PRESS RELEASE - APRIL 26, 2004 FOR IMMEDIATE RELEASE 1st STATE BANCORP, INC. FOR MORE INFORMATION CONTACT: JAMES C. McGILL (336) 227-8861 1st STATE BANCORP, INC. ANNOUNCES QUARTERLY 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 earnings for the quarter ended March 31, 2004. Net income for the quarter ended March 31, 2004 decreased to $779,000 from net income of $997,000 earned in the quarter ended March 31, 2003. Basic and diluted earnings per share were $0.28 and $0.26 per share, respectively, for the quarter ended March 31, 2004, compared with $0.35 and $0.34 per share, respectively, in the previous year. Net income for the six months ended March 31, 2004 decreased to $1,537,000, from net income of $1,980,000 earned in the six months ended March 31, 2003. Basic and diluted earnings per share were $0.55 and $0.52 per share, respectively, for the six months ended March 31, 2004, compared with $0.70 and $0.67 per share, respectively, for the six months ended March 31, 2003. Net interest income decreased $200,000 to $2.8 million for the quarter ended March 31, 2004 from the $3.0 million recorded in the quarter ended March 31, 2003. The Company's net interest income as a percentage of average interest earning assets decreased to 3.24% for the quarter ended March 31, 2004 from the 3.62% reported in the quarter ended March 31, 2003. The decrease reflects the effect that the prolonged low-rate environment is having on the Company's net interest income. Non-interest income for the quarter decreased $281,000 to $590,000 from the $871,000 reported in the quarter ended March 31, 2003. Net mortgage banking income for the quarter decreased $323,000 to $113,000 from $436,000 reported in the quarter ended March 31, 2003. The decrease in mortgage banking income was the result of decreased mortgage originations in the current quarter compared to the previous year. The Company did recognize $87,000 in gains on sales of investments during the quarter ended March 31, 2004 which were not present in the prior year. At March 31, 2004, 1st State Bancorp, Inc. had total assets of $363 million, net loans receivable of $231 million, deposits of $264 million and stockholders' equity of $64.3 million. The book value per share of common stock was $21.71 per share at March 31, 2004. 1st State Bancorp, Inc., through its subsidiary 1st State Bank, currently services its customers from seven full service banking offices in Alamance County. Statements contained in this release, which are not historical facts, are forward-looking statements as defined in the Private Litigation Reform Act of 1995. Such forward-looking statements are subject to risks and uncertainties which could cause actual results to differ materially from those currently anticipated due to a number of factors which include the effects of future economic conditions, governmental fiscal and monetary policies, legislative and regulatory changes, the risks of changes in interest rates, the effects of competition, and including without limitation to other factors that could cause actual results to differ materially as discussed in documents filed by the Company with the Securities and Exchange Commission from time to time. 1st State Bancorp, Inc. (Nasdaq: FSBC) Summary of Financial Highlights Selected Financial Data: March 31, September 30, (in thousands - unaudited) 2004 2003 ---- ---- Total assets $ 362,869 362,640 Loans receivable, net 230,584 225,725 Loans held for sale 1,244 645 Investment securities 107,192 110,541 Cash and cash equivalents 8,385 9,359 Deposit accounts 264,413 262,712 Advances from Federal Home Loan Bank 28,500 31,500 Total stockholders' equity 64,314 62,701 Selected Operating Data: Three months ended Six months ended (in thousands - unaudited) 3/31/2004 3/31/2003 3/31/2004 3/31/2003 --------- --------- --------- --------- Interest income $ 3,954 4,397 8,001 8,964 Interest expense 1,189 1,445 2,424 3,012 ------ ------ ------ ------ Net interest income 2,765 2,952 5,577 5,952 Provision for loan losses 60 60 120 120 ------ ------ ------ ------ Net interest income after provision for loan losses 2,705 2,892 5,457 5,832 Non-interest income 590 871 1,116 1,632 Non-interest expense 2,056 2,181 4,159 4,328 ------ ------ ------ ------ Income before taxes 1,239 1,582 2,414 3,136 Income tax expense 460 585 877 1,156 ------ ------ ------ ------ Net income $ 779 997 1,537 1,980 ====== ==== ====== ====== Per Share Data: Three months ended Six months ended (unaudited) 3/31/2004 3/31/2003 3/31/2004 3/31/2003 --------- --------- --------- --------- Basic earnings per share $0.28 $0.35 $0.55 $0.70 Diluted earnings per share 0.26 0.34 0.52 0.67 Average shares outstanding - basic 2,814,005 2,816,021 2,813,224 2,815,831 Average shares outstanding - diluted 2,971,283 2,938,298 2,966,119 2,940,269 Cash dividends per share $0.10 $0.10 $0.20 $0.18 Book value at March 31 $21.71 $20.96 Shares outstanding at March 31 2,962,323 2,977,789 Interest Margin Three months ended Six months ended (% of average assets - unaudited) 3/31/2004 3/31/2003 3/31/2004 3/31/2003 --------- --------- --------- --------- Yield on interest earning assets 4.64% 5.39% 4.70% 5.51% Cost of interest bearing liabilities 1.71% 2.18% 1.75% 2.29% ----- ----- ----- ----- Interest rate spread 2.93% 3.21% 2.95% 3.22% Net interest income as a percentage of average interest earning assets 3.24% 3.62% 3.28% 3.66% Asset Quality March 31, March 31, ( unaudited) 2004 2003 ---- ---- Allowance for loan losses to gross loans 1.66% 1.69% held for investment Nonperforming assets to total assets 1.23% 1.32%