06:51:54 EDT Sat 20 Apr 2024
Enter Symbol
or Name
USA
CA



Timberland Bancorp Earnings Per Share Increases 12% to $0.48 for First Fiscal Quarter of 2018

2018-01-22 21:30 ET - News Release

  • Increases Quarterly Cash Dividend by 18%
  • Increases Net Income 15%
  • Increases Operating Revenue 9%
  • Writes Down Net Deferred Tax Asset by $548,000 Reducing EPS by $0.07

HOQUIAM, Wash., Jan. 22, 2018 (GLOBE NEWSWIRE) -- Timberland Bancorp, Inc. (NASDAQ:TSBK) (“Timberland” or “the Company”) today reported net income of $3.61 million, or $0.48 per diluted common share, for its first fiscal quarter ended December 31, 2017. This compares to net income of $3.15 million, or $0.43 per diluted common share, for the quarter ended December 31, 2016, and net income of $3.62 million, or $0.48 per diluted common share for the preceding quarter ended September 30, 2017.

Timberland’s Board of Directors also announced an 18% increase in the quarterly cash dividend to shareholders to $0.13 per common share, payable on February 28, 2018 to shareholders of record on February 14, 2018. 

“The recently enacted tax reform legislation will materially reduce Timberland’s 2018 fiscal year income tax expense.  Fiscal year companies, such as Timberland, were able to use a reduced tax rate for the recently completed December quarter,” said Michael Sand, President and CEO.  “For the December quarter, a blended tax rate of 24.5% was applicable to the Company’s current taxable income rather than the previously employed 35% rate.  This blended rate will also apply to the Company’s taxable income for each of the next three quarters, after which the Company will cease using the blended rate and revert to the newly legislated 21% corporate tax rate.  During the quarter, the Company incurred a one-time tax expense of $548,000 to write down its net deferred tax asset and that expense was fully offset by a $551,000 tax benefit gained by using the blended rate.  We have continued to grow our franchise by increasing loans and deposits, expanding net interest margin and maintaining solid asset quality,” stated Sand.  “Additionally, based on a number of factors including the Company’s sustained strong financial performance, its Board of Directors voted to increase the quarterly cash dividend by 18% to $0.13 per share from the $0.11 per share dividend declared for each of the previous four quarters.”

First Fiscal Quarter 2018 Earnings and Balance Sheet Highlights (at or for the period ended December 31, 2017, compared to December 31, 2016, or September 30, 2017):

   Earnings Highlights:

  • Net income increased 15% to $3.61 million from $3.15 million for the comparable quarter one year ago;
  • Earnings per diluted common share (“EPS”) increased 12% to $0.48 from $0.43 for the comparable quarter one year ago;
  • Return on average equity and return on average assets for the current quarter remained strong at 12.90% and 1.50%, respectively;
  • Operating revenue increased 9% from the comparable quarter one year ago and 3% from the preceding quarter; and
  • Net interest margin improved to 4.19% from 3.91% for the comparable quarter one year ago and from 4.18% for the preceding quarter.

   Balance Sheet Highlights:

  • Increased total assets 8% year-over-year and 4% from the prior quarter;
  • Increased net loans receivable 5% year-over-year and 2% from the prior quarter;
  • Increased total deposits 11% year-over-year and 5% from the prior quarter;
  • Decreased non-performing assets 15% year-over-year and 4% from the prior quarter; and
  • Increased book and tangible book (non-GAAP) values per common share to $15.49 and $14.72, respectively, at December 31, 2017.

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 recoveries or other than temporary impairment (“OTTI”) charges on investment securities) increased 9% for the current quarter to $12.55 million from $11.53 million for the comparable quarter one year ago and increased 3% from $12.24 million for the preceding quarter. 

Net interest income for the current quarter increased 13% to $9.43 million from $8.31 million for the comparable quarter one year ago and increased 3% from $9.13 million for the preceding quarter.  The increases were primarily due to increases in average total interest-earning assets and increases in the yield earned on average total interest-earning assets.

The net interest margin (“NIM”) for the current quarter improved to 4.19% from 3.91% for the comparable quarter one year ago and from 4.18% for the preceding quarter.  The NIM for the current quarter was increased by approximately two basis points due to the collection of $45,000 of non-accrual interest.  The NIM for the comparable quarter one year ago was increased by approximately one basis point due to the collection of $21,000 of non-accrual interest and the NIM for the preceding quarter was increased by less than one basis point due to the collection of $8,000 of non-accrual interest.   

Non-interest income decreased slightly to $3.14 million for the current quarter from $3.15 million for the preceding quarter and decreased 2% from $3.22 million for the comparable quarter one year ago.  The decreased non-interest income for the current quarter compared to the preceding quarter was primarily due to a decrease in the ATM and debit card interchange transaction fees, which was partially offset by an increase in gain on sales of loans.

Total operating expenses for the current quarter increased 4% to $7.18 million from $6.91 million for the preceding quarter and increased 5% from $6.81 million for the comparable quarter one year ago.  The increased expenses for the current quarter compared to the preceding quarter were primarily due to increases in the salaries and employee benefits and OREO and other repossessed assets categories.  The increase in salaries and employee benefits was primarily due to typical annual salary adjustments and the hiring of additional lending personnel.  The increase in OREO and other repossessed assets expense was primarily due to market value write-downs on two real estate properties and one personal property during the quarter.  The efficiency ratio for the current quarter was 57.08% compared to 56.31% for the preceding quarter and 59.07% for the comparable quarter one year ago.

The provision for income taxes for the current quarter increased to $1.78 million from $1.75 million for the preceding quarter, and was impacted by the Tax Cuts and Jobs Act Legislation which was signed into law on December 22, 2017.  As a result of the new legislation (which decreases the federal corporate income tax rate to 21.0% from 35.0%), Timberland recorded a one-time income tax expense of $548,000 in conjunction with writing down its net deferred tax asset (“DTA”).   Since Timberland is a September 30th fiscal year-end corporation, it will use a blended tax rate of 24.5% for the fiscal year ending September 30, 2018 and then use a 21.0% rate thereafter.  The impact of using the 24.5% blended tax rate for the current quarter versus a 35.0% tax rate reduced the provision for income tax expense by approximately $551,000 and offset the one-time $548,000 DTA write-down.

Balance Sheet Management

Total assets increased $41.87 million, or 4%, during the first fiscal quarter to $993.90 million at December 31, 2017 from $952.02 million at September 30, 2017.  The increase was primarily due to a $28.51 million increase in cash and cash equivalents and CDs held for investment and a $14.90 million increase in net loans receivable which were funded by increased deposits. 

Liquidity, as measured by the sum of cash and cash equivalents, CDs held for investment and available for sale investment securities, was 25.1% of total liabilities at December 31, 2017, compared to 22.9% at September 30, 2017, and 23.1% one year ago. 

Net loans receivable increased $14.90 million, or 2%, to $705.27 million at December 31, 2017, from $690.36 million at September 30, 2017.  The increase was primarily due to a $5.72 million increase in custom and owner/builder one- to four-family construction loans, a $4.16 million increase in commercial real estate loans, a $3.27 million increase in multi-family construction loans, a $2.96 million decrease in the amount of undisbursed construction loans in process, a $2.76 million increase in multi-family mortgage loans, a $2.37 million increase in commercial construction loans and smaller increases in several other categories.  These increases were partially offset by a $2.79 million decrease in land loans, a $2.67 million decrease in speculative one- to four-family construction loans, a $1.17 million decrease in one- to four-family mortgage loans and smaller decreases in several other categories. 

 
LOAN PORTFOLIO
($ in thousands)December 31, 2017 September 30, 2017 December 31, 2016
 Amount Percent Amount Percent Amount Percent
            
Mortgage loans:           
  One- to four-family (a)$  116,976  15% $  118,147  15% $ 119,485  16%
  Multi-family   61,366         8     58,607    7     52,062    7 
  Commercial   333,085    42     328,927    42     323,496    44 
  Construction - custom and            
owner/builder   123,365    15     117,641     15      96,292    13 
  Construction - speculative
         one- to four-family
   7,253    1     9,918    1     6,133    1 
  Construction - commercial   22,000    3     19,630    3     8,627    1 
  Construction - multi-family   24,601    3     21,327    3     22,092    3 
  Land   21,122    2     23,910    3     22,359    3 
Total mortgage loans   709,768    89     698,107    89     650,546    88 
            
Consumer loans:           
  Home equity and second            
mortgage   38,975    5     38,420    5     37,602    5 
  Other   4,050    --     3,823    --     4,523    1 
Total consumer loans   43,025    5     42,243    5     42,125    6 
            
Commercial business loans (b)     43,993    6     44,444    6     42,657    6 
Total loans   796,786  100%    784,794  100%    735,328  100%
Less:           
Undisbursed portion of            
construction loans in           
         process (79,449)    (82,411)    (54,161)  
Deferred loan origination            
fees (2,504)    (2,466)    (2,184)  
Allowance for loan losses (9,565)    (9,553)    (9,843)  
Total loans receivable, net$  705,268    $  690,364    $669,140   
 

_______________________

(a) Does not include one- to four-family loans held for sale totaling $3,236, $3,515 and $2,008 at December 31, 2017, September 30, 2017, and December 31, 2016, respectively. 
(b) Does not include commercial business loans held for sale totaling $171 and $84 at December 31, 2017 and September 30, 2017, respectively.

Timberland originated $82.51 million in loans during the quarter ended December 31, 2017, compared to $90.15 million for the comparable quarter one year ago and $85.10 million for the preceding quarter.  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.  Timberland also (on a much smaller volume) periodically sells the guaranteed portion of U.S. Small Business Administration (“SBA”) loans.  During the first quarter of fiscal 2018, fixed-rate one- to four-family mortgage loans and SBA loans totaling $15.91 million were sold compared to $24.20 million for the comparable quarter one year ago and $15.88 million for the preceding quarter.
                                            
Timberland’s investment securities and other investments decreased $82,000, or 1%, to $11.30 million at December 31, 2017, from $11.38 million at September 30, 2017, primarily due to scheduled amortization.

 
DEPOSIT BREAKDOWN
($ in thousands)
  December 31, 2017 September 30, 2017 December 31, 2016 
  Amount Percent Amount Percent Amount Percent 
Non-interest-bearing demand $210,108 24% $205,952 25% $176,382   22% 
NOW checking  218,422  25   220,315  26   207,415   26  
Savings  142,660  16   140,987  17   131,124   17  
Money market  156,665  18   122,877  15   122,026   15  
Money market – brokered  10,796   1   8,125   1   6,912   1  
Certificates of deposit under $250  118,017  14   120,844  14   127,035   17  
Certificates of deposit $250 and over  16,208  2   15,601  2   15,872   2  
Certificates of deposit – brokered  3,198 --   3,197 --   3,209   --  
  Total deposits $876,074 100% $837,898 100% $789,975 100% 
 

Total deposits increased $38.18 million, or 5%, during the current quarter to $876.07 million at December 31, 2017, from $837.90 million at September 30, 2017.  This increase was primarily due to a $36.46 million increase in money market account balances, a $4.16 million increase in non-interest-bearing demand account balances and a $1.67 million increase savings account balances.  These increases were partially offset by a $2.22 million decrease in certificates of deposit account balances and a $1.89 million decrease in NOW checking account balances.  The increase in money market account balances was primarily due to a commercial customer making a large deposit ($28.7 million).  The majority of this deposit is scheduled to be withdrawn during January, 2018.

Shareholders’ Equity

Total shareholders’ equity increased $3.11 million to $114.11 million at December 31, 2017, from $111.00 million at September 30, 2017.  The increase in shareholders’ equity was primarily due to net income of $3.61 million for the quarter, which was partially offset by dividend payments of $810,000 to shareholders. 

Capital Ratios and Asset Quality

Timberland remains well capitalized with a total risk-based capital ratio of 17.74% and a Tier 1 leverage capital ratio of 11.45% at December 31, 2017.

No provision for loan losses was made for the quarters ended December 31, 2017, September 30, 2017 and December 31, 2016.  Timberland had a net recovery of $12,000 for the current quarter compared to net charge-offs of $57,000 for the preceding quarter and a net recovery of $17,000 for the comparable quarter one year ago.  The allowance for loan losses was 1.34% of loans receivable at December 31, 2017, compared to 1.36% at September 30, 2017 and 1.45% at December 31, 2016.

Total delinquent loans (past due 30 days or more) and non-accrual loans decreased 23% to $3.12 million at December 31, 2017, from $4.06 million one year ago, and increased 29% from $2.41 million at September 30, 2017.  Non-accrual loans decreased 11% to $2.11 million at December 31, 2017 from $2.36 million one year ago, and increased 11% from $1.91 million at September 30, 2017.

 
NON-ACCRUAL LOANSDecember 31, 2017 September 30, 2017 December 31, 2016 
($ in thousands)Amount Quantity Amount Quantity  Amount Quantity
             
Mortgage loans:            
  One- to four-family$  947 8 $  874 7  $  846 7
  Commercial 402 3  213 2     -- --
  Construction -- --  -- --   367 1
  Land   395 4     566 4     735 5
Total mortgage loans   1,744 15    1,653 13   1,948 13
             
Consumer loans:            
  Home equity and second             
mortgage 188 4  258 3     387 5
  Other -- --  -- --     29 1
Total consumer loans 188 4  258 3     416 6
  Commercial business 181 2  -- --   -- --
Total loans$  2,113 21 $   1,911 16  $   2,364 19
 

OREO and other repossessed assets decreased 13% to $2.89 million at December 31, 2017, from $3.30 million at September 30, 2017, and decreased 11% from $3.25 million at December 31, 2016.  At December 31, 2017, the OREO and other repossessed asset portfolio consisted of 14 individual real estate properties and one recreational vehicle.  During the quarter ended December 31, 2017, two OREO properties were sold for a net gain of $12,000.

 
OREO and OTHER REPOSSESSED ASSETSDecember 31, 2017 September 30, 2017 December 31, 2016
($ in thousands)Amount Quantity Amount Quantity Amount Quantity
            
One- to four-family$   516 1 $   875 2 $   456 3
Commercial 332 1  533 2    636 3
Land 2,026 12  1,865 11    2,095 13
Consumer 13 1  28 1    67 1
Total $  2,887 15 $   3,301 16 $     3,254 20
 

The non-performing assets to total assets ratio improved to 0.55% at December 31, 2017, from 0.60% at September 30, 2017 and 0.70% one year ago.

Non-GAAP Financial Measures
In addition to results presented in accordance with generally accepted accounting principles (“GAAP”), this press release contains certain non-GAAP financial measures.  Timberland believes that certain non-GAAP financial measures provide investors with information useful in understanding the Company’s financial performance; however, readers of this report are urged to review these non-GAAP financial measures in conjunction with GAAP results as reported.

Financial measures that exclude intangible assets are non-GAAP measures.  To provide investors with a broader understanding of capital adequacy, Timberland provides non-GAAP financial measures for tangible common equity, along with the GAAP measure.  Tangible common equity is calculated as shareholders’ equity less goodwill.  In addition, tangible assets equal total assets less goodwill.

The following table provides a reconciliation of ending shareholders’ equity (GAAP) to ending tangible shareholders’ equity (non-GAAP), and ending total assets (GAAP) to ending tangible assets (non-GAAP).

 
($ in thousands) December 31, 2017 September 30, 2017 December 31, 2016
       
Shareholders’ equity $  114,112  $  111,000  $  99,634 
Less goodwill  (5,650)  (5,650)  (5,650)
Tangible common equity $  108,462  $   105,350  $  93,984 
       
Total assets $  993,895  $  952,024  $  923,751 
Less goodwill  (5,650)  (5,650)  (5,650)
Tangible assets $  988,245  $  946,374  $  918,101 
 

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 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 2018 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 BANCORP INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
 Three Months Ended
($ in thousands, except per share amounts) Dec. 31, Sept. 30, Dec. 31,
(unaudited)  2017   2017   2016 
 Interest and dividend income      
 Loans receivable and loans held for sale $9,328  $9,104  $8,788 
 Investment securities  58   73   70 
 Dividends from mutual funds, FHLB stock and other investments   26   28   24 
  Interest bearing deposits in banks and CDs  623   505   281 
   Total interest and dividend income    10,035   9,710   9,163 
        
 Interest expense      
 Deposits  601   581   543 
 FHLB borrowings  --   --   307 
   Total interest expense  601   581   850 
   Net interest income  9,434   9,129   8,313 
        
 Provision for loan losses  --   --   -- 
   Net interest income after provision for loan losses  9,434   9,129   8,313 
        
 Non-interest income      
 Service charges on deposits  1,179   1,170   1,105 
 ATM and debit card interchange transaction fees  845   895   800 
 Gain on sales of loans, net  521   502   689 
 Bank owned life insurance (“BOLI”) net earnings  136   139   137 
 Servicing income on loans sold  116   114   97 
 Recoveries (OTTI) on investment securities, net    22     33   -- 
 Other, net  318   292   388 
   Total non-interest income, net  3,137   3,145   3,216 
        
 Non-interest expense      
 Salaries and employee benefits  3,950   3,732   3,680 
 Premises and equipment  768   789   755 
 Advertising  209   199   162 
 OREO and other repossessed assets, net  113   --   30 
 ATM and debit card processing  331   369   311 
 Postage and courier  105   111   95 
 State and local taxes  161   125   155 
 Professional fees  218   258   201 
 FDIC insurance  65   42   113 
 Loan administration and foreclosure  79   93   94 
 Data processing and telecommunications  467   476   450 
 Deposit operations  278   225   309 
 Other, net  432   492   455 
   Total non-interest expense, net  7,176   6,911   6,810 
        
 Income before income taxes  5,395   5,363   4,719 
 Provision for income taxes  1,781   1,748   1,572 
   Net income $3,614  $3,615  $3,147 
        
 Net income per common share:      
   Basic $0.49  $0.50  $0.46 
   Diluted  0.48   0.48   0.43 
        
 Weighted average common shares outstanding:      
   Basic  7,312,531   7,280,773   6,862,749 
   Diluted
  7,508,169   7,473,724   7,235,515 
  
  
TIMBERLAND BANCORP INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
 
($ in thousands, except per share amounts) (unaudited) Dec. 31, Sept. 30, Dec. 31,
   2017   2017   2016 
Assets      
Cash and due from financial institutions $  16,952  $  17,447  $  16,598 
Interest-bearing deposits in banks  149,255   130,741   118,872 
 Total cash and cash equivalents  166,207   148,188   135,470 
        
Certificates of deposit (“CDs”) held for investment, at cost  53,528   43,034   53,432  
       
Investment securities:      
 Held to maturity, at amortized cost  7,077   7,139   7,418 
 Available for sale, at fair value  1,221   1,241   1,288 
FHLB stock  1,107   1,107   2,204 
Other investments, at cost  3,000   3,000   -- 
Loans held for sale  3,407   3,599   2,008 
       
Loans receivable  714,833   699,917   678,983 
Less: Allowance for loan losses  (9,565)  (9,553)  (9,843)
 Net loans receivable  705,268   690,364   669,140 
        
Premises and equipment, net  18,307   18,418   17,816 
OREO and other repossessed assets, net  2,887   3,301   3,254 
BOLI  19,402   19,266   18,858 
Accrued interest receivable  2,743   2,520   2,443 
Goodwill  5,650   5,650   5,650 
Mortgage servicing rights, net  1,871   1,825   1,706 
Other assets  2,220   3,372   3,064 
 Total assets $993,895  $952,024  $923,751 
        
Liabilities and shareholders’ equity      
Deposits: Non-interest-bearing demand $210,108  $205,952  $176,382 
Deposits: Interest-bearing  665,966   631,946   613,593 
 Total deposits  876,074   837,898   789,975 
        
FHLB borrowings  --   --   30,000 
Other liabilities and accrued expenses  3,709   3,126   4,142 
 Total liabilities  879,783   841,024   824,117 
       
Shareholders’ equity      
Common stock, $.01 par value; 50,000,000 shares authorized;
   7,367,327 shares issued and outstanding – December 31, 2017
   7,361,077 shares issued and outstanding – September 30, 2017
   6,956,568 shares issued and outstanding – December 31, 2016   
   
13,540
    

 
13,286
    

 
10,188
 
Unearned shares issued to Employee Stock Ownership Plan (“ESOP”)  (331)  (397)  (595)
Retained earnings  101,039   98,235   90,230 
Accumulated other comprehensive loss  (136)  (124)  (189)
 Total shareholders’ equity  114,112   111,000   99,634 
 Total liabilities and shareholders’ equity $993,895  $952,024  $923,751 


  
KEY FINANCIAL RATIOS AND DATA  Three Months Ended
($ in thousands, except per share amounts) (unaudited) Dec. 31,  Sept. 30, Dec. 31,
   2017   2017   2016 
PERFORMANCE RATIOS:      
Return on average assets (a)  1.50%  1.55%  1.39%
Return on average equity (a)  12.90%  13.23%  12.87%
Net interest margin (a)  4.19%  4.18%  3.91%
Efficiency ratio  57.08%  56.31%  59.07%
       
       
  Dec. 31,  Sept. 30, Dec. 31,
   2017   2017   2016 
ASSET QUALITY RATIOS AND DATA:      
Non-accrual loans $2,113  $1,911  $2,364 
Loans past due 90 days and still accruing  --   --   135 
Non-performing investment securities  500   533   681 
OREO and other repossessed assets  2,887   3,301   3,254 
Total non-performing assets (b) $5,500  $5,745  $6,434 
       
       
Non-performing assets to total assets (b)  0.55%  0.60%  0.70%
Net charge-offs (recoveries) during quarter $  (12) $  57  $  (17)
Allowance for loan losses to non-accrual loans  453%  500%  416%
Allowance for loan losses to loans receivable (c)  1.34%  1.36%  1.45%
Troubled debt restructured loans on accrual status (d) $3,282  $3,342  $7,579 
       
       
CAPITAL RATIOS:      
Tier 1 leverage capital  11.45%  11.52%  10.60%
Tier 1 risk-based capital  16.49%  16.31%  15.13%
Common equity Tier 1 risk-based capital  16.49%  16.31%  15.13%
Total risk-based capital  17.74%  17.56%  16.39%
Tangible common equity to tangible assets (non-GAAP)  10.98%  11.13%  10.24%
       
       
BOOK VALUES:      
Book value per common share $15.49  $15.08  $14.32 
Tangible book value per common share (e)  14.72   14.31   13.51 
       

_______________________________________________
(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 include loans held for sale and is before the allowance for loan losses.
(d)  Does not include troubled debt restructured loans totaling $199, $253 and $404 reported as non-accrual loans at December 31, 2017, September 30, 2017 and December 31, 2016, respectively.
(e)  Tangible common equity divided by common shares outstanding (non-GAAP).         

 
AVERAGE BALANCES, YIELDS, AND RATES - QUARTERLY
($ in thousands)
(unaudited)
 
 For the Three Months Ended
 December 31, 2017 September 30, 2017 December 31, 2016
 Amount Rate Amount Rate Amount   Rate
            
Assets           
Loans receivable and loans held for sale$   709,079  5.26% $  702,171  5.19% $  684,911  5.13%
Investment securities and FHLB stock (1)   12,451   2.70     12,522   3.23     10,989   3.42 
Interest-bearing deposits in banks and CD’s   180,038   1.37     159,297   1.26     153,831   0.72 
  Total interest-earning assets   901,568   4.45     873,990   4.44     849,731   4.31 
Other assets   60,128       60,365       57,105   
  Total assets$  961,696    $  934,355    $  906,836   
            
Liabilities and Shareholders’ Equity           
NOW checking accounts$     212,550   0.21% $  211,046   0.21% $  202,385  0.23%
Money market accounts   136,466   0.38     127,214   0.37     120,311   0.32 
Savings accounts 141,266   0.06   139,162   0.06   127,656   0.06 
Certificates of deposit accounts 138,687   0.96   139,975   0.93   147,433   0.83 
  Total interest-bearing deposits   628,969   0.38     617,397   0.37     597,785   0.36 
FHLB borrowings    --    --      --    --      30,000   4.07 
Total interest-bearing liabilities 628,969   0.38   617,397   0.37   627,785   0.54 
            
Non-interest-bearing demand deposits 216,907     202,948     176,768   
Other liabilities 3,732     4,693     4,495   
Shareholders’ equity 112,088     109,317     97,788   
  Total liabilities and shareholders’ equity$  961,696    $  934,355    $  906,836   
            
  Interest rate spread  4.07%   4.07%   3.77%
  Net interest margin (2)  4.19%   4.18%   3.91%
  Average interest-earning assets to           
  average interest-bearing liabilities 143.34%    141.56%    135.35%  

          _____________________________________
(1) Includes other investments
(2) Net interest margin = annualized net interest income /
     average interest-bearing assets

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

Primary Logo

© 2024 Canjex Publishing Ltd. All rights reserved.