Exhibit 99.1
NEWS
| | | | | | |
FOR IMMEDIATE RELEASE | | | | CONTACT: | | John E. Peck |
| | | | | | President and CEO |
| | | | | | (270)885-1171 |
HOPFED BANCORP, INC. REPORTS GROWTH IN NET INCOME
AND LOANS FOR THIRD QUARTER
Net Income Up 93.4% Year-over-Year to $3.5 Million
Net Loans Increase 7.6% Year-over-Year to $630.2 Million
HOPKINSVILLE, Ky. (October 25, 2017) – HopFed Bancorp, Inc. (NASDAQ: HFBC) (the “Company”), the holding company for Heritage Bank USA, Inc. (the “Bank”), today reported growth in net income and loans for the three and nine month periods ended September 30, 2017. For the three month period ended September 30, 2017, net income rose 42.4% to $1.4 million, or $0.22 per share, compared to $985,000, or $0.16 per share, for the three month period ended September 30, 2016. For the nine month period ended September 30, 2017, net income rose 93.4% to $3.5 million, or $0.56 per share, compared to $1.8 million, or $0.29 per share, for the nine month period ended September 30, 2016.
Commenting on the third quarter results, John E. Peck, President and Chief Executive Officer, said, “At September 30, 2017, loans rose 7.6% to $630.2 million and deposits were up 2.7% to $731.2 million compared to September 30, 2016. HopFed’s positive trend of earnings growth continues into the third quarter of 2017 as a result of the growth in the average balance of loans and careful management ofnon-interest expenses. We are confident that our continued success in providing quality service and value to our communities will translate into improved financial performance.”
Financial Highlights
| • | | Loans receivable rose 7.6% to $630.2 million at September 30, 2017, compared to $586.3 million at September 30, 2016. Loan growth benefited from solid production from the Company’s loan production office in Nashville, Tennessee. At September 30, 2017, total loans originated and outstanding in the Nashville loan production office were $63.2 million compared to $39.5 million at September 30, 2016. |
| • | | The Company continues to experience a reduction in the level ofnon-accrual and problem loans.Non-accrual loans declined from $11.7 million, or 1.99% of total loans, at September 30, 2016, to $1.7 million, or 0.28% of total loans, at September 30, 2017. Loans classified as impaired were $31.9 million at September 30, 2016 and $11.2 million at September 30, 2017. |
| • | | The Company continued to repurchase its common stock as part of the Board approved stock repurchase program. For the nine month period ended September 30, 2017, the Company purchased 41,321 shares of its common stock at a weighted average price of $14.14 per share. At September 30, 2017, the Company held 1,287,457 shares in treasury stock with a weighted average cost of $12.37 per share. The Company may purchase an additional 51,229 additional shares of treasury stock under its current repurchase program. |
-MORE-
HFBC Reports Third Quarter Results
Page 2
October 25, 2017
Results of Operations
In the three and nine month periods ended September 30, 2017, net interest income was $7.1 million and $20.8 million, respectively, as compared to $6.7 million and $19.8 million for the three and nine month periods ended September 30, 2016. The improved level of net interest income is the result of the growth in the average balances of loans. For the three month period ended September 30, 2017, the average balance of net loans outstanding was $637.0 million, an increase of $61.9 million compared to the three month period ended September 30, 2016. For the nine month period ended September 30, 2017, the average balance of net loans outstanding was $626.1 million, an increase of $63.3 million as compared to the nine month period ended September 30, 2017. During the three and nine month periods ended September 30, 2017, total interest earning assets have increased by $39.1 million and $34.5 million, respectively. The Company has utilized cash on hand and the cash flow provided by our securities portfolio to fund a meaningful portion of our loan growth.
The improvement in net interest income for the three and nine months ended September 30, 2017 is partially offset by the higher cost of interest bearing liabilities. The total cost of all interest bearing liabilities for the three and nine month periods ended September 30, 2017 is 0.89% and 0.85%, respectively, compared to 0.80% for the three and nine month periods ended September 30, 2016. For the three and nine month periods ended September 30, 2017, the Company’s net interest margin was 3.43% and 3.37%, respectively, compared to 3.41% and 3.36% for the three and nine month periods ended September 30, 2016, respectively.
In the three and nine month periods ended September 30, 2017, the Company has experienced a reduction of both consumer and municipal checking account balances. At September 30, 2017 and December 31, 2016, totalnon-interest bearing checking account balances were $128.2 million and $136.3 million, representing a decline of $8.1 million. At September 30, 2017 and December 31, 2016, total interest bearing checking account balances were $196.3 million and $209.3 million, representing a decline of $13.0 million. For the nine month period ended September 30, 2017, short term interest rates have increased. Coupled with the competitive nature of select local markets, the Company anticipates continued increases in the cost of funding our loan growth.
For the nine month periods ended September 30, 2017 and September 30, 2016, the Company’snon-interest income was $6.2 million and $5.9 million, respectively. The improved levels ofnon-interest income is partially attributable to changes made to the Company’s checking account offerings in December of 2016. In the nine month period ended September 30, 2017, the Company has increased fee income on deposit accounts by $329,000 compared to the nine month period ended September 30, 2016. The new checking account product offerings reduces, but does not eliminate, the number of checking accounts not subject to a monthly fee. However, the Company’s new deposit product offerings added several valuable features for customers such as roadside assistance, cell phone insurance and discounts at many local businesses. For the nine month period ended September 30, 2017, other operating income was $877,000, an increase of $309,000 compared to the nine month period ended September 30, 2016. The increase in other operating income was largely due to aone-time payment from a vendor of $225,000.
For the three and nine month periods ended September 30, 2017, totalnon-interest expenses were $7.2 million and $22.1 million, respectively compared to $7.4 million and $22.6 million for the three and nine month periods ended September 30, 2016, respectively. In the three and nine month periods ended September 30, 2017, the Company’s net foreclosure expenses have declined by $229,000 and $384,000, respectively, compared to the three and nine month periods ended September 30, 2016. For the three and nine month periods ended September 30, 2017, the Company’s salaries and benefits expense was $3.9 million and $12.1 million, respectively. This represents an increase of $162,000 and $486,000, respectively, compared to the three and nine month periods ended September 30, 2016. The Company’s cost of providing health insurance benefits to employees increased by $86,000 and $267,000 in the three and nine month periods ended September 30, 2017 compared to the three and six month periods ended September 30, 2016.
-MORE-
HFBC Reports Third Quarter Results
Page 3
October 25, 2017
Balance Sheet
At September 30, 2017, total assets were $904.1 million, compared to $891.5 million at December 31, 2016 and $871.9 million at September 30, 2016. Management continues to strive to growth both sides of the Company’s balance sheet at approximately the same pace to maximize our interest rate margin and profitability. The Company’s loan growth has been focused on commercial and residential real estate. The Company continues to utilize the cash from the investment portfolio to supplement liquidity for loan growth. The Company is managing deposit growth to limit the increased cost necessary to attract new deposits while seeking to grow our deposit base at a rate commensurate with our loan demand. In the nine month period ended September 30, 2017, deposit growth has been dependent on time deposit and brokered deposits due to the decline in balances held in both interest bearing andnon-interest bearing checking accounts. A summary of loans outstanding by type at September 30, 2017, December 31, 2016 and September 30, 2016 is as follows:
| | | | | | | | | | | | |
| | 9/30/2017 | | | 12/31/2016 | | | 9/30/2016 | |
| | (Dollars in Thousands) | |
One-to-four family first mortgages | | $ | 167,088 | | | | 147,962 | | | | 145,197 | |
Home equity lines of credit | | | 34,995 | | | | 35,684 | | | | 34,563 | |
Junior liens | | | 1,402 | | | | 1,452 | | | | 1,601 | |
Multi-family | | | 37,321 | | | | 34,284 | | | | 32,418 | |
Construction | | | 25,594 | | | | 39,255 | | | | 37,775 | |
Land | | | 14,289 | | | | 23,840 | | | | 22,999 | |
Farmland | | | 37,262 | | | | 47,796 | | | | 46,877 | |
Non-residential real estate | | | 216,056 | | | | 182,940 | | | | 170,759 | |
Consumer | | | 8,060 | | | | 8,717 | | | | 8,908 | |
Commercial | | | 88,515 | | | | 88,907 | | | | 83,684 | |
| | | | | | | | | | | | |
Total loans, gross | | | 630,582 | | | | 610,837 | | | | 586,328 | |
| | | | | | | | | | | | |
Deferred loan cost, net of fees | | | (380 | ) | | | (439 | ) | | | (453 | ) |
Allowance for loan loss | | | (4,799 | ) | | | (6,122 | ) | | | (6,812 | ) |
| | | | | | | | | | | | |
Total loans, net | | | 625,403 | | | | 604,276 | | | | 579,063 | |
| | | | | | | | | | | | |
-MORE-
HFBC Reports Third Quarter Results
Page 4
October 25, 2017
Asset Quality
In the three month period ended September 30, 2017, the Company foreclosed on its largest problem loan, a $6.7 million lending relationship that included a residential property, two small developed commercial lots and a 67 acre tract of undeveloped land. In September 2017, the Company recognized a $2.6 millioncharge-off and has listed these properties for sale. For the nine month period ended September 30, 2017, the Company’s net charge-offs totaled $1.7 million for an annualized net charge off ratio of 0.37%.
As a result of improved financial performance of several borrowers and the foreclosure of our largestnon-accrual loan, the Company’snon-accrual loans fell to $1.7 million, or 0.28% of total loans at September 30, 2017 compared to $11.7 million, or 1.99% of total loans, at September 30, 2016 and $9.1 million, or 1.49% of total loans, at December 31, 2016. The Company’s level of impaired loans declined from $31.9 million at September 30, 2016 to $11.2 million at September 30, 2017. The table below provides a history of the Company’s significant credit quality metrics:
| | | | | | | | | | | | | | | | | | | | |
| | 9/30/2017 | | | 6/30/2017 | | | 3/31/2017 | | | 12/31/2016 | | | 9/30/2016 | |
| | (Dollars in Thousands, Except Percentages) | |
Loans past due30-89 days | | | 754 | | | | 2,910 | | | | 746 | | | | 1,211 | | | | 586 | |
Loans past due 90 + days accruing interest | | | — | | | | — | | | | — | | | | — | | | | — | |
Totalnon-accrual loans | | | 1,739 | | | | 8,579 | | | | 8,944 | | | | 9,074 | | | | 11,664 | |
Total loans classified as substandard | | | 11,217 | | | | 24,808 | | | | 26,345 | | | | 29,339 | | | | 31,927 | |
Troubled debt restructuring—performing | | | 3,371 | | | | 3,388 | | | | 4,237 | | | | 6,461 | | | | 6,503 | |
Total foreclosed assets | | | 4,975 | | | | 1,408 | | | | 2,111 | | | | 2,397 | | | | 741 | |
Quarterly net charge offs | | | 2,451 | | | | (956 | ) | | | 238 | | | | 765 | | | | (33 | ) |
Non-accrual loans / Total loans | | | 0.28 | % | | | 1.34 | % | | | 1.44 | % | | | 1.49 | % | | | 1.99 | % |
Non-performing assets / Total assets | | | 0.74 | % | | | 1.09 | % | | | 1.20 | % | | | 1.29 | % | | | 1.42 | % |
Allowance for loan loss / Total loans | | | 0.76 | % | | | 1.12 | % | | | 0.99 | % | | | 1.00 | % | | | 1.16 | % |
Allowance for loan loss /Non-accrual loans | | | 275.96 | % | | | 83.69 | % | | | 68.92 | % | | | 67.36 | % | | | 58.40 | % |
Classified loans / Risk based capital | | | 11.10 | % | | | 24.28 | % | | | 26.15 | % | | | 29.66 | % | | | 31.99 | % |
The Company
HopFed Bancorp, Inc. is the holding company for Heritage Bank USA, Inc. (“Heritage Bank”), a Kentucky state chartered commercial bank. Heritage Bank has eighteen offices in western Kentucky and middle Tennessee and loan production offices in Nashville, Tennessee and Brentwood, Tennessee. The Company offers a broad line of financial services and products with the personalized focus of a community banking organization. More information about HopFed Bancorp and Heritage Bank is located on its website www.bankwithheritage.com.
Forward-Looking Information
Information contained in this press release, other than historical information, may be consideredforward-looking in nature and is subject to various risks, uncertainties, and assumptions. Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or expected. Among the key factors that may have a direct bearing on the Company’s operating results, performance or financial condition are competition and the demand for the Company’s products and services, and other factors as set forth in filings with the Securities and Exchange Commission. The Company undertakes no duty to update any forward-looking statement to conform the statement to actual results or changes in the Company’s expectations. Certain tabular presentations may not reconcile because of rounding.
-MORE-
HFBC Reports Third Quarter Results
Page 5
October 25, 2017
HOPFED BANCORP, INC.
Consolidated Condensed Balance Sheets
(Dollars in Thousands)
| | | | | | | | | | | | | | | | | | | | |
| | 09/30/17 | | | 06/30/17 | | | 03/31/17 | | | 12/31/16 | | | 09/30/16 | |
| | (unaudited) | | | (unaudited) | | | (unaudited) | | | | | | (unaudited) | |
Assets | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks | | $ | 23,469 | | | | 20,208 | | | | 30,663 | | | | 21,779 | | | | 24,741 | |
Interest-earning deposits in banks | | | 9,842 | | | | 4,801 | | | | 19,408 | | | | 3,970 | | | | 4,695 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | 33,311 | | | | 25,009 | | | | 50,071 | | | | 25,749 | | | | 29,436 | |
Federal Home Loan Bank stock, at cost | | | 4,428 | | | | 4,428 | | | | 4,428 | | | | 4,428 | | | | 4,428 | |
Securities available for sale | | | 192,287 | | | | 205,363 | | | | 207,580 | | | | 209,480 | | | | 213,289 | |
Loans held for sale | | | 1,749 | | | | 2,386 | | | | 1,091 | | | | 1,094 | | | | 1,547 | |
Loans receivable | | | 630,202 | | | | 638,422 | | | | 621,644 | | | | 610,398 | | | | 585,875 | |
Allowance for loan losses | | | (4,799 | ) | | | (7,180 | ) | | | (6,164 | ) | | | (6,112 | ) | | | (6,812 | ) |
Accrued interest receivable | | | 3,414 | | | | 3,332 | | | | 3,121 | | | | 3,799 | | | | 3,603 | |
Foreclosed assets | | | 4,975 | | | | 1,408 | | | | 2,111 | | | | 2,397 | | | | 741 | |
Bank owned life insurance | | | 10,287 | | | | 10,192 | | | | 10,120 | | | | 10,662 | | | | 10,581 | |
Premises and equipment, net | | | 22,945 | | | | 23,097 | | | | 23,225 | | | | 23,461 | | | | 23,579 | |
Deferred tax assets | | | 2,292 | | | | 3,025 | | | | 2,918 | | | | 3,052 | | | | 2,144 | |
Other assets | | | 2,973 | | | | 2,645 | | | | 3,162 | | | | 3,078 | | | | 3,495 | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 904,064 | | | | 912,127 | | | | 923,307 | | | | 891,486 | | | | 871,906 | |
| | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing accounts | | $ | 128,184 | | | | 132,305 | | | | 136,333 | | | | 131,145 | | | | 130,327 | |
Interest-bearing accounts | | | | | | | | | | | | | | | | | | | | |
NOW accounts | | | 196,315 | | | | 216,256 | | | | 217,562 | | | | 209,347 | | | | 182,360 | |
Savings and money market accounts | | | 97,929 | | | | 98,270 | | | | 100,009 | | | | 99,312 | | | | 98,929 | |
Other time deposits | | | 308,801 | | | | 299,113 | | | | 311,839 | | | | 293,078 | | | | 300,701 | |
| | | | | | | | | | | | | | | | | | | | |
Total deposits | | | 731,229 | | | | 745,944 | | | | 765,743 | | | | 732,882 | | | | 712,317 | |
Advances from Federal Home Loan Bank | | | 31,000 | | | | 21,000 | | | | 11,000 | | | | 11,000 | | | | 11,000 | |
Repurchase agreements | | | 37,829 | | | | 41,820 | | | | 45,492 | | | | 47,655 | | | | 44,465 | |
Subordinated debentures | | | 10,310 | | | | 10,310 | | | | 10,310 | | | | 10,310 | | | | 10,310 | |
Accrued expenses and other liabilities | | | 4,461 | | | | 4,262 | | | | 3,301 | | | | 3,211 | | | | 4,952 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 814,829 | | | | 823,336 | | | | 835,846 | | | | 805,058 | | | | 783,044 | |
| | | | | | | | | | | | | | | | | | | | |
This information is preliminary and based on company data available at the time of the presentation.
-MORE-
HFBC Reports Third Quarter Results
Page 6
October 25, 2017
HOPFED BANCORP, INC.
Consolidated Condensed Balance Sheets, Continued
(Dollars in Thousands)
| | | | | | | | | | | | | | | | | | | | |
| | 09/30/17 | | | 06/30/17 | | | 03/31/17 | | | 12/31/16 | | | 09/30/16 | |
| | (unaudited) | | | (unaudited) | | | (unaudited) | | | | | | (unaudited) | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | |
Common stock, par value $.01 | | | 80 | | | | 80 | | | | 80 | | | | 80 | | | | 80 | |
Additionalpaid-in-capital | | | 58,777 | | | | 58,750 | | | | 58,705 | | | | 58,660 | | | | 58,658 | |
Retained earnings | | | 51,646 | | | | 50,552 | | | | 49,721 | | | | 49,035 | | | | 48,176 | |
Treasury stock- common , at cost | | | (15,931 | ) | | | (15,361 | ) | | | (15,356 | ) | | | (15,347 | ) | | | (15,279 | ) |
Unearned ESOP Shares, at cost | | | (6,125 | ) | | | (6,269 | ) | | | (6,414 | ) | | | (6,548 | ) | | | (6,756 | ) |
Accumulated other comprehensive income, net of taxes | | | 788 | | | | 1,039 | | | | 725 | | | | 548 | | | | 3,983 | |
| | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity | | | 89,235 | | | | 88,791 | | | | 87,461 | | | | 86,428 | | | | 88,862 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 904,064 | | | | 912,127 | | | | 923,307 | | | | 891,486 | | | | 871,906 | |
| | | | | | | | | | | | | | | | | | | | |
Additional Capital Information
| | | | | | | | | | | | | | | | | | | | |
| | 09/30/17 | | | 06/30/17 | | | 03/31/17 | | | 12/31/16 | | | 9/30/2016 | |
| | (unaudited) | | | (unaudited) | | | (unaudited) | | | | | | (unaudited) | |
Preferred stock authorized | | | 500,000 | | | | 500,000 | | | | 500,000 | | | | 500,000 | | | | 500,000 | |
Preferred stock outstanding | | | — | | | | — | | | | — | | | | — | | | | — | |
Common shares authorized | | | 15,000,000 | | | | 15,000,000 | | | | 15,000,000 | | | | 15,000,000 | | | | 15,000,000 | |
Common shares issued | | | 7,976,131 | | | | 7,964,076 | | | | 7,963,378 | | | | 7,963,378 | | | | 7,963,378 | |
Common shares outstanding | | | 6,688,674 | | | | 6,716,809 | | | | 6,716,549 | | | | 6,717,242 | | | | 6,723,243 | |
Treasury shares | | | 1,287,457 | | | | 1,247,267 | | | | 1,246,829 | | | | 1,246,136 | | | | 1,240,135 | |
Unearned ESOP shares | | | 466,115 | | | | 476,862 | | | | 488,161 | | | | 498,346 | | | | 514,187 | |
Book value per share (excludes unearned ESOP shares) | | $ | 14.34 | | | $ | 14.23 | | | $ | 14.04 | | | $ | 13.90 | | | $ | 14.31 | |
Tier 1 leverage ratio | | | 10.9 | % | | | 10.4 | % | | | 10.6 | % | | | 10.8 | % | | | 10.9 | % |
Total risk based capital ratio | | | 16.3 | % | | | 16.1 | % | | | 16.1 | % | | | 16.2 | % | | | 16.9 | % |
Common equity tier 1 capital ratio | | | 15.6 | % | | | 15.0 | % | | | 15.1 | % | | | 15.2 | % | | | 15.8 | % |
This information is preliminary and based on company data available at the time of the presentation.
-MORE-
HFBC Reports Third Quarter Results
Page 7
October 25, 2017
HOPFED BANCORP, INC.
Consolidated Condensed Quarterly Statements of Income
(Dollars in Thousands)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the three month periods ended | | | For the Nine Month Periods Ended September 30, | |
| | 09/30/17 | | | 09/30/16 | | | 06/30/17 | | | 03/31/17 | | | 12/31/16 | | | 2017 | | | 2016 | |
Interest and dividend income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans receivable | | | 7,260 | | | | 6,569 | | | | 6,963 | | | | 6,736 | | | | 6,603 | | | | 20,959 | | | | 19,175 | |
Investment in securities, taxable | | | 1,124 | | | | 1,099 | | | | 1,155 | | | | 1,118 | | | | 1,051 | | | | 3,397 | | | | 3,544 | |
Nontaxable securities available for sale | | | 233 | | | | 326 | | | | 280 | | | | 283 | | | | 289 | | | | 796 | | | | 1,019 | |
Interest-earning deposits | | | 18 | | | | 10 | | | | 21 | | | | 23 | | | | 8 | | | | 62 | | | | 38 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total interest and dividend income | | | 8,635 | | | | 8,004 | | | | 8,419 | | | | 8,160 | | | | 7,951 | | | | 25,214 | | | | 23,776 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | 1,206 | | | | 1,044 | | | | 1,197 | | | | 1,167 | | | | 1,094 | | | | 3,570 | | | | 3,146 | |
Advances from Federal Home Loan Bank | | | 89 | | | | 33 | | | | 30 | | | | 32 | | | | 29 | | | | 151 | | | | 134 | |
Repurchase agreements | | | 130 | | | | 139 | | | | 119 | | | | 103 | | | | 87 | | | | 352 | | | | 421 | |
Subordinated debentures | | | 112 | | | | 99 | | | | 108 | | | | 104 | | | | 101 | | | | 324 | | | | 287 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total interest expense | | | 1,537 | | | | 1,315 | | | | 1,454 | | | | 1,406 | | | | 1,311 | | | | 4,397 | | | | 3,988 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | | 7,098 | | | | 6,689 | | | | 6,965 | | | | 6,754 | | | | 6,640 | | | | 20,817 | | | | 19,788 | |
Provision for loan losses | | | 71 | | | | 255 | | | | 59 | | | | 291 | | | | 63 | | | | 421 | | | | 1,178 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income after provision for loan losses | | | 7,027 | | | | 6,434 | | | | 6,906 | | | | 6,463 | | | | 6,577 | | | | 20,396 | | | | 18,610 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges | | | 819 | | | | 719 | | | | 800 | | | | 804 | | | | 694 | | | | 2,423 | | | | 2,094 | |
Merchant card income | | | 299 | | | | 308 | | | | 315 | | | | 302 | | | | 311 | | | | 916 | | | | 913 | |
Mortgage origination revenue | | | 335 | | | | 415 | | | | 278 | | | | 334 | | | | 367 | | | | 947 | | | | 1,218 | |
Gain on sale of securities | | | 162 | | | | 79 | | | | 14 | | | | 2 | | | | 190 | | | | 178 | | | | 422 | |
Income from bank owned life insurance | | | 95 | | | | 104 | | | | 72 | | | | 235 | | | | 78 | | | | 402 | | | | 265 | |
Financial services commission | | | 134 | | | | 131 | | | | 145 | | | | 140 | | | | 159 | | | | 419 | | | | 455 | |
Other operating income | | | 186 | | | | 189 | | | | 212 | | | | 479 | | | | 201 | | | | 877 | | | | 568 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Totalnon-interest income | | | 2,030 | | | | 1,945 | | | | 1,836 | | | | 2,296 | | | | 2,000 | | | | 6,162 | | | | 5,935 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
This information is preliminary and based on company data available at the time of the presentation.
-MORE-
HFBC Reports Third Quarter Results
Page 8
October 25, 2017
HOPFED BANCORP, INC.
Consolidated Condensed Statements of Income, Continued
(Dollars in Thousands, Except Per Share Data)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the three month periods ended | | | For the Nine Month Periods Ended September 30, | |
| | 9/30/2017 | | | 9/30/2016 | | | 6/30/2017 | | | 3/31/2017 | | | 12/31/2016 | | | 2017 | | | 2016 | |
Non-interest expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | 3,919 | | | | 3,757 | | | | 3,977 | | | | 4,236 | | | | 3,754 | | | | 12,132 | | | | 11,646 | |
Occupancy | | | 716 | | | | 810 | | | | 729 | | | | 775 | | | | 775 | | | | 2,220 | | | | 2,398 | |
Data processing | | | 795 | | | | 744 | | | | 546 | | | | 764 | | | | 767 | | | | 2,105 | | | | 2,175 | |
State deposit tax | | | 169 | | | | 248 | | | | 200 | | | | 231 | | | | 247 | | | | 600 | | | | 743 | |
Professional services | | | 409 | | | | 368 | | | | 464 | | | | 348 | | | | 396 | | | | 1,221 | | | | 1,008 | |
Advertising | | | 240 | | | | 376 | | | | 368 | | | | 381 | | | | 334 | | | | 989 | | | | 1,067 | |
Foreclosure, net | | | (25 | ) | | | 204 | | | | 6 | | | | 108 | | | | (51 | ) | | | 89 | | | | 473 | |
(Gain) loss on sale of asset | | | — | | | | (72 | ) | | | 3 | | | | — | | | | — | | | | 3 | | | | (72 | ) |
Other operating expenses | | | 945 | | | | 918 | | | | 940 | | | | 846 | | | | 989 | | | | 2,731 | | | | 3,207 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Totalnon-interest expense | | | 7,168 | | | | 7,353 | | | | 7,233 | | | | 7,689 | | | | 7,211 | | | | 22,090 | | | | 22,645 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income before income tax expense | | | 1,889 | | | | 1,026 | | | | 1,509 | | | | 1,070 | | | | 1,366 | | | | 4,468 | | | | 1,900 | |
Income tax expense | | | 486 | | | | 41 | | | | 368 | | | | 135 | | | | 260 | | | | 989 | | | | 102 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | 1,403 | | | | 985 | | | | 1,141 | | | | 935 | | | | 1,106 | | | | 3,479 | | | | 1,798 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.22 | | | $ | 0.16 | | | $ | 0.18 | | | $ | 0.15 | | | $ | 0.18 | | | $ | 0.56 | | | $ | 0.29 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted | | $ | 0.22 | | | $ | 0.16 | | | $ | 0.18 | | | $ | 0.15 | | | $ | 0.18 | | | $ | 0.56 | | | $ | 0.29 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dividend per share | | $ | 0.05 | | | $ | 0.04 | | | $ | 0.05 | | | $ | 0.04 | | | $ | 0.04 | | | $ | 0.14 | | | $ | 0.12 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
This information is preliminary and based on company data available at the time of the presentation.
-MORE-
HFBC Reports Third Quarter Results
Page 9
October 25, 2017
HOPFED BANCORP, INC.
Selected Financial Data
(Dollars in Thousands, Except Percentages)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three month periods ended | | | Nine months ended | |
| | 9/30/2017 | | | 6/30/2017 | | | 3/31/2017 | | | 12/31/2016 | | | 9/30/2016 | | | 9/30/2017 | | | 9/30/2016 | |
Average Balance Sheet Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, net of allowance | | | 636,955 | | | | 622,606 | | | | 615,382 | | | | 589,282 | | | | 575,083 | | | | 626,123 | | | | 562,870 | |
Available for sale taxable securities | | | 173,624 | | | | 177,260 | | | | 176,824 | | | | 179,483 | | | | 185,812 | | | | 175,891 | | | | 194,657 | |
Available for sale tax free securities | | | 29,090 | | | | 32,919 | | | | 33,868 | | | | 35,102 | | | | 38,467 | | | | 31,941 | | | | 40,283 | |
Other interest bearing deposits | | | 4,351 | | | | 5,888 | | | | 9,260 | | | | 5,915 | | | | 5,517 | | | | 6,490 | | | | 8,168 | |
Average earning assets | | | 844,020 | | | | 838,673 | | | | 835,334 | | | | 809,782 | | | | 804,879 | | | | 840,445 | | | | 805,978 | |
Averagenon-earning assets | | | 64,913 | | | | 70,359 | | | | 75,527 | | | | 70,443 | | | | 69,248 | | | | 69,001 | | | | 74,212 | |
Average assets | | | 908,933 | | | | 909,032 | | | | 908,861 | | | | 880,225 | | | | 874,127 | | | | 909,446 | | | | 880,190 | |
Average interest bearing deposits | | | 612,655 | | | | 628,583 | | | | 625,104 | | | | 596,763 | | | | 585,212 | | | | 622,068 | | | | 595,889 | |
Total average deposits | | | 738,694 | | | | 756,661 | | | | 751,913 | | | | 725,213 | | | | 710,810 | | | | 749,041 | | | | 720,677 | |
Repurchase agreements | | | 37,978 | | | | 39,138 | | | | 41,840 | | | | 41,717 | | | | 46,282 | | | | 39,638 | | | | 44,186 | |
FHLB borrowings | | | 26,909 | | | | 11,176 | | | | 13,433 | | | | 11,000 | | | | 14,022 | | | | 17,222 | | | | 12,876 | |
Subordinated debentures | | | 10,310 | | | | 10,310 | | | | 10,310 | | | | 10,310 | | | | 10,310 | | | | 10,310 | | | | 10,310 | |
Total average interest bearing liabilities | | | 687,852 | | | | 689,207 | | | | 690,687 | | | | 659,790 | | | | 655,826 | | | | 689,238 | | | | 663,261 | |
Averagenon-interest bearing deposits | | | 126,039 | | | | 128,078 | | | | 126,809 | | | | 128,450 | | | | 125,598 | | | | 126,973 | | | | 124,788 | |
Average othernon-interest bearing liabilities | | | 5,628 | | | | 3,915 | | | | 3,993 | | | | 3,557 | | | | 3,781 | | | | 5,374 | | | | 3,501 | |
Average total equity | | | 89,214 | | | | 87,832 | | | | 87,372 | | | | 88,428 | | | | 88,922 | | | | 87,861 | | | | 88,640 | |
| | |
| | Three month periods ended | | | Nine months ended | |
Tax equivalent yield / Cost of: | | 9/30/2017 | | | 6/30/2017 | | | 3/31/2017 | | | 12/31/2016 | | | 9/30/2016 | | | 9/30/2017 | | | 9/30/2016 | |
Loans, fully tax equivalent | | | 4.57 | % | | | 4.48 | % | | | 4.38 | % | | | 4.49 | % | | | 4.57 | % | | | 4.47 | % | | | 4.55 | % |
Available for sale taxable securities | | | 2.59 | % | | | 2.61 | % | | | 2.53 | % | | | 2.34 | % | | | 2.37 | % | | | 2.58 | % | | | 2.43 | % |
Available for sale tax free securities, fully tax equivalent | | | 4.78 | % | | | 5.09 | % | | | 5.00 | % | | | 4.93 | % | | | 5.07 | % | | | 4.97 | % | | | 5.05 | % |
Average yield on other interest bearing deposits | | | 1.65 | % | | | 1.43 | % | | | 0.99 | % | | | 0.54 | % | | | 0.73 | % | | | 1.27 | % | | | 0.62 | % |
Yield on total interest earning assets | | | 4.15 | % | | | 4.09 | % | | | 3.98 | % | | | 4.00 | % | | | 4.06 | % | | | 4.07 | % | | | 4.02 | % |
Cost of total average deposits | | | 0.65 | % | | | 0.63 | % | | | 0.62 | % | | | 0.60 | % | | | 0.59 | % | | | 0.64 | % | | | 0.58 | % |
Cost of average total interest bearing liabilities | | | 0.89 | % | | | 0.84 | % | | | 0.81 | % | | | 0.79 | % | | | 0.80 | % | | | 0.85 | % | | | 0.80 | % |
Fully tax equivalent interest rate spread | | | 3.26 | % | | | 3.25 | % | | | 3.17 | % | | | 3.21 | % | | | 3.26 | % | | | 3.22 | % | | | 3.22 | % |
Fully tax equivalent net interest margin | | | 3.43 | % | | | 3.39 | % | | | 3.31 | % | | | 3.35 | % | | | 3.41 | % | | | 3.37 | % | | | 3.36 | % |
Annualized return on average assets | | | 0.62 | % | | | 0.50 | % | | | 0.41 | % | | | 0.50 | % | | | 0.45 | % | | | 0.51 | % | | | 0.27 | % |
Annualized return on average equity | | | 6.29 | % | | | 5.20 | % | | | 4.28 | % | | | 5.00 | % | | | 4.43 | % | | | 5.28 | % | | | 2.70 | % |
Fully tax equivalent efficiency ratio | | | 77.41 | % | | | 80.80 | % | | | 83.58 | % | | | 82.05 | % | | | 83.54 | % | | | 80.58 | % | | | 86.27 | % |
This information is preliminary and based on company data available at the time of the presentation.
-END-