Exhibit 99.1
NEWS
| | | | | | |
FOR IMMEDIATE RELEASE | | | | CONTACT: | | John E. Peck |
| | | | | | President and CEO |
| | | | | | (270)885-1171 |
HOPFED BANCORP, INC. REPORTS IMPROVED OPERATING
RESULTS IN THE SECOND QUARTER OF 2018
Pre-Tax Income up 29.1% Year-over-Year
Dividend Increased 40%
HOPKINSVILLE, KY (July 27, 2018) – HopFed Bancorp, Inc. (NASDAQ: HFBC) (the “Company”), the holding company for Heritage Bank USA, Inc. (the “Bank”), today reported operating results for the three and six month periods ended June 30, 2018. For the three month period ended June 30, 2018, net income was $1.7 million, or $0.28 per share, compared to $1.1 million, or $0.18 per share, for the three month periods ended June 30, 2017 and March 31, 2018. For the six month period ended June 30, 2018, net income was $2.8 million, or $0.46 per share, compared to $2.1 million, or $0.33 per share, for the six month period ended June 30, 2017.
Commenting on the results for the six month period ended June 30, 2018, John E. Peck, President and Chief Executive Officer, said, “We are excited to report earnings growth of $0.13 per share, representing an increase of 39.4% in the six month period ended June 30, 2018 compared to the six month period ended June 30, 2017. For the six month period ended June 30, 2018, net interest income was $14.5 million, an increase of $747,000 compared to the six month period ended June 30, 2017.”
“At June 30, 2018,non-accrual loans were $1.6 million compared to $8.6 million at June 30, 2017. At June 30, 2018, loans classified as substandard were $11.5 million compared to $24.8 million at June 30, 2017. The Company’s current levels of substandard andnon-accrual loans are strong indicators that our near term credit quality outlook remains positive. The Company’s local economy remains strong with most of our communities at or near full employment. Our loan pipeline remains robust and we are optimistic about the Company’s future. Our improving financial performance and future prospects provided the Board of Directors with the opportunity to increase our common dividend by 40%, to $0.07 per share.”
Financial Highlights
| • | | In the six month period ended June 30, 2018, total loans increased $35.0 million, representing an annual growth rate of 10.9%. At June 30, 2018, total loans originated and outstanding in the Nashville, Tennessee loan production offices were $88.8 million, compared to $80.5 million at March 31, 2018 and $61.5 million at June 30, 2017. |
| • | | The Company’s net interest margin for the three and six month periods ended June 30, 2018 was 3.45% compared to 3.39% and 3.35% for the three and six month periods ended June 30, 2017. |
-MORE-
HFBC Reports Second Quarter Results
Page 2
July 27, 2018
Results of Operations
In the three month periods ended June 30, 2018 and June 30, 2017, interest income was $9.1 million and $8.4 million. The improvements in interest income are the result of a $43.7 million increase in the average balance of loans for the three month period ended June 30, 2018 compared to the three month period ended June 30, 2017. Improvements in the level of net interest income has been partially offset by higher funding cost. The Company’s interest expense has increased by $381,000 for the three month period ended June 30, 2018 compared to the three month period ended June 30, 2017 despite a modest $30,000 increase in average interest bearing liabilities. For the three month period ended June 30, 2018, net interest income was $7.3 million compared to $7.0 million for the three month period ended June 30, 2017. On a linked quarter basis, the Company’s net interest income increased by $94,000. We anticipate that deposit pricing pressures will continue into the foreseeable future and eventually place pressures on the Company’s net interest margin and profitability.
For the three month period ended June 30, 2018,non-interest income was $2.4 million, an increase of $528,000 compared to the three month period ended June 30, 2017. The largest contributor to the increase innon-interest income for the three month period ended June 30, 2018 was a $467,000 increase on gains on the sale of securities compared to the three month period ended June 30, 2017. At June 15, 2018, the Company’s investment in a trust preferred security was called by the sponsor, resulting in a $340,000 gain. The remaining gains on the sale of securities resulted from the sale ofpre-refunded municipal bonds. For the three month period ended June 30, 2018, mortgage origination income was $488,000 compared to $278,000 for the three month period ended June 30, 2017. The growth in mortgage origination income is the result of a robust Nashville housing market and our improving penetration in that market. On a linked quarter basis,non-interest income increased by $620,000, largely due to a $454,000 increase in gains on the sale of securities and a $170,000 increase in mortgage origination income.
For the three month period ended June 30, 2018,non-interest expenses were $7.6 million, an increase of $341,000, or 4.7%, compared to June 30, 2017. For the three month period ended June 30, 2017, the Company received aone-time reimbursement of $225,000 for data processing expenses that reducednon-interest expenses in June 2017. For the three month period ended June 30, 2018, salaries and benefits expense were $4.1 million, an increase of $139,000, or 3.5%, compared to June 30, 2017. The increase in salaries and benefits expense were largely the result of staff payroll increases that occurred at the beginning of year. On a linked quarter basis,non-interest expenses increased by $34,000.
For the six month period ended June 30, 2018, net interest income was $14.5 million, an increase of $747,000 compared to June 30, 2017. The increase in net interest income was largely the result of a $39.5 million increase in the average balance of loans. For the six month period ended June 30, 2018, the Company’s provision for loan loss expense was $130,000 compared to $350,000 for the six month period ended June 30, 2017. At June 30, 2018, the Company’s reduced levels of loans classified asnon-accrual and substandard required a reduced amount of provision expenses.
Totalnon-interest income declined by $24,000 in the six month period ended June 30, 2018 compared to the six month period ended June 30, 2017. The table below outlines the most significant changes innon-interest income for the six month period ended June 30, 2018 and June 30, 2017:
| | | | | | | | | | | | | | | | |
| | Six month periods ended | | | | | | | |
| | 6/30/2018 | | | 6/30/2017 | | | $ Change | | | % Change | |
| | (Dollars in Thousands, Except Percentages) | |
Service charges | | $ | 1,433 | | | $ | 1,604 | | | ($ | 171 | ) | | | -10.66 | % |
Mortgage origination income | | | 808 | | | | 612 | | | | 196 | | | | 32.03 | % |
Gain on the sale of securities | | | 508 | | | | 16 | | | | 492 | | | | 3075.00 | % |
Income from bank owned life insurance | | | 144 | | | | 307 | | | | (163 | ) | | | -53.09 | % |
Other operating income | | | 262 | | | | 691 | | | | (429 | ) | | | -62.08 | % |
This information is preliminary and based on company data available at the time of the presentation
-MORE-
HFBC Reports Second Quarter Results
Page 3
July 27, 2018
Results of Operations (continued)
The majority of changes innon-interest income for the six month periods ended June 30, 2018 and June 30, 2017 are similar to those outlined for the three month period comparisons above. Income from bank owned life insurance was $163,000 higher in the six month period ended June 30, 2017 compared to the same period in 2018 due to the payment of a death benefit. For the six month period ended June 30, 2018, other operating income was $262,000, a reduction of $429,000 for the six month period ended June 30, 2017. A significant portion of this variance is the result of aone-time payment from a vendor on the renewal of a contract of $225,000 in 2017.
For the six month periods ended June 30, 2018, totalnon-interest expenses were $15.1 million, an increase of $192,000, or 1.3%, compared to the six month period ended June 30, 2017. For the six month period ended June 30, 2018, data processing and professional services expense increased by $239,000 and $153,000 compared to the six month period ended June 30, 2017.
Balance Sheet
At June 30, 2018, total assets were $912.7 million, compared to $917.5 million at December 31, 2017. For the six month period ended June 30, 2018, the Company reduced cash and cash equivalent balances by $25.7 million and securities classified as available for sale by $15.8 million. The Company has used this liquidity to fund loan growth of $35.0 million and a $20.8 million decline in total deposits. The competition for deposits is becoming increasingly aggressive and expensive, resulting in a higher cost of deposit ratio for the Company. In several rural markets in which the Company participates, the increase in pricing power for new commercial loans has not increased at the same pace as our funding cost.
A summary of loans outstanding by type at June 30, 2018 and December 31, 2017 is as follows:
| | | | | | | | |
| | June 30, 2018 | | | December 31, 2017 | |
| | (Dollars in Thousands) | |
One-to-four family first mortgages | | $ | 171,725 | | | $ | 163,565 | |
Home equity lines of credit | | | 34,262 | | | | 35,697 | |
Second mortgages (closed end) | | | 1,109 | | | | 1,184 | |
Multi-family | | | 37,742 | | | | 37,445 | |
Construction | | | 40,759 | | | | 30,246 | |
Land | | | 9,033 | | | | 14,873 | |
Non-residential real estate | | | 244,769 | | | | 224,952 | |
Farmland | | | 33,271 | | | | 36,851 | |
Consumer loans | | | 8,525 | | | | 8,620 | |
Commercial loans | | | 96,214 | | | | 88,938 | |
| | | | | | | | |
Total loans, gross | | | 677,409 | | | | 642,371 | |
Unearned income, net of fees | | | (518 | ) | | | (443 | ) |
Less allowance for loan losses | | | (4,637 | ) | | | (4,826 | ) |
| | | | | | | | |
Total loans | | $ | 672,254 | | | $ | 637,102 | |
| | | | | | | | |
This information is preliminary and based on company data available at the time of the presentation
-MORE-
HFBC Reports Second Quarter Results
Page 4
July 27, 2018
Asset Quality
The table below provides a history of the Company’s significant credit quality metrics for the dates listed below:
| | | | | | | | | | | | | | | | | | | | |
| | 6/30/2018 | | | 3/31/2018 | | | 12/31/2017 | | | 9/30/2017 | | | 6/30/2017 | |
| | (unaudited) | | | (unaudited) | | | (audited) | | | (unaudited) | | | (unaudited) | |
| | (Dollars in Thousands, Except Percentages) | |
Loans past due30-89 days | | | 1,605 | | | | 432 | | | | 393 | | | | 754 | | | | 2,910 | |
Loans past due 90 + days accruing interest | | | — | | | | — | | | | 88 | | | | — | | | | — | |
Totalnon-accrual loans | | | 1,602 | | | | 2,004 | | | | 1,285 | | | | 1,739 | | | | 8,579 | |
Total loans classified as substandard | | | 11,491 | | | | 14,082 | | | | 10,780 | | | | 11,217 | | | | 24,808 | |
Total performing TDR loans | | | 3,253 | | | | 3,255 | | | | 3,163 | | | | 3,371 | | | | 3,388 | |
Total foreclosed assets | | | 3,427 | | | | 3,329 | | | | 3,369 | | | | 4,975 | | | | 1,408 | |
Quarterly net charge offs | | | 79 | | | | 240 | | | | (336 | ) | | | 2,451 | | | | (956 | ) |
Non-accrual loans / Total loans | | | 0.24 | % | | | 0.30 | % | | | 0.20 | % | | | 0.28 | % | | | 1.34 | % |
Non-performing assets / Total assets | | | 0.55 | % | | | 0.58 | % | | | 0.52 | % | | | 0.74 | % | | | 1.09 | % |
Allowance / Total loans | | | 0.69 | % | | | 0.70 | % | | | 0.75 | % | | | 0.76 | % | | | 1.12 | % |
Allowance /Non-accrual loans | | | 289.48 | % | | | 232.24 | % | | | 375.74 | % | | | 275.96 | % | | | 83.69 | % |
Substandard loans / Risk based capital | | | 11.24 | % | | | 13.94 | % | | | 10.72 | % | | | 11.08 | % | | | 24.28 | % |
Quarterly net charge off ratio (annualized) | | | 0.05 | % | | | 0.15 | % | | | -0.21 | % | | | 1.54 | % | | | -0.61 | % |
Total risk based capital | | | 102,211 | | | | 100,997 | | | | 100,535 | | | | 101,228 | | | | 102,173 | |
FTE Employees | | | 226 | | | | 227 | | | | 229 | | | | 227 | | | | 230 | |
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, Murfreesboro 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.
This information is preliminary and based on company data available at the time of the presentation
-MORE-
HFBC Reports Second Quarter Results
Page 5
July 27, 2018
HOPFED BANCORP, INC.
Consolidated Condensed Balance Sheets
(Dollars in Thousands)
| | | | | | | | | | | | | | | | | | | | |
| | 6/30/2018 | | | 3/31/2018 | | | 12/31/2017 | | | 09/30/17 | | | 06/30/17 | |
| | (unaudited) | | | (unaudited) | | | | | | (unaudited) | | | (unaudited) | |
Assets | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks | | | 16,399 | | | | 18,472 | | | | 37,965 | | | | 23,469 | | | | 20,208 | |
Interest-earning deposits in banks | | | 2,955 | | | | 3,149 | | | | 7,111 | | | | 9,842 | | | | 4,801 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | 19,354 | | | | 21,621 | | | | 45,076 | | | | 33,311 | | | | 25,009 | |
Federal Home Loan Bank stock, at cost | | | 4,428 | | | | 4,428 | | | | 4,428 | | | | 4,428 | | | | 4,428 | |
Securities available for sale | | | 168,983 | | | | 180,212 | | | | 184,791 | | | | 192,287 | | | | 205,363 | |
Loans held for sale | | | 1,126 | | | | 2,706 | | | | 1,539 | | | | 1,749 | | | | 2,386 | |
Loans receivable | | | 676,891 | | | | 665,178 | | | | 641,928 | | | | 630,202 | | | | 638,422 | |
Allowance for loan losses | | | (4,637 | ) | | | (4,654 | ) | | | (4,826 | ) | | | (4,799 | ) | | | (7,180 | ) |
Accrued interest receivable | | | 3,253 | | | | 3,212 | | | | 3,589 | | | | 3,414 | | | | 3,332 | |
Foreclosed assets | | | 3,427 | | | | 3,329 | | | | 3,369 | | | | 4,975 | | | | 1,408 | |
Bank owned life insurance | | | 10,512 | | | | 10,439 | | | | 10,368 | | | | 10,287 | | | | 10,192 | |
Premises and equipment, net | | | 22,365 | | | | 22,619 | | | | 22,700 | | | | 22,945 | | | | 23,097 | |
Deferred tax assets | | | 2,320 | | | | 2,127 | | | | 1,764 | | | | 2,292 | | | | 3,025 | |
Other assets | | | 4,640 | | | | 2,748 | | | | 2,784 | | | | 2,973 | | | | 2,645 | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | | 912,662 | | | | 913,965 | | | | 917,510 | | | | 904,064 | | | | 912,127 | |
| | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing accounts | | | 136,004 | | | | 139,093 | | | | 136,197 | | | | 128,184 | | | | 132,305 | |
Interest-bearing accounts | | | | | | | | | | | | | | | | | | | | |
NOW accounts | | | 198,691 | | | | 219,483 | | | | 208,496 | | | | 196,315 | | | | 216,256 | |
Savings and money market accounts | | | 97,552 | | | | 101,153 | | | | 104,347 | | | | 97,929 | | | | 98,270 | |
Other time deposits | | | 300,941 | | | | 287,077 | | | | 304,969 | | | | 308,801 | | | | 299,113 | |
| | | | | | | | | | | | | | | | | | | | |
Total deposits | | | 733,188 | | | | 746,806 | | | | 754,009 | | | | 731,229 | | | | 745,944 | |
Advances from Federal Home Loan Bank | | | 38,000 | | | | 25,000 | | | | 23,000 | | | | 31,000 | | | | 21,000 | |
Repurchase agreements | | | 39,648 | | | | 41,792 | | | | 38,353 | | | | 37,829 | | | | 41,820 | |
Subordinated debentures | | | 10,310 | | | | 10,310 | | | | 10,310 | | | | 10,310 | | | | 10,310 | |
Advances from borrowers for taxes and insurance | | | 1,256 | | | | 780 | | | | 808 | | | | 1,188 | | | | 984 | |
Accrued expenses and other liabilities | | | 3,091 | | | | 2,524 | | | | 3,618 | | | | 3,273 | | | | 3,278 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 825,493 | | | | 827,212 | | | | 830,098 | | | | 814,829 | | | | 823,336 | |
| | | | | | | | | | | | | | | | | | | | |
.
This information is preliminary and based on company data available at the time of the presentation.
-MORE-
HFBC Reports Second Quarter Results
Page 6
July 27, 2018
HOPFED BANCORP, INC.
Consolidated Condensed Balance Sheets, Continued
(Dollars in Thousands, Except Percentages, Share and Per Share Data)
| | | | | | | | | | | | | | | | | | | | |
| | 6/30/2018 | | | 3/31/2018 | | | 12/31/2017 | | | 09/30/17 | | | 06/30/17 | |
| | (unaudited) | | | (unaudited) | | | | | | (unaudited) | | | (unaudited) | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | |
Common stock, par value $.01 | | | 80 | | | | 80 | | | | 80 | | | | 80 | | | | 80 | |
Additionalpaid-in-capital | | | 58,948 | | | | 58,875 | | | | 58,825 | | | | 58,777 | | | | 58,750 | |
Retained earnings | | | 53,179 | | | | 51,957 | | | | 51,162 | | | | 51,646 | | | | 50,552 | |
Treasury stock- common , at cost | | | (16,706 | ) | | | (16,684 | ) | | | (16,655 | ) | | | (15,931 | ) | | | (15,361 | ) |
Unearned ESOP Shares, at cost | | | (5,606 | ) | | | (5,758 | ) | | | (5,901 | ) | | | (6,125 | ) | | | (6,269 | ) |
Accumulated other comprehensive income, net of taxes | | | (2,726 | ) | | | (1,717 | ) | | | (99 | ) | | | 788 | | | | 1,039 | |
| | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity | | | 87,169 | | | | 86,753 | | | | 87,412 | | | | 89,235 | | | | 88,791 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | | 912,662 | | | | 913,965 | | | | 917,510 | | | | 904,064 | | | | 912,127 | |
| | | | | | | | | | | | | | | | | | | | |
Additional Capital Information
| | | | | | | | | | | | | | | | | | | | |
| | 6/30/2018 | | | 3/31/2018 | | | 12/31/2017 | | | 09/30/17 | | | 06/30/17 | |
| | (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 | | | 7,989,655 | | | | 7,988,983 | | | | 7,976,131 | | | | 7,976,131 | | | | 7,964,076 | |
Common shares outstanding | | | 6,647,675 | | | | 6,648,589 | | | | 6,637,771 | | | | 6,688,674 | | | | 6,716,809 | |
Treasury shares | | | 1,341,980 | | | | 1,340,394 | | | | 1,338,360 | | | | 1,287,457 | | | | 1,247,267 | |
Unearned ESOP shares | | | 412,091 | | | | 423,679 | | | | 434,548 | | | | 465,861 | | | | 476,862 | |
Book value per share (excludes unearned ESOP shares) | | $ | 13.98 | | | $ | 13.94 | | | $ | 14.09 | | | $ | 14.34 | | | $ | 14.23 | |
Tier 1 leverage ratio | | | 10.7 | % | | | 10.6 | % | | | 10.6 | % | | | 10.9 | % | | | 10.4 | % |
Total risk based capital ratio | | | 15.6 | % | | | 15.5 | % | | | 16.0 | % | | | 16.3 | % | | | 16.1 | % |
Common equity tier 1 ratio | | | 14.9 | % | | | 14.8 | % | | | 15.2 | % | | | 15.6 | % | | | 15.0 | % |
This information is preliminary and based on company data available at the time of the presentation.
-MORE-
HFBC Reports Second Quarter Results
Page 7
July 27, 2018
HOPFED BANCORP, INC.
Consolidated Condensed Quarterly Statement of Income
(Dollars in Thousands)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the three month periods ended | | | For the six month period ended | |
| | 6/30/2018 | | | 3/31/2018 | | | 12/31/2017 | | | 09/30/17 | | | 06/30/17 | | | 6/30/2018 | | | 6/30/2017 | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
Interest and dividend income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans receivable | | | 7,858 | | | | 7,477 | | | | 7,208 | | | | 7,260 | | | | 6,963 | | | | 15,335 | | | | 13,699 | |
Investment in securities, taxable | | | 1,033 | | | | 1,079 | | | | 1,081 | | | | 1,124 | | | | 1,155 | | | | 2,112 | | | | 2,273 | |
Nontaxable securities available for sale | | | 208 | | | | 213 | | | | 218 | | | | 233 | | | | 280 | | | | 421 | | | | 563 | |
Interest-earning deposits | | | 16 | | | | 29 | | | | 34 | | | | 18 | | | | 21 | | | | 45 | | | | 44 | |
| | | | | | | | | | | | | | | | | | | | | | �� | | | | | | |
Total interest and dividend income | | | 9,115 | | | | 8,798 | | | | 8,541 | | | | 8,635 | | | | 8,419 | | | | 17,913 | | | | 16,579 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | 1,392 | | | | 1,244 | | | | 1,240 | | | | 1,206 | | | | 1,197 | | | | 2,636 | | | | 2,364 | |
Advances from Federal Home Loan Bank | | | 134 | | | | 92 | | | | 97 | | | | 89 | | | | 30 | | | | 226 | | | | 62 | |
Repurchase agreements | | | 171 | | | | 154 | | | | 117 | | | | 130 | | | | 119 | | | | 325 | | | | 222 | |
Subordinated debentures | | | 138 | | | | 122 | | | | 112 | | | | 112 | | | | 108 | | | | 260 | | | | 212 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total interest expense | | | 1,835 | | | | 1,612 | | | | 1,566 | | | | 1,537 | | | | 1,454 | | | | 3,447 | | | | 2,860 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | | 7,280 | | | | 7,186 | | | | 6,975 | | | | 7,098 | | | | 6,965 | | | | 14,466 | | | | 13,719 | |
Provision for loan losses | | | 62 | | | | 68 | | | | 56 | | | | 71 | | | | 59 | | | | 130 | | | | 350 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income after provision for loan losses | | | 7,218 | | | | 7,118 | | | | 6,919 | | | | 7,027 | | | | 6,906 | | | | 14,336 | | | | 13,369 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges | | | 727 | | | | 706 | | | | 801 | | | | 819 | | | | 800 | | | | 1,433 | | | | 1,604 | |
Merchant card income | | | 330 | | | | 308 | | | | 306 | | | | 299 | | | | 315 | | | | 638 | | | | 617 | |
Mortgage origination revenue | | | 489 | | | | 319 | | | | 374 | | | | 335 | | | | 278 | | | | 808 | | | | 612 | |
Gain (loss) on sale of securities | | | 481 | | | | 27 | | | | (9 | ) | | | 162 | | | | 14 | | | | 508 | | | | 16 | |
Income from bank owned life insurance | | | 73 | | | | 71 | | | | 81 | | | | 95 | | | | 72 | | | | 144 | | | | 307 | |
Financial services commission | | | 177 | | | | 138 | | | | 117 | | | | 134 | | | | 145 | | | | 315 | | | | 285 | |
Other operating income | | | 87 | | | | 175 | | | | 198 | | | | 186 | | | | 212 | | | | 262 | | | | 691 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total non-interest income | | | 2,364 | | | | 1,744 | | | | 1,868 | | | | 2,030 | | | | 1,836 | | | | 4,108 | | | | 4,132 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
This information is preliminary and based on company data available at the time of the presentation.
-MORE-
HFBC Reports Second Quarter Results
Page 8
July 27, 2018
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 six month period ended | |
| | 6/30/2018 | | | 3/31/2018 | | | 12/31/2017 | | | 9/30/2017 | | | 6/30/2017 | | | 6/30/2018 | | | 6/30/2017 | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
Non-interest expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | 4,116 | | | | 4,117 | | | | 3,917 | | | | 3,919 | | | | 3,977 | | | | 8,233 | | | | 8,213 | |
Occupancy | | | 747 | | | | 782 | | | | 700 | | | | 716 | | | | 729 | | | | 1,529 | | | | 1,504 | |
Data processing | | | 765 | | | | 784 | | | | 779 | | | | 795 | | | | 546 | | | | 1,549 | | | | 1,310 | |
State deposit tax | | | 160 | | | | 169 | | | | 170 | | | | 169 | | | | 200 | | | | 329 | | | | 431 | |
Professional services | | | 499 | | | | 466 | | | | 1,095 | | | | 409 | | | | 464 | | | | 965 | | | | 812 | |
Advertising | | | 338 | | | | 308 | | | | 365 | | | | 240 | | | | 368 | | | | 646 | | | | 749 | |
Foreclosure, net | | | 21 | | | | (6 | ) | | | (80 | ) | | | (25 | ) | | | 6 | | | | 15 | | | | 114 | |
Loss on sale of asset | | | 9 | | | | — | | | | (1 | ) | | | — | | | | 3 | | | | 9 | | | | 3 | |
Other operating expenses | | | 919 | | | | 920 | | | | 861 | | | | 945 | | | | 940 | | | | 1,839 | | | | 1,786 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Totalnon-interest expense | | | 7,574 | | | | 7,540 | | | | 7,806 | | | | 7,168 | | | | 7,233 | | | | 15,114 | | | | 14,922 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income before income tax expense | | | 2,008 | | | | 1,322 | | | | 981 | | | | 1,889 | | | | 1,509 | | | | 3,330 | | | | 2,579 | |
Income tax expense | | | 323 | | | | 196 | | | | 1,159 | | | | 486 | | | | 368 | | | | 519 | | | | 503 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | 1,685 | | | | 1,126 | | | | (178 | ) | | | 1,403 | | | | 1,141 | | | | 2,811 | | | | 2,076 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.28 | | | $ | 0.18 | | | ($ | 0.03 | ) | | $ | 0.22 | | | $ | 0.18 | | | $ | 0.46 | | | $ | 0.33 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted | | $ | 0.28 | | | $ | 0.18 | | | ($ | 0.03 | ) | | $ | 0.22 | | | $ | 0.18 | | | $ | 0.46 | | | $ | 0.33 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dividend per share | | $ | 0.07 | | | $ | 0.05 | | | $ | 0.05 | | | $ | 0.05 | | | $ | 0.05 | | | $ | 0.12 | | | $ | 0.09 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
This information is preliminary and based on company data available at the time of the presentation.
-MORE-
HFBC Reports Second Quarter Results
Page 9
July 27, 2018
HOPFED BANCORP, INC.
Selected Financial Data
(Dollars in Thousands, Except Percentages)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three month periods ended | | | Six month periods ended | |
| | 6/30/2018 | | | 3/31/2018 | | | 12/31/2017 | | | 9/30/2017 | | | 6/30/2017 | | | 6/30/2018 | | | 6/30/2017 | |
| | (Unaudited) | | | (Unaudited) | | | | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
Average Balance Sheet Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, net of allowance | | | 666,301 | | | | 647,204 | | | | 631,463 | | | | 636,955 | | | | 622,606 | | | | 657,973 | | | | 618,430 | |
Available for sale taxable securities | | | 153,723 | | | | 160,582 | | | | 164,667 | | | | 173,624 | | | | 177,260 | | | | 157,134 | | | | 177,044 | |
Available for sale tax free securities | | | 25,670 | | | | 26,856 | | | | 27,361 | | | | 29,090 | | | | 32,919 | | | | 26,254 | | | | 33,391 | |
Interest bearing deposits held in banks | | | 3,735 | | | | 6,030 | | | | 8,418 | | | | 4,351 | | | | 5,888 | | | | 4,041 | | | | 7,565 | |
Average earning assets | | | 849,429 | | | | 840,672 | | | | 831,909 | | | | 844,020 | | | | 838,673 | | | | 845,402 | | | | 836,430 | |
Averagenon-earning assets | | | 63,565 | | | | 69,290 | | | | 74,856 | | | | 64,913 | | | | 70,359 | | | | 65,555 | | | | 73,072 | |
Average assets | | | 912,994 | | | | 909,962 | | | | 906,765 | | | | 908,933 | | | | 909,032 | | | | 910,957 | | | | 909,502 | |
Average interest bearing deposits | | | 608,312 | | | | 612,019 | | | | 611,371 | | | | 612,655 | | | | 628,583 | | | | 610,156 | | | | 626,853 | |
Repurchase agreements | | | 38,604 | | | | 39,072 | | | | 34,677 | | | | 37,978 | | | | 39,138 | | | | 38,837 | | | | 40,482 | |
FHLB borrowings | | | 32,011 | | | | 23,656 | | | | 25,174 | | | | 26,909 | | | | 11,176 | | | | 27,856 | | | | 12,298 | |
Subordinated debentures | | | 10,310 | | | | 10,310 | | | | 10,310 | | | | 10,310 | | | | 10,310 | | | | 10,310 | | | | 10,310 | |
Total average interest bearing liabilities | | | 689,237 | | | | 685,057 | | | | 681,532 | | | | 687,852 | | | | 689,207 | | | | 687,159 | | | | 689,943 | |
Averagenon-interest bearing deposits | | | 133,075 | | | | 133,412 | | | | 132,624 | | | | 126,039 | | | | 128,078 | | | | 133,244 | | | | 127,447 | |
Average othernon-interest bearing liabilities | | | 4,099 | | | | 3,887 | | | | 3,365 | | | | 5,628 | | | | 3,915 | | | | 4,059 | | | | 3,987 | |
Average total equity | | | 86,583 | | | | 87,336 | | | | 89,244 | | | | 89,214 | | | | 87,832 | | | | 86,495 | | | | 88,125 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three month periods ended | | | Six month periods ended | |
| | 6/30/2018 | | | 3/31/2018 | | | 12/31/2017 | | | 9/30/2017 | | | 6/30/2017 | | | 6/30/2018 | | | 6/30/2017 | |
| | (Unaudited) | | | (Unaudited) | | | | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
Tax equivalent yield / Cost of: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, fully tax equivalent | | | 4.72 | % | | | 4.62 | % | | | 4.58 | % | | | 4.57 | % | | | 4.48 | % | | | 4.66 | % | | | 4.44 | % |
Available for sale taxable securities | | | 2.69 | % | | | 2.69 | % | | | 2.63 | % | | | 2.37 | % | | | 2.61 | % | | | 2.69 | % | | | 2.57 | % |
Available for sale tax free securities, fully tax equivalent | | | 4.04 | % | | | 3.96 | % | | | 4.76 | % | | | 5.07 | % | | | 5.09 | % | | | 4.01 | % | | | 5.04 | % |
Average yield of interest bearing deposits | | | 1.71 | % | | | 1.92 | % | | | 1.62 | % | | | 1.65 | % | | | 1.43 | % | | | 2.23 | % | | | 1.16 | % |
Yield on total interest earning assets | | | 4.32 | % | | | 4.21 | % | | | 4.17 | % | | | 4.15 | % | | | 4.09 | % | | | 4.26 | % | | | 4.04 | % |
Cost of total average deposits | | | 0.75 | % | | | 0.67 | % | | | 0.67 | % | | | 0.65 | % | | | 0.63 | % | | | 0.72 | % | | | 0.65 | % |
Cost of average total interest bearing liabilities | | | 1.06 | % | | | 0.94 | % | | | 0.92 | % | | | 0.89 | % | | | 0.84 | % | | | 1.00 | % | | | 0.83 | % |
Fully tax equivalent interest rate spread | | | 3.25 | % | | | 3.27 | % | | | 3.25 | % | | | 3.26 | % | | | 3.25 | % | | | 3.26 | % | | | 3.21 | % |
Fully tax equivalent net interest margin | | | 3.45 | % | | | 3.45 | % | | | 3.41 | % | | | 3.43 | % | | | 3.39 | % | | | 3.45 | % | | | 3.35 | % |
Net income | | | 1,685 | | | | 1,126 | | | | (178 | ) | | | 1,403 | | | | 1,141 | | | | 2,811 | | | | 2,076 | |
ROA | | | 0.74 | % | | | 0.49 | % | | | 0.10 | % | | | 0.62 | % | | | 0.50 | % | | | 0.62 | % | | | 0.46 | % |
Annualized return on equity | | | 7.78 | % | | | 5.16 | % | | | 1.01 | % | | | 6.29 | % | | | 5.20 | % | | | 6.50 | % | | | 4.71 | % |
Efficiency ratio - fully tax equivalent | | | 82.17 | % | | | 83.89 | % | | | 80.25 | % | | | 77.41 | % | | | 80.80 | % | | | 83.14 | % | | | 86.72 | % |
This information is preliminary and based on company data available at the time of the presentation.
-END-