Timberland Bancorp (TSBK) 8-K Timberland Bancorp EPS Increases 16% Year-Over-Year to $0.36 for Third Fiscal Quarter of 2016

Exhibit 99.1

Contact:	Michael R. Sand, President & CEO Dean J. Brydon, CFO (360) 533-4747
	www.timberlandbank.com

Timberland Bancorp EPS Increases 16% Year-Over-Year to $0.36 for Third Fiscal Quarter of 2016

• Year-to-Date EPS Increases 38% to $1.05
• Quarterly Dividend Increases 13%            

HOQUIAM, WA – July 26, 2016 - Timberland Bancorp, Inc. (NASDAQ: TSBK) (“Timberland” or “the Company”) today reported net income of $2.55 million, or $0.36 per diluted common share, for its third fiscal quarter ended June 30, 2016.  This compares to net income of $2.16 million, or $0.31 per diluted common share, for the quarter ended June 30, 2015 and net income of $2.38 million, or $0.34 per diluted common share, for the quarter ended March 31, 2016.

For the first nine months of fiscal 2016, Timberland’s net income increased 40% to $7.46 million from the $5.34 million reported for the first nine months of fiscal 2015 and earnings per diluted common share increased 38% to $1.05 for the first nine months of fiscal 2016 from the $0.76 reported for the first nine months of fiscal 2015.

Timberland’s Board of Directors also approved a 13% increase in the quarterly cash dividend to $0.09 per common share, payable on August 26, 2016 to shareholders of record on August 12, 2016.

“For the fifth consecutive quarter Timberland has recorded a return on equity (“ROE”) exceeding 10% and a return on assets (“ROA”) exceeding 1%,” reported Michael R. Sand, President and CEO.  “Continued strong loan growth combined with above peer non-interest income and effective expense controls have resulted in an increase in the Company’s ROE and ROA to 10.96% and 1.20%, respectively, for the quarter ended June 30, 2016.  Based on the Company’s strong and consistent profitability, Timberland’s Board declared a 13% increase in its dividend to $0.09 per share.  We continue to look forward to the December 2016 maturity of the first of three $15 million FHLB advances that will mature during our next fiscal year.  We plan to pay off the December advance which will reduce our monthly interest expense by, on average, $54,000 per month.  Paying off this advance will positively and materially contribute to the Company’s already strong net interest margin.  In the aggregate the three advances maturing in our next fiscal year require interest payments of $1.85 million annually.  Their maturities in December of 2016, August of 2017 and September of 2017 will significantly reduce the Company’s interest expense.”

Third Fiscal Quarter 2016 Highlights (at or for the period ended June 30, 2016, compared to June 30, 2015, or March 31, 2016):

• EPS for the current quarter increased 16% to $0.36 from $0.31 for the comparable quarter one year ago;
• EPS for the first nine months of fiscal 2016 increased 38% to $1.05 from $0.76 for the first nine months of fiscal 2015;
• Net income for the first nine months of fiscal 2016 increased 40% to $7.46 million from $5.34 million for the first nine months of fiscal 2015;
• Return on average equity increased to 10.96% for the current quarter;
• Return on average assets increased to 1.20% for the current quarter;
• Operating revenue increased 9% to $10.37 million from $9.51 million for the comparable quarter one year ago;
• Net interest margin remained strong at 3.83% for the current quarter;
• Non-interest income increased 9% from the prior quarter;
• Net loans receivable increased 4% from the prior quarter and 9% year-over-year;

Timberland Fiscal Q3 2016 Earnings

July 26, 2016

Page 2

• Non-performing assets decreased 54% year-over-year and decreased 12% from the prior quarter and are now at 1.01% of total assets;
• OREO and other repossessed assets decreased 41% year-over-year and decreased 13% from the prior quarter; and
• Book and tangible book values per common share increased to $13.61 and $12.80, respectively, at June 30, 2016.

Operating Results

Operating revenue (net interest income before provision for loan losses, plus non-interest income excluding gains or losses on the sale of investment securities and other than temporary impairment [“OTTI”] charges on investment securities) increased 9% to $10.37 million for the current quarter from $9.51 million for the comparable quarter one year ago and increased 2% from $10.21 million for the preceding quarter.  Operating revenue increased 14% to $30.81 million for the first nine months of fiscal 2016 from $27.07 million for the comparable period one year ago.

Net interest income increased 9% to $7.62 million from $6.98 million for the comparable quarter one year ago and decreased by less than 1% from the $7.67 million recorded for the preceding quarter.   The net interest margin for the current quarter was 3.83% compared to 3.92% for the preceding quarter and 3.88% for the comparable quarter one year ago.  The net interest margin was increased by approximately two basis points during the current quarter due to the collection of $34,000 of non-accrual interest.  The net interest margin was increased during the preceding quarter by approximately 12 basis points due to the collection of $189,000 in pre-payment penalties and $46,000 of non-accrual interest.  For the first nine months of fiscal 2016, net interest income increased 14% to $23.00 million from $20.25 million for the first nine months of fiscal 2015. Timberland’s net interest margin for the first nine months of fiscal 2016 increased to 3.91% from 3.81% for the first nine months of fiscal 2015.

Non-interest income increased 9% to $2.75 million for the quarter ended June 30, 2016, from $2.51 million for the preceding quarter and $2.52 million for the quarter one year ago.  The increase in non-interest income for the current quarter compared to the preceding quarter was primarily due to increased debit card interchange transaction fees, increased service charges on deposits and an increase in the gain on sale of loans.  During the current quarter, service charges on deposits totaled $989,000, ATM and debit card interchange transaction fees increased to $778,000 and gain on sale of loans totaled $443,000.  Fiscal year-to-date non-interest income increased 13% to $7.78 million from $6.86 million for the first nine months of fiscal 2015.

Total operating (non-interest) expenses decreased 1% to $6.57 million for the third fiscal quarter, from $6.63 million for the preceding quarter and increased 6% from $6.22 million for the comparable quarter one year ago.  The decreased expenses for the current quarter compared to the preceding quarter were primarily due to a decrease in OREO and other repossessed asset expense and a decrease in salaries and employee benefits expense, which were partially offset by an increase in professional fee expense.  The efficiency ratio for the current quarter improved to 63.37% from 65.09% for the preceding quarter and from 65.43% for the comparable quarter one year ago.  Fiscal year-to-date operating expenses increased 3% to $19.68 million from $19.15 million for the first nine months of fiscal 2015.  The efficiency ratio for the first nine months of fiscal 2016 improved to 63.93% from 70.62% for the first nine months of fiscal 2015.

The provision for income taxes increased $75,000 to $1.25 million for the quarter ended June 30, 2016, from $1.18 million for the preceding quarter, primarily due to higher income before income taxes.  The effective tax rate was 32.9% for the current quarter compared to 33.1% for the quarter ended March 31, 2016.

Balance Sheet Management

Total assets increased $6.18 million, or 1%, to $858.14 million at June 30, 2016, from $851.96 million at March 31, 2016.  The increase was primarily due to a $24.52 million increase in net loans receivable and a $3.30 million increase in loans held for sale. These increases were partially offset by a $20.86 million decrease in total cash and cash equivalents as excess liquidity was used to fund loan growth.

Liquidity, as measured by cash and cash equivalents, CDs held for investment and available for sale investments securities, was 18.7% of total liabilities at June 30, 2016, compared to 21.6% at March 31, 2016 and 17.7% one year ago.

Timberland Fiscal Q3 2016 Earnings

July 26, 2016

Page 3

Net loans receivable increased $24.52 million, or 4%, to $647.37 million at June 30, 2016, from $622.85 million at March 31, 2016. The increase was primarily due to an $18.78 million increase in custom and owner/builder construction loans, a $9.01 million increase in multi-family loans, a $4.07 million increase in commercial real estate loans, a $1.88 million increase in speculative one-to-four family construction loans and a $1.34 million increase in home equity and second mortgage loans. These increases were partially offset by a $6.70 million increase in the undisbursed portion of construction loans in process, a $2.48 million decrease in multi-family construction loans and a $1.06 million decrease in commercial construction loans.

LOAN PORTFOLIO
($ in thousands)	June 30, 2016						March 31, 2016						June 30, 2015
	Amount			Percent			Amount			Percent			Amount			Percent
Mortgage loans:
One- to four-family (a)	$	117,055			17	%	$	117,465			17	%	$	107,349			16	%
Multi-family		51,672			7			42,666			6			50,587			8
Commercial		294,887			42			290,817			43			293,438			44
Construction - custom and
owner/builder		88,593			12			69,817			10			62,579			9
Construction - speculative             one-to four-family		8,261			1			6,384			1			5,205			1
Construction - commercial		21,427			3			22,487			3			18,924			3
Construction - multi-family		18,090			3			20,570			3			22,970			4
Land		24,076			3			24,322			4			27,495			4
Total mortgage loans		624,061			88			594,528			87			588,547			89
Consumer loans:
Home equity and second
mortgage		38,482			5			37,144			5			35,040			5
Other		4,490			1			4,380			1			4,711			1
Total consumer loans		42,972			6			41,524			6			39,751			6
Commercial business loans		43,571			6			43,355			7			36,288			5
Total loans		710,604			100	%		679,407			100	%		664,586			100	%
Less:
Undisbursed portion of
construction loans in
process		(51,163	)					(44,465	)					(57,674	)
Deferred loan origination
fees		(2,233	)					(2,048	)					(2,069	)
Allowance for loan losses		(9,842	)					(10,043	)					(10,467	)
Total loans receivable, net	$	647,366					$	622,851					$	594,376

_______________________

(a)   Does not include one- to four family loans held for sale totaling $4,885, $1,584 and $3,835 at June 30, 2016, March 31, 2016 and June 30, 2015, respectively.

Timberland originated $88.81 million in loans during the quarter ended June 30, 2016, compared to $59.58 million for the preceding quarter and $101.27 million for the comparable quarter one year ago.  Timberland continues to sell fixed rate one- to four-family mortgage loans into the secondary market for asset-liability management purposes and to generate non-interest income.  During the quarter ended June 30, 2016, fixed-rate one- to four-family mortgage loans totaling $14.19 million were sold compared to $13.94 million for the preceding quarter and $16.53 million for the comparable quarter one year ago.

Timberland’s investment securities decreased slightly during the quarter to $8.98 million at June 30, 2016, from $9.11 million at March 31, 2016, primarily due to scheduled amortization.

Timberland Fiscal Q3 2016 Earnings

July 26, 2016

Page 4

DEPOSIT BREAKDOWN ($ in thousands)
	June 30, 2016					March 31, 2016					June 30, 2015
	Amount		Percent			Amount		Percent			Amount		Percent
Non-interest bearing	$	149,575		21	%	$	148,980		21	%	$	122,133		19	%
N.O.W. checking		189,475		26			188,108		27			168,773		26
Savings		119,576		17			115,461		16			104,774		16
Money market		100,914		14			100,903		14			94,529		14
Money market – brokered		7,032		1			7,591		1			8,521		1
Certificates of deposit under $100		79,283		11			81,350		11			87,590		13
Certificates of deposit $100 and over		66,354		9			66,448		9			65,202		10
Certificates of deposit – brokered		3,172		1			3,197		1			3,196		1
Total deposits	$	715,381		100	%	$	712,038		100	%	$	654,718		100	%

Total deposits increased $3.34 million to $715.38 million at June 30, 2016, from $712.04 million at March 31, 2016.  The increase was primarily due to a $4.12 million increase in savings account balances, a $1.37 million increase in N.O.W. checking account balances and a $595,000 increase in non-interest bearing checking account balances.  These increases were partially offset by a $2.19 million decrease in certificates of deposit account balances and a $548,000 decrease in money market account balances.

Shareholders’ Equity

Total shareholders’ equity increased $2.19 million to $94.45 million at June 30, 2016, from $92.26 million at March 31, 2016.  The increase in shareholders’ equity was primarily due to net income of $2.55 million for the quarter, which was partially offset by dividend payments of $555,000 to shareholders.  Book value per share increased $0.30 to $13.61 and tangible book value per share increased $0.31 to $12.80 at June 30, 2016.  Timberland did not repurchase shares of its common stock during the quarter and had 221,893 shares authorized to be purchased on its existing stock repurchase plan at June 30, 2016.

Capital Ratios and Asset Quality

Timberland remains well capitalized with a total risk-based capital ratio of 15.45%, a Tier 1 leverage capital ratio of 10.68% and a tangible capital to tangible assets ratio of 10.42% at June 30, 2016.

There was no provision for loan losses made for the quarters ended June 30, 2016, March 31, 2016 and June 30, 2015.  Net charge-offs totaled $201,000 for the current quarter compared to a net recovery of $154,000 for the quarter ended March 31, 2016 and a net recovery of $85,000 for the quarter ended June 30, 2015.  The non-performing assets to total assets ratio improved to 1.01% at June 30, 2016 from 1.16% three months earlier and 2.36% one year ago.  The allowance for loan losses was 1.50% of loans receivable at June 30, 2016.

Total delinquent loans (past due 30 days or more) and non-accrual loans decreased 63% to $4.01 million at June 30, 2016, from $10.83 million one year ago and increased 9% from $3.67 million at March 31, 2016.  Non-accrual loans decreased 13% to $2.96 million at June 30, 2016, from $3.39 million at March 31, 2016 and decreased 68% from $9.13 million at June 30, 2015.

Timberland Fiscal Q3 2016 Earnings

July 26, 2016

Page 5

NON-ACCRUAL LOANS	June 30, 2016				March 31, 2016				June 30, 2015
($ in thousands)	Amount		Quantity		Amount		Quantity		Amount		Quantity
Mortgage loans:
One- to four-family	$	1,236		9	$	1,365		11	$	3,141		17
Multi-family		--		--		--		--		760		1
Commercial		808		2		1,129		3		462		2
Construction		--		--		--		--		157		1
Land		444		3		451		3		4,200		5
Total mortgage loans		2,488		14		2,945		17		8,720		26
Consumer loans:
Home equity and second
mortgage		436		7		413		7		374		6
Other		31		1		33		1		36		1
Total consumer loans		467		8		446		8		410		7
Total loans	$	2,955		22	$	3,391		25	$	9,130		33

OREO and other repossessed assets decreased 41% to $4.76 million at June 30, 2016, from $8.06 million at June 30, 2015 and decreased 13% from $5.46 million at March 31, 2016.  At June 30, 2016, the OREO and other repossessed asset portfolio consisted of 26 individual real estate properties and one mobile home.  During the quarter ended June 30, 2016, five OREO properties totaling $849,000 were sold for a net gain of $34,000.

OREO and OTHER REPOSSESSED ASSETS	June 30, 2016				March 31, 2016				June 30, 2015
($ in thousands)	Amount		Quantity		Amount		Quantity		Amount		Quantity
One- to four-family	$	1,382		7	$	1,645		7	$	2,434		8
Commercial		648		3		446		2		2,041		4
Land		2,665		16		3,300		18		3,521		21
Mobile home		67		1		67		1		67		1
Total	$	4,762		27	$	5,458		28	$	8,063		34

About Timberland Bancorp, Inc.

Timberland Bancorp, Inc., a Washington corporation, is the holding company for Timberland Bank (“Bank”).  The Bank opened for business in 1915 and serves consumers and businesses across Grays Harbor, Thurston, Pierce, King, Kitsap and Lewis counties, Washington with a full range of lending and deposit services through its 22 branches (including its main office in Hoquiam).

Disclaimer

Certain matters discussed in this press release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of historical fact and often include the words “believes,” “expects,” “anticipates,” “estimates,” “forecasts,” “intends,” “plans,” “targets,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future or conditional verbs such as “may,” “will,” “should,” “would” and “could.”  Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, assumptions and statements about future performance.  These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause our actual results to differ materially from the results anticipated, including, but not limited to: the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs and changes in our allowance for loan losses and provision for loan losses that may be impacted by deterioration in the housing and commercial real estate markets and may lead to increased losses and non-performing assets in our loan portfolio, and may result in our allowance for loan losses not being adequate to cover actual losses, and require us to materially increase our loan loss reserves; changes in general economic conditions, either nationally or in our market areas; changes in the levels of general interest rates, and the relative differences between short and long term interest rates, deposit interest rates, our net interest margin and funding sources; fluctuations in the demand for loans, the number

Timberland Fiscal Q3 2016 Earnings

July 26, 2016

Page 6

of unsold homes, land and other properties and fluctuations in real estate values in our market areas; secondary market conditions for loans and our ability to sell loans in the secondary market; results of examinations of us by the Board of Governors of the Federal Reserve System and our bank subsidiary by the Federal Deposit Insurance Corporation, the Washington State Department of Financial Institutions, Division of Banks or other regulatory authorities, including the possibility that any such regulatory authority may, among other things, institute a formal or informal enforcement action or require us to increase our allowance for loan losses, write-down assets, change our regulatory capital position or affect our ability to borrow funds or maintain or increase deposits or impose additional requirements or restrictions, which could adversely affect our liquidity and earnings; legislative or regulatory changes that adversely affect our business including changes in regulatory policies and principles, or the interpretation of regulatory capital or other rules including as a result of Basel III; the impact of the Dodd Frank Wall Street Reform and Consumer Protection Act and the implementation of related rules and regulations; our ability to attract and retain deposits;  increases in premiums for deposit insurance; our ability to control operating costs and expenses; the use of estimates in determining fair value of certain of our assets, which estimates may prove to be incorrect and result in significant declines in valuation; difficulties in reducing risk associated with the loans on our consolidated balance sheet; staffing fluctuations in response to product demand or the implementation of corporate strategies that affect our workforce and potential associated charges; computer systems on which we depend could fail or experience a security breach; our ability to retain key members of our senior management team; costs and effects of litigation, including settlements and judgments; our ability to successfully integrate any assets, liabilities, customers, systems, and management personnel we may in the future acquire into our operations and our ability to realize related revenue synergies and cost savings within expected time frames and any goodwill charges related thereto; our ability to manage loan delinquency rates;  increased competitive pressures among financial services companies; changes in consumer spending, borrowing and savings habits; the availability of resources to address changes in laws, rules, or regulations or to respond to regulatory actions; our ability to pay dividends on our common and stock; adverse changes in the securities markets; inability of key third-party providers to perform their obligations to us; changes in accounting policies and practices, as may be adopted by the financial institution regulatory agencies or the Financial Accounting Standards Board, including additional guidance and interpretation on accounting issues and details of the implementation of new accounting methods; the economic impact of war or any terrorist activities; other economic, competitive, governmental, regulatory, and technological factors affecting our operations; pricing, products and services; and other risks detailed in our reports filed with the Securities and Exchange Commission.

Any of the forward-looking statements that we make in this press release and in the other public statements we make are based upon management’s beliefs and assumptions at the time they are made.  We undertake no obligation to publicly update or revise any forward-looking statements included in this report or to update the reasons why actual results could differ from those contained in such statements, whether as a result of new information, future events or otherwise.  We caution readers not to place undue reliance on any forward-looking statements.  We do not undertake and specifically disclaim any obligation to revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.  These risks could cause our actual results for fiscal 2016 and beyond to differ materially from those expressed in any forward-looking statements by, or on behalf of us, and could negatively affect the Company’s operations and stock price performance.

Timberland Fiscal Q3 2016 Earnings

July 26, 2016

Page 7

TIMBERLAND BANCORP INC. AND SUBSIDIARY CONSOLIDATED STATEMENTS OF INCOME	Three Months Ended
($ in thousands, except per share amounts)	June 30,			March 31,			June 30,
(unaudited)	2016			2016			2015
Interest and dividend income
Loans receivable	$	8,257		$	8,306		$	7,756
Investment securities		70			74			59
Dividends from mutual funds and Federal Home Loan Bank               (“FHLB”) stock		22			39			7
Interest bearing deposits in banks		247			231			125
Total interest and dividend income		8,596			8,650			7,947
Interest expense
Deposits		508			507			492
FHLBadvances		472			472			471
Total interest expense		980			979			963
Net interest income		7,616			7,671			6,984
Provision for loan losses		--			--			--
Net interest income after provision for loan losses		7,616			7,671			6,984
Non-interest income
OTTI on investment securities, net		(4	)		(23	)		(4	)
Service charges on deposits		989			937			899
ATM and debit card interchange transaction fees		778			710			691
Gain on sale of loans, net		443			393			514
Bank owned life insurance (“BOLI”) net earnings		137			137			133
Servicing income (loss) on loans sold		60			55			(1	)
Other		346			304			291
Total non-interest income, net		2,749			2,513			2,523
Non-interest expense
Salaries and employee benefits		3,397			3,466			3,196
Premises and equipment		774			771			763
Gain on disposition of premises and equipment, net		--			--			(299	)
Advertising		192			193			169
OREO and other repossessed assets, net		123			195			193
ATM and debit card processing		337			331			336
Postage and courier		98			110			104
State and local taxes		141			138			189
Professional fees		202			117			207
FDIC insurance		100			127			142
Other insurance		33			33			28
Loan administration and foreclosure		92			95			88
Data processing and telecommunications		470			474			449
Deposit operations		232			234			220
Other		377			345			435
Total non-interest expense		6,568			6,629			6,220
(Statement continued on following page)

Timberland Fiscal Q3 2016 Earnings

July 26, 2016

Page 8

	Three Months Ended
	June 30,		March 31,		June 30,
	2016		2016		2015
Income before income taxes	$	3,797	$	3,555	$	3,287
Provision for income taxes		1,250		1,175		1,128
Net income	$	2,547	$	2,380	$	2,159
Net income per common share:
Basic	$	0.37	$	0.35	$	0.31
Diluted		0.36		0.34		0.31
Weighted average common shares outstanding:
Basic		6,822,608		6,846,527		6,902,067
Diluted		7,111,199		7,080,005		7,071,221

Timberland Fiscal Q3 2016 Earnings

July 26, 2016

Page 9

TIMBERLAND BANCORP INC. AND SUBSIDIARY CONSOLIDATED STATEMENTS OF INCOME	Nine Months Ended
($ in thousands, except per share amounts)	June 30,			June 30,
(unaudited)	2016			2015
Interest and dividend income
Loans receivable	$	24,992		$	22,617
Investment securities		213			179
Dividends from mutual funds and FHLB stock		83			21
Interest bearing deposits in banks		649			343
Total interest and dividend income		25,937			23,160
Interest expense
Deposits		1,520			1,496
FHLB advances		1,420			1,411
Total interest expense		2,940			2,907
Net interest income		22,997			20,253
Provision for loan losses		--			--
Net interest income after provision for loan losses		22,997			20,253
Non-interest income
OTTI on investment securities, net		(28	)		(5	)
Gain on sale of investment securities, net		--			45
Service charges on deposits		2,898			2,635
ATM and debit card interchange transaction fees		2,187			1,964
Gain on sale of loans, net		1,230			1,098
BOLI net earnings		409			401
Servicing income (loss) on loans sold		180			(40	)
Other		904			762
Total non-interest income, net		7,780			6,860
Non-interest expense
Salaries and employee benefits		10,333			9,877
Premises and equipment		2,305			2,239
Gain on disposition of premises and equipment, net		--			(299	)
Advertising		590			529
OREO and other repossessed asset, net		561			617
ATM and debit card processing		990			929
Postage and courier		309			322
State and local taxes		410			426
Professional fees		449			606
FDIC insurance		334			449
Other insurance		98			103
Loan administration and foreclosure		216			207
Data processing and telecommunications		1,394			1,299
Deposit operations		638			615
Other		1,048			1,228
Total non-interest expense		19,675			19,147
(Statement continued on following page)

Timberland Fiscal Q3 2016 Earnings

July 26, 2016

Page 10

	Nine Months Ended
	June 30,		June 30,
	2016		2015
Income before income taxes	$	11,102	$	7,966
Provision for income taxes		3,647		2,629
Net income	$	7,455	$	5,337
Net income per common share:
Basic	$	1.09	$	0.77
Diluted		1.05		0.76
Weighted average common shares outstanding:
Basic		6,846,373		6,897,381
Diluted		7,091,661		7,068,821

Timberland Fiscal Q3 2016 Earnings

July 26, 2016

Page 11

TIMBERLAND BANCORP INC. AND SUBSIDIARY CONSOLIDATED BALANCE SHEETS
($ in thousands, except per share amounts) (unaudited)	June 30,			March 31,			June 30,
	2016			2016			2015
Assets
Cash and due from financial institutions	$	16,394		$	17,121		$	13,800
Interest-bearing deposits in banks		72,779			92,908			62,373
Total cash and cash equivalents		89,173			110,029			76,173
Certificates of deposit (“CDs”) held for investment, at cost		52,435			52,524			47,053
Investment securities:
Held to maturity, at amortized cost		7,618			7,743			8,018
Available for sale, at fair value		1,363			1,365			1,401
FHLB stock		2,804			2,804			2,699
Loans held for sale		4,885			1,584			3,835
Loans receivable		657,208			632,894			604,843
Less: Allowance for loan losses		(9,842	)		(10,043	)		(10,467	)
Net loans receivable		647,366			622,851			594,376
Premises and equipment, net		16,224			16,355			17,083
OREO and other repossessed assets, net		4,762			5,458			8,063
BOLI		18,580			18,443			18,034
Accrued interest receivable		2,270			2,232			2,132
Goodwill		5,650			5,650			5,650
Mortgage servicing rights, net		1,516			1,488			1,469
Other assets		3,493			3,436			3,801
Total assets	$	858,139		$	851,962		$	789,787
Liabilities and shareholders’ equity
Deposits: Non-interest-bearing demand	$	149,575		$	148,980		$	122,133
Deposits: Interest-bearing		565,806			563,058			532,585
Total deposits		715,381			712,038			654,718
FHLB advances		45,000			45,000			45,000
Other liabilities and accrued expenses		3,306			2,662			2,779
Total liabilities		763,687			759,700			702,497
Shareholders’ equity
Common stock, $.01 par value; 50,000,000 shares authorized;         7,053,636 shares issued and outstanding – June 30, 2015         6,933,068 shares issued and outstanding – March 31, 2016         6,939,068 shares issued and outstanding – June 30, 2016		9,818			9,698			10,948
Unearned shares issued to Employee Stock Ownership Plan (“ESOP”)		(728	)		(793	)		(992	)
Retained earnings		85,635			83,643			77,673
Accumulated other comprehensive loss		(273	)		(286	)		(339	)
Total shareholders’ equity		94,452			92,262			87,290
Total liabilities and shareholders’ equity	$	858,139		$	851,962		$	789,787

Timberland Fiscal Q3 2016 Earnings

July 26, 2016

Page 12

KEY FINANCIAL RATIOS AND DATA	Three Months Ended
($ in thousands, except per share amounts) (unaudited)	June 30,			March 31,			June 30,
	2016			2016			2015
PERFORMANCE RATIOS:
Return on average assets (a)		1.20	%		1.13	%		1.11	%
Return on average equity (a)		10.96	%		10.42	%		10.03	%
Net interest margin (a)		3.83	%		3.92	%		3.88	%
Efficiency ratio		63.37	%		65.09	%		65.43	%
	Nine Months Ended
	June 30,						June 30,
	2016						2015
PERFORMANCE RATIOS:
Return on average assets		1.18	%					0.93	%
Return on average equity		10.88	%					8.40	%
Net interest margin		3.91	%					3.81	%
Efficiency ratio		63.93	%					70.62	%
	June 30,			March 31,			June 30,
	2016			2016			2015
ASSET QUALITY RATIOS AND DATA:
Non-accrual loans	$	2,955		$	3,391		$	9,130
Loans past due 90 days and still accruing		135			135			488
Non-performing investment securities		789			868			979
OREO and other repossessed assets		4,762			5,458			8,063
Total non-performing assets (b)	$	8,641		$	9,852		$	18,660
Non-performing assets to total assets (b)		1.01	%		1.16	%		2.36	%
Net charge-offs (recoveries) during quarter	$	201		$	(154	)	$	(85	)
Allowance for loan losses to non-accrual loans		333	%		296	%		115	%
Allowance for loan losses to loans receivable (c)		1.50	%		1.59	%		1.73	%
Troubled debt restructured loans on accrual status (d)	$	7,677		$	7,923		$	12,392
CAPITAL RATIOS:
Tier 1 leverage capital		10.68	%		10.56	%		10.77	%
Tier 1 risk-based capital		14.20	%		14.21	%		13.76	%
Common equity Tier 1 risk-based capital		14.20	%		14.21	%		13.76	%
Total risk-based capital		15.45	%		15.46	%		15.01	%
Tangible capital to tangible assets (e)		10.42	%		10.23	%		10.41	%
BOOK VALUES:
Book value per common share	$	13.61		$	13.31		$	12.38
Tangible book value per common share (e)		12.80			12.49			11.57

__________________________________________________

(a)  Annualized

(b)  Non-performing assets include non-accrual loans, loans past due 90 days and still accruing, non-performing investment securities and OREO and other repossessed assets.  Troubled debt restructured loans on accrual status are not included.

(c)  Does not includes loans held for sale and is before the allowance for loan losses.

(d)  Does not include troubled debt restructured loans totaling $530, $531 and $1,356 reported as non-accrual loans at June 30, 2016, March 31, 2016 and June 30, 2015, respectively.

(e)  Calculation subtracts goodwill from the equity component and from assets.

Timberland Fiscal Q3 2016 Earnings

July 26, 2016

Page 13

AVERAGE BALANCES, YIELDS AND RATES - QUARTERLY

($ in thousands)

(unaudited)

	For the Three Months Ended
	June 30, 2016						March 31, 2016						June 30, 2015
	Average Balance			Average Yield/Rate			Average Balance			Average Yield/Rate			Average Balance			Average Yield/Rate
Assets
Loans and loans held for sale	$	647,781			5.10	%	$	631,708			5.26	%	$	600,740			5.16	%
Investment securities and FHLB Stock		11,860			3.10	%		11,844			3.82	%		12,276			2.15	%
Interest-bearing deposits and CD's		136,724			0.73	%		139,732			0.66	%		107,295			0.47	%
Total interest-bearing assets		796,365			4.32	%		783,284			4.42	%		720,311			4.41	%
Other assets		55,926						57,072						57,130
Total assets	$	852,291					$	840,356					$	777,441
Liabilities and Shareholders' Equity
N.O.W. checking accounts	$	187,836			0.24	%	$	184,414			0.24	%	$	167,003			0.27	%
Money market accounts		105,884			0.32	%		105,670			0.30	%		95,341			0.30	%
Savings accounts		116,818			0.05	%		112,064			0.05	%		104,306			0.05	%
Certificates of deposit accounts		149,713			0.79	%		151,837			0.80	%		158,990			0.74	%
Total interest-bearing deposits		560,251			0.36	%		553,985			0.37	%		525,640			0.38	%
FHLB advances		45,000			4.22	%		45,000			4.22	%		45,000			4.20	%
Total interest-bearing liabilities		605,251			0.65	%		598,985			0.66	%		570,640			0.68	%
Non-interest-bearing demand deposits		150,331						146,581						117,505
Other liabilities		3,750						3,455						3,203
Shareholders' equity		92,959						91,335						86,093
Total liabilities and shareholders' equity	$	852,291					$	840,356					$	777,441
Net interest income and spread					3.67	%					3.76	%					3.73	%
Net interest margin (1)					3.83	%					3.92	%					3.88	%
Average interest-bearing assets to
average interest-bearing liabilities		131.58	%					130.77	%					126.23	%

______________________________________

(1)Net interest margin = annualized net interest income /average interest-bearing assets

Timberland Fiscal Q3 2016 Earnings

July 26, 2016

Page 14

AVERAGE BALANCES, YIELDS AND RATES – YEAR TO DATE

($ in thousands)

(unaudited)

	For the Nine Months Ended
	June 30, 2016						June 30, 2015
	Average Balance			Average Yield/Rate			Average Balance			Average Yield/Rate
Assets
Loans and loans held for sale	$	634,981			5.25	%	$	591,483			5.10	%
Investment securities and FHLB Stock		11,887			3.31	%		12,460			2.14	%
Interest-bearing deposits and CD's		136,681			0.63	%		103,937			0.44	%
Total interest-bearing assets		783,549			4.41	%		707,880			4.36	%
Other assets		57,079						58,424
Total assets	$	840,628					$	766,304
Liabilities and Shareholders' Equity
N.O.W. checking accounts	$	183,938			0.25	%	$	163,917			0.27	%
Money market accounts		105,307			0.31	%		92,750			0.28	%
Savings accounts		113,069			0.05	%		100,636			0.05	%
Certificates of deposit accounts		151,813			0.78	%		161,486			0.77	%
Total interest-bearing deposits		554,127			0.37	%		518,789			0.39	%
FHLB advances		45,000			4.22	%		45,000			4.19	%
Total interest-bearing liabilities		599,127			0.66	%		563,789			0.69	%
Non-interest-bearing demand deposits		146,466						114,883
Other liabilities		3,661						2,961
Shareholders' equity		91,374						84,671
Total liabilities and shareholders' equity	$	840,628					$	766,304
Net interest income and spread					3.76	%					3.67	%
Net interest margin (1)					3.91	%					3.81	%
Average interest-bearing assets to
average interest-bearing liabilities		130.78	%					125.56	%

_______________________________________

(1)Net interest margin = annualized net interest income /average interest-bearing assets