0.51 | |||||||||||||||
N.O.W. accounts | 150,675 | 115 | 0.31 | 155,584 | 156 | 0.40 | |||||||||||||||
Certificates of deposit | 191,089 | 460 | 0.98 | 219,135 | 717 | 1.31 | |||||||||||||||
Short-term borrowings | 599 | — | 0.05 | 637 | — | 0.05 | |||||||||||||||
Long-term borrowings (3) | 45,000 | 461 | 4.15 | 45,330 | 496 | 4.39 | |||||||||||||||
Total interest-bearing liabilities | 564,433 | 1,111 | 0.80 | 575,673 | 1,531 | 1.07 | |||||||||||||||
Non-interest-bearing liabilities | 82,330 | 69,622 | |||||||||||||||||||
Total liabilities | 646,763 | 645,295 | |||||||||||||||||||
Shareholders' equity | 92,055 | 87,587 | |||||||||||||||||||
Total liabilities and | |||||||||||||||||||||
shareholders' equity | $ | 738,818 | $ | 732,882 | |||||||||||||||||
Net interest income | $ | 6,441 | $ | 6,273 | |||||||||||||||||
Interest rate spread | 3.69 | % | 3.56 | % | |||||||||||||||||
Net interest margin (4) | 3.83 | % | 3.72 | % | |||||||||||||||||
Ratio of average interest-bearing assets to average interest-bearing liabilities | 119.25 | % | 117.08 | % |
(1) | Interest yield on loans and MBS is calculated assuming a 30/360 basis; interest yield on all other categories is based on daily interest basis. |
(2) | Average balances include loans and MBS on non-accrual status. |
(3) | Includes FHLB advances with original maturities of one year or greater. |
(4) | Net interest income divided by total average interest-bearing assets, annualized. |
Six Months Ended March 31, | |||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||
Average Balance | Interest and Dividends | Yield/ Cost | Average Balance | Interest and Dividends | Yield/ Cost | ||||||||||||||||
Interest-bearing assets: (1) | |||||||||||||||||||||
Loans receivable (2) | $ | 555,404 | $ | 14,809 | 5.31 | % | $ | 539,359 | $ | 15,412 | 5.71 | % | |||||||||
MBS and other investments (2) | 6,909 | 147 | 4.17 | 9,323 | 234 | 5.02 | |||||||||||||||
FHLB stock and equity securities | 6,626 | 17 | 0.30 | 6,703 | 20 | 0.60 | |||||||||||||||
Interest-bearing deposits | 105,673 | 168 | 0.32 | 119,322 | 170 | 0.28 | |||||||||||||||
Total interest-bearing assets | 674,612 | 15,141 | 4.49 | 674,707 | 15,836 | 4.69 | |||||||||||||||
Non-interest-bearing assets | 64,720 | 59,877 | |||||||||||||||||||
Total assets | $ | 739,332 | $ | 734,584 | |||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||
Savings accounts | $ | 88,749 | 32 | 0.07 | $ | 85,654 | 159 | 0.37 | |||||||||||||
Money market accounts | 83,826 | 127 | 0.30 | 65,931 | 182 | 0.55 | |||||||||||||||
N.O.W. accounts | 150,375 | 235 | 0.31 | 154,948 | 366 | 0.47 | |||||||||||||||
Certificates of deposit | 196,123 | 984 | 1.01 | 221,361 | 1,497 | 1.35 | |||||||||||||||
Short-term borrowings | 625 | — | 0.05 | 598 | — | 0.05 | |||||||||||||||
Long-term borrowings (3) | 45,000 | 933 | 4.16 | 50,191 | 1,058 | 4.20 | |||||||||||||||
Total interest-bearing liabilities | 564,698 | 2,311 | 0.82 | 578,683 | 3,262 | 1.13 | |||||||||||||||
Non-interest-bearing liabilities | 83,253 | 68,843 | |||||||||||||||||||
Total liabilities | 647,951 | 647,256 | |||||||||||||||||||
Shareholders' equity | 91,381 | 87,058 | |||||||||||||||||||
Total liabilities and | |||||||||||||||||||||
shareholders' equity | $ | 739,332 | $ | 734,584 | |||||||||||||||||
Net interest income | $ | 12,830 | $ | 12,574 | |||||||||||||||||
Interest rate spread | 3.67 | % | 3.56 | % | |||||||||||||||||
Net interest margin (4) | 3.80 | % | 3.73 | % | |||||||||||||||||
Ratio of average interest-bearing assets to average interest-bearing liabilities | 119.46 | % | 116.59 | % |
(1) | Interest yield on loans and MBS is calculated assuming a 30/360 basis; interest yield on all other categories is based on daily interest basis. |
(2) | Average balances include loans and MBS on non-accrual status. |
(3) | Includes FHLB advances with original maturities of one year or greater. |
(4) | Net interest income divided by total average interest-bearing assets, annualized. |
Three months ended March 31, 2013 compared to three months ended March 31, 2012 increase (decrease) due to | Six months ended March 31, 2013 compared to six months ended March 31, 2012 increase (decrease) due to | ||||||||||||||||||||||
Rate | Volume | Net Change | Rate | Volume | Net Change | ||||||||||||||||||
Interest-bearing assets: | |||||||||||||||||||||||
Loans receivable (1) | $ | (440 | ) | $ | 228 | $ | (212 | ) | $ | (734 | ) | $ | 131 | $ | (603 | ) | |||||||
MBS and other investments | (14 | ) | (25 | ) | (39 | ) | (32 | ) | (55 | ) | (87 | ) | |||||||||||
FHLB stock and equity securities | (2 | ) | — | (2 | ) | (3 | ) | — | (3 | ) | |||||||||||||
Interest-bearing deposits | 12 | (11 | ) | 1 | 9 | (11 | ) | (2 | ) | ||||||||||||||
Total net (decrease) increase in income on interest-bearing assets | (444 | ) | 192 | (252 | ) | (760 | ) | 65 | (695 | ) | |||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||
Savings accounts | (68 | ) | 3 | (65 | ) | (127 | ) | — | (127 | ) | |||||||||||||
N.O.W accounts | (36 | ) | (5 | ) | (41 | ) | (121 | ) | (10 | ) | (131 | ) | |||||||||||
Money market accounts | (42 | ) | 20 | (22 | ) | (65 | ) | 10 | (55 | ) | |||||||||||||
Certificates of deposit accounts | (171 | ) | (86 | ) | (257 | ) | (354 | ) | (159 | ) | (513 | ) | |||||||||||
Short-term borrowings | — | — | — | — | — | — | |||||||||||||||||
Long-term borrowings | (30 | ) | (5 | ) | (35 | ) | (12 | ) | (113 | ) | (125 | ) | |||||||||||
Total net decrease in expense on interest-bearing liabilities | (347 | ) | (73 | ) | (420 | ) | (679 | ) | (272 | ) | (951 | ) | |||||||||||
Net increase (decrease) in net interest income | $ | (97 | ) | $ | 265 | $ | 168 | $ | (81 | ) | $ | 337 | $ | 256 |
Actual | Regulatory Minimum To Be “Adequately Capitalized” | To Be “Well Capitalized” Under Prompt Corrective Action Provisions | |||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||
Tier 1 leverage capital: | |||||||||||||||||||
Consolidated | $ | 83,843 | 11.43 | % | $ | 29,347 | 4.00 | % | N/A | N/A | |||||||||
Timberland Bank | 80,328 | 10.98 | 29,277 | 4.00 | $ | 36,596 | 5.00 | ||||||||||||
Tier 1 risk adjusted capital: | |||||||||||||||||||
Consolidated | 83,843 | 14.95 | 22,427 | 4.00 | N/A | N/A | |||||||||||||
Timberland Bank | 80,328 | 14.33 | 22,418 | 4.00 | 33,627 | 6.00 | |||||||||||||
Total risk–based capital | |||||||||||||||||||
Consolidated | 90,905 | 16.21 | 44,854 | 8.00 | N/A | N/A | |||||||||||||
Timberland Bank | 87,387 | 15.59 | 44,836 | 8.00 | 56,045 | 10.00 |
Three Months Ended March 31, | Six Months Ended March 31, | |||||||||
2013 | 2012 | 2013 | 2012 | |||||||
PERFORMANCE RATIOS: | ||||||||||
Return on average assets (1) | 0.69 | % | 0.44 | % | 0.81 | % | 0.57 | % | ||
Return on average equity (1) | 5.56 | % | 3.69 | % | 6.54 | % | 4.80 | % | ||
Net interest margin (1) | 3.83 | % | 3.72 | % | 3.80 | % | 3.73 | % | ||
Efficiency ratio | 67.08 | % | 74.97 | % | 68.55 | % | 73.06 | % |
At March 31, 2013 | At September 30, 2012 | At March 31, 2012 | ||||||
BOOK VALUES: | ||||||||
Book value per common share | 10.89 | 10.52 | 10.20 | |||||
Tangible book value per common share (2) | 10.06 | 9.68 | 9.35 |
(1) | Annualized |
(2) | Calculation subtracts goodwill and core deposit intangible from the equity component. |
(a) | Evaluation of Disclosure Controls and Procedures: An evaluation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”)) was carried out under the supervision and with the participation of the Company’s Chief Executive Officer, Chief Financial Officer and several other members of the Company’s senior management as of the end of the period covered by this report. The Company’s Chief Executive Officer and Chief Financial Officer concluded that as of March 31, 2013 the Company’s disclosure controls and procedures were effective in ensuring that the information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is (i) accumulated and |
(b) | Changes in Internal Controls: There have been no changes in our internal control over financial reporting (as defined in 13a-15(f) of the Exchange Act) that occurred during the quarter ended March 31, 2013, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. The Company continued, however, to implement suggestions from its internal auditor and independent auditors to strengthen existing controls. The Company does not expect that its disclosure controls and procedures and internal control over financial reporting will prevent all errors and fraud. A control procedure, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control procedure are met. Because of the inherent limitations in all control procedures, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns in controls or procedures can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any control procedure is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; as over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control procedure, misstatements due to error or fraud may occur and not be detected. |
3.1 | Articles of Incorporation of the Registrant (1) | |
3.2 | Certificate of Designation relating to the Company’s Fixed Rate Cumulative Perpetual Preferred Stock Series A (2) | |
3.3 | Amended and Restated Bylaws of the Registrant (3) | |
4.1 | Warrant to purchase shares of Company’s common stock dated December 23, 2008 (2) | |
4.2 | Letter Agreement (including Securities Purchase Agreement Standard Terms attached as Exhibit A) dated December 23, 2008 between the Company and the United States Department of the Treasury (2) | |
10.1 | Employee Severance Compensation Plan, as revised (4) | |
10.2 | Employee Stock Ownership Plan (4) | |
10.3 | 1999 Stock Option Plan (5) | |
10.4 | Management Recognition and Development Plan (5) | |
10.5 | 2003 Stock Option Plan (6) | |
10.6 | Form of Incentive Stock Option Agreement (7) | |
10.7 | Form of Non-qualified Stock Option Agreement (7) | |
10.8 | Form of Management Recognition and Development Award Agreement (7) | |
10.9 | Employment Agreement with Michael R. Sand (8) | |
10.10 | Employment Agreement with Dean J. Brydon (8) | |
31.1 | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes OxleyAct | |
31.2 | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes Oxley Act | |
32 | Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes Oxley Act | |
101 | The following materials from Timberland Bancorp Inc.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2013, formatted on Extensible Business Reporting Language (XBRL) (a) Condensed Consolidated Balance Sheets; (b) Condensed Consolidated Statements of Income; (c) Condensed Consolidated Statements of Comprehensive Income; (d) Condensed Consolidated Statements of Shareholders’ Equity; (e) Condensed Consolidated Statements of Cash Flows; and (f) Notes to Unaudited Condensed Consolidated Financial Statements (9) |
(1) | Incorporated by reference to the Registrant’s Registration Statement on Form S-1 (333- 35817). |
(2) | Incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 23, 2008. |
(3) | Incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 29, 2010. |
(4) | Incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended December 31, 1997; and to the Registrant’s Current Report on Form 8-K dated April 13, 2007, and to the Registrant’s Current Report on Form 8-K dated December 18, 2007. |
(5) | Incorporated by reference to the Registrant’s 1999 Annual Meeting Proxy Statement dated December 15, 1998. |
(6) | Incorporated by reference to the Registrant’s 2004 Annual Meeting Proxy Statement dated December 24, 2003. |
(7) | Incorporated by reference to the Registrant’s Annual Report on Form 10-K for the year ended September 30, 2005. |
(8) | Incorporated by reference to the Registrant's Current Report on Form 8-K filed on March 29, 2013. |
(9) | Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Section 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise not subject to liability under those sections. |
Timberland Bancorp, Inc. | |
Date: May 10, 2013 | By: /s/ Michael R. Sand |
Michael R. Sand | |
Chief Executive Officer | |
(Principal Executive Officer) | |
Date: May 10, 2013 | By: /s/ Dean J. Brydon |
Dean J. Brydon | |
Chief Financial Officer | |
(Principal Financial Officer) |
Exhibit No. | Description of Exhibit |
31.1 | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act |
31.2 | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act |
32 | Certification Pursuant to Section 906 of the Sarbanes-Oxley Act |
101 | The following materials from Timberland Bancorp Inc.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2013, formatted on Extensible Business Reporting Language (XBRL) (a) Condensed Consolidated Balance Sheets; (b) Condensed Consolidated Statements of Operations; (c) Condensed Consolidated Statements of Comprehensive Income (Loss); (d) Condensed Consolidated Statements of Shareholders’ Equity; (e) Condensed Consolidated Statements of Cash Flows; and (f) Notes to Unaudited Condensed Consolidated Financial Statements |
1. | I have reviewed this Form 10-Q of Timberland Bancorp, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Michael R. Sand | ||
Michael R. Sand | ||
Chief Executive Officer |
1. | I have reviewed this Form 10-Q of Timberland Bancorp, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Dean J. Brydon | ||
Dean J. Brydon | ||
Chief Financial Officer |
• | the Report fully complies with the requirements of Sections 13(a) and 15(d) of the Securities Exchange Act of 1934, as amended, and |
• | the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of the dates and for the periods presented in the financial statements included in the Report. |
/s/ Michael R. Sand | /s/ Dean J. Brydon | ||
Michael R. Sand | Dean J. Brydon | ||
Chief Executive Officer | Chief Financial Officer |
Stock Plans And Stock Based Compensation (Details) (USD $)
In Thousands, except Share data, unless otherwise specified |
6 Months Ended | 3 Months Ended | 6 Months Ended | 3 Months Ended | 6 Months Ended | 3 Months Ended | |||
---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
Mar. 31, 2013
Stock Options
|
Mar. 31, 2013
Stock Options
|
Mar. 31, 2013
Stock Grants
|
Mar. 31, 2013
Stock Grants
|
Mar. 31, 2012
Stock Grants
|
Mar. 31, 2013
Officers or Directors
|
Mar. 31, 2012
Officers or Directors
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||||||
Description of stock option plan | Under the Company’s stock option plans (the 1999 Stock Option Plan and the 2003 Stock Option Plan), the Company was able to grant options for up to a combined total of 1,622,500 shares of common stock to employees, officers and directors. Shares issued may be purchased in the open market or may be issued from authorized and unissued shares. The exercise price of each option equals the fair market value of the Company’s common stock on the date of grant. | The Company adopted the Management Recognition and Development Plan (“MRDP”) in 1998 for the benefit of employees, officers and directors of the Company. The objective of the MRDP is to retain and attract personnel of experience and ability in key positions by providing them with a proprietary interest in the Company. | |||||||
Number of shares authorized | 1,622,500 | 1,622,500 | 529,000 | 529,000 | |||||
Award vesting percentage | 20.00% | 20.00% | |||||||
Award vesting period | 5 years | 5 years | |||||||
Number of shares available for grant (shares) | 157,338 | 157,338 | 0 | 0 | |||||
Stock options, outstanding, aggregate intrinsic value | $ 350 | ||||||||
Number of unvested stock options | 99,500 | 46,700 | |||||||
Unvested stock options, aggregate grant date fair value | 208 | 69 | |||||||
Unvested stock options, aggregate intrinsic value | 278 | ||||||||
Stock options vested during period | 8,800 | 5,000 | |||||||
Stock options vested during period, aggregate grant date fair value | 13 | 6 | 57 | 79 | |||||
Stock options granted during period | 29,000 | 33,500 | |||||||
Stock options, fair value assumptions method | The Company uses the Black-Scholes option pricing model to estimate the fair value of stock-based awards | ||||||||
Stock options, aggregate grant date fair value | 69 | 52 | |||||||
Stock awards, granted during period | 0 | 0 | |||||||
Number of unvested stock awards (shares) | 3,848 | 3,848 | 15,161 | ||||||
Unvested stock awards, aggregate grant date fair value | 28 | 28 | 155 | ||||||
Stock awards, vested during period | 5,613 | 7,231 | |||||||
Stock awards, forfeited during period | 100 | ||||||||
Stock awards, forfeited during period, total fair value | $ 1 | ||||||||
Terms of stock awards | Awards under the MRDP were made in the form of shares of common stock that are subject to restrictions on the transfer of ownership |
Fair Value Measurements: Fair Value Measurements, Nonrecurring, Valuation Techniques (Details) (Market Approach, USD $)
|
Mar. 31, 2013
|
---|---|
Impaired loans
|
|
Fair Value Inputs, Assets, Quantitative Information [Line Items] | |
Assets, estimated fair value, nonrecurring | $ 17,880,000 |
Other real estate owned
|
|
Fair Value Inputs, Assets, Quantitative Information [Line Items] | |
Assets, estimated fair value, nonrecurring | $ 15,031,000 |
Net Income Per Common Share (Details)
|
Mar. 31, 2013
|
Mar. 31, 2012
|
---|---|---|
Earnings Per Share [Abstract] | ||
Employee Stock Ownership Plan (ESOP), Number of Suspense Shares | 227,154 | 264,520 |
MBS And Other Investments: Narrative-Realized Gains (Losses) (Details) (USD $)
|
3 Months Ended | 6 Months Ended | |||
---|---|---|---|---|---|
Mar. 31, 2013
security
|
Mar. 31, 2012
security
|
Mar. 31, 2013
security
|
Mar. 31, 2012
security
|
Sep. 30, 2012
|
|
Investments [Abstract] | |||||
Gain on sale of securities | $ 0 | $ 20,000 | $ 0 | $ 20,000 | |
Loss on sale of securities | 152,000 | 223,000 | 384,000 | 419,000 | |
Held-to-maturity securities, realized loss, number of securities | 15 | 18 | 17 | 20 | |
Available-for-sale securities, realized loss, number of securities | 6 | 1 | 6 | 1 | |
Security owned and pledged as collateral | $ 5,080,000 | $ 5,080,000 | $ 5,700,000 |
Fair Value Measurements (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value, Assets Measured on Recurring Basis | The following table summarizes the balances of assets and liabilities measured at estimated fair value on a recurring basis at March 31, 2013 (dollars in thousands):
There were no transfers among Level 1, Level 2 and Level 3 during the six months ended March 31, 2013. The following table summarizes the balances of assets and liabilities measured at estimated fair value on a recurring basis at September 30, 2012 (dollars in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances of Assets Measured at Estimated Fair Value, Nonrecurring Basis | The following table summarizes the balances of assets measured at estimated fair value on a non-recurring basis at March 31, 2013, and the total losses resulting from these estimated fair value adjustments for the six months ended March 31, 2013 (dollars in thousands):
_______________________
The following table summarizes the balances of assets and liabilities measured at estimated fair value on a non-recurring basis at September 30, 2012 and the total losses resulting from these estimated fair value adjustments for the year ended September 30, 2012 (dollars in thousands):
_______________________
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Level 3 Fair Value Measurements, Nonrecurring Basis | The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at the date indicated (dollars in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances of Assets and Liabilities Measured at Estimated Fair Value, Recurring Basis | The estimated fair values of financial instruments were as follows as of March 31, 2013 and September 30, 2012 (dollars in thousands):
|
Stock Plans And Stock Based Compensation: Schedule of Fair Value Assumptions (Details) (Stock Options, USD $)
|
6 Months Ended |
---|---|
Mar. 31, 2013
|
|
Stock Options
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Expected Volatility | 45.00% |
Expected term (in years) | 5 years |
Expected dividend yield | 0.00% |
Risk free interest rate | 0.76% |
Grant date fair value per share (in dollars per share): | $ 2.37 |
Loans Receivable And Allowance For Loan Losses: Impaired Financing Receivables (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 6 Months Ended | 12 Months Ended | |||
---|---|---|---|---|---|---|
Mar. 31, 2013
|
Mar. 31, 2013
|
Sep. 30, 2012
|
||||
Recorded Investment | ||||||
With no related allowance recorded | $ 18,784 | $ 18,784 | $ 16,832 | |||
With an allowance recorded | 20,668 | 20,668 | 23,973 | |||
Total | 39,452 | 39,452 | 40,805 | |||
Unpaid Principal Balance (Loan Balance Plus Charge Off) | ||||||
With no related allowance recorded | 28,184 | 28,184 | 26,962 | |||
With an allowance recorded | 21,430 | 21,430 | 24,160 | |||
Total | 49,614 | 49,614 | 51,122 | |||
Related Allowance | 2,788 | 2,788 | 2,902 | |||
YTD Average Recorded Investment | ||||||
With no related allowance recorded | 19,051 | 20,476 | 24,828 | [1] | ||
With an allowance recorded | 21,064 | 22,419 | 22,186 | [1] | ||
Total | 40,115 | 42,895 | 47,014 | [1] | ||
YTD Interest Income Recognized | ||||||
With no related allowance recorded | 156 | 171 | 622 | [1] | ||
With an allowance recorded | 194 | 505 | 762 | [1] | ||
Total | 350 | 676 | 1,384 | [1] | ||
YTD Cash Basis Interest Income Recognized | ||||||
With no related allowance recorded | 139 | 153 | 411 | [1] | ||
With an allowance recorded | 147 | 396 | 515 | [1] | ||
Total | 286 | 549 | 926 | [1] | ||
Mortgage loans, one-to-four family
|
||||||
Recorded Investment | ||||||
With no related allowance recorded | 1,910 | 1,910 | 1,510 | |||
With an allowance recorded | 4,957 | 4,957 | 3,772 | |||
Total | 6,867 | 6,867 | 5,282 | |||
Unpaid Principal Balance (Loan Balance Plus Charge Off) | ||||||
With no related allowance recorded | 2,406 | 2,406 | 1,605 | |||
With an allowance recorded | 5,041 | 5,041 | 3,772 | |||
Total | 7,447 | 7,447 | 5,377 | |||
Related Allowance | 824 | 824 | 678 | |||
YTD Average Recorded Investment | ||||||
With no related allowance recorded | 1,892 | 1,723 | 1,838 | [1] | ||
With an allowance recorded | 4,612 | 3,629 | 2,520 | [1] | ||
Total | 6,504 | 5,352 | 4,358 | [1] | ||
YTD Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 5 | 20 | [1] | ||
With an allowance recorded | 26 | 46 | 81 | [1] | ||
Total | 26 | 51 | 101 | [1] | ||
YTD Cash Basis Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 4 | 16 | [1] | ||
With an allowance recorded | 19 | 34 | 62 | [1] | ||
Total | 19 | 38 | 78 | [1] | ||
Mortgage loans, multi-family
|
||||||
Recorded Investment | ||||||
With no related allowance recorded | 788 | 788 | 0 | |||
With an allowance recorded | 5,444 | 5,444 | 6,879 | |||
Total | 6,232 | 6,232 | 6,879 | |||
Unpaid Principal Balance (Loan Balance Plus Charge Off) | ||||||
With no related allowance recorded | 1,770 | 1,770 | 982 | |||
With an allowance recorded | 5,444 | 5,444 | 6,879 | |||
Total | 7,214 | 7,214 | 7,861 | |||
Related Allowance | 408 | 408 | 711 | |||
YTD Average Recorded Investment | ||||||
With no related allowance recorded | 789 | 315 | 0 | [1] | ||
With an allowance recorded | 6,152 | 6,598 | 6,618 | [1] | ||
Total | 6,941 | 6,913 | 6,618 | [1] | ||
YTD Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 3 | 1 | [1] | ||
With an allowance recorded | 72 | 157 | 294 | [1] | ||
Total | 72 | 160 | 295 | [1] | ||
YTD Cash Basis Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 3 | 1 | [1] | ||
With an allowance recorded | 54 | 120 | 189 | [1] | ||
Total | 54 | 123 | 190 | [1] | ||
Mortgage loans, commercial
|
||||||
Recorded Investment | ||||||
With no related allowance recorded | 11,188 | 11,188 | 7,596 | |||
With an allowance recorded | 6,730 | 6,730 | 9,596 | |||
Total | 17,918 | 17,918 | 17,192 | |||
Unpaid Principal Balance (Loan Balance Plus Charge Off) | ||||||
With no related allowance recorded | 14,314 | 14,314 | 8,664 | |||
With an allowance recorded | 7,386 | 7,386 | 9,596 | |||
Total | 21,700 | 21,700 | 18,260 | |||
Related Allowance | 802 | 802 | 667 | |||
YTD Average Recorded Investment | ||||||
With no related allowance recorded | 10,576 | 11,554 | 14,491 | [1] | ||
With an allowance recorded | 6,732 | 6,730 | 5,043 | [1] | ||
Total | 17,308 | 18,284 | 19,534 | [1] | ||
YTD Interest Income Recognized | ||||||
With no related allowance recorded | 153 | 160 | 543 | [1] | ||
With an allowance recorded | 78 | 177 | 60 | [1] | ||
Total | 231 | 337 | 603 | [1] | ||
YTD Cash Basis Interest Income Recognized | ||||||
With no related allowance recorded | 136 | 143 | 348 | [1] | ||
With an allowance recorded | 60 | 142 | 39 | [1] | ||
Total | 196 | 285 | 387 | [1] | ||
Mortgage loans, construction - custom and owner/builder
|
||||||
Recorded Investment | ||||||
With no related allowance recorded | 0 | 0 | 208 | |||
With an allowance recorded | 100 | 100 | 101 | |||
Total | 100 | 100 | 309 | |||
Unpaid Principal Balance (Loan Balance Plus Charge Off) | ||||||
With no related allowance recorded | 0 | 0 | 208 | |||
With an allowance recorded | 100 | 100 | 101 | |||
Total | 100 | 100 | 309 | |||
Related Allowance | 13 | 13 | 15 | |||
YTD Average Recorded Investment | ||||||
With no related allowance recorded | 102 | 166 | 209 | [1] | ||
With an allowance recorded | 100 | 102 | 106 | [1] | ||
Total | 202 | 268 | 315 | [1] | ||
YTD Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 0 | [1] | ||
With an allowance recorded | 0 | 0 | 0 | [1] | ||
Total | 0 | 0 | 0 | [1] | ||
YTD Cash Basis Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 0 | [1] | ||
With an allowance recorded | 0 | 0 | 0 | [1] | ||
Total | 0 | 0 | 0 | [1] | ||
Mortgage loans, construction - speculative one-to-four family
|
||||||
Recorded Investment | ||||||
With no related allowance recorded | 0 | 0 | 327 | |||
With an allowance recorded | 697 | 697 | 700 | |||
Total | 697 | 697 | 1,027 | |||
Unpaid Principal Balance (Loan Balance Plus Charge Off) | ||||||
With no related allowance recorded | 0 | 0 | 327 | |||
With an allowance recorded | 697 | 697 | 700 | |||
Total | 697 | 697 | 1,027 | |||
Related Allowance | 95 | 95 | 109 | |||
YTD Average Recorded Investment | ||||||
With no related allowance recorded | 0 | 65 | 65 | [1] | ||
With an allowance recorded | 698 | 699 | 700 | [1] | ||
Total | 698 | 764 | 765 | [1] | ||
YTD Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 0 | [1] | ||
With an allowance recorded | 7 | 13 | 29 | [1] | ||
Total | 7 | 13 | 29 | [1] | ||
YTD Cash Basis Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 0 | [1] | ||
With an allowance recorded | 4 | 8 | 20 | [1] | ||
Total | 4 | 8 | 20 | [1] | ||
Mortgage loans, construction – commercial
|
||||||
Recorded Investment | ||||||
With no related allowance recorded | 0 | 0 | 0 | |||
With an allowance recorded | 0 | 0 | 0 | |||
Total | 0 | 0 | 0 | |||
Unpaid Principal Balance (Loan Balance Plus Charge Off) | ||||||
With no related allowance recorded | 0 | 0 | 2,066 | |||
With an allowance recorded | 0 | 0 | 0 | |||
Total | 0 | 0 | 2,066 | |||
Related Allowance | 0 | 0 | 0 | |||
YTD Average Recorded Investment | ||||||
With no related allowance recorded | 0 | 0 | 0 | [1] | ||
With an allowance recorded | 0 | 1,078 | 3,248 | [1] | ||
Total | 0 | 1,078 | 3,248 | [1] | ||
YTD Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 14 | [1] | ||
With an allowance recorded | 0 | 89 | 230 | [1] | ||
Total | 0 | 89 | 244 | [1] | ||
YTD Cash Basis Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 14 | [1] | ||
With an allowance recorded | 0 | 71 | 146 | [1] | ||
Total | 0 | 71 | 160 | [1] | ||
Mortgage loans, construction - Multi-family
|
||||||
Recorded Investment | ||||||
With no related allowance recorded | 345 | 345 | 345 | |||
With an allowance recorded | 0 | 0 | 0 | |||
Total | 345 | 345 | 345 | |||
Unpaid Principal Balance (Loan Balance Plus Charge Off) | ||||||
With no related allowance recorded | 810 | 810 | 810 | |||
With an allowance recorded | 0 | 0 | 0 | |||
Total | 810 | 810 | 810 | |||
Related Allowance | 0 | 0 | 0 | |||
YTD Average Recorded Investment | ||||||
With no related allowance recorded | 345 | 276 | 338 | [1] | ||
With an allowance recorded | 0 | 74 | 74 | [1] | ||
Total | 345 | 350 | 412 | [1] | ||
YTD Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 0 | [1] | ||
With an allowance recorded | 0 | 0 | 0 | [1] | ||
Total | 0 | 0 | 0 | [1] | ||
YTD Cash Basis Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 0 | [1] | ||
With an allowance recorded | 0 | 0 | 0 | [1] | ||
Total | 0 | 0 | 0 | [1] | ||
Mortgage loans, construction - land development
|
||||||
Recorded Investment | ||||||
With no related allowance recorded | 525 | 525 | 589 | |||
With an allowance recorded | 0 | 0 | ||||
Total | 525 | 525 | 589 | |||
Unpaid Principal Balance (Loan Balance Plus Charge Off) | ||||||
With no related allowance recorded | 3,279 | 3,279 | 3,497 | |||
With an allowance recorded | 0 | 0 | ||||
Total | 3,279 | 3,279 | 3,497 | |||
Related Allowance | 0 | 0 | 0 | |||
YTD Average Recorded Investment | ||||||
With no related allowance recorded | 525 | 603 | 1,089 | [1] | ||
With an allowance recorded | 0 | 0 | ||||
YTD Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 14 | [1] | ||
With an allowance recorded | 0 | 0 | ||||
Total | 0 | 0 | 14 | [1] | ||
YTD Cash Basis Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 14 | [1] | ||
With an allowance recorded | 0 | 0 | ||||
Total | 0 | 0 | 14 | [1] | ||
Mortgage loans, land
|
||||||
Recorded Investment | ||||||
With no related allowance recorded | 3,818 | 3,818 | 5,989 | |||
With an allowance recorded | 2,182 | 2,182 | 2,624 | |||
Total | 6,000 | 6,000 | 8,613 | |||
Unpaid Principal Balance (Loan Balance Plus Charge Off) | ||||||
With no related allowance recorded | 5,082 | 5,082 | 8,247 | |||
With an allowance recorded | 2,204 | 2,204 | 2,811 | |||
Total | 7,286 | 7,286 | 11,058 | |||
Related Allowance | 574 | 574 | 686 | |||
YTD Average Recorded Investment | ||||||
With no related allowance recorded | 4,582 | 5,429 | 6,279 | [1] | ||
With an allowance recorded | 2,340 | 3,020 | 3,307 | [1] | ||
Total | 6,922 | 8,449 | 9,586 | [1] | ||
YTD Interest Income Recognized | ||||||
With no related allowance recorded | 3 | 3 | 28 | [1] | ||
With an allowance recorded | 7 | 15 | 37 | [1] | ||
Total | 10 | 18 | 65 | [1] | ||
YTD Cash Basis Interest Income Recognized | ||||||
With no related allowance recorded | 3 | 3 | 16 | [1] | ||
With an allowance recorded | 7 | 15 | 36 | [1] | ||
Total | 10 | 18 | 52 | [1] | ||
Consumer loans, home equity and second mortgage
|
||||||
Recorded Investment | ||||||
With no related allowance recorded | 195 | 195 | 261 | |||
With an allowance recorded | 558 | 558 | 301 | |||
Total | 753 | 753 | 562 | |||
Unpaid Principal Balance (Loan Balance Plus Charge Off) | ||||||
With no related allowance recorded | 456 | 456 | 383 | |||
With an allowance recorded | 558 | 558 | 301 | |||
Total | 1,014 | 1,014 | 684 | |||
Related Allowance | 72 | 72 | 36 | |||
YTD Average Recorded Investment | ||||||
With no related allowance recorded | 229 | 321 | 482 | [1] | ||
With an allowance recorded | 430 | 489 | 515 | [1] | ||
Total | 659 | 810 | 997 | [1] | ||
YTD Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 0 | [1] | ||
With an allowance recorded | 4 | 8 | 31 | [1] | ||
Total | 4 | 8 | 31 | [1] | ||
YTD Cash Basis Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 0 | [1] | ||
With an allowance recorded | 3 | 6 | 23 | [1] | ||
Total | 3 | 6 | 23 | [1] | ||
Consumer loans, other
|
||||||
Recorded Investment | ||||||
With no related allowance recorded | 15 | 15 | 7 | |||
With an allowance recorded | 0 | 0 | 0 | |||
Total | 15 | 15 | 7 | |||
Unpaid Principal Balance (Loan Balance Plus Charge Off) | ||||||
With no related allowance recorded | 21 | 21 | 7 | |||
With an allowance recorded | 0 | 0 | 0 | |||
Total | 21 | 21 | 7 | |||
Related Allowance | 0 | 0 | 0 | |||
YTD Average Recorded Investment | ||||||
With no related allowance recorded | 11 | 9 | 5 | [1] | ||
With an allowance recorded | 0 | 0 | 55 | [1] | ||
Total | 11 | 9 | 5 | [1] | ||
YTD Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 0 | [1] | ||
With an allowance recorded | 0 | 0 | 0 | [1] | ||
Total | 0 | 0 | 0 | [1] | ||
YTD Cash Basis Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 0 | [1] | ||
With an allowance recorded | 0 | 0 | 0 | [1] | ||
Total | 0 | 0 | 0 | [1] | ||
Commercial business loans
|
||||||
Recorded Investment | ||||||
With no related allowance recorded | 0 | 0 | 0 | |||
With an allowance recorded | 0 | 0 | ||||
Total | 0 | 0 | 0 | |||
Unpaid Principal Balance (Loan Balance Plus Charge Off) | ||||||
With no related allowance recorded | 46 | 46 | 166 | |||
With an allowance recorded | 0 | 0 | ||||
Total | 46 | 46 | 166 | |||
Related Allowance | 0 | 0 | 0 | |||
YTD Average Recorded Investment | ||||||
With no related allowance recorded | 0 | 15 | 32 | [1] | ||
With an allowance recorded | 0 | 0 | ||||
Total | 0 | 15 | 87 | [1] | ||
YTD Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 2 | [1] | ||
With an allowance recorded | 0 | 0 | ||||
Total | 0 | 0 | 2 | [1] | ||
YTD Cash Basis Interest Income Recognized | ||||||
With no related allowance recorded | 0 | 0 | 2 | [1] | ||
With an allowance recorded | 0 | 0 | ||||
Total | $ 0 | $ 0 | $ 2 | [1] | ||
|
Loans Receivable And Allowance For Loan Losses: Schedule of Composition of Construction and Land Development Loan Portfolio (Details) (USD $)
In Thousands, unless otherwise specified |
Mar. 31, 2013
|
Sep. 30, 2012
|
---|---|---|
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Total construction and land development loans, amount | $ 39,658 | $ 56,406 |
Total construction and land development loans, percent | 100.00% | 100.00% |
Mortgage loans, construction - custom and owner/builder
|
||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Total construction and land development loans, amount | 32,515 | 33,345 |
Total construction and land development loans, percent | 82.00% | 59.10% |
Mortgage loans, construction - speculative one-to-four family
|
||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Total construction and land development loans, amount | 1,718 | 1,880 |
Total construction and land development loans, percent | 4.30% | 3.40% |
Construction - Commercial real estate
|
||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Total construction and land development loans, amount | 4,521 | 20,247 |
Total construction and land development loans, percent | 11.40% | 35.90% |
Mortgage loans, construction - Multi-family
|
||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Total construction and land development loans, amount | 345 | 345 |
Total construction and land development loans, percent | 0.90% | 0.60% |
Mortgage loans, construction - land development
|
||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Total construction and land development loans, amount | $ 559 | $ 589 |
Total construction and land development loans, percent | 1.40% | 1.00% |
Stock Plans And Stock Based Compensation: Schedule of Unrecognized Compensation Expense for stock-based awards (Details) (USD $)
In Thousands, unless otherwise specified |
Mar. 31, 2013
|
---|---|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | $ 218 |
Remainder of 2013
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 42 |
2014
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 52 |
2015
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 44 |
2016
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 44 |
2017
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 35 |
2018
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 1 |
Stock Options
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 200 |
Stock Options | Remainder of 2013
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 26 |
Stock Options | 2014
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 50 |
Stock Options | 2015
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 44 |
Stock Options | 2016
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 44 |
Stock Options | 2017
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 35 |
Stock Options | 2018
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 1 |
Stock Grants
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 18 |
Stock Grants | Remainder of 2013
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 16 |
Stock Grants | 2014
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 2 |
Stock Grants | 2015
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 0 |
Stock Grants | 2016
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 0 |
Stock Grants | 2017
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | 0 |
Stock Grants | 2018
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Compensation expense yet to be recognized for stock-based awards that have been awarded but not vested | $ 0 |
Net Income Per Common Share: Schedule of Earnings per Share (Details) (USD $)
In Thousands, except Share data, unless otherwise specified |
3 Months Ended | 6 Months Ended | 12 Months Ended | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
Mar. 31, 2013
|
Mar. 31, 2012
|
Sep. 30, 2012
|
||||||||
Earnings Per Share, Basic [Abstract] | ||||||||||||
Numerator – net income | $ 1,278 | $ 808 | $ 2,986 | $ 2,090 | $ 4,590 | |||||||
Preferred stock dividends | (207) | (208) | (408) | (416) | ||||||||
Preferred stock discount accretion | (126) | (59) | (189) | (118) | ||||||||
Repurchase of preferred stock at a discount | 255 | 0 | 255 | 0 | ||||||||
Net income to common shareholders | $ 1,200 | $ 541 | $ 2,644 | $ 1,556 | ||||||||
Denominator – weighted average common shares outstanding | 6,815,782 | 6,780,516 | 6,815,782 | 6,780,516 | ||||||||
Basic net income per common share (in dollars per share) | $ 0.18 | $ 0.08 | $ 0.39 | $ 0.23 | ||||||||
Earnings Per Share, Diluted [Abstract] | ||||||||||||
Effect of dilutive stock options | 15,538 | 0 | [1] | 10,324 | [1] | 0 | [1] | |||||
Effect of dilutive stock warrant | 58,184 | 0 | [2] | 28,773 | 0 | |||||||
Weighted average common shares and common stock equivalents | 6,889,504 | 6,780,516 | 6,854,879 | 6,780,516 | ||||||||
Diluted net income per common share (in dollars per share) | $ 0.17 | $ 0.08 | $ 0.39 | $ 0.23 | ||||||||
Stock Options
|
||||||||||||
Earnings Per Share, Diluted [Abstract] | ||||||||||||
Antidilutive securities excluded from computation of earnings per share | 166,390 | 154,476 | 168,455 | 145,053 | ||||||||
Warrant
|
||||||||||||
Earnings Per Share, Diluted [Abstract] | ||||||||||||
Antidilutive securities excluded from computation of earnings per share | 370,899 | 370,899 | 370,899 | 370,899 | ||||||||
|
Timberland Bancorp, Inc. and Subsidiary Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
In Thousands, unless otherwise specified |
6 Months Ended | |
---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
|
Cash flow from operating activities | ||
Net income | $ 2,986 | $ 2,090 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Provision for loan losses | 1,375 | 1,700 |
Depreciation | 528 | 460 |
Deferred federal income taxes | 55 | 353 |
Amortization of CDI | 65 | 74 |
Earned ESOP shares | 132 | 132 |
MRDP compensation expense | 22 | 55 |
Stock option compensation expense | 24 | 7 |
(Gain) loss on sales of OREO and other repossessed assets, net | (219) | 294 |
Provision for OREO losses | 619 | 372 |
Gain on sale of premises and equipment | (8) | 0 |
BOLI net earnings | (287) | (311) |
Gain on sales of loans, net | (1,475) | (1,155) |
Decrease in deferred loan origination fees | (243) | (86) |
Net OTTI on MBS and other investments | 35 | 153 |
Gain on sale of MBS and other investments | 0 | (20) |
Valuation recovery on MSRs | (475) | (226) |
Loans originated for sale | (53,957) | (43,684) |
Proceeds from sales of loans | 53,072 | 47,588 |
Decrease (increase) in other assets, net | 566 | (774) |
(Decrease) increase in other liabilities and accrued expenses, net | (398) | 153 |
Net cash provided by operating activities | 2,417 | 7,175 |
Cash flows from investing activities | ||
Net increase in CDs held for investment | (2,567) | (1,521) |
Proceeds from maturities and prepayments of MBS and other investments available for sale | 447 | 617 |
Proceeds from maturities and prepayments of MBS and other investments held to maturity | 317 | 364 |
Proceeds from the sale of MBS and other investments | 0 | 743 |
Redemption of FHLB stock | 102 | 0 |
Increase in loans receivable, net | (10,861) | (9,908) |
Additions to premises and equipment | (768) | (710) |
Proceeds from sale of premises and equipment | 8 | 0 |
Proceeds from sale of OREO and other repossessed assets | 1,653 | 698 |
Net cash used in investing activities | (11,669) | (9,717) |
Cash flows from financing activities | ||
Increase in deposits, net | 3,659 | 11,918 |
Repayment of FHLB Advances | 0 | (10,000) |
Increase (decrease) in repurchase agreements, net | (306) | 219 |
ESOP tax effect | (6) | (39) |
Repurchase of preferred stock | (4,321) | 0 |
Dividends paid | (642) | 0 |
Net cash provided by (used in) financing activities | (1,616) | 2,098 |
Net decrease in cash and cash equivalents | (10,868) | (444) |
Cash and cash equivalents, at beginning of period | 96,668 | 112,065 |
Cash and cash equivalents, at end of period | 85,800 | 111,621 |
Supplemental disclosure of cash flow information | ||
Income taxes paid | 1,793 | 918 |
Interest paid | 2,356 | 3,390 |
Supplemental disclosure of non-cash investing activities | ||
Loans transferred to OREO and other repossessed assets | 4,452 | 1,937 |
Loans originated to facilitate the sale of OREO | $ 670 | $ 3,360 |