-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, CzSlSxPEqM6KPR0nOCi7ZYiRWviquggOURgCliMhM+AK1XcnuWL8B/BHyZxTRhRg XXM/J1FDXe9q1gA5/guS/Q== 0000775345-09-000061.txt : 20091030 0000775345-09-000061.hdr.sgml : 20091030 20091030112604 ACCESSION NUMBER: 0000775345-09-000061 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20091030 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20091030 DATE AS OF CHANGE: 20091030 FILER: COMPANY DATA: COMPANY CONFORMED NAME: UNITED BANCORP INC /MI/ CENTRAL INDEX KEY: 0000775345 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 382606280 STATE OF INCORPORATION: MI FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-16640 FILM NUMBER: 091146734 BUSINESS ADDRESS: STREET 1: 205 E CHICAGO BLVD STREET 2: PO BOX 248 CITY: TECUMSEH STATE: MI ZIP: 49286 BUSINESS PHONE: 5174238373 MAIL ADDRESS: STREET 1: 205 E CHICAGO BLVD STREET 2: P O BOX 248 CITY: TECUMSEH STATE: MI ZIP: 49286 8-K 1 form8k10302009.htm FORM 8-K Q3 2009 EARNINGS form8k10302009.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 8-K
CURRENT REPORT


PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 
October 30, 2009
Date of Report (Date of Earliest Event Reported))


United Bancorp, Inc.
(Exact name of registrant as specified in its charter)

 
Michigan
 
0-16640
 
38-2606280
(State or other jurisdiction of incorporation or organization)
 
Commission File Number
 
(I.R.S. Employer Identification No.)
 
 
205 E. Chicago Boulevard, Tecumseh, MI  49286
(Address of principal executive offices)

(517) 423-8373
(Registrant’s telephone number including area code)

N/A
(Former name, former address and former fiscal year, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions:
q  
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
q  
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
q  
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
q  
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 
 

 

Item 2.02
Results of Operations and Financial Condition
 
On October 30, 2009, United Bancorp, Inc. issued the press release furnished with this report as Exhibit 99.1, which is here incorporated by reference. This report and the exhibit are furnished to, and not filed with, the Commission.
 
Item 7.01
Regulation FD Disclosures
 
On October 30, 2009, United Bancorp, Inc. announced that the Company will conduct an informational update meeting for shareholders at 3:00 p.m. on December 15, 2009 at the United Bank & Trust Downing Center, 209 E. Russell Road, Tecumseh, MI. The Company is making this meeting accessible to the public by telephone on a listen-only basis. Anyone interested in the meeting may access the meeting on a live basis by following call-in instructions to be posted on the Investor Relations page of the Company’s website at www.ubat.com. A recording of the meeting and copies of the presentation materials will be available on the same web page for ten days following the meeting.
 
 Item 9.01
Financial Statements and Exhibits
(c)           Exhibits
 
99.1
Press Release dated October 30, 2009

Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
United Bancorp, Inc. (Registrant)
 
By:
   
   
Date:  October 30, 2009
/s/ Randal J. Rabe
 
Randal J. Rabe
Executive Vice President and
Chief Financial Officer


 
 

 

EXHIBIT INDEX
Exhibit Number
 
Document
99.1
 
Press Release dated October 30, 2009.
 
 


 
 

 

EX-99.1 2 financials.htm PRESS RELEASE Q3 2009 financials.htm

FOR IMMEDIATE RELEASE:
CONTACT:  
Robert K. Chapman
October 30, 2009
 
United Bancorp, Inc.
   
734-214-3801

 
UNITED BANCORP, INC. ANNOUNCES THIRD QUARTER 2009 RESULTS AND
SETS DATE FOR SHAREHOLDER INFORMATIONAL UPDATE MEETING

TECUMSEH, MI - United Bancorp, Inc. (UBMI) reported a consolidated net loss of $2.89 million, or $.62 per share of common stock, in the third quarter of 2009, bringing its year to date 2009 consolidated net loss to $8.35 million, or $1.78 per share of common stock. The loss in the third quarter of 2009 resulted primarily from a substantial provision to the Company's allowance for loan losses and charges relating to other real estate owned (“ORE”), reflecting the Company's aggressive actions regarding its problem loans. The Company also announced that it will hold an informational update meeting for shareholders in December of 2009.

The economy continues to impact the credit quality of the Company’s loan portfolio, and the result is an increase in its allowance for loan losses and nonperforming loans. At the same time, the Company continues to take steps to mitigate the impact of credit issues through the aggressive management of its loan portfolio along with focus on its profitable business segments and expense control. Robert K. Chapman, President and Chief Executive Officer of the Company, commented, “United has taken a number of steps to strengthen its balance sheet and protect its core earnings, to counteract some of the impact of current credit issues resulting from the ongoing economic downturn and to prepare us for a brighter future.”

He remarked that the Company has significantly increased its liquidity in this period of economic uncertainty. While this increased liquidity has slowed the growth of the Company’s net interest income, the Company expects to maintain increased liquidity until economic conditions improve and more attractive investment opportunities emerge. The Company also continues to grow, with an increase of 11.6% in total assets and 14.1% in total deposits over the past twelve months. CEO Chapman noted that this growth allows United to continue to support the communities it serves.

Chapman indicated, “The Company’s net interest income and noninterest income remain strong, while current economic conditions have resulted in a number of unusual or nonrecurring expense items.” He commented that the largest increases in noninterest expense during the first nine months of 2009 were in four areas. Those areas were the charge for impairment of the Company’s goodwill during the first quarter of 2009, compensation costs of generating income from mortgage loan sales and servicing, increases in FDIC insurance costs, and expenses relating to ORE. At the same time, the Company continued to implement measures to control its other expenses. The Company did not pay merit increases to its staff during the first nine months of 2009, and incentive compensation will not be paid at the anticipated depressed level of earnings. In addition, effective July 1, 2009, the Company discontinued its contributions to its co-workers’ 401(k) plans.

Results of Operations
Total revenues, consisting of net interest income and noninterest income, improved by 6.6% in the third quarter of 2009 and 8.5% year to date compared to the same periods of 2008. Mr. Chapman reported that net interest income for the third quarter maintained a steady growth of 4.3% compared to the same period in 2008. Noninterest income for the most recent quarter improved by 11.3% and by 17.4% year to date compared to the same periods of 2008, with income from loan sales and servicing providing the largest portion of those increases. Noninterest income represented 35.6% of the Company’s total revenues for the first nine months of 2009, up from 32.9% for the same period of 2008.
 
 
The Company’s pre-tax, pre-provision profit was $3.5 million for the third quarter of 2009, down 2.3% compared with the same period in 2008. Year to date pre-tax, pre-provision earnings, excluding the impact of the charge for goodwill impairment, were $10.5 million and 1.60% of average assets.
 
The Company’s provision for loan losses of $8.2 million for the third quarter of 2009 increased compared with the $5.4 million provision recorded during the second quarter of 2009. Effective for the third quarter of 2009, the Company changed its valuation estimates for all impaired collateral-dependent construction and land development loans, and this resulted in an increase to the Company’s provision for loan losses of $2.7 million in the third quarter of 2009. While either approach is acceptable under generally accepted accounting principles, the current valuation better reflects bank regulatory reporting requirements within the consolidated financial statements of the Company.

Balance Sheet
Consolidated assets of the Company have increased by 11.6% in the past twelve months, reaching $909.8 million at September 30, 2009. The Company has significantly improved its liquidity position as total cash and securities represented 22.4% of total assets at September 30, 2009 compared with 11.3% at September 30, 2008. Total loans were $675.3 million, and total deposits grew to $783.7 million at the end of the most recent quarter. Mr. Chapman commented on the success of the Company’s “Bank Locally” campaign and indicated that total deposits grew $97.1 million in the past twelve months, with $74.1 million of that growth occurring in the first nine months of 2009.

Asset Quality
Mr. Chapman stated that as the southeast Michigan real estate markets and the economy in general experience prolonged contraction, the loan portfolios of the Banks have been affected by loans to a number of residential real estate developers struggling to meet their financial obligations. Real estate construction and development loans have been particularly impacted by declines in housing activity and the resultant impact on real estate values, and have had a disproportionate impact on the credit quality of the Company. He reported that while balances of construction and development loans make up 10.0% of total portfolio loans, they represent 50.0% of the Company’s impaired loans and have been responsible for 71.8% of the year to date charge-offs.

Within the Banks’ loan portfolios, $35.4 million of loans were non-performing loans as of September 30, 2009, compared with $27.5 million as of June 30, 2009 and $16.7 million as of September 30, 2008. Mr. Chapman commented that United continues to be proactive in addressing its credit issues to resolve them in a manner in which management believes to be in the best interests of the Company and its clients. The Company’s allowance for loan losses was 3.85% of its loan balances, resulting in a coverage ratio on its non-performing loans of 73.5% as of September 30, 2009.

Capital Position
In light of the significant challenges that current economic conditions present, United has taken steps intended to protect its capital for the long-term benefit of its shareholders. In January of 2009, United issued and sold $20.6 million in preferred stock to the United States Department of the Treasury under the Capital Purchase Plan. In its ongoing efforts to preserve capital, the Board of Directors of the Company suspended payment of a quarterly dividend on its common shares in the second quarter of 2009. Shareholders’ equity at September 30, 2009 was $82.0 million, for an increase of 12.6% since September 30, 2008. The Company and its subsidiary banks were classified as "well-capitalized" within the meaning of applicable regulatory capital guidelines as of September 30, 2009 and its total risk-based capital ratio was 13.08% at September 30, 2009.

Mr. Chapman concluded that the Company does not anticipate a quick turnaround in the current economic and market conditions that have negatively impacted its earnings. Net interest income continues to exhibit strength, maintaining near-record levels for the third quarter of 2009. While mortgage volumes have been
 
 
particularly strong in the first half of 2009, primarily as a result of refinancing during a period of low rates, the volume of refinancing activity has begun to subside. The Company does not anticipate that credit quality will improve significantly until the economy rebounds. However, the Company’s business includes a diversity of sources of noninterest income and its core earnings have continued to remain healthy to help absorb the higher level of loan losses.

Informational Update Meeting for Shareholders
Chapman announced that in an effort to keep shareholders up to date on United’s progress, the Company will conduct an informational update meeting for shareholders at 3:00 p.m. on December 15, 2009 at the United Bank & Trust Downing Center, 209 E. Russell Road, Tecumseh, MI. He noted that anyone interested in the meeting may access the meeting on a live basis by following call-in instructions to be posted on the Investor Relations page of the Company’s website at www.ubat.com. A recording of the meeting and copies of the presentation materials will be available on the same web page for ten days following the meeting.

About United Bancorp, Inc.
United Bancorp, Inc. is an independent financial holding company that is the parent company for United Bank & Trust and United Bank & Trust – Washtenaw. The subsidiary banks operate sixteen banking offices in Lenawee, Washtenaw and Monroe counties, and United Bank & Trust maintains an active wealth management group that serves the Company’s market area. For more information, visit the company’s website at www.ubat.com.

Forward-Looking Statements
This press release contains forward-looking statements that are based on management's beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy, and United Bancorp, Inc. Forward-looking statements are identifiable by words or phrases such as "continue", “longer-term”, potential", "take steps", "ongoing", "future", "uncertainty", "expect", "until", "anticipate", "estimate", "intend" and variations of such words and similar expressions. Management's determination of the provision and allowance for loan losses and the appropriate carrying value of its goodwill and other intangible assets involves judgments that are inherently forward-looking. Our ability to successfully implement new programs and initiatives, increase efficiencies, and improve profitability is not entirely within our control and is not assured. The future effect of changes in the real estate, financial and credit markets and the national and regional economy on the banking industry, generally, and United Bancorp, Inc., specifically, are also inherently uncertain. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions (“risk factors”) that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements.

Risk factors include, but are not limited to, the risk factors described in "Item 1A - - Risk Factors" of United Bancorp, Inc.'s Annual Report on Form 10-K for the year ended December 31, 2008; the timing and level of asset growth; changes in banking laws and regulations; changes in property values, asset quality and the financial capability of borrowers; actions of bank regulatory authorities; changes in tax laws; changes in prices, levies and assessments; the impact of technological advances and issues; governmental and regulatory policy changes; the local and global effects of ongoing and future military actions; and current uncertainties and fluctuations in the financial markets and stocks of financial services providers due to concerns about credit availability and concerns about the Michigan economy in particular. These and other factors are representative of the risk factors that may emerge and could cause a difference between an ultimate actual outcome and a preceding forward-looking statement. United Bancorp, Inc. undertakes no obligation to update, amend or clarify forward-looking statements, whether as a result of new information, future events or otherwise.
 
Unaudited Consolidated Financial Statements Follow.



United Bancorp, Inc. and Subsidiaries
 
Comparative Consolidated Balance Sheet Data (Unaudited)
 
   
Dollars in thousands
 
Sept. 30,
   
June 30,
   
Percent
   
Dec 31
   
Percent
   
Sept. 30,
   
Percent
 
Period-end Balance Sheet
 
2009
   
2009
   
Change
   
2008
   
Change
   
2008
   
Change
 
Assets
                                         
 Cash and due from banks
  $ 12,735     $ 15,263       -16.6 %   $ 18,472       -31.1 %   $ 16,856       -24.4 %
 Interest bearing bal. with banks
    60,872       25,046       143.0 %     -       100.0 %     -       100.0 %
 Federal funds sold
    27,896       30,362       100.0 %     -       0.0 %     -       0.0 %
 Total cash & cash equivalents
    101,503       70,671       43.6 %     18,472       449.5 %     16,856       502.2 %
                                                         
 Securities available for sale
    102,277       94,475       8.3 %     82,101       24.6 %     75,021       36.3 %
 FHLB Stock
    2,992       2,992       0.0 %     2,992       0.0 %     2,992       0.0 %
 Loans held for sale
    7,898       13,800       -42.8 %     4,988       58.3 %     7,107       11.1 %
                                                         
 Portfolio loans
                                                       
 Personal
    111,601       110,796       0.7 %     112,095       -0.4 %     110,136       1.3 %
 Business
    470,239       470,829       -0.1 %     482,564       -2.6 %     475,648       -1.1 %
 Residential mortgage
    93,466       95,946       -2.6 %     102,360       -8.7 %     97,280       -3.9 %
 Total portfolio loans
    675,306       677,571       -0.3 %     697,019       -3.1 %     683,064       -1.1 %
 Allowance for loan losses
    26,003       21,050       23.5 %     18,312       42.0 %     14,335       81.4 %
 Net loans
    649,303       656,521       -1.1 %     678,707       -4.3 %     668,729       -2.9 %
                                                         
 Premises and equipment, net
    12,466       12,649       -1.4 %     13,205       -5.6 %     12,621       -1.2 %
 Goodwill
    -       -               3,469       -100.0 %     3,469       -100.0 %
 Bank owned life insurance
    12,817       12,692       1.0 %     12,447       3.0 %     12,319       4.0 %
 Other assets
    20,592       19,330       6.5 %     16,012       28.6 %     16,234       26.8 %
Total Assets
  $ 909,848     $ 883,130       3.0 %   $ 832,393       9.3 %   $ 815,347       11.6 %
                                                         
Liabilities
                                                       
 Deposits
                                                       
 Non-interest bearing
  $ 98,986     $ 107,613       -8.0 %   $ 89,487       10.6 %   $ 88,212       12.2 %
 Interest bearing
    684,713       643,671       6.4 %     620,062       10.4 %     598,341       14.4 %
 Total deposits
    783,699       751,284       4.3 %     709,549       10.5 %     686,553       14.1 %
 Fed funds borrowed
    -       -               -       0.0 %     -       -100.0 %
 FHLB advances outstanding
    42,114       44,126       -4.6 %     50,036       -15.8 %     51,951       -18.9 %
 Other liabilities
    2,070       3,433       -39.7 %     3,357       -38.3 %     4,077       -49.2 %
Total Liabilities
    827,883       798,843       3.6 %     762,942       8.5 %     742,581       11.5 %
                                                         
Shareholders' Equity
    81,965       84,287       -2.8 %     69,451       18.0 %     72,766       12.6 %
Total Liabilities and Equity
  $ 909,848     $ 883,130       3.0 %   $ 832,393       9.3 %   $ 815,347       11.6 %
                                                         
     
Third Quarter
   
Year to Date
 
Average Balance Data
      2009       2008    
% Change
      2009       2008    
% Change
 
Total loans
    $ 689,959     $ 673,548       2.4 %   $ 697,776     $ 664,499       5.0 %
Earning assets
      866,377       765,119       13.2 %     853,198       766,044       11.4 %
Total assets
      898,426       801,175       12.1 %     878,729       798,707       10.0 %
Deposits
      760,086       668,354       13.7 %     745,158       666,411       11.8 %
Shareholders' Equity
      85,066       72,890       16.7 %     85,149       72,948       16.7 %
                                                   
Asset Quality
                                                 
Net charge offs
    $ 3,247     $ 1,973       64.6 %   $ 12,779     $ 1,611       693.2 %
Non-accrual loans
      30,017       13,986       114.6 %                        
Non-performing loans
      35,366       16,717       111.6 %                        
Non-performing assets
      38,352       20,270       89.2 %                        
Nonperforming loans/total loans
      5.24 %     2.45 %     114.0 %                        
Allowance for loan loss/total loans
      3.85 %     2.10 %     83.5 %                        
Allowance/nonperforming loans
      73.5 %     85.8 %     -14.3 %                        





 
 
United Bancorp, Inc. and Subsidiaries
 
Comparative Consolidated Income Statement and Performance Data (Unaudited)
 
   
Dollars in thousands except per share data
 
Three months ended Sept. 30,
   
Nine months ended Sept. 30,
 
Consolidated Income Statement
 
2009
   
2008
   
% Change
   
2009
   
2008
   
% Change
 
 Interest Income
                                   
 
 Interest and fees on loans
  $ 9,943     $ 10,747       -7.5 %   $ 30,275     $ 32,645       -7.3 %
 
 Interest on investment securities
    791       868       -8.9 %     2,444       2,755       -11.3 %
 
 Interest on fed funds sold & bank balances
    41       3       1266.7 %     92       125       -26.4 %
 
 Total interest income
    10,775       11,618       -7.3 %     32,811       35,525       -7.6 %
                                                 
 Interest Expense
                                               
 
 Interest on deposits
    2,475       3,477       -28.8 %     8,046       11,367       -29.2 %
 
 Interest on federal funds purchased
    -       20       -100.0 %     -       95       -100.0 %
 
 Interest on FHLB advances
    440       583       -24.5 %     1,430       1,661       -13.9 %
 
 Total interest expense
    2,915       4,080       -28.6 %     9,476       13,123       -27.8 %
 Net Interest Income
    7,860       7,538       4.3 %     23,335       22,402       4.2 %
 Provision for loan losses
    8,200       3,300       148.5 %     20,470       5,610       264.9 %
 Net Interest Income After Provision
    (340 )     4,238       -108.0 %     2,865       16,792       -82.9 %
                                                 
 Noninterest Income
                                               
 
 Service charges on deposit accounts
    694       883       -21.4 %     2,076       2,600       -20.2 %
 
 Trust & Investment fee income
    1,045       1,074       -2.7 %     2,989       3,387       -11.8 %
 
 Gains (losses) on securities transactions
    -       2       100.0 %     (13 )     106       -112.3 %
 
 Income from loan sales and servicing
    1,405       724       94.1 %     5,161       2,140       141.2 %
 
 ATM, debit and credit card fee income
    601       579       3.8 %     1,699       1,699       0.0 %
 
 Income from bank-owned life insurance
    125       124       0.8 %     370       359       3.1 %
 
 Other income
    211       281       -24.9 %     595       681       -12.6 %
 
 Total noninterest income
    4,081       3,667       11.3 %     12,877       10,972       17.4 %
                                                 
 Noninterest Expense
                                               
 
 Salaries and employee benefits
    4,268       3,962       7.7 %     13,635       12,432       9.7 %
 
 Occupancy and equipment expense
    1,323       1,257       5.3 %     3,979       3,716       7.1 %
 
 External data processing
    439       435       0.9 %     1,277       1,311       -2.6 %
 
 Advertising and marketing expenses
    174       282       -38.3 %     572       972       -41.2 %
 
 Attorney & other professional fees
    354       239       48.1 %     837       707       18.4 %
 
 Director fees
    112       107       4.7 %     336       322       4.3 %
 
 Expenses relating to ORE property
    828       468       76.9 %     1,496       544       175.0 %
 
 FDIC Insurance premiums
    332       85       290.6 %     1,334       228       485.1 %
 
 Goodwill impairment
    -       -       0.0 %     3,469       -       100.0 %
 
 Other expense
    613       788       -22.2 %     2,228       2,440       -8.7 %
 
 Total noninterest expense
    8,443       7,623       10.8 %     29,163       22,672       28.6 %
 Income (Loss) Before Federal Income Tax
    (4,702 )     282       -1767.4 %     (13,421 )     5,092       -363.6 %
 Federal income tax
    (1,812 )     (114 )     1489.5 %     (5,070 )     1,112       -555.9 %
 Net Income (Loss)
  $ (2,890 )   $ 396       -829.8 %   $ (8,351 )   $ 3,980       -309.8 %
                                                 
Performance Ratios
                                               
 Return on average assets
    -1.28 %     0.20 %     -738.0 %     -1.27 %     0.66 %     -292.5 %
 Return on average equity
    -13.48 %     2.14 %     -729.7 %     -13.11 %     7.24 %     -281.1 %
 Pre-tax, pre-provision ROA (1)
    1.56 %     1.79 %     -12.9 %     1.60 %     1.79 %     -10.4 %
 Net interest margin (FTE)
    3.77 %     4.16 %     -9.4 %     3.83 %     4.10 %     -6.6 %
 Efficiency ratio
    69.3 %     66.5 %     4.1 %     78.9 %     66.5 %     18.8 %
                                                 
Common Stock Performance
                                               
 Basic & diluted earnings (loss) per share
  $ (0.62 )   $ 0.08       -875.0 %   $ (1.78 )   $ 0.78       -328.2 %
 Dividends per share
    0.00       0.20       -100.0 %     0.02       0.60       -96.7 %
 Dividend payout ratio
    0.0 %     256.4 %     -100.0 %  
NA
      76.9 %  
NA
 
 Book value per share
                          $ 12.22     $ 14.40       -15.1 %
 Market value per share (2)
                            6.00       10.00       -40.0 %
                                                 
(1)
Excludes first quarter 2009 goodwill impairment charge
 
(2)
Market value per share is based on the last reported transaction on OTCBB before period end.
 




United Bancorp, Inc. and Subsidiaries
 
Trends of Selected Consolidated Financial Data (Unaudited)
 
   
Dollars in thousands except per share data
 
2009
   
2008
 
Balance Sheet Data
 
3rd Qtr
   
2nd Qtr
   
1st Qtr
   
4th Qtr
   
3rd Qtr
 
 Period-end:
                             
Portfolio loans
  $ 675,306     $ 677,571     $ 690,355     $ 697,019     $ 683,064  
Total loans
    683,204       691,371       694,048       702,007       690,171  
Allowance for loan losses
    26,003       21,050       20,698       18,312       14,335  
Earning assets
    877,241       844,246       839,974       787,100       768,184  
Total assets
    909,848       883,130       878,338       832,393       815,347  
Deposits
    783,699       751,284       741,282       709,549       686,553  
Shareholders' Equity
    81,965       84,287       85,254       69,451       72,766  
 Average:
                                       
 
Total loans
  $ 689,959     $ 699,115     $ 704,412     $ 697,865     $ 673,548  
 
Earning assets
    866,377       845,415       837,712       793,937       765,119  
 
Total assets
    898,426       887,913       866,243       836,741       801,175  
 
Deposits
    760,086       746,346       727,715       706,757       668,354  
 
Shareholders' Equity
    85,066       85,493       86,081       72,343       72,890  
                                           
Income Statement Summary
                                       
 Net interest income
  $ 7,860     $ 7,913     $ 7,562     $ 7,342     $ 7,538  
 Provision for loan losses
    8,200       5,400       6,870       8,997       3,300  
 Non-interest income
    4,081       4,713       4,083       2,538       3,667  
 Non-interest expense (1)
    8,443       8,699       8,553       7,291       7,623  
 Federal income tax
    (1,812 )     (711 )     (2,547 )     (2,392 )     (114 )
 Net income (loss)
  $ (2,890 )   $ (762 )   $ (4,699 )   $ (4,016 )   $ 396  
 Basic & diluted earnings (loss) per common share
  $ (0.62 )   $ (0.20 )   $ (0.96 )   $ (0.79 )   $ 0.08  
                                           
Performance Ratios and Liquidity
                                       
 Return on average assets
    -1.28 %     -0.34 %     -2.20 %     -1.91 %     0.20 %
 Return on average common equity
    -13.48 %     -3.54 %     -22.14 %     -22.08 %     2.14 %
 Pre-tax, pre-provision ROA (1)
    1.56 %     1.77 %     1.43 %     1.24 %     1.78 %
 Net interest margin (FTE)
    3.77 %     3.88 %     3.84 %     3.87 %     4.16 %
 Efficiency ratio
    69.3 %     67.6 %     101.1 %     72.0 %     66.5 %
 Ratio of loans to deposits
    86.2 %     90.2 %     93.1 %     98.2 %     99.5 %
                                           
Asset Quality
                                       
 Net charge offs
  $ 3,247     $ 5,048     $ 4,484     $ 5,020     $ 1,973  
 Non-accrual loans
    30,017       23,889       25,962       20,019       13,986  
 Non-performing loans
    35,366       27,547       29,181       21,522       16,717  
 Non-performing assets
    38,352       31,213       32,582       24,981       20,270  
 Nonperforming loans/total loans
    5.24 %     4.07 %     4.23 %     3.09 %     2.45 %
 Allowance for loan loss/total loans
    3.85 %     3.11 %     3.00 %     2.63 %     2.10 %
 Allowance/nonperforming loans
    73.5 %     76.4 %     70.9 %     85.1 %     85.8 %
                                         
Market Data for Common Stock
                                       
 Book value per share
  $ 12.22     $ 12.68     $ 12.88     $ 13.75     $ 14.40  
 Market value per share (2)
                                       
 
High
    6.90       7.00       10.50       12.99       14.98  
 
Low
    4.74       5.60       5.50       7.55       9.20  
 
Period-end
    6.00       6.10       6.50       7.55       10.00  
 Period-end shares outstanding
    5,059       5,059       5,059       5,053       5,053  
 Average shares outstanding
    5,059       5,059       5,054       5,053       5,053  
                                           
Capital and Stock Performance
                                       
 Tier 1 Leverage Ratio
    8.9 %     9.4 %     9.7 %     7.9 %     8.7 %
 Total capital to risk-weighted assets
    13.1 %     13.4 %     13.3 %     10.7 %     11.4 %
 Dividends per common share
  $ -     $ -     $ 0.02     $ 0.10     $ 0.20  
 Dividend payout ratio
    0.0 %     0.0 %  
NA
   
NA
      256.4 %
 Price/earnings ratio (TTM)
 
NA
   
NA
   
NA
   
NA
      15.8 x
 Period-end common stock market price/book value
    49.1 %     48.1 %     50.5 %     54.9 %     69.4 %
                                         
(1)
Excludes first quarter 2009 goodwill impairment charge
 
(2)
Market value per share is based on the last reported transaction on OTCBB before period end.
 


-----END PRIVACY-ENHANCED MESSAGE-----