SB Financial Group, Inc. Announces Third-Quarter and Nine-Month 2015 Results

50% year-over-year GAAP earnings growth and 7% loan growth

October 26, 2015 4:15 PM EDT

DEFIANCE, Ohio, Oct. 26, 2015 /PRNewswire/ -- SB Financial Group, Inc. (NASDAQ: SBFG) ("SB Financial" or the "Company"), a diversified financial services company providing full-service community banking, mortgage banking, wealth management, item and statement processing services, today reported earnings for the third quarter and nine months ended September 30, 2015.

Third-quarter 2015 highlights over prior year include:

  • GAAP net income of $2.3 million, an increase of 49.6 percent; Fully-diluted 33.5 percent
  • Return on average assets of 1.26 percent, up from 0.90 percent
  • Loan growth up $35.0 million, or 6.9 percent
  • Fully tax equivalent (FTE) revenue up 9.3 percent
  • Net interest margin (FTE) of 3.87 percent up 23 basis points
  • Mortgage origination volume of $87.0 million, up $19.5 million, or 28.9 percent
  • Positive operating leverage for the Company; expenses down 3.8 percent

Nine-Months 2015 highlights over the prior-year, period include:

  • GAAP net income of $5.8 million, an increase of 53.9 percent
  • Return on average assets of 1.07 percent, up from 0.75 percent
  • Total revenue (FTE) up 16.8 percent
  • Total operating expense up 2.5 percent
  • Positive operating leverage of 6.6 times

 

Highlights

Three Months Ended

Nine Months Ended

($000's except ratios and share data)

Sep. 2015

Sep. 2014

% Change

Sep. 2015

Sep. 2014

% Change

Operating revenue (FTE)

$ 10,119

$ 9,255

9.3%

$29,641

$25,380

16.8%

Interest income (FTE)

6,811

6,417

6.1

19,588

18,512

5.8

Interest expense

644

971

(33.7)

1,938

2,795

(30.7)

Net interest income (FTE)

6,167

5,446

13.2

17,650

15,717

12.3

Noninterest income

3,952

3,809

3.8

11,991

9,663

24.1

Noninterest expense

6,626

6,888

(3.8)

20,088

19,593

2.5

Net income

2,264

1,513

49.6

5,751

3,738

53.9

Net income available to common

2,020

1,513

33.5

5,039

3,738

34.8

Earnings per diluted share

0.35

0.31

12.9

0.89

0.76

17.1

Net interest margin (FTE)

3.87%

3.64%

6.3

3.78%

3.54%

6.8

Return on assets

1.26%

0.90%

40.0

1.07%

0.75%

42.7

Return on common equity

11.42%

10.14%

12.6

9.84%

8.54%

15.2

"I am extremely pleased to report our operating results revealing the best earnings quarter for SB Financial since the fourth quarter of 2003," said Mark Klein, Chairman, President and Chief Executive Officer of SB Financial.  "For the full year, our fully diluted EPS of $0.89 per share is up 17.1 percent.  In addition, we opened two new loan production offices; one in Tiffin, Ohio and our first in the Michigan market of Lambertville.  Additionally, our new full-service location in Dublin, Ohio is set to open this week."

RESULTS OF OPERATIONS

Consolidated Revenue

Total revenue, consisting of net interest income (FTE) and noninterest income, was up 9.3 percent from the third quarter of 2014, but down 1.8 percent from the linked quarter.

  • Net interest income (FTE) was up 13.2 percent for the third quarter, and up 5.3 percent compared to the linked quarter.
  • Net interest margin (FTE) was up 23 basis points for the third quarter, and up 9 basis points from the linked quarter.
  • Net interest margin was impacted by the payoff of the fixed rate trust preferred securities late in the third quarter of 2014. For the third quarter of 2015, this early payoff increased margin by 16 basis points.
  • Noninterest income was up 3.8 percent for the third quarter, but down 11.1 percent from the linked quarter.
  • Total revenue (FTE), for the first nine months of 2015 was $29.6 million compared to $25.4 million for the first nine months of 2014, which is a 16.8 percent increase. The increase was due to higher mortgage volume of $87 million and Small Business Administration Loan (SBA) sale gains of $0.72 million.

Mortgage Loan Business

Mortgage loan originations for the third quarter of 2015 were $87.0 million, up $19.5 million, or 28.8 percent, from the year-ago third quarter.  For the year, originations are $255.5 million, up $87.9 million or 52.4 percent.  Total sales of originated loans are up 55.2 percent to $214.2 million for the year.

Net mortgage banking income, consisting of gains on the sale of mortgage loans and net loan servicing fees, was $1.79 million for the third quarter of 2015, compared to $1.73 million for the year-ago quarter.  The mortgage servicing valuation adjustment for the third-quarter 2015 was a negative $0.14 million.  The aggregate servicing valuation impairment ended the quarter at $0.36 million.  The mortgage servicing portfolio at September 30, 2015, was $751.0 million, up $101.3 million, or 15.6 percent, from $649.7 million at September 30, 2014.

Mr. Klein noted, "The third quarter production represented another quarter of solid mortgage production with a total of $87 million; a 29 percent increase from the prior year.  This quarter, our new money production accounted for 93 percent of our volume, and our gain on sale was a healthy 1.49 percent.  Both of these metrics represent a strong performance in all of our markets served, as well as new business and disciplined pricing for State Bank."

Mortgage Banking ($000's)

Sep. 2015

Jun. 2015

Mar. 2015

Dec. 2014

Sep. 2014

Mortgage originations

$  86,965

$  93,605

$  74,955

$  52,058

$  67,502

Mortgage sales

70,081

79,806

64,360

43,542

60,982

Mortgage servicing portfolio

750,958

723,100

684,390

662,662

649,669

Mortgage servicing rights

6,798

6,548

5,860

5,704

5,720

Mortgage servicing revenue:

Loan servicing fees

459

438

420

410

400

OMSR amortization

(223)

(219)

(282)

(174)

(175)

Net administrative fees

236

219

138

236

225

OMSR valuation adjustment

(138)

268

(80)

(193)

62

Net loan servicing fees

98

487

58

43

287

Gain on sale of mortgages

1,687

1,805

1,400

1,003

1,442

Mortgage banking revenue, net

$1,785

$2,292

$1,458

$1,046

$1,729

Fee Income and Noninterest Expense

SB Financial's fee income includes revenue from a diverse group of services, such as wealth management, deposit fees and income from bank-owned life insurance.  Wealth management assets under management stood at $310.7 million as of September 30, 2015.  For the third quarter of 2015, fee income as a percentage of total revenue was 39.4 percent and 40.8 percent year to date.  

For the third quarter of 2015, noninterest expense (NIE) was down $0.3 million, or 3.8 percent, compared to the same quarter last year.  Compared to the linked quarter, NIE was down $0.2 million, or 2.8 percent. 

Mr. Klein stated, "Total fee income, while slightly down from a strong linked quarter, still represented over 39 percent of total revenue.  We are especially pleased with our mortgage production and now we are gaining traction from our SBA lending group, which has increased loan-sale-gains by 390 percent on a year to date basis." 

Fee Income / Noninterest Expense

($000's)

Sep. 2015

Jun. 2015

Mar. 2015

Dec. 2014

Sep. 2014

Fee Income

$ 3,952

$ 4,443

$ 3,596

$ 3,164

$ 3,809

Fee Income / Total Revenue

39.4%

43.5%

39.4%

36.5%

41.6%

Fee Income / Average Assets

2.2%

2.5%

2.0%

1.8%

2.3%

Noninterest Expense

$ 6,626

$ 6,818

$ 6,644

$ 6,364

$ 6,888

Efficiency Ratio

65.6%

66.3%

72.2%

72.8%

74.6%

NIE / Average Assets

3.7%

3.8%

3.7%

3.7%

4.1%

Balance Sheet

Total assets as of September 30, 2015, were $719.2 million, up 8.2 percent from a year ago.  Total equity as of September 30, 2015, was $80.3 million, up 33.3 percent from a year ago.  Equity balances included the net impact of the capital-raise completed in the fourth quarter of 2014, which added $14.0 million to total equity through the public offering of depository shares, each representing a 1/100th interest in the 6.50 percent Noncumulative Convertible Preferred Shares, Series A.

Total loans held for investment were $540.9 million at September 30, 2015, up $35.0 million, or 6.9 percent, from September 30, 2014.  Residential real estate loans accounted for the majority of growth, up $19.1 million, or 17.8 percent.  Commercial real estate and agricultural loans also rose $18.3 million and $1.9 million, or 8.6 percent, and 4.4 percent, respectively.

The investment portfolio, including Federal Reserve Bank and Federal Home Loan Bank stock, of $99.2 million represented 13.8 percent of assets at September 30, 2015, and was up 16.9 percent from a year ago.  Deposit balances of $573.6 million at September 30, 2015, increased by $38.3 million, or 7.2 percent, since September 30, 2014.  Growth from the prior year included $19.2 million in checking and $19.1 million in savings and time deposit balances.

Mr. Klein said, "Loan volume accelerated this quarter, as we had balance growth from the linked quarter of $18.5 million or 14 percent annualized.  Nonperforming assets were impacted by a commercial real estate credit that has been periodically delinquent over the past year.  While this specific credit moved our NPA ratio above 1 percent for the first time since March of 2014, we feel it will be resolved positively in the near term."

Loan Portfolio ($000's)

Sep. 2015

Jun. 2015

Mar. 2015

Dec. 2014

Sep. 2014

Variance YOY

Commercial

$  83,741

$  84,297

$  85,022

$  88,329

$  90,407

$ (6,666)

% of Total

15.5%

16.0%

16.6%

17.1%

17.9%

(7.4%)

Commercial RE

231,249

223,994

217,610

217,030

212,964

18,285

% of Total

42.8%

42.9%

42.5%

42.0%

42.1%

8.6%

Agriculture

46,102

45,724

44,266

46,217

44,162

1,940

% of Total

8.5%

8.8%

8.7%

9.0%

8.7%

4.4%

Residential RE

126,840

116,944

114,702

113,214

107,712

19,128

% of Total

23.5%

22.4%

22.4%

21.9%

21.3%

17.8%

Consumer & Other

52,957

51,444

50,184

51,546

50,679

2,278

% of Total

9.7%

9.9%

9.8%

10.0%

10.0%

4.5%

Total Loans

$540,889

$522,403

$511,784

$516,336

$505,924

$ 34,965

Total Growth Percentage

6.9%

Deposit Bal. ($000's)

Sep. 2015

Jun. 2015

Mar. 2015

Dec. 2014

Sep. 2014

Variance YOY

Non-Int DDA

$  102,460

$  96,322

$  96,638

$  97,853

$  90,261

$ 12,199

% of Total

17.9%

17.1%

16.7%

17.8%

16.9%

13.5%

Interest DDA

126,816

127,362

133,145

121,043

119,805

7,011

% of Total

22.1%

22.6%

23.0%

22.0%

22.4%

5.9%

Savings

77,809

78,729

75,445

64,107

61,770

16,039

% of Total

13.6%

14.0%

13.1%

11.6%

11.5%

26.0%

Money Market

107,538

100,315

106,325

104,602

96,506

11,032

% of Total

18.7%

17.8%

18.4%

19.0%

18.0%

11.4%

Certificates

158,945

160,198

166,730

163,301

166,919

(7,974)

% of Total

27.7%

28.5%

28.8%

29.6%

31.2%

(4.8%)

Total Deposits

$573,568

$562,926

$578,283

$550,906

$535,261

$ 38,307

Total Growth Percentage

7.2%

Asset Quality

SB Financial continues to maintain above peer median asset quality, reporting nonperforming assets of $8.5 million as of September 30, 2015, up $3.1 million, or 58.6 percent, from the year-ago quarter.  The increase was the result of an existing delinquent commercial real estate credit that has moved to foreclosure.  The Company feels the valuation of the property will approximate the loan commitment when the situation is resolved.  SB Financial's 1.18 percent of nonperforming assets to total assets remains near the top quartile in its 64-bank peer group.  The coverage of problem loans by the loan loss allowance was 85.1 percent at September 30, 2015, down from the 139.2 percent at September 30, 2014.

Summary of Nonperforming Assets ($000's)

Nonperforming Loan Category

Sep. 2015

Jun. 2015

Mar. 2015

Dec. 2014

Sep. 2014

Variance YOY

Commercial

$ 453

$702

$ 1,413

$ 1,387

$ 1,397

$(944)

% of Total Commercial loans

0.54%

0.84%

1.66%

1.77%

1.55%

(67.5%)

Commercial RE

5,393

2,023

1,932

2,092

616

4,777

% of Total CRE loans

2.33%

0.90%

0.89%

0.96%

0.29%

775.5%

Residential RE

795

772

967

992

1,015

(220)

% of Total Res. RE loans

1.72%

0.66%

0.84%

0.88%

0.94%

(21.7%)

Consumer & Other

101

112

138

138

174

(73)

% of Total Cons. & Other loans

0.08%

0.22%

0.27%

0.27%

0.34%

(42.0%)

Total Nonaccruing Loans

6,742

3,609

4,450

4,609

3,202

3,540

% of Total Loans

1.25%

0.69%

0.87%

0.93%

0.63%

110.6%

Accruing Restructured Loans

1,576

1,595

1,524

1,384

1,620

Total Nonaccruing & Restructured Loans

$ 8,318

$ 5,204

$ 5,974

$  5,993

$  4,822

$ 3,496

% of Total Loans

1.54%

1.00%

1.17%

1.16 %

0.95%

72.5%

Foreclosed Assets

188

180

207

285

540

Total Nonperforming Assets

$ 8,506

$ 5,384

$ 6,181

$  6,278

$  5,362

$ 3,144

% of Total Assets

1.18%

0.76%

0.86%

0.92%

0.81%

58.6%

Webcast and Conference Call

The Company will hold a related conference call and webcast on October 27, 2015, at 2:30 p.m. EST.  Interested parties may access the conference call by dialing 1-888-338-9469.  The webcast can be accessed at http://www.yoursbfinancial.com/investorrelations.html.  An audio replay of the call will be available on the SB Financial website.

About SB Financial Group

Headquartered in Defiance, Ohio, SB Financial is a diversified financial services holding company with two wholly-owned operating subsidiaries: State Bank and RDSI. State Bank provides a full range of financial services for consumers and small businesses, including wealth management, mortgage banking and commercial and agricultural lending, operating through 17 banking centers in eight Ohio counties and one center in Fort Wayne, Indiana, with 18 full service ATMs.  The Company has four loan production offices located throughout the Tri-State region of Ohio, Indiana and Michigan.  RDSI provides item processing services to community banks located primarily in the Midwest. SB Financial's common stock is listed on the NASDAQ Capital Market under the symbol "SBFG".  SB Financial's depository shares, each representing a 1/100th interest in the preferred shares, Series A are listed on the NASDAQ Capital Market under the symbol "SBFGP".  

In May 2015, SB Financial was ranked #163 on the American Banker Magazine's list of Top 200 Publicly Traded Community Banks and Thrifts based on three-year average return on equity ("ROE") as of December 31, 2014.

Forward-Looking Statements

Certain statements within this document, which are not statements of historical fact, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties and actual results may differ materially from those predicted by the forward-looking statements. These risks and uncertainties include, but are not limited to, risks and uncertainties inherent in the national and regional banking industry, changes in economic conditions in the market areas in which SB Financial and its subsidiaries operate, changes in policies by regulatory agencies, changes in accounting standards and policies, changes in tax laws, fluctuations in interest rates, demand for loans in the market areas in SB Financial and its subsidiaries operate, increases in FDIC insurance premiums, changes in the competitive environment, losses of significant customers, geopolitical events, the loss of key personnel and other risks identified in SB Financial's Annual Report on Form 10-K and documents subsequently filed by SB Financial with the Securities and Exchange Commission.  Forward-looking statements speak only as of the date on which they are made, and SB Financial undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made, except as required by law. All subsequent written and oral forward-looking statements attributable to SB Financial or any person acting on its behalf are qualified by these cautionary statements.

Non-GAAP Financial Measures

In addition to results presented in accordance with GAAP, this release contains certain non-GAAP financial measures. Management believes that providing certain non-GAAP financial measures provides investors with information useful in understanding the Company's financial performance, its performance trends and financial position. These non-GAAP measures should not be considered a substitute for GAAP basis measures and results.

 

SB FINANCIAL GROUP, INC.  

CONSOLIDATED BALANCE SHEETS - (Unaudited)

September

June

March

December

September

($ in Thousands)

2015

2015

2015

2014

2014

ASSETS

Cash and due from banks

$

18,372

21,709

49,765

28,197

21,870

Securities available for sale, at fair value

95,482

98,786

94,056

85,240

81,148

Other securities - FRB and FHLB Stock

3,748

3,748

3,748

3,748

3,748

Total investment securities

99,230

102,534

97,804

88,988

84,896

Loans held for sale

8,517

10,067

8,667

5,168

6,736

Loans, net of unearned income

540,889

522,403

511,784

516,336

505,924

Allowance for loan losses

(7,076)

(7,006)

(6,830)

(6,771)

(6,713)

Net loans

533,813

515,397

504,954

509,565

499,211

Premises and equipment, net

17,619

16,432

15,407

13,604

13,256

Cash surrender value of life insurance

13,364

13,291

13,219

13,148

13,074

Goodwill

16,353

16,353

16,353

16,353

16,353

Core deposits and other intangibles

120

174

229

283

338

Foreclosed assets held for sale, net

188

180

207

285

540

Mortgage servicing rights

6,798

6,548

5,860

5,704

5,720

Accrued interest receivable

1,817

1,506

1,554

1,346

1,853

Other assets

3,046

3,017

3,536

1,587

709

Total assets

$

719,237

707,208

717,555

684,228

664,556

LIABILITIES AND EQUITY

Deposits

Non interest bearing demand

$

102,460

96,322

96,638

97,853

90,261

Interest bearing demand

126,816

127,362

133,145

121,043

119,805

Savings

77,809

78,729

75,445

64,107

61,770

Money market

107,538

100,315

106,325

104,602

96,506

Time deposits

158,945

160,198

166,730

163,301

166,919

Total deposits

573,568

562,926

578,283

550,906

535,261

Notes payable

-

-

-

-

7,000

Advances from Federal Home Loan Bank

30,000

34,000

30,000

30,000

30,000

Repurchase agreements

16,911

15,169

14,648

12,740

17,902

Trust preferred securities

10,310

10,310

10,310

10,310

10,310

Accrued interest payable

341

289

334

264

355

Other liabilities

7,782

6,391

6,880

4,325

3,462

Total liabilities

638,912

629,085

640,455

608,545

604,290

Equity

Preferred stock

13,983

13,983

13,983

13,983

-

Common stock 

12,569

12,569

12,569

12,569

12,569

Additional paid-in capital

15,444

15,424

15,413

15,461

15,418

Retained earnings

38,705

36,930

35,429

34,379

33,075

Accumulated other comprehensive income

1,157

750

1,264

918

831

Treasury stock

(1,533)

(1,533)

(1,558)

(1,627)

(1,627)

Total equity

80,325

78,123

77,100

75,683

60,266

Total liabilities and equity

$

719,237

707,208

717,555

684,228

664,556

 

SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)

($ in thousands, except share data)

At and for the Three Months Ended

Nine Months Ended

September

June

March

December

September

September

September

Interest income

2015

2015

2015

2014

2014

2015

2014

Loans

  Taxable 

$

6,152

5,835

5,619

5,707

5,855

17,606

16,750

  Nontaxable

10

9

6

6

9

25

38

Securities

  Taxable 

382

395

372

300

279

1,149

898

  Nontaxable

173

175

177

177

178

525

532

Total interest income

6,717

6,414

6,174

6,190

6,321

19,305

18,218

Interest expense

Deposits

492

500

495

483

500

1,487

1,501

Repurchase Agreements & Other

5

4

5

53

23

14

38

Federal Home Loan Bank advances

94

94

92

95

94

280

239

Trust preferred securities

53

53

51

54

354

157

1,017

Total interest expense

644

651

643

685

971

1,938

2,795

Net interest income

6,073

5,763

5,531

5,505

5,350

17,367

15,423

Provision for loan losses 

100

500

350

150

150

950

300

Net interest income after provision

  for loan losses

5,973

5,263

5,181

5,355

5,200

16,417

15,123

Noninterest income

Wealth Management Fees

636

666

659

679

670

1,961

1,951

Customer service fees

734

702

632

686

730

2,068

2,005

Gain on sale of mtg. loans & OMSR's

1,687

1,805

1,400

1,003

1,442

4,892

3,225

Mortgage loan servicing fees, net

98

486

58

43

287

642

688

Gain on sale of non-mortgage loans

296

288

288

143

71

872

178

Data service fees

294

306

317

324

337

917

965

Net gain on sales of securities

-

-

-

104

-

-

56

Gain/(loss) on sale/disposal of assets

-

(1)

(19)

(15)

(15)

(20)

(64)

Other income

207

191

261

197

287

659

659

Total non-interest income

3,952

4,443

3,596

3,164

3,809

11,991

9,663

Noninterest expense

Salaries and employee benefits

3,650

3,935

3,477

3,179

3,435

11,062

10,006

Net occupancy expense

481

480

503

521

508

1,464

1,566

Equipment expense

568

524

565

625

616

1,657

1,900

Data processing fees

286

247

263

230

238

796

698

Professional fees

416

426

440

465

435

1,282

1,238

Marketing expense

146

142

149

166

105

437

398

Telephone and communication

96

98

90

91

94

284

313

Postage and delivery expense

198

201

234

197

195

633

586

State, local and other taxes

130

128

129

94

89

387

276

Employee expense

126

138

153

111

122

417

377

Intangible amortization expense

54

55

54

55

55

163

317

Other expenses

475

444

587

630

996

1,506

1,918

Total non-interest expense

6,626

6,818

6,644

6,364

6,888

20,088

19,593

Income before income tax expense

3,299

2,888

2,133

2,155

2,121

8,320

5,193

Income tax expense 

1,035

897

637

631

607

2,569

1,454

Net income 

$

2,264

1,991

1,496

1,524

1,513

5,751

3,738

Preferred Stock Dividends 

244

244

225

-

-

712

-

Net income available to common

2,020

1,747

1,271

1,524

1,513

5,039

3,738

Common share data:

Basic earnings per common share

$

0.41

0.36

0.26

0.31

0.31

1.03

0.77

Diluted earnings per common share

$

0.35

0.31

0.23

0.30

0.31

0.89

0.76

Average shares outstanding ($ in thousands):

Basic:

4,884

4,884

4,879

4,875

4,875

4,882

4,873

Diluted: 

6,390

6,382

6,379

5,044

4,900

6,422

4,896

 

SB FINANCIAL GROUP, INC.

                                                  CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)                                               

($ in thousands, except per share data)

At and for the Three Months Ended

Nine Months Ended

September

June

March

December

September

September

September

SUMMARY OF OPERATIONS

2015

2015

2015

2014

2014

2015

2014

   Net interest income 

$

6,073

5,763

5,531

5,505

5,350

17,367

15,423

         Tax-equivalent adjustment

$

94

95

94

94

96

283

294

   Tax-equivalent net interest income 

$

6,167

5,858

5,625

5,599

5,446

17,650

15,717

   Provision for loan loss 

$

100

500

350

150

150

950

300

   Noninterest income

$

3,952

4,443

3,596

3,164

3,809

11,991

9,663

   Total revenue, tax-equivalent

$

10,119

10,301

9,221

8,763

9,255

29,641

25,380

   Noninterest expense

$

6,626

6,818

6,644

6,364

6,888

20,088

19,593

   Pre provision pretax income

$

3,399

3,388

2,483

2,305

2,271

9,270

5,493

   Pretax income

$

3,299

2,888

2,133

2,155

2,121

8,320

5,193

   Net income 

$

2,264

1,991

1,496

1,524

1,513

5,751

3,738

   Income available to common shareholders 

$

2,020

1,747

1,271

1,524

1,513

5,039

3,738

PER SHARE INFORMATION:

   Basic earnings per share

$

0.41

0.36

0.26

0.31

0.31

1.03

0.77

   Diluted earnings per share

$

0.35

0.31

0.23

0.30

0.31

0.89

0.76

   Common dividends

$

0.050

0.050

0.045

0.045

0.040

0.145

0.115

   Book value per common share

$

12.68

12.33

12.18

11.96

12.36

12.68

12.36

   Tangible book value per common share

$

10.21

9.75

9.53

9.24

8.94

10.21

8.94

   Market price per common share

$

10.27

10.59

10.55

9.40

9.05

10.27

9.05

PERFORMANCE RATIOS:

   Return on average assets 

1.26%

1.11%

0.84%

0.89%

0.90%

1.07%

0.75%

   Return on average equity

11.42%

10.26%

7.82%

9.40%

10.14%

9.84%

8.54%

   Return on avg. tangible common equity

18.55%

16.90%

13.03%

13.03%

14.09%

16.20%

12.00%

   Efficiency ratio 

65.56%

66.26%

72.20%

72.78%

74.60%

67.87%

76.84%

   Earning asset yield

4.27%

4.18%

4.14%

4.18%

4.29%

4.20%

4.16%

   Cost of interest bearing liabilities

0.49%

0.49%

0.49%

0.53%

0.76%

0.49%

0.74%

   Net interest margin

3.81%

3.70%

3.64%

3.66%

3.58%

3.72%

3.47%

   Tax equivalent effect

0.06%

0.06%

0.07%

0.07%

0.06%

0.06%

0.07%

   Net interest margin - fully tax equivalent basis 

3.87%

3.76%

3.71%

3.73%

3.64%

3.78%

3.54%

ASSET QUALITY RATIOS:

   Gross charge-offs

$

58

350

303

101

94

711

747

   Recoveries

$

29

26

11

9

90

66

196

   Net charge-offs

$

29

324

292

92

4

645

551

   Nonaccruing loans/ Total loans

1.25%

0.69%

0.87%

0.89%

0.63%

1.25%

0.63%

   Nonperforming loans/ Total loans

1.54%

1.00%

1.17%

1.16%

0.95%

1.54%

0.95%

   Nonperforming assets/ Loans & OREO

1.57%

1.03%

1.21%

1.22%

1.06%

1.57%

1.06%

   Nonperforming assets/ Total assets

1.18%

0.76%

0.86%

0.92%

0.81%

1.18%

0.81%

   Allowance for loan loss/ Nonperforming loans

85.07%

134.63%

114.33%

112.98%

139.22%

85.07%

139.22%

   Allowance for loan loss/ Total loans

1.31%

1.34%

1.33%

1.31%

1.33%

1.31%

1.33%

   Net loan charge-offs/ Average loans (ann.)

0.02%

0.25%

0.23%

0.07%

N/M

0.16%

0.15%

   Loan loss provision/ Net charge-offs

344.83%

154.32%

119.86%

163.04%

N/M

147.29%

54.45%

CAPITAL & LIQUIDITY RATIOS:

   Loans/ Deposits

94.30%

92.80%

88.50%

93.72%

94.52%

94.30%

94.52%

   Equity/ Assets

11.17%

11.05%

10.74%

11.06%

9.07%

11.17%

9.07%

   Tangible equity/ Tangible assets

7.10%

6.89%

6.64%

6.75%

6.73%

7.10%

6.73%

   Tangible equity adjusted for conversion

9.09%

8.92%

8.63%

8.84%

6.73%

9.09%

6.73%

END OF PERIOD BALANCES

   Total loans 

$

540,889

522,403

511,784

516,336

505,924

540,889

505,924

   Total assets

$

719,237

707,208

717,555

684,228

664,556

719,237

664,556

   Deposits

$

573,568

562,926

578,283

550,906

535,261

573,568

535,261

   Stockholders equity

$

80,325

78,123

77,100

75,683

60,266

80,325

60,266

   Intangibles

$

16,473

16,527

16,582

16,636

16,691

16,473

16,691

   Preferred equity

$

13,983

13,983

13,983

13,983

-

13,983

-

   Tangible equity

$

49,869

47,613

46,535

45,064

43,575

49,869

43,575

   Full-time equivalent employees

209

207

198

190

195

209

195

   Period end basic shares outstanding

4,884

4,884

4,881

4,875

4,875

4,884

4,875

   Period end outstanding (Series A Converted)

1,451

1,451

1,451

1,451

-

1,451

-

AVERAGE BALANCES

   Total loans 

$

538,646

521,477

516,004

516,517

512,151

525,459

496,421

   Total earning assets 

$

638,266

622,643

605,956

600,851

598,223

622,407

592,515

   Total assets

$

718,591

716,736

711,100

687,674

673,213

715,670

664,589

   Deposits

$

572,801

576,250

568,885

551,906

534,841

572,500

530,314

   Stockholders equity

$

79,301

77,649

76,534

64,846

59,684

77,871

58,330

   Intangibles

$

16,500

16,555

16,609

16,664

16,719

16,555

16,827

   Preferred equity

$

13,983

13,983

13,983

1,398

-

13,983

-

   Tangible equity

$

48,818

47,111

45,942

46,784

42,965

47,333

41,503

   Average basic shares outstanding

4,884

4,884

4,879

4,875

4,875

4,882

4,873

   Average diluted shares outstanding

6,390

6,382

6,379

5,044

4,900

6,422

4,896

 

SB FINANCIAL GROUP, INC.

Rate Volume Analysis - (Unaudited)

At and for the Three & Nine Months Ended September 30, 2015 and 2014

($ in Thousands)

Three Months Ended September 30, 2015

Three Months Ended September 30, 2014

Average

Average

Average

Average

Assets

Balance

Interest

Rate

Balance

Interest

Rate

Taxable securities

$

82,015

382

1.86%

$

68,275

279

1.63%

Nontaxable securities

17,605

262

5.96%

17,797

270

6.08%

Loans, net

538,646

6,167

4.58%

512,151

5,869

4.58%

       Total earning assets

638,266

6,811

4.27%

598,223

6,417

4.29%

Cash and due from banks

27,300

23,672

Allowance for loan losses

(7,023)

(6,652)

Premises and equipment

17,173

13,791

Other assets

42,875

44,179

      Total assets

$

718,591

$

673,213

Liabilities

Savings and interest bearing demand

$

311,337

91

0.12%

$

271,848

40

0.06%

Time deposits

160,519

401

1.00%

172,886

460

1.06%

Repurchase agreements & Other

17,573

5

0.11%

20,639

6

0.12%

Advances from Federal Home Loan Bank

30,043

94

1.25%

30,000

94

1.25%

Trust preferred securities

10,310

53

2.06%

18,043

371

8.22%

      Total interest bearing liabilities

529,782

644

0.49%

513,416

971

0.76%

Non interest bearing demand

100,945

0.41%

90,107

0.64%

Other liabilities

8,563

10,006

      Total liabilities

639,290

613,529

Equity

79,301

59,684

      Total liabilities and equity

$

718,591

$

673,213

Net interest income (tax equivalent basis)

$              6,167

$              5,446

Net interest income as a percent of average interest-earning assets

3.87%

3.64%

Nine Months Ended September 30, 2015

Nine Months Ended September 30, 2014

Average

Average

Average

Average

Assets

Balance

Interest

Rate

Balance

Interest

Rate

Taxable securities

$

79,141

1,149

1.94%

$

77,134

898

1.55%

Nontaxable securities

17,807

795

5.95%

18,960

806

5.67%

Loans, net

525,459

17,644

4.48%

496,421

16,808

4.51%

       Total earning assets

622,407

19,588

4.20%

592,515

18,512

4.16%

Cash and due from banks

41,123

21,095

Allowance for loan losses

(6,938)

(6,804)

Premises and equipment

15,899

13,739

Other assets

43,179

44,044

      Total assets

$

715,670

$

664,589

Liabilities

Savings and interest bearing demand

$

310,542

251

0.11%

$

270,086

105

0.05%

Time deposits

163,076

1,236

1.01%

173,480

1,396

1.07%

Repurchase agreements & Other

16,160

14

0.12%

18,457

21

0.15%

Advances from Federal Home Loan Bank

30,029

280

1.24%

22,371

239

1.42%

Trust preferred securities

10,310

157

2.03%

19,589

1,034

7.04%

      Total interest bearing liabilities

530,117

1,938

0.49%

503,983

2,795

0.74%

Non interest bearing demand

98,882

0.41%

86,748

0.63%

Other liabilities

8,800

15,528

      Total liabilities

637,799

606,259

Equity

77,871

58,330

      Total liabilities and equity

$

715,670

$

664,589

Net interest income (tax equivalent basis)

$            17,650

$            15,717

Net interest income as a percent of average interest-earning assets

3.78%

3.54%

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/sb-financial-group-inc-announces-third-quarter-and-nine-month-2015-results-300166196.html

SOURCE SB Financial Group, Inc.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, FDIC, Earnings