PRESS RELEASE - APRIL 25, 2003 FOR IMMEDIATE RELEASE 1ST STATE BANCORP, INC. FOR MORE INFORMATION CONTACT: JAMES C. McGILL (336) 227 - 8861 1ST STATE BANCORP, INC. ANNOUNCES INCREASED EARNINGS BURLINGTON, NORTH CAROLINA 1ST STATE BANCORP, INC. (NASDAQ: FSBC) 1st State Bancorp, Inc. (Nasdaq: FSBC), the holding company for 1st State Bank, has reported increased earnings for the quarter ended March 31, 2003. Net income for the quarter ended March 31, 2003 increased 7.8% to $997,000, from net income of $925,000 earned in the quarter ended March 31, 2002. Basic earnings per share increased $0.04 per share or 12.9% to $0.35 per share for the quarter ended March 31, 2003, from $0.31 per share for the quarter ended March 31, 2002. Diluted earnings per share increased $0.05 per share or 17.2% to $0.34 per share for the quarter ended March 31, 2003 from $0.29 per share for the quarter ended March 31, 2002. Net income for the six months ended March 31, 2003 increased 11.9% to $1,980,000, from net income of $1,770,000 earned in the six months ended March 31, 2002. Basic earnings per share increased $0.11 per share or 18.6% to $0.70 per share for the six months ended March 31, 2003, from $0.59 per share for the quarter ended March 31, 2002. Diluted earnings per share increased $0.11 per share or 19.6% to $0.67 per share for the six months ended March 31, 2003 from $0.56 per share for the same period in the prior year. The Company's net interest spread increased 8 basis points to 3.21% for the quarter ended March 31, 2003 from the 3.13% for the quarter ended March 31, 2002, reflecting the effect of a decrease in the cost of funds that more than offset the decrease in the average yield on earning assets. The average prime rate for the quarter ended March 31, 2003 was 4.25% compared with an average prime rate of 4.75% for the quarter ended March 31, 2002 . At March 31, 2003, 1st State Bancorp, Inc. had total assets of $347 million, deposits of $259 million and stockholders' equity of $62.4 million. The book value per share of common stock was $20.96 per share at March 31, 2003. 1st State Bancorp, Inc., through its subsidiary 1st State Bank, currently services its customers from seven full service banking offices in Alamance County. This press release contains statements that are forward-looking, as that term is defined by the Private Securities Litigation Act of 1995 or the Securities and Exchange Commission in its rules, regulations, and releases. The Company intends that such forward-looking statements are based on current expectations regarding important risk factors including, but not limited to, the impact of interest rates on financing issues. Accordingly, actual results may differ from those expressed in the forward-looking statements, and the making of such statements should not be regarded as a representation by the Company or any other person that results expressed therein will be achieved. 1ST STATE BANCORP, INC. (NASDAQ: FSBC) SUMMARY OF FINANCIAL HIGHLIGHTS SELECTED FINANCIAL DATA: MARCH 31, SEPTEMBER 30, (IN THOUSANDS - UNAUDITED) 2003 2002 ---- ---- Total assets $347,007 $350,469 Loans receivable, net 223,903 220,047 Loans held for sale 4,151 6,798 Investment securities 73,029 89,686 Cash and cash equivalents 31,425 18,865 Deposit accounts 258,806 260,667 Advances from Federal Home Loan Bank 20,000 20,000 Dividend payable 298 241 Total stockholders' equity 62,411 61,569 SELECTED OPERATING DATA: THREE MONTHS ENDED SIX MONTHS ENDED (IN THOUSANDS - UNAUDITED) 3/31/2003 3/31/2002 3/31/2003 3/31/2002 --------- --------- --------- --------- Interest income $ 4,397 4,936 8,964 10,153 Interest expense 1,445 1,964 3,012 4,335 ------- ------- ------- ------- Net interest income 2,952 2,972 5,952 5,818 Provision for loan losses 60 60 120 120 ------- ------- ------- ------- Net interest income after provision for loan losses 2,892 2,912 5,832 5,698 Non-interest income 894 775 1,688 1,618 Non-interest expense 2,204 2,249 4,384 4,506 ------- ------- ------- ------- Income before taxes 1,582 1,438 3,136 2,810 Income tax expense 585 513 1,156 1,040 ------- ------- ------- ------- Net income 997 925 1,980 1,770 ======= ======= ======= ======= PER SHARE DATA: THREE MONTHS ENDED SIX MONTHS ENDED (UNAUDITED) 3/31/2003 3/31/2002 3/31/2003 3/31/2002 --------- --------- --------- --------- Basic earnings per share $ 0.35 $ 0.31 $ 0.70 $ 0.59 Diluted earnings per share 0.34 0.29 0.67 0.56 Average shares outstanding - basic 2,816,021 3,023,929 2,815,831 3,019,581 Average shares outstanding - diluted 2,938,298 3,152,848 2,940,269 3,149,403 Cash dividends per share $ 0.10 $ 0.08 $ 0.18 $ 0.16 Book value at March 31 $ 20.96 $ 19.59 Shares outstanding at March 31 2,977,789 3,289,607 INTEREST MARGIN THREE MONTHS ENDED SIX MONTHS ENDED (% OF AVERAGE ASSETS - UNAUDITED) 3/31/2003 3/31/2002 3/31/2003 3/31/2002 --------- --------- --------- --------- Yield on interest earning assets 5.39% 6.10% 5.51% 6.24% Cost of interest bearing liabilities 2.18% 2.97% 2.29% 3.28% Interest rate spread 3.21% 3.13% 3.22% 2.96% Net interest income as a percentage of average interest earning assets 3.62% 3.67% 3.66% 3.58% ASSET QUALITY MARCH 31, MARCH 31, (UNAUDITED) 2003 2002 --------- --------- Allowance for loan losses to gross loans - (excluding loans held for sale) 1.69% 1.70% Nonperforming assets to total assets 1.32% 1.16%