EX-99.1 2 s108889_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

(graphic) 

 

Investor Relations:

Joseph D. Gangemi

SVP & CFO

(610) 695-3676

 

Investor Contact:

Ronald Morales

(610) 695-3646

 

Malvern Bancorp, Inc. Reports First Fiscal Quarter Results

 

PAOLI, PA., January 31, 2018 -- Malvern Bancorp, Inc. (NASDAQ: MLVF) (the “Company”), parent company of Malvern Federal Savings Bank (“Malvern” or the “Bank”), today reported operating results for the first fiscal quarter ended December 31, 2017. Net income amounted to $403,000 or $0.06 per fully diluted common share, for the quarter ended December 31, 2017, a decrease of $570,000, or 58.6 percent, as compared with net income of $973,000, or $0.15 per fully diluted common share, for the quarter ended December 31, 2016.

 

Malvern’s financial results for the first fiscal quarter ended December 31, 2017 included one time charges to provision for income tax expense, to reduce the carrying value of deferred tax assets by $2.2 million or $0.34 per fully diluted common share. This was required as a result of the reduction in corporate income tax rates to 21 percent in the Tax Cuts and Jobs Act (“the Tax Act”) enacted on December 22, 2017. Generally accepted accounting principles (“GAAP”) requires that the impact of the provisions of the Tax Act be accounted for in the period of enactment. Also during the current quarter, Malvern realized a gain on sale of real estate of approximately $900,000 (after-tax effect), or $0.14 per fully diluted common share.

 

“Our top line revenue remained constant despite the extraordinary paydowns we experienced in our loan portfolio during the period. Other aspects of operations were also positive and we feel we are well positioned to advance in 2018. Our continued focus on client service has not changed course and it’s a key factor in our continuing to gather customer relationships, fueling the business model focus and our resulting performance. While the first fiscal quarter results were negatively impacted by the Tax Act, we look forward to the benefit of the lower effective corporate tax rate in the future” commented Anthony C. Weagley, President and Chief Executive Officer.

 

Joseph Gangemi, Chief Financial Officer of Malvern Bancorp, Inc., added, “Malvern continues to build its liquidity pool to fuel future loan growth and the large cash balances did have a dampening effect on margins at a time when we had an unexpected decline in asset levels. We see this trend reversing itself in future quarters.”

 

 

 

 

Highlights for the quarter include:

 

●Return on average assets (“ROAA”) was 0.15 percent for the three months ended December 31, 2017, compared to 0.47 percent for the three months ended December 31, 2016, and return on average equity (“ROAE”) was 1.55 percent for the three months ended December 31, 2017, compared with 4.03 percent for the three months ended December 31, 2016.

 

●The Company originated $36.7 million in new loans in the first quarter of fiscal 2018, which was offset by $64.3 million in participations, payoffs, prepayments and maturities from its portfolio, resulting in a net portfolio decrease of $27.6 million over the fourth quarter of fiscal 2017. Paydown and Payoff activity was extraordinary and management does not see this as a continuing trend moving into the second fiscal quarter. New loan originations in the first quarter of fiscal 2018 consisted of $7.7 million in residential mortgage loans, $18.8 million in commercial loans, $7.9 million in construction and development loans and $2.3 million in consumer loans.

 

●Non-performing assets (“NPAs”) were 0.24 percent of total assets at December 31, 2017, compared to 0.22 percent at December 31, 2016 and 0.12 percent at September 30, 2017. The allowance for loan losses as a percentage of total non-performing loans was 326.1 percent at December 31, 2017, compared to 316.1 percent at December 31, 2016 and 694.1 percent at September 30, 2017.

 

●The Company’s ratio of shareholders’ equity to total assets was 9.76 percent at December 31, 2017, compared to 11.05 percent at December 31, 2016, and 9.80 percent at September 30, 2017.

 

●Book value per common share amounted to $15.70 at December 31, 2017, compared to $14.80 at December 31, 2016 and $15.60 at September 30, 2017.

 

●The efficiency ratio, a non-GAAP measure, was 63.6 percent for the first quarter of fiscal 2018 on an annualized basis, compared to 61.6 percent in the first quarter of fiscal 2017 and 55.4 percent in the fourth quarter of fiscal 2017.

 

●The Company’s balance sheet reflected total asset growth of $11.8 million at December 31, 2017, compared to September 30, 2017, coupled with stable asset quality, and capital levels that exceeded regulatory standards for a well-capitalized institution.

 

●The Company revised its estimated annual effective rate to reflect a change in the federal statutory rate from 35% to 21%, resulting from legislation that was enacted on December 22, 2017. The rate change is administratively effective at the beginning of our calendar year, using a blended rate for the annual period. As a result, the blended statutory tax rate for the year is 24.5%.

 

Selected Financial Ratios 

(unaudited; annualized where applicable) 

                    
As of or for the quarter ended :  12/31/17   9/30/17   6/30/17   3/31/17   12/31/16 
Return on average assets   0.15%   0.77%   0.70%   0.51%   0.47%
Return on average equity   1.55%   7.70%   6.90%   4.77%   4.03%
Net interest margin (tax equivalent basis) (1)   2.47%   2.76%   2.72%   2.75%   2.64%
Loans / deposits ratio   102.19%   106.55%   106.30%   107.80%   102.29%
Shareholders’ equity / total assets   9.76%   9.80%   9.93%   10.25%   11.05%
Efficiency ratio (1)   63.6%   55.4%   57.0%   57.4%   61.6%
Book value per common share  $15.70   $15.60   $15.28   $15.00   $14.80 

 

 

 

(1)Information reconciling non-GAAP measures to GAAP measures is presented elsewhere in this press release.

 

-2- 

 

 

Net Interest Income

 

Net interest income on a fully tax-equivalent basis was $6.4 million for the three months ended December 31, 2017, increasing $1.1 million, or 20.8 percent, from $5.3 million for the comparable three-month period in fiscal 2017. The change for the three months ended December 31, 2017 primarily was the result of an increase in the average balance of interest earning assets, which increased $234.2 million. For the quarter ended December 31, 2017, the Company’s net interest margin on a tax-equivalent basis decreased to 2.47 percent as compared to 2.64 percent for the same three-month period in fiscal 2017.

 

For the three months ended December 31, 2017, total interest income on a fully tax-equivalent basis increased $2.4 million, or 33.0 percent, to $9.5 million, compared to the three months ended December 31, 2016. Interest income rose in the quarter ended December 31, 2017, compared to the comparable period in fiscal 2017, primarily due to a $210.6 million increase in the average balance of our loans. Total interest expense increased by $1.3 million, or 67.7 percent, to $3.1 million, for the three months ended December 31, 2017, compared to the same period in fiscal 2017 due to the increase of $213.3 million in average funding sources.

 

The 67.7 percent increase in interest expense for the first quarter of fiscal 2018 as compared to the first quarter of fiscal 2017 was primarily due to an increase in deposits, as well as the interest expense associated with the Company’s subordinated debt. The average cost of funds was 1.37 percent for the quarter ended December 31, 2017 compared to 1.07 percent for the same three-month period in fiscal 2017 and, on a linked sequential quarter basis, increased five basis points compared to the fourth quarter of fiscal 2017. The increase in cost was primarily related to the increase in average volume, coupled with the increased expense related to the issuance of subordinated debt.

 

Earnings Summary for the Period Ended December 31, 2017

 

The following table presents condensed consolidated statements of income data for the periods indicated.

 

(dollars in thousands, except per share data)                    
For the quarter ended:  12/31/17   9/30/17   6/30/17   3/31/17   12/31/16 
Net interest income  $6,382   $6,707   $6,399   $5,991   $5,239 
Provision for loan losses   —    489    645    997    660 
Net interest income after provision for loan losses   6,382    6,218    5,754    4,994    4,579 
Other income   1,711    532    814    542    453 
Other expense   4,471    3,813    3,986    3,778    3,570 
Income before income tax expense   3,622    2,937    2,582    1,758    1,462 
Income tax expense   3,219    982    863    588    489 
Net income  $403   $1,955   $1,719   $1,170   $973 
Earnings per common share                         
Basic  $0.06   $0.30   $0.27   $0.18   $0.15 
Diluted  $0.06   $0.30   $0.27   $0.18   $0.15 
Weighted average common shares outstanding:                         
Basic   6,445,264    6,441,731    6,443,515    6,427,309    6,418,583 
Diluted   6,450,513    6,445,151    6,445,288    6,427,932    6,419,012 

 

-3- 

 

 

Other Income

 

Other income increased $1.3 million, or 277.7 percent, for the first quarter of fiscal 2018 compared with the same period in fiscal 2017. The increase in other income was primarily a result of a $1.2 million net gain on the sale of real-estate. Other increases included an increase of $48,000 in service charges and other fees, net gains on sale of loans of $22,000 and rental income of $11,000, offset by a decrease of $9,000 in earnings on bank-owned insurance.

 

The following table presents the components of other income for the periods indicated.

 

(in thousands, unaudited)                    
For the quarter ended:  12/31/17   9/30/17   6/30/17   3/31/17   12/31/16 
Service charges on deposit accounts  $271   $262   $233   $274   $223 
Rental income – other   66    66    51    55    55 
Net gains on sales of investments, net   —    31    374    58    — 
Gain on sale of real estate, net   1,186    —    —    —    — 
Gain on sale of loans, net   67    48    31    30    45 
Bank-owned life insurance   121    125    125    125    130 
Total other income  $1,711   $532   $814   $542   $453 

 

Other Expense

 

Total other expense for the three months ended December 31, 2017, increased $901,000, or 25.2 percent, when compared to the quarter ended December 31, 2016. The increase primarily reflected increases in salaries and employee benefits of $278,000, a $68,000 increase in occupancy expense, a $72,000 increase in the federal deposit insurance premium, a $3,000 increase in advertising expense, a $387,000 increase in professional fees, and a $117,000 increase in other operating expense. The increase was offset by a $24,000 decrease in data processing expense. The increase in salaries and employee benefits primarily reflects higher compensation and related costs due to added staff to support overall franchise growth. The increase in occupancy expense was mainly due to expanded locations. Professional fees increased for the period as a result of expense related to the increased legal and accounting fees.

 

The following table presents the components of other expense for the periods indicated.

 

(in thousands, unaudited)                    
For the quarter ended:  12/31/17   9/30/17   6/30/17   3/31/17   12/31/16 
Salaries and employee benefits  $1,990   $1,725   $1,873   $1,804   $1,712 
Occupancy expense   562    543    533    514    494 
Federal deposit insurance premium   76    71    78    91    4 
Advertising   54    25    67    73    51 
Data processing   278    285    308    301    302 
Professional fees   788    473    621    399    401 
Other operating expenses   723    691    506    596    606 
Total other expense  $4,471   $3,813   $3,986   $3,778   $3,570 

 

Statement of Condition Highlights at December 31, 2017

 

Highlights as of December 31, 2017, included:

 

●Balance sheet strength, with total assets amounting to $1.1 billion at December 31, 2017, increased $11.8 million, or 1.1 percent, compared to September 30, 2017.

 

-4- 

 

 

●The Company’s gross loans were $814.6 million at December 31, 2017, decreasing $27.6 million, or 3.3 percent, from September 30, 2017.

 

●Total investments were $78.4 million at December 31, 2017, an increase of $28.9 million, or 58.4 percent, compared to September 30, 2017.

 

●Deposits totaled $797.1 million at December 31, 2017, an increase of $6.7 million, or 0.8 percent, compared to September 30, 2017.

 

●Federal Home Loan Bank (FHLB) advances totaled $118.0 million at December 31, 2017 and at September 30, 2017.

 

●Subordinated debt totaled $24.3 million both at December 31, 2017 and at September 30, 2017.

 

Condensed Consolidated Statements of Condition

 

The following table presents condensed consolidated statements of condition data as of the dates indicated.

 

(in thousands)                    
At quarter ended:  12/31/17   9/30/17   6/30/17   3/31/17   12/31/16 
Cash and due from depository institutions  $1,636   $1,615   $1,622   $1,716   $1,598 
Interest bearing deposits in depository institutions   127,006    115,521    111,805    64,036    61,683 
Investment securities, available for sale, at fair value   44,503    14,587    16,811    61,672    65,108 
Investment securities held to maturity   33,893    34,915    36,027    37,060    38,160 
Restricted stock, at cost   5,930    5,559    5,458    5,397    5,416 
Loans receivable, net of allowance for loan losses   806,764    834,331    800,337    752,708    668,427 
Accrued interest receivable   3,344    3,139    2,837    3,177    2,899 
Property and equipment, net   7,374    7,507    7,182    6,896    6,769 
Deferred income taxes   4,469    6,671    7,912    7,881    8,449 
Bank-owned life insurance   19,045    18,923    18,798    18,673    18,548 
Other assets   3,872    3,244    2,119    2,599    1,945 
Total assets  $1,057,836   $1,046,012   $1,010,908   $961,815   $879,002 
Deposits  $797,099   $790,396   $759,679   $704,272   $658,623 
FHLB advances   118,000    118,000    118,000    118,000    118,000 
Other short-term borrowings   5,000    5,000    —    10,000    — 
Subordinated debt   24,342    24,303    24,263    25,000    — 
Other liabilities   10,199    5,793    8,533    5,949    5,275 
Shareholders’ equity   103,196    102,520    100,433    98,594    97,104 
Total liabilities and shareholders’ equity  $1,057,836   $1,046,012   $1,010,908   $961,815   $879,002 

 

-5- 

 

 

The following table reflects the composition of the Company’s deposits as of the dates indicated.

 

(in thousands)                    
At quarter ended:  12/31/17   9/30/17   6/30/17   3/31/17   12/31/16 
Demand:                         
Non-interest bearing  $45,756   $42,121   $50,097   $45,303   $35,184 
Interest-bearing   161,278    155,579    105,439    102,525    101,759 
Savings   41,631    44,526    43,709    43,913    42,699 
Money market   293,674    276,404    274,018    251,671    217,260 
Time   254,760    271,766    286,416    260,860    261,721 
Total deposits  $797,099   $790,396   $759,679   $704,272   $658,623 

 

Loans

 

Total net loans amounted to $806.8 million at December 31, 2017 compared to $834.3 million at September 30, 2017, for a net decrease of $27.6 million or 3.3 percent for the period. The allowance for loan losses amounted to $8.4 million and $8.4 million at December 31, 2017 and September 30, 2017, respectively. Average loans during the first quarter of fiscal 2018 totaled $822.9 million as compared to $612.4 million during the first quarter of fiscal 2017, representing a 34.4 percent increase.

 

At the end of the first quarter of fiscal 2018 the loan portfolio remained weighted toward two primary components: commercial and the core residential portfolio, with commercial real estate accounting for 52.5 percent and single-family residential real estate loans accounting for 22.9 percent of the loan portfolio. Construction and development loans amounted to 6.5 percent and consumer loans represented 5.0 percent of the loan portfolio at such date. Total gross loans decreased $27.6 million, to $814.6 million at December 31, 2017 compared to $842.1 million at September 30, 2017. The decrease in the loan portfolio at December 31, 2017 compared to September 30, 2017, primarily reflected a decrease of $20.1 million in commercial loans, a $773,000 decrease in construction and development loans, a $5.7 million decrease in residential mortgage loans and a $1.0 million reduction in consumer loans at December 31, 2017 as compared to September 30, 2017.

 

For the quarter ended December 31, 2017 the Company originated new loan volume of $36.7 million, which was offset by loan payoffs of $45.3 million and prepayments and maturities totaling $19.0 million.

 

-6- 

 

 

The following reflects the composition of the Company’s loan portfolio as of the dates indicated.

 

Loans (unaudited)                    
(in thousands)                    
At quarter ended:  12/31/17   9/30/17   6/30/17   3/31/17   12/31/16 
Residential mortgage  $186,831   $192,500   $190,788   $192,775   $205,668 
Construction and Development:                         
Residential and commercial   34,627    35,622    36,530    46,721    28,296 
Land   18,599    18,377    18,325    14,322    10,117 
Total construction and development
   53,226    53,999    54,855    61,043    38,413 
Commercial:                         
Commercial real estate   427,610    437,760    424,732    383,170    307,821 
Farmland   1,711    1,723    1,734    —    — 
Multi-family   32,716    39,768    21,547    12,838    19,805 
Other   71,933    74,837    71,248    63,551    53,587 
Total commercial   533,970    554,088    519,261    459,559    381,213 
Consumer:                         
Home equity lines of credit   16,811    16,509    17,602    19,214    19,729 
Second mortgages   21,304    22,480    23,658    25,103    26,971 
Other   2,435    2,570    1,403    1,512    1,697 
Total consumer   40,550    41,559    42,663    45,829    48,397 
Total loans   814,577    842,146    807,567    759,206    673,691 
Deferred loan costs, net   624    590    687    683    913 
Allowance for loan losses   (8,437)   (8,405)   (7,917)   (7,181)   (6,177)
Loans Receivable, net  $806,764   $834,331   $800,337   $752,708   $668,427 

 

At December 31, 2017, the Company had $121.1 million in overall undisbursed loan commitments, which consisted primarily of unused commercial lines of credit, home equity lines of credit and available usage from active construction facilities. The Company’s current “Approved, Accepted but Unfunded” pipeline, includes approximately $8.5 million in construction and $56.5 million in commercial real estate loans, $16.7 million in commercial term loans and lines of credit and $6.4 million in residential mortgage loans expected to fund over the next 90 days.

 

Asset Quality

 

Mr. Weagley noted that “Despite the increase in total non-performing loans for the current period, which are a result of legacy issues within the portfolio, we believe we can work out the current increase expeditiously. We are well positioned from an asset quality perspective with continued improving trends and a low ratio of non-performing assets to total assets of 0.24 percent.”

 

Non-accrual loans were $2.2 million at December 31, 2017 an increase of $1.2 million or 116.0 percent, as compared to $1.0 million at September 30, 2017 and $1.8 million at December 31, 2016. Other real estate owned (“OREO”) remained at zero at December 31, 2017, September 30, 2017 and December 31, 2016. Total performing troubled debt restructured loans were $2.2 million at December 31, 2017, $2.2 million at September 30, 2017 and $1.4 million at December 31, 2016. The significant component of the increase in non-performing loans at December 31, 2017 compared to September 30, 2017 was primarily due to one legacy commercial loan with an aggregate outstanding balance of approximately $796,000 moving to non-accrual. No material loss to the corporation is anticipated, although no assurance can be made with respect to the outcome at this time.

 

-7- 

 

 

At December 31, 2017, non-performing assets totaled $2.6 million, or 0.24 percent of total assets, as compared with $1.2 million, or 0.12 percent, at September 30, 2017 and $2.0 million, or 0.22 percent, at December 31, 2016. The portfolio of non-accrual loans at December 31, 2017 was comprised of twelve residential real estate loans with an aggregate outstanding balance of approximately $1.0 million, one commercial real estate loan with an outstanding balance of $796,000 and ten consumer loans with an aggregate outstanding balance of approximately $398,000.

 

The following table presents the components of non-performing assets and other asset quality data for the periods indicated.

 

(dollars in thousands, unaudited)                    
As of or for the quarter ended:  12/31/17   9/30/17   6/30/17   3/31/17   12/31/16 
Non-accrual loans(1)  $2,242   $1,038   $1,556   $1,566   $1,833 
Loans 90 days or more past due and still accruing   345    173    321    122    121 
Total non-performing loans   2,587    1,211    1,877    1,688    1,954 
Other real estate owned   —    —    —    —    — 
Total non-performing assets  $2,587   $1,211   $1,877   $1,688   $1,954 
Performing troubled debt restructured loans  $2,222   $2,238   $1,603   $1,623   $1,418 
                          
Non-performing assets / total assets   0.24%   0.12%   0.19%   0.18%   0.22%
Non-performing loans / total loans   0.32%   0.14%   0.23%   0.22%   0.29%
Net charge-offs (recoveries)  $(32)  $1   $(91)  $(7)  $(83)

Net charge-offs (recoveries) / average loans(2) 

   (0.02)%   0.00%   (0.05)%   0.00%   (0.04)%
Allowance for loan losses / total loans   1.04%   1.00%   0.98%   0.95%   0.92%
Allowance for loan losses / non-performing loans   326.1%   694.1%   421.8%   425.4%   316.1%
                          
Total assets  $1,057,836   $1,046,012   $1,010,908   $961,815   $879,002 
Total gross loans   814,577    842,146    807,567    759,206    673,691 
Average loans   822,941    831,578    792,139    717,376    612,388 
Allowance for loan losses   8,437    8,405    7,917    7,181    6,177 

 

 

(1)15 loans totaling approximately $817,000 or 36.4% of the total non-accrual loan balance, were making payments at December 31, 2017.

(2)Annualized.

 

The allowance for loan losses at December 31, 2017 amounted to approximately $8.4 million, or 1.04 percent of total loans, compared to $8.4 million, or 1.00 percent of total loans, at September 30, 2017 and $6.2 million, or 0.92 percent of total loans, at December 31, 2016. The Company had zero provision for loan losses during the quarter ended December 31, 2017 compared to $660,000 for the quarter ended December 31, 2016.

 

Capital

 

At December 31, 2017, our total shareholders’ equity amounted to $103.2 million, or 9.76 percent of total assets, compared to $102.5 million at September 30, 2017. The Company’s book value per common share was $15.70 at December 31, 2017, compared to $15.60 at September 30, 2017.

 

-8- 

 

 

At December 31, 2017, our total shareholders’ equity amounted to $103.2 million, or 9.76 percent of total assets, compared to $102.5 million at September 30, 2017. The Company’s book value per common share was $15.70 at December 31, 2017, compared to $15.60 at September 30, 2017.

 

At December 31, 2017, the Bank’s common equity tier 1 ratio was 15.46 percent, tier 1 leverage ratio was 11.57 percent, tier 1 risk-based capital ratio was 15.46 percent and the total risk-based capital ratio was 16.53 percent. At September 30, 2017, the Bank’s common equity tier 1 ratio was 14.75 percent, tier 1 leverage ratio was 12.02 percent, tier 1 risk-based capital ratio was 14.75 percent and the total risk-based capital ratio was 15.78 percent. At December 31, 2017, the Bank was in compliance with all applicable regulatory capital requirements.

 

Non-GAAP Financial Measures

 

Reported amounts are presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The Company’s management believes that the supplemental non-GAAP information provided in this press release is utilized by market analysts and others to evaluate a company’s financial condition and, therefore, that such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures presented by other companies.

 

The Company’s other income is presented in the table below including and excluding net investment securities gains. The Company’s management believes that many investors desire to evaluate other income without regard to such gains.

 

(in thousands)                    
For the quarter ended:  12/31/17   9/30/17   6/30/17   3/31/17   12/31/16 
Other income  $1,711   $532   $814   $542   $453 

Less: Net investment securities gains and gains on sale of real estate

   1,186    31    374    58    — 

Other income, excluding net investment securities gains and gains on sale of real estate

  $525   $501   $440   $484   $453 

 

“Efficiency ratio” is a non-GAAP financial measure and is defined as other expense, excluding certain non-core items, as a percentage of net interest income on a tax equivalent basis plus other income, excluding net securities gains, calculated as follows:

 

(dollars in thousands)                    
For the quarter ended:  12/31/17   9/30/17   6/30/17   3/31/17   12/31/16 
Other expense  $4,471   $3,813   $3,986   $3,778   $3,570 
Less: non-core items(1)   72    29    72    29    29 
Other expense, excluding non-core items  $4,399   $3,784   $3,914   $3,749   $3,541 

Net interest income (tax equivalent basis)

  $6,393   $6,729   $6,433   $6,043   $5,292 

Other income, excluding net investment securities gains and gains on sale of real estate

   525    501    440    484    453 
 Total  $6,918   $7,230   $6,873   $6,527   $5,745 
                          
Efficiency ratio   63.6%   52.3%   57.0%   57.4%   61.6%

 

-9-

 

 

 

(1) Included in non-core items are costs which include expenses related to the Company’s corporate restructuring initiatives, such as professional fees, litigation and settlement costs, severance costs, and external payroll development costs related to such restructuring initiatives. The Company believes these adjustments are necessary to provide the most accurate measure of core operating results as a means to evaluate comparative results.

 

The Company’s efficiency ratio, calculated on a GAAP basis without excluding net investment securities gains and without deducting non-core items from other expense, follows:

 

For the quarter ended:  12/31/17   9/30/17   6/30/17   3/31/17   12/31/16 
Efficiency ratio on a GAAP basis   55.2%   52.7%   55.3%   57.8%   62.7%

 

Net interest margin, which is non-interest income as a percentage of average interest-earning assets, is presented on a fully tax equivalent (“TE”) basis as we believe this non-GAAP measure is the preferred industry measurement for this item. The Company revised its estimated annual effective rate to reflect a change in the federal statutory rate from 35% to 21%, resulting from legislation that was enacted on December 22, 2017. The TE basis adjusts GAAP interest income and yields for the tax benefit of income on certain tax-exempt investments using the blended statutory rate of 24.5% for the current period and 34% for each of the prior periods presented. Below is a reconciliation of GAAP net interest income to the TE basis and the related GAAP basis and TE net interest margins for the periods presented.

 

(dollars in thousands)                    
For the quarter ended:  12/31/17   9/30/17   6/30/17   3/31/17   12/31/16 
Net interest income (GAAP)  $6,382   $6,707   $6,399   $5,991   $5,239 
Tax-equivalent adjustment(1)   11    22    34    52    53 
TE net interest income  $6,393   $6,729   $6,433   $6,043   $5,292 
                          
Net interest income margin (GAAP)   2.46%   2.75%   2.71%   2.72%   2.61%
Tax-equivalent effect   0.01    0.00    0.01    0.03    0.03 
Net interest margin (TE)   2.47%   2.75%   2.72%   2.75%   2.64%

 

 

(1) Reflects tax-equivalent adjustment for tax exempt loans and investments.

 

The following table sets forth the Company’s consolidated average statements of condition for the periods presented.

 

(in thousands)                    
For the quarter ended:  12/31/17   9/30/17   6/30/17   3/31/17   12/31/16 
Investment securities  $59,453   $50,899   $82,832   $102,090   $104,645 
Loans   822,941    832,205    792,139    717,376    612,388 
Allowance for loan losses   (8,419)   (8,120)   (7,456)   (6,489)   (5,650)
All other assets   194,017    134,502    110,456    101,804    124,062 
Total assets   1,067,992    1,009,486    977,971   $914,781   $835,445 
Non-interest bearing deposits  $42,760   $45,969   $45,173   $38,565   $33,330 
Interest-bearing deposits   766,105    705,841    682,606    634,214    581,838 
FHLB advances   118,000    118,000    118,000    118,000    118,245 
Other short-term borrowings   5,000    6,033    220    5,389    — 
Subordinated debt   24,322    24,282    24,992    14,722    — 
Other liabilities   8,086    7,749    7,324    5,778    5,503 
Shareholders’ equity   103,719    101,612    99,656    98,113    96,529 

Total liabilities and shareholders’ equity

  $1,067,992   $1,009,486   $977,971   $914,781   $835,445 

 

-10-

 

 

About Malvern Bancorp, Inc.

 

Malvern Bancorp, Inc. is the holding company for Malvern Federal Savings Bank. Malvern Federal Savings Bank is a federally-chartered, FDIC-insured savings bank that was originally organized in 1887 and now serves as one of the oldest banks headquartered on the Philadelphia Main Line. For more than a century, Malvern has been committed to helping people build prosperous communities as a trusted financial partner, forging lasting relationships through teamwork, respect and integrity.

 

The Bank conducts business from its headquarters in Paoli, Pennsylvania, a suburb of Philadelphia and through its nine other banking locations in Chester, Delaware and Bucks counties, Pennsylvania and Morristown, New Jersey, its New Jersey regional headquarters. The Bank also recently announced new representative offices in Palm Beach, Florida and Montchanin, Delaware. Its primary market niche is providing personalized service to its client base.

 

The Bank, through its Private Banking division and strategic partnership with Bell Rock Capital in Rehoboth Beach, Delaware, provides personalized wealth management and advisory services to high net worth individuals and families. Bel Rock Capital’s services include banking, liquidity management, investment services, 401(K) accounts and planning, custody, tailored lending, wealth planning, trust and fiduciary services, family wealth advisory services and philanthropic advisory services. The Bank offers insurance services though Malvern Insurance Associates, LLC, which provides clients a rich array of financial services, including commercial and personal insurance and commercial and personal lending.

 

For further information regarding Malvern Bancorp, Inc., please visit our web site at http://ir.malvernfederal.com. For information regarding Malvern Federal Savings Bank, please visit our web site at http://www.malvernfederal.com.

 

Forward-Looking Statements

 

This press release contains certain forward looking statements. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include words like “believe,” “expect,” “anticipate,” “estimate” and “intend” or future or conditional verbs such as “will,” “would,” “should,” “could” or “may.” Certain factors that could cause actual results to differ materially from expected results include changes in the interest rate environment, changes in general economic conditions, legislative and regulatory changes that adversely affect the business of Malvern Bancorp, Inc., and changes in the securities markets. Except as required by law, the Company does not undertake any obligation to update any forward-looking statements to reflect changes in beliefs, expectations or events.

 

-11-

 

 

MALVERN BANCORP, INC AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CONDITION

 

(in thousands, except for share and per share data)  December 31, 2017   September 30, 2017 
(unaudited)          
           
ASSETS          
Cash and due from depository institutions  $1,636   $1,615 
Interest bearing deposits in depository institutions   127,006    115,521 
Total cash and cash equivalents   128,642    117,136 
Investment securities available for sale, at fair value   44,503    14,587 
Investment securities held to maturity (fair value of $33,291 and $34,566)   33,893    34,915 
Restricted stock, at cost   5,930    5,559 
Loans receivable, net of allowance for loan losses   806,764    834,331 
Accrued interest receivable   3,344    3,139 
Property and equipment, net   7,374    7,507 
Deferred income taxes, net   4,469    6,671 
Bank-owned life insurance   19,045    18,923 
Other assets   3,872    3,244 
Total assets  $1,057,836   $1,046,012 
LIABILITIES          
Deposits:          
 Non-interest bearing  $45,756   $42,121 
Interest-bearing   751,343    748,275 
Total deposits   797,099    790,396 
FHLB advances   118,000    118,000 
Other short-term borrowings   5,000    5,000 
Subordinated debt   24,342    24,303 
Advances from borrowers for taxes and insurance   2,895    1,553 
Accrued interest payable   1,099    694 
Other liabilities   6,205    3,546 
Total liabilities   954,640    943,492 
SHAREHOLDERS’ EQUITY          
Preferred stock, $0.01 par value, 10,000,000 shares, authorized, none issued   —    — 
Common stock, $0.01 par value, 50,000,000 shares authorized, issued and outstanding: 6,572,684 shares at December 31, 2017 and 6,572,684 shares at September 30, 2017   66    66 
Additional paid in capital   60,811    60,736 
Retained earnings   43,542    43,139 
Unearned Employee Stock Ownership Plan (ESOP) shares   (1,447)   (1,483)
Accumulated other comprehensive income   224    62 
 Total shareholders’ equity   103,196    102,520 
 Total liabilities and shareholders’ equity  $1,057,836   $1,046,012 

 

-12-

 

 

MALVERN BANCORP, INC AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

 

   Three Months Ended December 31, 
(in thousands, except for share and per share data)  2017   2016 
(unaudited)        
Interest and Dividend Income          
Loans, including fees  $8,701   $6,313 
Investment securities, taxable   230    472 
Investment securities, tax-exempt   65    163 
Dividends, restricted stock   69    64 
Interest-bearing cash accounts   446    93 
Total Interest and Dividend Income   9,511    7,105 
Interest Expense          
Deposits   2,155    1,324 
Short-term borrowings   19    — 
Long-term borrowings   563    542 
Subordinated debt   392    — 
Total Interest Expense   3,129    1,866 
Net interest income   6,382    5,239 
Provision for Loan Losses   —    660 

Net Interest Income after Provision for Loan Losses

   6,382    4,579 
Other Income          
Service charges and other fees   271    223 
Rental income-other   66    55 
Net gains on sale of real estate   1,186    — 
Net gains on sale of loans, net   67    45 
Earnings on bank-owned life insurance   121    130 
Total Other Income   1,711    453 
Other Expense          
Salaries and employee benefits   1,990    1,712 
Occupancy expense   562    494 
Federal deposit insurance premium   76    4 
Advertising   54    51 
Data processing   278    302 
Professional fees   788    401 
Other operating expenses   723    606 
Total Other Expense   4,471    3,570 
Income before income tax expense   3,622    1,462 
Income tax expense   3,219    489 
Net Income  $403   $973 
           
Earnings per common share          
Basic  $0.06   $0.15 
Diluted  $0.06   $0.15 
Weighted Average Common Shares Outstanding          
Basic   6,445,264    6,418,583 
Diluted   6,450,513    6,419,012 

 

-13-

 

 

MALVERN BANCORP, INC AND SUBSIDIARIES

SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA

 

   Three Months Ended 

(in thousands, except for share and per share data) (annualized where applicable) (unaudited)

  12/31/2017   9/30/2017   12/31/2016 
Statements of Operations Data            
 Interest income  $9,511   $9,529   $7,105 
 Interest expense   3,129    2,822    1,866 
 Net interest income   6,382    6,707    5,239 
 Provision for loan losses   —    489    660 
 Net interest income after provision for loan losses   6,382    6,218    4,579 
 Other income   1,711    532    453 
 Other expense   4,471    3,813    3,570 
 Income before income tax expense   3,622    2,937    1,462 
 Income tax expense   3,219    982    489 
 Net income  $403   $1,955   $973 
Earnings (per Common Share)               
 Basic  $0.06   $0.30   $0.15 
 Diluted  $0.06   $0.30   $0.15 
Statements of Condition Data (Period-End)               
 Investment securities available for sale, at fair value  $44,503   $14,587   $65,108 
 Investment securities held to maturity (fair value of $33,291, $34,566 and $37,426)
   33,893    34,915    38,160 
 Loans, net of allowance for loan losses   806,764    834,331    668,427 
 Total assets   1,057,836    1,046,012    879,002 
 Deposits   797,099    790,396    658,623 
 FHLB advances   118,000    118,000    118,000 
 Short-term borrowings   5,000    5,000    — 
 Subordinated debt   24,342    24,303    — 
 Shareholders’ equity   103,196    102,520    97,104 
Common Shares Dividend Data               
 Cash dividends  $—   $—   $— 
Weighted Average Common Shares Outstanding               
 Basic   6,445,264    6,441,731    6,418,583 
 Diluted   6,450,513    6,445,151    6,419,012 
Operating Ratios               
 Return on average assets   0.15%   0.77%   0.47%
 Return on average equity   1.55%   7.70%   4.03%
 Average equity / average assets   9.71%   10.07%   11.55%
 Book value per common share (period-end)  $15.70   $15.60   $14.80 
Non-Financial Information (Period-End)               
 Common shareholders of record   422    427    437 
 Full-time equivalent staff   85    81    81 

 

-14-