-----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, GLdW2gKwAtTeHWJonzEWtzdNzOIdqu1IrO3ln702yBZ5si4BMGfqQVYuGsGH1IlG SrCcP7ltTRX0uchNHp5dbw== 0000950124-07-005311.txt : 20071025 0000950124-07-005311.hdr.sgml : 20071025 20071025092841 ACCESSION NUMBER: 0000950124-07-005311 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20071025 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20071025 DATE AS OF CHANGE: 20071025 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: 071189672 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 k19591e8vk.htm CURRENT REPORT DATED OCTOBER 25, 2007 e8vk
 

 
 
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 25, 2007
(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:
     
o
  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o
  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o
  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o
  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 and Item 7.01 Regulation FD Disclosure
         
 
  On October 25, 2007, registrant announced results of operations for the quarter and year to date periods ended September 30, 2007, as set forth in the press release included as Exhibit 99.1, which is incorporated herein by reference.
         
Item 9.01
  Financial Statements and Exhibits
         
(c)
  Exhibits
 
  99.1    Press Release dated October 25, 2007
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 thereunto duly authorized.
         
  United Bancorp, Inc.
(Registrant)
By: 
 
       
Date: October 25, 2007  /S/ Dale L. Chadderdon            
Dale L. Chadderdon
Executive Vice President and
Chief Financial Officer 
 
 

2

EX-99.1 2 k19591exv99w1.htm PRESS RELEASE DATED OCTOBER 25, 2007 exv99w1
 

Exhibit 99.1
   
FOR IMMEDIATE RELEASE
October 25, 2007
CONTACT:      Robert K. Chapman
United Bancorp, Inc.
734-214-3801
UNITED BANCORP, INC. ANNOUNCES THIRD QUARTER AND
YEAR TO DATE 2007 EARNINGS
TECUMSEH, MI — United Bancorp, Inc. (OTC: UBMI) reported net income of $2.338 million for the quarter ended September 30, 2007, compared to $2.267 million for the second quarter of 2007 and $2.445 million for the third quarter of 2006. Net income for the quarter represents the second best quarterly earnings performance in the Company’s history.
Financial Performance
Robert K. Chapman, President and Chief Executive Officer of United Bancorp, Inc. (“United”) announced that United’s earnings per share of $0.45 for the third quarter of 2007 was up from $0.43 for the second quarter of 2007. Returns on average assets and average equity for the third quarter of 2007 were 1.18% and 12.32%, compared with 1.18% and 12.11% in the second quarter of 2007. All per share amounts are fully diluted and have been adjusted to reflect the 100% stock dividend paid in May of 2007.
The Company’s core earnings for the third quarter continue to remain strong, as net interest income was up 2.0%, and noninterest income was up 13.3% over the third quarter a year ago. Noninterest expense was up 4.0% over last quarter, and year to date expenses are just 3.1% higher than the first three quarters of 2006. United’s provision for loan loss increased over the third quarter last year, as the Company addresses issues around credit quality.
Financial Condition
The Company continues to produce excellent loan growth. Consolidated total loans reached $652.5 million at September 30, with growth of $60.1 million, or 10.2% from the same period last year. Total deposits of $658.7 million grew $37.9 million, or 6.1% in the past year. Total consolidated assets of $788.3 million at September 30 have increased 6.5% during the past year, up from $739.9 million at September 30, 2006.
United’s allowance for loan losses at the end of the third quarter of 2007 was $7.7 million, representing 1.18% of total loans. Nonperforming loans totaled $9.0 million at September 30, 2007, reflecting an increase from the end of the second quarter. The Company’s ratio of nonperforming loans to loans increased to 1.38% at the end of the third quarter.
CEO Chapman commented that management continues to be concerned about the weak economic conditions in Michigan, and the related impact that it is having on the residential housing segment of our State economy. He indicated that the management team is focused on our credit quality issues around residential housing, and is working hard with borrowers who are being negatively impacted by this difficult housing market. Chapman noted that while there continues to be considerable negative press regarding subprime lending, United is not involved in the subprime lending business.
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 seventeen 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.

3


 

Unaudited Consolidated Financial Statements Follow.
Safe Harbor Statement
This news release may contain certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21 B of the Securities Act of 1934, as amended, which are intended to be safe harbors created thereby. Those statements are based on management’s beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy, and about the Company itself. Words such as “anticipate,” “believe,” “determine,” “estimate,” “expect,” “forecast,” “intend,” “is likely,” “plan,” “project,” “opinion,” variations of such terms, and similar expressions are intended to identify such forward-looking statements. The presentations and discussions of the provision and allowance for loan losses presented in this report are inherently forward-looking statements in that they involve judgments and statements of belief as to the outcome of future events.
These statements are not guarantees of future performance and involve certain risks, uncertainties, and assumptions 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. Internal and external factors that may cause such a difference include changes in economic conditions in the market area the Company conducts business which could materially impact credit quality trends, interest rates and interest rate relationships; demand for products and services; the degree of competition by traditional and non-traditional competitors; changes in banking laws and regulations; changes in tax laws; changes in prices, levies, and assessments; the impact of technological advances; governmental and regulatory policy changes; the outcomes of pending and future litigation and contingencies; trends in customer behavior and customer ability to repay loans; software failure, errors or miscalculations; and the vicissitudes of the national economy. The Company wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. The Company undertakes no obligation to update, amend or clarify forward-looking statements, whether as a result of new information, future events, or otherwise.
###

4


 

United Bancorp, Inc. and Subsidiaries
Consolidated Balance Sheets (Unaudited)

(Dollars in thousands except per share data)
                         
    September 30,     December 31,     September 30,  
    2007     2006     2006  
Assets
                       
Cash and demand balances in other banks
  $ 14,729     $ 17,606     $ 20,207  
Federal funds sold
          3,770       1,700  
 
                 
Total cash and cash equivalents
    14,729       21,376       21,907  
Securities available for sale
    87,691       95,811       94,442  
Loans held for sale
    3,885       5,772       2,376  
Portfolio loans
                       
Personal
    98,331       91,817       88,411  
Business
    455,613       420,433       419,679  
Residential Mortgage
    94,682       83,741       81,915  
 
                 
Total loans
    652,511       601,763       592,381  
Less allowance for loan losses
    7,714       7,849       6,994  
 
                 
Net loans
    644,797       593,914       585,388  
Premises and equipment, net
    13,205       13,215       12,744  
Goodwill
    3,469       3,469       3,469  
Bank owned life insurance
    11,840       11,499       11,394  
Accrued interest receivable and other assets
    12,566       11,705       10,552  
 
                 
Total Assets
  $ 788,297     $ 750,989     $ 739,896  
 
                 
Liabilities
                       
Deposits
                       
Non-interest bearing
  $ 78,333     $ 81,373     $ 86,364  
Interest bearing deposits
    580,327       546,629       534,407  
 
                 
Total deposits
    658,660       628,002       620,772  
Short term borrowings
    4,830       77       76  
FHLB Advances outstanding
    44,625       40,945       39,608  
Accrued interest payable and other liabilities
    4,648       7,430       6,129  
 
                 
Total Liabilities
    712,763       676,453       666,585  
 
                 
Shareholders’ Equity
                       
Common stock and paid in capital, no par value;
                       
10,000,000 shares authorized; 5,133,444, 5,247,432 and
                       
5,247,448 shares issued and outstanding, respectively
    68,719       71,075       70,937  
Retained earnings
    6,603       3,393       2,204  
Accumulated other comprehensive income (loss), net of tax
    212       68       170  
 
                 
Total Shareholders’ Equity
    75,534       74,536       73,312  
 
                 
Total Liabilities and Shareholders’ Equity
  $ 788,297     $ 750,989     $ 739,896  
 
                 
Book value per share of common stock
  $ 14.71     $ 14.20     $ 13.97  
(Per share values restated to reflect 2007 stock dividend)
                       

5


 

United Bancorp, Inc. and Subsidiaries
Consolidated Statements of Income (Unaudited)

(Dollars in thousands except per share data)
                                 
    Quarter to Date     Year to Date  
    September 30,     September 30,     September 30,     September 30,  
    2007     2006     2007     2006  
Interest Income
                               
Interest and fees on loans
  $ 12,313.1     $ 11,085.5     $ 35,319.6     $ 31,621.3  
Interest on investment securities
    996.6       983.1       3,081.9       2,770.1  
Interest on federal funds sold
    12.7       98.7       154.7       290.7  
 
                       
Total interest income
    13,322.4       12,167.2       38,556.2       34,682.2  
Interest Expense
                               
Interest on deposits
    5,149.0       4,269.1       14,514.4       11,434.0  
Interest on fed funds purchased
    73.1       6.7       160.0       47.4  
Interest on FHLB advances
    520.3       463.4       1,531.8       1,370.7  
 
                       
Total interest expense
    5,742.4       4,739.3       16,206.3       12,852.1  
 
                       
Net Interest Income
    7,580.0       7,427.9       22,349.9       21,830.2  
Provision for loan losses
    617.5       396.2       2,836.2       1,201.7  
 
                       
Net Interest Income After
                               
Provision for Loan Losses
    6,962.5       7,031.7       19,513.7       20,628.5  
 
                       
Noninterest Income
                               
Service charges on deposit accounts
    935.1       887.7       2,623.4       2,482.7  
Trust & Investment fee income
    933.2       914.9       2,822.4       2,821.4  
Gains (losses) on securities transactions
    (0.0 )           0.7       (1.7 )
Income from loan sales and servicing
    472.8       236.6       1,241.9       629.2  
ATM, debit and credit card fee income
    544.9       493.0       1,548.9       1,409.2  
Sales of nondeposit investment products
    249.0       303.8       747.9       786.4  
Income from bank-owned life insurance
    118.6       102.1       340.6       302.1  
Other income
    284.5       184.6       759.7       635.1  
 
                       
Total noninterest income
    3,538.2       3,122.9       10,085.5       9,064.4  
Noninterest Expense
                               
Salaries and employee benefits
    3,987.7       3,800.2       11,330.0       11,497.1  
Occupancy and equipment expense
    1,228.1       1,103.2       3,645.6       3,280.0  
External data processing
    430.7       379.9       1,153.8       1,061.0  
Advertising and marketing
    279.3       281.9       941.6       819.4  
Other expense
    1,341.2       1,177.1       3,876.1       3,658.6  
 
                       
Total noninterest expense
    7,267.0       6,742.3       20,947.2       20,316.1  
 
                       
Income Before Federal Income Tax
    3,233.7       3,412.3       8,652.1       9,376.8  
Federal income tax
    895.4       966.8       2,320.6       2,602.3  
 
                       
Net Income
  $ 2,338.3     $ 2,445.4     $ 6,331.4     $ 6,774.4  
 
                       
Basic and diluted earnings per share
  $ 0.45     $ 0.46     $ 1.20     $ 1.28  
(Earnings per share restated to reflect 2007 stock dividend)
                               

6


 

United Bancorp, Inc. and Subsidiaries
Financial Summary & Selected Ratios (Unaudited)

(Dollars in thousands except per share data)
                                 
    Quarter to Date  
    September 30,     Change  
    2007     2006     Amount     Percentage  
Financial Summary
                               
Interest Income
  $ 13,322.4     $ 12,167.2     $ 1,155.2       9.5 %
Interest Expense
    5,742.4       4,739.3       1,003.1       21.2 %
 
                         
Net Interest Income
    7,580.0       7,427.9       152.1       2.0 %
Provision for loan losses
    617.5       396.2       221.3       55.9 %
Non-interest income
    3,538.2       3,122.9       415.3       13.3 %
Non-interest expense
    7,267.0       6,742.3       524.7       7.8 %
 
                         
Income before taxes
    3,233.7       3,412.3       (178.6 )     -5.2 %
Federal income tax
    895.4       966.8       (71.4 )     -7.4 %
 
                         
Net income
  $ 2,338.3     $ 2,445.4     $ (107.2 )     -4.4 %
 
                         
Performance Ratios
                               
Return on average assets (annualized)
    1.18 %     1.32 %     -0.14 %     -10.6 %
Return on average equity (annualized)
    12.32 %     13.52 %     -1.20 %     -8.9 %
Net interest margin (tax equivalent)
    4.21 %     4.43 %     -0.22 %     -4.9 %
Efficiency ratio
    64.0 %     62.6 %     1.41 %     -2.3 %
Balance Sheet Data
                               
Average earning assets
    748,878       695,353       53,525       7.7 %
Total loans
    652,511       592,381       60,129       10.2 %
Allowance for loan loss
    7,714       6,994       720       10.3 %
Average loans
    648,026       581,269       66,757       11.5 %
Total deposits
    658,660       620,772       37,888       6.1 %
Average deposits
    654,216       615,475       38,741       6.3 %
Total assets
    788,297       739,896       48,400       6.5 %
Average assets
    784,135       736,740       47,395       6.4 %
Asset Quality
                               
Net charge offs
    464       270       194       71.8 %
Non-accrual loans
    7,467       2,869       4,598       160.3 %
Non-performing loans
    8,999       3,029       5,970       197.1 %
Loans over 90 days past due/total loans
    0.23 %     0.03 %     0.21 %     769.8 %
Nonperforming loans/total loans
    1.38 %     0.51 %     0.87 %     169.7 %
Allowance for loan loss/total loans
    1.18 %     1.18 %     0.00 %     0.1 %
Allowance for loan loss/nonperforming loans
    85.7 %     230.9 %     -145.2 %     -62.9 %
Other real estate owned
    1,938       551       1,387       251.5 %
Stock Performance
                               
Earnings per share:
                               
Basic and diluted
  $ 0.45     $ 0.46     $ (0.02 )     -3.3 %
Market Value:
                               
High
  $ 22.50     $ 23.55     $ (1.05 )     -4.5 %
Low
  $ 20.20     $ 21.87     $ (1.67 )     -7.6 %
Close
  $ 20.75     $ 22.50     $ (1.75 )     -7.8 %
Shares outstanding
    5,133,444       5,247,448       (114,004 )     -2.2 %
Dividends/share
  $ 0.20     $ 0.19     $ 0.02       8.1 %
Dividend payout ratio
    44.8 %     40.1 %     4.71 %     11.7 %
Price/Earnings ratio (prior 12 months)
    12.9x       13.1x       -0.3x       -2.0 %
Selling price/Book
    141.0 %     161.0 %     -20.0 %     -12.4 %
Book Value per share
  $ 14.71     $ 13.97     $ 0.74       5.3 %
All per-share data is restated to reflect 100% stock dividend in 2007
                               

7


 

United Bancorp, Inc. and Subsidiaries
Financial Summary & Selected Ratios (Unaudited)

(Dollars in thousands except per share data)
                                 
    Year to Date  
    September 30,     Change  
    2007     2006     Amount     Percentage  
Financial Summary
                               
Interest Income
  $ 38,556.2     $ 34,682.2     $ 3,873.9       11.2 %
Interest Expense
    16,206.3       12,852.1       3,354.2       26.1 %
 
                         
Net Interest Income
    22,349.9       21,830.2       519.7       2.4 %
Provision for loan losses
    2,836.2       1,201.7       1,634.5       136.0 %
Non-interest income
    10,085.5       9,064.4       1,021.2       11.3 %
Non-interest expense
    20,947.2       20,316.1       631.0       3.1 %
 
                         
Income before taxes
    8,652.1       9,376.8       (724.7 )        
Federal income tax
    2,320.6       2,602.3       (281.7 )     -10.8 %
 
                         
Net income
  $ 6,331.4     $ 6,774.4     $ (443.0 )     -6.5 %
 
                         
Performance Ratios
                               
Return on average assets (annualized)
    1.10 %     1.25 %     -0.15 %     -12.00 %
Return on average equity (annualized)
    11.28 %     12.89 %     -1.61 %     -12.49 %
Net interest margin (tax equivalent)
    4.26 %     4.46 %     -0.20 %     -4.40 %
Efficiency ratio
    63.1 %     64.3 %     -1.2 %     1.85 %
Balance Sheet Data
                               
Average earning assets
    735,425       684,733       50,692       7.4 %
Total loans
    652,511       592,381       60,129       10.2 %
Allowance for loan loss
    7,714       6,994       720       10.3 %
Average loans
    628,272       568,629       59,643       10.5 %
Total deposits
    658,660       620,772       37,888       6.1 %
Average deposits
    641,136       605,318       35,818       5.9 %
Total assets
    788,297       739,896       48,400       6.5 %
Average assets
    770,431       726,040       44,391       6.1 %
Asset Quality
                               
Net charge offs
    2,971       569       2,402       422.3 %
Non-accrual loans
    7,467       2,869       4,598       160.3 %
Non-performing loans
    8,999       3,029       5,970       197.1 %
Loans over 90 days past due/total loans
    0.23 %     0.03 %     0.21 %     769.8 %
Nonperforming loans/total loans
    1.38 %     0.51 %     0.87 %     169.7 %
Allowance for loan loss/total loans
    1.18 %     1.18 %     0.00 %     0.1 %
Allowance for loan loss/nonperforming loans
    85.7 %     230.9 %     -145.2 %     -62.9 %
Stock Performance
                               
Earnings per share:
                               
Basic and diluted
  $ 1.20     $ 1.28     $ (0.08 )     -6.2 %
Market Value:
                               
High
  $ 24.00     $ 29.31     $ (5.31 )     -18.1 %
Low
  $ 20.20     $ 21.39     $ (1.19 )     -5.6 %
Close
  $ 20.75     $ 22.50     $ (1.75 )     -7.8 %
Shares outstanding
    5,133,444       5,247,448       (114,004 )     -2.2 %
Dividends/share
  $ 0.59     $ 0.54     $ 0.05       9.3 %
Dividend payout ratio
    49.2 %     42.3 %     6.95 %     16.5 %
Price/Earnings ratio (prior 12 months)
    12.9x       13.1x       -0.3x       -2.0 %
Selling price/Book
    141.0 %     161.0 %     -20.0 %     -12.4 %
Book Value per share
  $ 14.71     $ 13.97     $ 0.74       5.3 %
All per-share data is restated to reflect 100% stock dividend in 2007
                               

8


 

United Bancorp, Inc. and Subsidiaries
Financial Summary & Selected Ratios (Unaudited)

(Dollars in thousands except per share data)
                                         
    Quarter Ended  
    September 30,     June 30,     March 31,     December 31,     September 30,  
    2007     2007     2007     2006     2006  
Financial Summary
                                       
Interest Income
  $ 13,322.4       12,880.3       12,353.5       12,373.5       12,167.2  
Interest Expense
    5,742.4       5,402.4       5,061.5       4,950.1       4,739.3  
 
                             
Net Interest Income
    7,580.0       7,477.9       7,292.0       7,423.4       7,427.9  
Provision for loan losses
    617.5       710.0       1,508.7       921.3       396.2  
Non-interest income
    3,538.2       3,338.3       3,209.1       3,110.5       3,122.9  
Non-interest expense
    7,267.0       6,990.4       6,689.7       6,597.9       6,742.3  
 
                             
Income before taxes
    3,233.7       3,115.7       2,302.7       3,014.7       3,412.3  
Federal income tax
    895.4       848.6       576.7       817.6       966.8  
 
                             
Net income
  $ 2,338.3     $ 2,267.2     $ 1,726.0     $ 2,197.1     $ 2,445.4  
 
                             
Performance Ratios
                                       
Return on average assets (annualized)
    1.18 %     1.18 %     0.92 %     1.18 %     1.32 %
Return on average equity (annualized)
    12.32 %     12.11 %     9.35 %     11.85 %     13.52 %
Net interest margin (tax equivalent)
    4.21 %     4.29 %     4.30 %     4.39 %     4.43 %
Efficiency ratio
    64.0 %     63.2 %     62.3 %     61.2 %     62.6 %
Balance Sheet Data
                                       
Average earning assets
    748,878       733,693       720,664       703,339       695,353  
Total loans
    652,511       640,065       615,104       601,763       592,382  
Allowance for loan loss
    7,714       7,561       9,229       7,849       6,994  
Average loans
    648,026       630,439       605,872       592,948       581,269  
Total deposits
    658,660       656,866       636,413       628,002       620,772  
Average deposits
    654,216       636,702       632,500       618,066       615,475  
Total assets
    788,297       781,640       760,473       750,989       739,896  
Average assets
    784,135       768,165       758,816       741,678       736,740  
Asset Quality
                                       
Net charge offs
    464       2,379       128       66       270  
Non-accrual loans
    7,467       7,261       10,629       5,427       2,869  
Non-performing loans
    8,999       7,514       10,855       6,282       3,029  
Non-performing assets
    10,978       8,672       11,966       7,360       3,585  
Loans over 90 days past due/total loans
    0.23 %     0.04 %     0.04 %     0.14 %     0.03 %
Nonperforming loans/total loans
    1.38 %     1.17 %     1.76 %     1.04 %     0.51 %
ALL/total loans
    1.18 %     1.18 %     1.50 %     1.30 %     1.18 %
ALL/nonperforming loans
    85.7 %     100.6 %     85.0 %     124.9 %     230.9 %
Stock Performance
                                       
Earnings per share:
                                       
Basic and diluted
  $ 0.45     $ 0.43     $ 0.33     $ 0.41     $ 0.46  
Market Value:
                                       
High
  $ 22.50     $ 24.00     $ 23.50     $ 22.50     $ 23.55  
Low
  $ 20.20     $ 21.75     $ 21.88     $ 22.00     $ 21.87  
Close
  $ 20.75     $ 21.75     $ 22.05     $ 22.50     $ 22.50  
Shares outstanding
    5,133,444       5,216,770       5,242,572       5,247,432       5,247,448  
Dividends/share
  $ 0.20     $ 0.20     $ 0.19     $ 0.19     $ 0.19  
Dividend payout ratio
    44.8 %     46.6 %     58.5 %     45.9 %     40.1 %
Price/Earnings ratio (prior 12 months)
    12.9x       13.4x       13.7x       13.3x       13.1x  
Selling price/Book
    141.0 %     150.3 %     153.6 %     158.4 %     161.1 %
Book Value per share
  $ 14.71     $ 14.47     $ 14.36     $ 14.21     $ 13.97  
All per-share data is restated to reflect 100% stock dividend in 2007
                                   

9

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