UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
SCHEDULE 14A
Proxy Statement Pursuant to Section 14(a) of the Securities
Exchange Act of 1934 (Amendment No. _____)
Filed by a Party other than the Registrant o
Check the appropriate box:
o
Preliminary Proxy Statement
o
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
x
Definitive Proxy Statement
o
Definitive Additional Materials
o
Soliciting Material Under Rule 14a-12
Malvern Federal Bancorp, Inc.
(Name of Registrant as Specified In Its Charter)
(Name of Person(s) Filing Proxy Statement, if other than Registrant)
Payment of Filing Fee (Check the appropriate box):
x
No fee required.
o
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.
(1)
Title of each class of securities to which transaction applies:
(2)
Aggregate number of securities to which transaction applies:
(3)
Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined):
(4)
Proposed maximum aggregate value of transaction:
(5)
Total fee paid:
o
Fee paid previously with preliminary materials.
o
Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the form or schedule and the date of its filing.
(1)
Amount previously paid:
(2)
Form, schedule or registration statement no.:
(3)
Filing party:
(4)
Date filed:
|
2AApproval of a provision in the articles of incorporation of Malvern BancorpNew providing for the authorized capital stock of 50,000,000 shares of common stock and 10,000,000 shares of serial preferred stock compared to 15,000,000 shares of common stock and 5,000,000 shares of preferred stock in the charter of Malvern Federal Bancorp; |
|
2BApproval of a provision in the articles of incorporation of Malvern BancorpNew requiring a super-majority shareholder approval for mergers, consolidations and similar transactions, unless they have been approved in advance by at least two-thirds of the board of directors of Malvern BancorpNew; |
|
2CApproval of a provision in the articles of incorporation of Malvern BancorpNew requiring a super-majority shareholder approval of amendments to certain provisions in the articles of incorporation and bylaws of Malvern BancorpNew; and |
|
2DApproval of a provision in the articles of incorporation of Malvern BancorpNew to limit the acquisition of shares in excess of 10% of the outstanding voting securities of Malvern BancorpNew. |
Page | ||||||
---|---|---|---|---|---|---|
Questions and
Answers for Shareholders of Malvern Federal Bancorp |
1 | |||||
Summary
|
4 | |||||
Risk Factors
|
18 | |||||
Information
About the Special Meeting of Shareholders |
26 | |||||
Proposal 1.
Approval of the Plan of Conversion and Reorganization |
28 | |||||
Proposal 2.
Informational Proposals Related to the Articles of Incorporation of Malvern BancorpNew |
33 | |||||
Informational
Proposal 2A |
33 | |||||
Informational
Proposal 2B |
33 | |||||
Informational
Proposal 2C |
34 | |||||
Informational
Proposal 2D |
35 | |||||
Proposal 3.
Adjournment of the Special Meeting |
36 | |||||
Selected
Consolidated Financial and Other Data |
37 | |||||
Recent
Developments of Malvern Federal Bancorp |
39 | |||||
Forward-Looking Statements |
51 | |||||
Use of
Proceeds |
52 | |||||
Our Dividend
Policy |
53 | |||||
Market for
Our Common Stock |
54 | |||||
Regulatory
Capital Requirements |
55 | |||||
Our
Capitalization |
56 | |||||
Pro Forma
Data |
57 | |||||
Managements Discussion and Analysis of Financial Condition and Results of Operations |
60 | |||||
Business
|
81 | |||||
Regulation
|
109 | |||||
Taxation
|
119 | |||||
Management
|
121 | |||||
Beneficial
Ownership of Common Stock |
127 | |||||
Proposed
Management Purchases |
129 | |||||
Interests of
Certain Persons in Matters to be Acted Upon |
130 | |||||
The
Conversion and Offering |
131 | |||||
Comparison of
Shareholder Rights |
156 | |||||
Restrictions
on Acquisition of Malvern BancorpNew and Malvern Federal Savings Bank and Related Anti-Takeover Provisions |
164 | |||||
Description
of Our Capital Stock |
167 | |||||
Experts
|
168 | |||||
Transfer
Agent, Exchange Agent and Registrar |
168 | |||||
Legal and Tax
Opinions |
168 | |||||
Registration
Requirements |
168 | |||||
Where You Can
Find Additional Information |
168 | |||||
Shareholder
Proposals for the 2013 Annual Meeting |
169 | |||||
Index to
Consolidated Financial Statements |
F-1 |
|
2AApproval of a provision in the articles of incorporation of Malvern BancorpNew providing for the authorized capital stock of 50,000,000 shares of common stock and 10,000,000 shares of serial preferred stock compared to 15,000,000 shares of common stock and 5,000,000 shares of preferred stock in the charter of Malvern Federal Bancorp; |
|
2BApproval of a provision in the articles of incorporation of Malvern BancorpNew requiring a super-majority shareholder approval for mergers, consolidations and similar transactions, unless they have been approved in advance by at least two-thirds of the board of directors of Malvern BancorpNew; |
|
2CApproval of a provision in the articles of incorporation of Malvern BancorpNew requiring a super-majority shareholder approval of amendments to certain provisions in the articles of incorporation and bylaws of Malvern BancorpNew; and |
|
2DApproval of a provision in the articles of incorporation of Malvern BancorpNew to limit the acquisition of shares in excess of 10% of the outstanding voting securities of Malvern BancorpNew; |
Q. |
What are shareholders being asked to approve? |
Q. |
What is the conversion? |
Q. |
What will shareholders receive for their existing Malvern Federal Bancorp shares? |
Q. |
What are the reasons for the conversion and offering? |
|
In light of the risk profile posed by, among other factors, the increased levels of our non-performing assets in recent years and also based in part upon our communications with staff of the Office of the Comptroller of the Currency, we determined to increase the amount of capital we maintain at Malvern Federal Savings Bank. The additional funds raised in the offering will increase our capital (although Malvern Federal Savings Bank is deemed to be well-capitalized) and support our ability to operate in accordance with our business plan in the future. |
|
Conversion to the fully public form of ownership will remove the uncertainties associated with the mutual holding company structure. We believe that the conversion and offering will result in a more familiar and flexible form of corporate organization and will better position us to continue to meet all current and future regulatory requirements, including regulatory capital requirements which may be imposed on savings and loan holding companies such as Malvern BancorpNew, and, in light of the portion of the net proceeds of the offering to be retained by the new stock-form holding company, will facilitate the ability of Malvern BancorpNew to serve as a source of strength for Malvern Federal Savings Bank. |
|
The number of our outstanding shares after the conversion and offering will be greater than the number of shares currently held by public shareholders, so we expect our stock to have greater liquidity. |
Q. |
Why should I vote? |
Q. |
What happens if I dont vote? |
Q. |
How do I vote? |
Q. |
If my shares are held in street name, will my broker automatically vote on my behalf? |
Q. |
What if I do not give voting instructions to my broker? |
Q. |
How will my existing Malvern Federal Bancorp shares be exchanged? |
Q. |
Should I submit my stock certificates now? |
Q. |
May I place an order to purchase shares in the offering, in addition to the shares that I will receive in the exchange? |
|
2AApproval of a provision in the articles of incorporation of Malvern BancorpNew providing for the authorized capital stock of 50,000,000 shares of common stock and 10,000,000 shares of serial preferred stock compared to 15,000,000 shares of common stock and 5,000,000 shares of preferred stock in the charter of Malvern Federal Bancorp; |
|
2BApproval of a provision in the articles of incorporation of Malvern BancorpNew requiring a super-majority shareholder approval for mergers, consolidations and similar transactions, unless they have been approved in advance by at least two-thirds of the board of directors of Malvern BancorpNew; |
|
2CApproval of a provision in the articles of incorporation of Malvern BancorpNew requiring a super-majority shareholder approval of amendments to certain provisions in the articles of incorporation and bylaws of Malvern BancorpNew; and |
|
2DApproval of a provision in the articles of incorporation of Malvern BancorpNew to limit the acquisition of shares in excess of 10% of the outstanding voting securities of Malvern BancorpNew; |
|
prohibit us from making or acquiring any new commercial real estate loans and/or commercial and industrial loans without the prior written non-objection of the Office of the Comptroller of the Currency (the OCC) (as successor to the Office of Thrift Supervision); |
|
required us to develop a plan to reduce our problem assets; |
|
required us to develop enhanced policies and procedures for identifying, monitoring and controlling the risks associated with concentrations of commercial real estate loans; |
|
required that an independent third party undertake reviews of our commercial real estate loans, construction and development loans, multi-family residential mortgage loans and commercial loans not less than once every six months; and |
|
prohibit Malvern Federal Bancorp from declaring or paying dividends or making any other capital distributions, such as repurchases of common stock, without the prior written approval of the Board of Governors of the Federal Reserve System (as successor to the Office of Thrift Supervision). |
Shares to be sold in the offering |
Shares of Malvern BancorpNew stock to be issued in exchange for Malvern Federal Bancorp common stock |
|||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount |
Percent |
Amount |
Percent |
Total shares of Malvern BancorpNew common stock to be outstanding after the conversion |
Exchange ratio |
100 shares of Malvern Federal Bancorp common stock would be exchanged for the following number of shares of Malvern BancorpNew(1) |
Equivalent Per Share Value(2) |
|||||||||||||||||||||||||||
Minimum
|
2,337,500 | 55.4506 | % | 1,877,961 | 44.5494 | % | 4,215,461 | 0.6908 | 69 | $ | 6.91 | |||||||||||||||||||||||
Midpoint
|
2,750,000 | 55.4506 | 2,209,366 | 44.5494 | 4,959,366 | 0.8127 | 81 | 8.13 | ||||||||||||||||||||||||||
Maximum
|
3,162,500 | 55.4506 | 2,540,771 | 44.5494 | 5,703,271 | 0.9346 | 93 | 9.35 | ||||||||||||||||||||||||||
Maximum,
as adjusted |
3,636,875 | 55.4506 | 2,921,887 | 44.5494 | 6,558,762 | 1.0748 | 107 | 10.75 |
(1) |
Cash will be paid instead of issuing any fractional shares. |
(2) |
Represents the value of shares of Malvern BancorpNew common stock to be received by a holder of one share of Malvern Federal Bancorp common stock at the exchange ratio, assuming a value of $10.00 per share. |
|
In light of the risk profile posed by, among other factors, the increased levels of our non-performing assets in recent years and also based in part upon our communications with staff of the Office of the Comptroller of the Currency, we determined to increase the amount of capital we maintain at Malvern |
Federal Savings Bank. The additional funds raised in the offering will increase our capital such that we meet all of the specific capital ratio targets that we have established (which exceed the regulatory thresholds for well-capitalized status) and support our ability to operate in accordance with our business strategy in the future. |
|
Conversion to the fully public form of ownership will remove the uncertainties associated with the mutual holding company structure. We believe that the conversion and offering will result in a more familiar and flexible form of corporate organization and will better position us to continue to meet all current and future regulatory requirements, including regulatory capital requirements which may be imposed on savings and loan holding companies such as Malvern BancorpNew, and, in light of the portion of the net proceeds of the offering to be retained by the new stock-form holding company, will facilitate the ability of Malvern BancorpNew to serve as a source of strength for Malvern Federal Savings Bank. |
|
The number of our outstanding shares after the conversion and offering will be greater than the number of shares currently held by public shareholders, so we expect our stock to have greater liquidity. |
|
The plan of conversion and reorganization is approved by at least a majority of votes eligible to be cast by members of Malvern Federal Mutual Holding Company (who are the depositors and certain borrowers of Malvern Federal Savings Bank); |
|
The plan of conversion and reorganization is approved by at least: |
|
two-thirds of the outstanding shares of Malvern Federal Bancorp common stock; and |
|
a majority of outstanding shares of Malvern Federal Bancorp common stock held by public shareholders; |
|
We sell at least the minimum number of shares offered in the offering; and |
|
We receive the final approval of the Federal Reserve Board to complete the conversion and offering and related transactions. |
Company Name and Ticker Symbol |
Exchange |
Headquarters |
Total Assets (in millions) |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
ESSA
Bancorp, Inc. (ESSA) |
NASDAQ |
Stroudsburg, PA |
$ | 1,097 | ||||||||||
Cape
Bancorp, Inc. (CBNJ) |
NASDAQ |
Cape May Court House, NJ |
1,071 | |||||||||||
Beacon
Federal Bancorp, Inc. (BFED) |
NASDAQ |
East Syracuse, NY |
1,027 | |||||||||||
Ocean
Shore Holding Co. (OSHC) |
NASDAQ |
Ocean City, NJ |
995 | |||||||||||
Fox Chase
Bancorp, Inc. (FXCB) |
NASDAQ |
Hatboro, PA |
994 | |||||||||||
TF
Financial Corp. (THRD) |
NASDAQ |
Newtown, PA |
682 | |||||||||||
Oneida
Financial Corp. (ONFC) |
NASDAQ |
Oneida, NY |
656 | |||||||||||
Colonial
Financial Services, Inc. (COBK) |
NASDAQ |
Vineland, NJ |
604 | |||||||||||
Alliance
Bancorp, Inc. of PA (ALLB) |
NASDAQ |
Broomall, PA |
470 | |||||||||||
Standard
Financial Corp. (STND) |
NASDAQ |
Monroeville, PA |
437 |
|
our historical, present and projected operating results including, but not limited to, historical income statement information such as return on assets, return on equity, net interest margin trends, operating expense ratios, levels and sources of non-interest income, and levels of loan loss provisions; |
|
our historical, present and projected financial condition including, but not limited to, historical balance sheet size, composition and growth trends, loan portfolio composition and trends, liability composition and trends, credit risk measures and trends, and interest rate risk measures and trends; |
|
the economic, demographic and competitive characteristics of Malvern Federal Bancorps primary market area including, but not limited to, employment by industry type, unemployment trends, size and growth of the population, trends in household and per capita income, deposit market share and largest competitors by deposit market share; |
|
a comparative evaluation of the operating and financial statistics of Malvern Federal Bancorps with those of other similarly situated, publicly traded companies, which included a comparative analysis of balance sheet composition, income statement ratios, credit risk, interest rate risk and loan portfolio composition; |
|
the impact of the offering on Malvern Federal Bancorps consolidated shareholders equity and earnings potential including, but not limited to, the increase in consolidated equity resulting from the offering, the estimated increase in earnings resulting from the reinvestment of the net proceeds of the offering and the effect of higher consolidated shareholders equity on Malvern Federal Bancorps future operations; |
|
the impact of consolidation of Malvern Federal Mutual Holding Company with and into Malvern Federal Bancorp, including the impact of consolidation of Malvern Federal Mutual Holding Companys assets and liabilities; and |
|
the trading market for securities of comparable institutions and general conditions in the market for such securities. |
Price to Earnings Multiple |
Price to Book Value Ratio |
Price to Tangible Book Value Ratio |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Malvern
BancorpNew (pro forma) |
||||||||||||||
Minimum
|
45.09 | x | 50.61 | % | 50.61 | % | ||||||||
Midpoint
|
51.68 | 56.85 | 56.85 | |||||||||||
Maximum
|
57.94 | 62.54 | 62.54 | |||||||||||
Maximum, as
adjusted |
64.77 | 68.49 | 68.49 | |||||||||||
Peer group
companies as of May 4, 2012 |
||||||||||||||
Average
|
18.40 | x | 78.42 | % | 85.17 | % | ||||||||
Median
|
17.00 | 74.90 | 83.11 |
Percentage Price Change from Initial Trading Date |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company Name and Ticker Symbol |
Closing Date |
Exchange |
One Day |
One Week |
One Month |
Through May 4, 2012 |
|||||||||||||||||||||
Cheviot
Financial Corp. (CHEV) |
1/18/12 | NASDAQ | 3.1 | % | 2.6 | % | 3.5 | % | 9.7 | % | |||||||||||||||||
Naugatuck
Valley Fin. Corp. (NVSL) |
6/30/11 | NASDAQ | (1.3 | ) | (2.5 | ) | 1.9 | (6.1 | ) | ||||||||||||||||||
Rockville
Financial New, Inc. (RCKB) |
3/4/11 | NASDAQ | 6.0 | 6.5 | 5.0 | 14.6 | |||||||||||||||||||||
Eureka
Financial Corp. (EKFC) |
3/1/11 | OTCBB | 22.5 | 17.5 | 28.5 | 50.2 | |||||||||||||||||||||
Atlantic
Coast Fin. Corp. (ACFC) |
2/4/11 | NASDAQ | 0.5 | | 2.0 | (77.5 | ) | ||||||||||||||||||||
Alliance
Bancorp, Inc. (ALLB) |
1/18/11 | NASDAQ | 10.0 | 6.8 | 11.9 | 16.5 | |||||||||||||||||||||
SI Financial
Group, Inc. (SIFI) |
1/13/11 | NASDAQ | 15.9 | 12.9 | 17.5 | 43.9 | |||||||||||||||||||||
Minden
Bancorp, Inc. (MDNB) |
1/5/11 | OTCBB | 28.0 | 28.5 | 30.0 | 42.5 | |||||||||||||||||||||
Average
|
10.6 | % | 9.0 | % | 12.5 | % | 11.7 | % | |||||||||||||||||||
Median
|
8.0 | 6.7 | 8.5 | 15.6 |
|
prohibitions on the acquisition of more than 10% of our stock; |
|
limitations on voting rights of shares held in excess of 10% thereafter; |
|
staggered election of only approximately one-third of our board of directors each year; |
|
limitations on the ability of shareholders to call special meetings; |
|
advance notice requirements for shareholder nominations and new business; |
|
removals of directors only for cause and by a majority vote of all shareholders; |
|
requirement of a 75% vote of shareholders for certain amendments to the bylaws and certain provisions of the articles of incorporation; |
|
the right of the board of directors to issue shares of preferred or common stock without shareholder approval; and |
|
a 75% vote of shareholders requirement for the approval of certain business combinations not approved by two-thirds of the board of directors. |
|
Loan delinquencies may increase further; |
|
Problem assets and foreclosures may increase further; |
|
Demand for our products and services may decline; |
|
The carrying value of our other real estate owned may decline further; and |
|
Collateral for loans made by us, especially real estate, may continue to decline in value, in turn reducing a customers borrowing power, and reducing the value of assets and collateral associated with our loans. |
|
restrictions on acquiring more than 10% of our common stock by any person and limitations on voting rights for positions of more than 10%; |
|
the election of members of the board of directors to staggered three-year terms; |
|
the absence of cumulative voting by shareholders in the election of directors; |
|
provisions restricting the calling of special meetings of shareholders; |
|
advance notice requirements for shareholder nominations and new business; |
|
removals of directors only for cause and by a majority vote of all shareholders; |
|
requirement of a 75% vote of shareholders for certain amendments to the bylaws and certain provisions of the articles of incorporation; |
|
a 75% vote requirement for the approval of certain business combinations not approved by two-thirds of our board of directors; and |
|
our ability to issue preferred stock and additional shares of common stock without shareholder approval. |
|
Malvern Federal Mutual Holding Company will convert from mutual to stock form and simultaneously merge with and into Malvern Federal Bancorp, pursuant to which the mutual holding company will cease to exist and the shares of Malvern Federal Bancorp common stock held by the mutual holding company will be canceled; and |
|
Malvern Federal Bancorp then will merge with and into the Malvern BancorpNew with Malvern BancorpNew being the survivor of such merger. |
|
filing a written revocation of the proxy with the corporate secretary of Malvern Federal Bancorp; |
|
submitting a signed proxy card bearing a later date; or |
|
attending and voting in person at the special meeting, but you also must file a written revocation at the meeting with the corporate secretary of Malvern Federal Bancorp prior to the voting. |
|
In light of the risk profile posed by, among other factors, the increased levels of our non-performing assets in recent years and also based in part upon our communications with staff of the Office of the Comptroller of the Currency, we determined to increase the amount of capital we maintain at Malvern Federal Savings Bank. The additional funds raised in the offering will increase our capital such that we meet all of the specific capital ratio targets that we have established (which exceed the regulatory thresholds for well-capitalized status) and support our ability to operate in accordance with our business strategy in the future. |
|
Conversion to the fully public form of ownership will remove the uncertainties associated with the mutual holding company structure. We believe that the conversion and offering will result in a more familiar and flexible form of corporate organization and will better position us to continue to meet all current and future regulatory requirements, including regulatory capital requirements which may be imposed on savings and loan holding companies such as Malvern BancorpNew, and, in light of the portion of the net proceeds of the offering to be retained by the new stock-form holding company, will facilitate the ability of Malvern BancorpNew to serve as a source of strength for Malvern Federal Savings Bank. |
|
The number of our outstanding shares after the conversion and offering will be greater than the number of shares currently held by public shareholders, so we expect our stock to have greater liquidity. |
|
the total number of shares of common stock to be issued in the conversion and offering; |
|
the total shares of common stock outstanding after the conversion and offering; |
|
the exchange ratio; and |
|
the number of shares an owner of 100 shares of Malvern Federal Bancorp common stock will receive in the exchange, adjusted for the number of shares sold in the offering, and the assumed value of each of such shares. |
Shares to be sold in the offering |
Shares of Malvern BancorpNew stock to be issued in exchange for Malvern Federal Bancorp common stock |
|||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount |
Percent |
Amount |
Percent |
Total shares of Malvern BancorpNew common stock to be outstanding after the conversion |
Exchange ratio |
100 shares of Malvern Federal Bancorp common stock would be exchanged for the following number of shares of Malvern BancorpNew(1) |
Equivalent Per Share Value(2) |
|||||||||||||||||||||||||||
Minimum
|
2,337,500 | 55.4506 | % | 1,877,961 | 44.5494 | % | 4,215,461 | 0.6908 | 69 | $ | 6.91 | |||||||||||||||||||||||
Midpoint
|
2,750,000 | 55.4506 | 2,209,366 | 44.5494 | 4,959,366 | 0.8127 | 81 | 8.13 | ||||||||||||||||||||||||||
Maximum
|
3,162,500 | 55.4506 | 2,540,771 | 44.5494 | 5,703,271 | 0.9346 | 93 | 9.35 | ||||||||||||||||||||||||||
Maximum,
as adjusted |
3,636,875 | 55.4506 | 2,921,887 | 44.5494 | 6,558,762 | 1.0748 | 107 | 10.75 |
(1) |
Cash will be paid instead of issuing any fractional shares. |
(2) |
Represents the value of shares of Malvern BancorpNew common stock to be received by a holder of one share of Malvern Federal Bancorp common stock at the exchange ratio, assuming a value of $10.00 per share. |
2,337,500 shares issued at minimum of offering range |
2,750,000 shares issued at midpoint of offering range |
3,162,500 shares issued at maximum of offering range |
3,636,875 shares issued at adjusted maximum of offering range(1) |
||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount |
Percent of Total |
Amount |
Percent of Total |
Amount |
Percent of Total |
Amount |
Percent of Total |
||||||||||||||||||||||||||||
Purchasers in
the stock offering |
2,337,500 | 55.5 | % | 2,750,000 | 55.5 | % | 3,162,500 | 55.5 | % | 3,636,875 | 55.5 | % | |||||||||||||||||||||||
Malvern Federal
Bancorp public shareholders in the exchange |
1,877,961 | 44.5 | 2,209,336 | 44.5 | 2,540,771 | 44.5 | 2,921,887 | 44.5 | |||||||||||||||||||||||||||
Total shares
outstanding after the conversion and offering |
4,215,461 | 100.0 | % | 4,959,366 | 100.0 | % | 5,703,271 | 100.0 | % | 6,558,762 | 100.0 | % |
(1) |
As adjusted to give effect to an increase in the number of shares that could occur due to an increase in the offering range of 15% to reflect changes in market and financial conditions before the conversion and offering is completed. |
At September 30, |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
At March 31, 2012 |
2011 |
2010 |
2009 |
2008 |
2007 |
||||||||||||||||||||||
Selected Financial Condition Data: |
(Dollars in
thousands) |
||||||||||||||||||||||||||
Total assets
|
$ | 651,604 | $ | 666,568 | $ | 720,506 | $ | 691,639 | $ | 639,509 | $ | 551,932 | |||||||||||||||
Loans
receivable, net |
467,028 | 506,019 | 547,323 | 593,565 | 571,536 | 466,192 | |||||||||||||||||||||
Securities
held to maturity |
696 | 3,797 | 4,716 | 4,842 | 2,870 | 1,479 | |||||||||||||||||||||
Securities
available for sale |
81,701 | 74,389 | 40,719 | 27,098 | 21,969 | 29,098 | |||||||||||||||||||||
FHLB
borrowings |
48,593 | 49,098 | 55,334 | 99,621 | 113,798 | 71,387 | |||||||||||||||||||||
Deposits
|
537,029 | 554,455 | 596,858 | 516,511 | 453,493 | 433,488 | |||||||||||||||||||||
Shareholders equity |
61,903 | 60,284 | 66,207 | 69,842 | 68,836 | 44,039 | |||||||||||||||||||||
Allowance for
loan losses |
8,076 | 10,101 | 8,157 | 5,718 | 5,505 | 4,541 | |||||||||||||||||||||
Non-accrual
loans |
11,730 | 12,915 | 19,861 | 14,195 | 8,585 | 2,267 | |||||||||||||||||||||
Non-performing assets |
16,473 | 21,236 | 25,176 | 20,070 | 8,815 | 2,494 | |||||||||||||||||||||
Performing
troubled debt restructurings |
8,305 | 10,340 | 11,976 | 25 | 103 | 121 | |||||||||||||||||||||
Non-performing assets and performing troubled debt restructurings |
24,778 | 31,576 | 37,152 | 20,095 | 8,918 | 2,615 |
Six Months Ended March 31, |
Year Ended September 30, |
||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
2008 |
2007 |
|||||||||||||||||||||||||
Selected Operating Data: |
(Dollars in
thousands, except per share data) |
||||||||||||||||||||||||||||||
Total
interest and dividend income |
$ | 13,346 | $ | 15,118 | $ | 29,726 | $ | 33,148 | $ | 34,701 | $ | 33,592 | $ | 32,769 | |||||||||||||||||
Total
interest expense |
4,404 | 5,411 | 10,198 | 13,641 | 18,681 | 19,105 | 19,235 | ||||||||||||||||||||||||
Net interest
income |
8,942 | 9,707 | 19,528 | 19,507 | 16,020 | 14,487 | 13,534 | ||||||||||||||||||||||||
Provision for
loan losses |
25 | 10,042 | 12,392 | 9,367 | 2,280 | 1,609 | 1,298 | ||||||||||||||||||||||||
Net interest
income (loss) after provision for loan losses |
8,917 | (335 | ) | 7,136 | 10,140 | 13,740 | 12,878 | 12,236 | |||||||||||||||||||||||
Total other
income |
1,868 | 871 | 1,729 | 1,941 | 2,013 | 1,846 | 1,453 | ||||||||||||||||||||||||
Total other
expenses |
8,727 | 8,958 | 18,556 | 17,105 | 14,501 | 12,642 | 10,154 | ||||||||||||||||||||||||
Income tax
(benefit) expense |
588 | (2,979 | ) | (3,579 | ) | (1,895 | ) | 242 | 630 | 1,123 | |||||||||||||||||||||
Net (loss)
income |
$ | 1,470 | $ | (5,443 | ) | $ | (6,112 | ) | $ | (3,129 | ) | $ | 1,010 | $ | 1,452 | $ | 2,412 | ||||||||||||||
Earnings
(loss) per share (1) |
$ | 0.25 | $ | (0.92 | ) | $ | (1.04 | ) | $ | (0.53 | ) | $ | 0.17 | $ | 0.05 | N/A | |||||||||||||||
Dividends per
share |
$ | | $ | 0.03 | $ | 0.03 | $ | 0.12 | $ | 0.14 | $ | 0.04 | N/A |
Six Months Ended March 31, |
Year Ended September 30, |
|||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
2008 |
2007 |
||||||||||||||||||||||||||
Selected Financial Ratios and Other Data
(1): |
||||||||||||||||||||||||||||||||
Performance Ratios: |
||||||||||||||||||||||||||||||||
Return on
assets (ratio of net income to average total assets) |
0.44 | % | (1.57 | )% | (0.90 | )% | (0.45 | )% | 0.15 | % | 0.25 | % | 0.45 | % | ||||||||||||||||||
Return on
average equity (ratio of net income to average equity) |
4.77 | (16.57 | ) | (9.64 | ) | (4.53 | ) | 1.46 | 2.78 | 5.76 | ||||||||||||||||||||||
Interest rate
spread (2) |
2.74 | 2.83 | 2.88 | 2.78 | 2.13 | 2.18 | 2.25 | |||||||||||||||||||||||||
Net interest
margin (3) |
2.86 | 2.96 | 3.02 | 2.98 | 2.46 | 2.61 | 2.65 | |||||||||||||||||||||||||
Non-interest
expenses to average total assets |
2.64 | 2.59 | 2.72 | 2.48 | 2.13 | 2.19 | 1.92 | |||||||||||||||||||||||||
Efficiency
ratio (4) |
80.73 | 84.69 | 87.29 | 79.75 | 80.42 | 77.40 | 67.75 | |||||||||||||||||||||||||
Asset
Quality Ratios: |
||||||||||||||||||||||||||||||||
Non-accrual
loans as a percent of gross loans |
2.48 | 3.05 | 2.52 | 3.60 | 2.38 | 1.52 | 0.51 | |||||||||||||||||||||||||
Non-performing assets as a percent of total assets |
2.53 | 3.20 | 3.19 | 3.49 | 2.90 | 1.38 | 0.45 | |||||||||||||||||||||||||
Non-performing assets and performing troubled debt restructurings as a percent of total assets |
3.80 | 4.89 | 4.74 | 5.16 | 2.91 | 1.39 | 0.47 | |||||||||||||||||||||||||
Allowance for
loan losses as a percent of gross loans |
1.71 | 1.97 | 1.97 | 1.48 | 0.96 | 0.96 | 0.97 | |||||||||||||||||||||||||
Allowance for
loan losses as a percent of non-accrual loans |
68.85 | 64.50 | 78.21 | 41.07 | 40.28 | 64.12 | 200.31 | |||||||||||||||||||||||||
Net
charge-offs to average loans outstanding |
0.84 | 2.91 | 1.97 | 1.19 | 0.35 | 0.12 | 0.03 | |||||||||||||||||||||||||
Capital
Ratios (5): |
||||||||||||||||||||||||||||||||
Total
risk-based capital to risk weighted assets |
13.71 | 12.51 | 12.01 | 12.85 | 12.67 | 13.33 | 11.24 | |||||||||||||||||||||||||
Tier 1
risk-based capital to risk weighted assets |
12.45 | 11.25 | 10.76 | 11.83 | 11.96 | 12.40 | 10.36 | |||||||||||||||||||||||||
Tangible
capital to tangible assets |
8.27 | 8.01 | 7.54 | 8.24 | 9.07 | 9.64 | 8.03 | |||||||||||||||||||||||||
Tier 1
leverage (core) capital to adjusted tangible assets |
8.27 | 8.01 | 7.54 | 8.24 | 9.07 | 9.64 | 8.03 | |||||||||||||||||||||||||
Shareholders equity to total assets |
9.50 | 8.90 | 9.04 | 9.19 | 10.10 | 10.76 | 7.98 | |||||||||||||||||||||||||
Tangible
shareholders equity to total assets |
9.50 | 8.90 | 9.04 | 9.19 | 10.10 | 10.76 | 7.98 | |||||||||||||||||||||||||
Other
Data: |
||||||||||||||||||||||||||||||||
Number of
full service financial center offices |
8 | 8 | 8 | 8 | 7 | 7 | 7 |
(1) |
Earnings per share for the fiscal year ended September 30, 2008, is for period from May 20, 2008, the date of Malvern Federal Bancorps initial stock issuance, through September 30, 2008. |
(2) |
Represents the difference between the weighted average yield on interest earning assets and the weighted average cost of interest bearing liabilities. |
(3) |
Net interest income divided by average interest earning assets. |
(4) |
Represents the ratio obtained from dividing non-interest expense by the sum of net interest income and total other income. |
(5) |
Other than shareholders equity to total assets and tangible shareholders equity to total assets, all capital ratios are for Malvern Federal Savings Bank only. |
At June 30, 2012 |
At September 30, 2011 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) | |||||||||||
Selected
Financial Condition Data |
|||||||||||
Total assets
|
$ | 654,051 | $ | 666,568 | |||||||
Loans
receivable, net |
465,618 | 506,019 | |||||||||
Securities
held to maturity |
679 | 3,797 | |||||||||
Securities
available for sale |
84,795 | 74,389 | |||||||||
FHLB
borrowings |
48,340 | 49,098 | |||||||||
Deposits
|
538,245 | 554,455 | |||||||||
Shareholders equity |
62,204 | 60,284 | |||||||||
Allowance for
loan losses |
7,983 | 10,101 | |||||||||
Non-accrual
loans |
10,628 | 12,915 | |||||||||
Non-performing assets |
14,844 | 21,236 | |||||||||
Performing
troubled debt restructurings |
8,258 | 10,340 | |||||||||
Non-performing assets and performing troubled debt restructurings |
23,102 | 31,576 |
For the Three Months Ended June 30, |
For the Nine Months Ended June 30, |
||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2012 |
2011 |
||||||||||||||||
(Dollars in thousands, except per share amounts) | |||||||||||||||||||
Selected
Operating Data |
|||||||||||||||||||
Total
interest and dividend income |
$ | 6,321 | $ | 7,430 | $ | 19,667 | $ | 22,548 | |||||||||||
Total
interest expense |
2,016 | 2,428 | 6,420 | 7,839 | |||||||||||||||
Net interest
income |
4,305 | 5,002 | 13,247 | 14,709 | |||||||||||||||
Provision for
loan losses |
335 | 600 | 360 | 10,642 | |||||||||||||||
Net interest
income after provision for loan losses |
3,970 | 4,402 | 12,887 | 4,067 | |||||||||||||||
Total other
income |
506 | 434 | 2,374 | 1,305 | |||||||||||||||
Total other
expenses |
4,172 | 4,476 | 12,899 | 13,434 | |||||||||||||||
Income tax
(benefit) expense |
32 | (4 | ) | 620 | (2,983 | ) | |||||||||||||
Net (loss)
income |
$ | 272 | $ | 364 | $ | 1,742 | $ | (5,079 | ) | ||||||||||
Earnings
(loss) per share |
$ | 0.05 | $ | 0.06 | $ | 0.29 | $ | (0.86 | ) |
As of or For the Three Months Ended June 30, |
As of or For the Nine Months Ended June 30, |
||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2012 |
2011 |
||||||||||||||||
Selected Financial Ratios and Other Data
(1): |
|||||||||||||||||||
Performance Ratios: |
|||||||||||||||||||
Return on
assets (ratio of net income to average total assets) |
0.17 | % | 0.22 | % | 0.35 | % | (0.99 | )% | |||||||||||
Return on
average equity (ratio of net income to average equity) |
1.74 | 2.39 | 3.75 | (10.36 | ) | ||||||||||||||
Interest rate
spread (2) |
2.67 | 3.03 | 2.70 | 2.89 | |||||||||||||||
Net interest
margin (3) |
2.80 | 3.16 | 2.84 | 3.03 | |||||||||||||||
Non-interest
expenses to average total assets |
2.57 | 2.67 | 2.62 | 2.61 | |||||||||||||||
Efficiency
ratio (4) |
86.72 | 82.34 | 82.58 | 83.89 | |||||||||||||||
Asset
Quality Ratios: |
|||||||||||||||||||
Non-accrual
loans as a percent of gross loans |
2.26 | % | 3.51 | % | 2.26 | % | 3.51 | % | |||||||||||
Non-performing assets as a percent of total assets |
2.27 | 3.65 | 2.27 | 3.65 | |||||||||||||||
Non-performing assets and performing troubled debt restructurings as a percent of total assets |
3.53 | 5.42 | 3.53 | 5.42 | |||||||||||||||
Allowance for
loan losses as a percent of gross loans |
1.69 | 1.91 | 1.69 | 1.91 | |||||||||||||||
Allowance for
loan losses as a percent of non- accrual loans |
75.11 | 54.57 | 75.11 | 54.57 | |||||||||||||||
Net
charge-offs to average loans outstanding |
0.09 | 0.18 | 0.68 | 2.18 | |||||||||||||||
Capital
Ratios (5): |
|||||||||||||||||||
Total
risk-based capital to risk weighted assets |
14.13 | % | 12.03 | % | 14.13 | % | 12.03 | % | |||||||||||
Tier 1
risk-based capital to risk weighted assets |
12.87 | 10.77 | 12.87 | 10.77 | |||||||||||||||
Tangible
capital to tangible assets |
8.39 | 7.62 | 8.39 | 7.62 | |||||||||||||||
Tier 1
leverage (core) capital to adjusted tangible assets |
8.39 | 7.62 | 8.39 | 7.62 | |||||||||||||||
Shareholders equity to total assets |
9.51 | 9.03 | 9.51 | 9.03 | |||||||||||||||
Tangible
shareholders equity to total assets |
9.51 | 9.03 | 9.51 | 9.03 | |||||||||||||||
Other
Data: |
|||||||||||||||||||
Number of
full service financial center offices |
8 | 8 | 8 | 8 |
(1) |
With the exception of end of period ratios, all ratios are based on average monthly balances during the period and have been annualized where appropriate. |
(2) |
Represents the difference between the weighted average yield on interest earning assets and the weighted average cost of interest bearing liabilities. |
(3) |
Net interest income divided by average interest earning assets. |
(4) |
Represents the ratio obtained from dividing non-interest expense by the sum of net interest income and total other income. |
(5) |
Other than shareholders equity to total assets and tangible shareholders equity to total assets, all capital ratios are for Malvern Federal Savings Bank only. |
June 30, 2012 |
March 31, 2012 |
September 30, 2011 |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) | |||||||||||||||
Non-accruing
loans: |
|||||||||||||||
Residential mortgage |
$ | 4,118 | $ | 4,425 | $ | 2,866 | |||||||||
Construction and Development: |
|||||||||||||||
Residential
and commercial |
2,659 | 3,210 | 6,617 | ||||||||||||
Commercial: |
|||||||||||||||
Commercial
real estate |
2,814 | 2,822 | 1,765 | ||||||||||||
Multi-family
|
| | | ||||||||||||
Other
|
201 | 201 | 229 | ||||||||||||
Consumer: |
|||||||||||||||
Home equity
lines of credit |
23 | 43 | 61 | ||||||||||||
Second
mortgages |
813 | 1,029 | 1,377 | ||||||||||||
Other
|
| | | ||||||||||||
Total
non-accruing loans |
10,628 | 11,730 | 12,915 | ||||||||||||
Accruing
loans delinquent more than 90 days past due |
| | | ||||||||||||
Real estate
owned and other foreclosed assets: |
|||||||||||||||
Residential mortgage |
$ | 1,341 | $ | 1,374 | $ | 3,872 | |||||||||
Construction and Development: |
|||||||||||||||
Residential
and commercial |
| | | ||||||||||||
Land
|
99 | 164 | |||||||||||||
Commercial: |
|||||||||||||||
Commercial
real estate |
2,742 | 3,171 | 4,415 | ||||||||||||
Multi-family
|
| | | ||||||||||||
Other
|
34 | 34 | 34 | ||||||||||||
Consumer: |
|||||||||||||||
Second
mortgages |
| | | ||||||||||||
Total
|
4,216 | 4,743 | 8,321 | ||||||||||||
Total
non-performing assets |
$ | 14,844 | $ | 16,473 | $ | 21,236 | |||||||||
Performing
troubled debt-restructurings: |
|||||||||||||||
Residential mortgage |
870 | 876 | 1,049 | ||||||||||||
Construction and Development: |
|||||||||||||||
Land loans
|
1,151 | 1,154 | 1,160 | ||||||||||||
Commercial: |
|||||||||||||||
Commercial
real estate |
6,062 | 6,100 | 7,919 | ||||||||||||
Multi-family
|
| | | ||||||||||||
Other
|
175 | 175 | 175 | ||||||||||||
Consumer: |
|||||||||||||||
Home equity
lines of credit |
| | 37 | ||||||||||||
Total
performing troubled debt restructurings |
8,258 | 8,305 | 10,340 | ||||||||||||
Total
non-performing assets and performing troubled debt restructurings |
$ | 23,102 | $ | 24,778 | $ | 31,576 | |||||||||
Ratios: |
|||||||||||||||
Total
non-accrual loans as a percent of gross loans |
2.26 | % | 2.48 | % | 2.52 | % | |||||||||
Total
non-performing assets as a percent of total assets |
2.27 | % | 2.53 | % | 3.19 | % | |||||||||
Total
non-performing assets and performing troubled debt restructurings as a percent of total assets |
3.53 | % | 3.80 | % | 4.74 | % |
At June 30, 2012 Loans Delinquent For: |
|||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
31-89 Days |
90 Days and Over |
Total Delinquent Loans |
|||||||||||||||||||||||||||||||||||||
Number |
Amount |
Percent of Total Delinquent Loans 31-89 Days |
Number |
Amount |
Percent of Total Delinquent Loans 90 Days and Over |
Number |
Amount |
Percent of Total Delinquent Loans Greater Than 30 Days |
|||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||
Residential mortgage |
7 | $ | 1,225 | 29.2 | % | 17 | $ | 4,118 | 38.8 | % | 24 | $ | 5,343 | 36.1 | % | ||||||||||||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||||||||||||||
Residential
and commercial |
2 | 1,050 | 25.1 | 3 | 2,659 | 25.0 | 5 | 3,709 | 25.0 | ||||||||||||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||||||||||||||
Commercial
real estate |
| | | 3 | 2,814 | 26.5 | 3 | 2,814 | 19.0 | ||||||||||||||||||||||||||||||
Multi-family
|
1 | 587 | 14.0 | | | | 1 | 587 | 4.0 | ||||||||||||||||||||||||||||||
Other
|
| | | 1 | 201 | 1.9 | 1 | 201 | 1.3 | ||||||||||||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||||||||||||||
Home equity
lines of credit |
1 | 15 | 0.4 | 1 | 23 | 0.2 | 2 | 38 | 0.3 | ||||||||||||||||||||||||||||||
Second
mortgages |
19 | 1,313 | 31.3 | 11 | 813 | 7.6 | 30 | 2,126 | 14.3 | ||||||||||||||||||||||||||||||
Other
|
| | | | | | | | | ||||||||||||||||||||||||||||||
Total
|
30 | $ | 4,190 | 100.00 | % | 36 | $ | 10,628 | 100.00 | % | 66 | $ | 14,818 | 100.00 | % |
June 30, 2012 |
March 31, 2012 |
September 30, 2011 |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) | |||||||||||||||
Classified
assets: |
|||||||||||||||
Substandard
(1) |
$ | 31,724 | $ | 33,200 | $ | 39,860 | |||||||||
Doubtful
|
| 443 | 1,095 | ||||||||||||
Loss
|
| | | ||||||||||||
Total
classified assets |
31,724 | 33,643 | 40,955 | ||||||||||||
Special
mention assets |
19,960 | 11,267 | 12,685 | ||||||||||||
Total
classified and special mention assets |
$ | 51,684 | $ | 44,910 | $ | 53,640 |
(1) |
Includes other real estate owned. |
Three Months Ended June 30, |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
||||||||||||||||||||||||||
Average Outstanding Balance |
Interest Earned/Paid |
Average Yield/ Rate |
Average Outstanding Balance |
Interest Earned/Paid |
Average Yield/ Rate |
||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||
Interest
Earning Assets: |
|||||||||||||||||||||||||||
Loans
receivable (1) |
$ | 472,086 | $ | 5,894 | 4.99 | % | $ | 525,058 | $ | 7,034 | 5.36 | % | |||||||||||||||
Investment
securities |
88,214 | 410 | 1.86 | 80,709 | 390 | 1.93 | |||||||||||||||||||||
Deposits in
other banks |
50,695 | 16 | 0.13 | 22,265 | 6 | 0.11 | |||||||||||||||||||||
FHLB stock
|
4,662 | 1 | 0.09 | 5,724 | | 0.00 | |||||||||||||||||||||
Total
interest earning assets (1) |
615,657 | 6,321 | 4.11 | 633,756 | 7,430 | 4.69 | |||||||||||||||||||||
Non-interest
earning assets |
34,022 | 36,613 | |||||||||||||||||||||||||
Total assets
|
$ | 649,679 | $ | 670,369 | |||||||||||||||||||||||
Interest
Bearing Liabilities: |
|||||||||||||||||||||||||||
Demand and
NOW accounts |
$ | 93,715 | 60 | 0.26 | $ | 93,432 | 123 | 0.53 | |||||||||||||||||||
Money market
accounts |
76,138 | 85 | 0.45 | 89,056 | 252 | 1.13 | |||||||||||||||||||||
Savings
accounts |
47,791 | 12 | 0.10 | 46,570 | 22 | 0.19 | |||||||||||||||||||||
Certificate
accounts |
294,654 | 1,432 | 1.94 | 306,684 | 1,600 | 2.09 | |||||||||||||||||||||
Total
deposits |
512,298 | 1,589 | 1.24 | 535,742 | 1,997 | 1.49 | |||||||||||||||||||||
Borrowed
funds |
48,468 | 427 | 3.52 | 49,476 | 431 | 3.48 | |||||||||||||||||||||
Total
interest-bearing liabilities |
560,766 | 2,016 | 1.44 | 585,218 | 2,428 | 1.66 | |||||||||||||||||||||
Non-interest
bearing liabilities |
26,364 | 24,260 | |||||||||||||||||||||||||
Total
liabilities |
587,130 | 609,478 | |||||||||||||||||||||||||
Shareholders equity |
62,549 | 60,891 | |||||||||||||||||||||||||
Total
liabilities and shareholders equity |
$ | 649,679 | $ | 670,369 | |||||||||||||||||||||||
Net
Interest-earning assets |
$ | 54,891 | $ | 48,538 | |||||||||||||||||||||||
Net interest
income |
$ | 4,305 | $ | 5,002 | |||||||||||||||||||||||
Net interest
spread |
2.67 | % | 3.03 | % | |||||||||||||||||||||||
Net interest
margin (2) |
2.80 | % | 3.16 | % | |||||||||||||||||||||||
Average
interest-earning assets to average interest-bearing liabilities |
109.79 | % | 108.29 | % |
(1) |
Includes non-accrual loans during the respective periods. Calculated net of deferred fees and discounts and allowance for loan losses. |
(2) |
Equals net interest income divided by average interest-earning assets. |
Nine Months Ended June 30, |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
||||||||||||||||||||||||||
Average Outstanding Balance |
Interest Earned/Paid |
Average Yield/ Rate |
Average Outstanding Balance |
Interest Earned/Paid |
Average Yield/ Rate |
||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||
Interest
Earning Assets: |
|||||||||||||||||||||||||||
Loans
receivable (1) |
$ | 482,023 | $ | 18,352 | 5.07 | % | $ | 534,284 | $ | 21,398 | 5.33 | % | |||||||||||||||
Investment
securities |
85,690 | 1,279 | 1.99 | 77,183 | 1,125 | 1.95 | |||||||||||||||||||||
Deposits in
other banks |
48,025 | 34 | 0.09 | 29,606 | 25 | 0.11 | |||||||||||||||||||||
FHLB stock
|
4,934 | 2 | 0.05 | 6,063 | | 0.00 | |||||||||||||||||||||
Total
interest earning assets (1) |
621,672 | 19,667 | 4.21 | 647,136 | 22,548 | 4.64 | |||||||||||||||||||||
Non-interest
earning assets |
35,782 | 38,190 | |||||||||||||||||||||||||
Total assets
|
$ | 657,454 | $ | 685,326 | |||||||||||||||||||||||
Interest
Bearing Liabilities: |
|||||||||||||||||||||||||||
Demand and
NOW accounts |
$ | 91,315 | 209 | 0.31 | $ | 90,910 | 421 | 0.61 | |||||||||||||||||||
Money market
accounts |
82,326 | 370 | 0.60 | 87,370 | 732 | 1.12 | |||||||||||||||||||||
Savings
accounts |
46,015 | 36 | 0.11 | 42,889 | 60 | 0.19 | |||||||||||||||||||||
Certificate
accounts |
301,273 | 4,516 | 2.00 | 326,502 | 5,316 | 2.17 | |||||||||||||||||||||
Total
deposits |
520,929 | 5,131 | 1.31 | 547,671 | 6,529 | 1.59 | |||||||||||||||||||||
Borrowed
funds |
48,721 | 1,289 | 3.53 | 50,094 | 1,310 | 3.49 | |||||||||||||||||||||
Total
interest-bearing liabilities |
569,650 | 6,420 | 1.51 | 597,765 | 7,839 | 1.75 | |||||||||||||||||||||
Non-interest
bearing liabilities |
25,852 | 23,462 | |||||||||||||||||||||||||
Total
liabilities |
595,502 | 621,227 | |||||||||||||||||||||||||
Shareholders equity |
61,952 | 64,099 | |||||||||||||||||||||||||
Total
liabilities and shareholders equity |
$ | 657,454 | $ | 685,326 | |||||||||||||||||||||||
Net
Interest-earning assets |
$ | 52,022 | $ | 49,371 | |||||||||||||||||||||||
Net interest
income |
$ | 13,247 | $ | 14,709 | |||||||||||||||||||||||
Net interest
spread |
2.70 | % | 2.89 | % | |||||||||||||||||||||||
Net interest
margin (2) |
2.84 | % | 3.03 | % | |||||||||||||||||||||||
Average
interest- earning assets to average interest- bearing liabilities |
109.13 | % | 108.26 | % |
(1) |
Includes non-accrual loans during the respective periods. Calculated net of deferred fees and discounts and allowance for loan losses. |
(2) |
Equals net interest income divided by average interest-earning assets. |
Three Months Ended June 30, |
Nine Months Ended June 30, |
||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2012 |
2011 |
||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Balance at
beginning of period |
$ | 8,076 | $ | 10,366 | $ | 10,101 | $ | 8,157 | |||||||||||
Provision for
loan losses |
335 | 600 | 360 | 10,642 | |||||||||||||||
Charge-offs: |
|||||||||||||||||||
Residential mortgage |
140 | 48 | 1,115 | 2,319 | |||||||||||||||
Construction and Development: |
|||||||||||||||||||
Residential
and commercial |
199 | | 611 | 107 | |||||||||||||||
Commercial: |
|||||||||||||||||||
Commercial
real estate |
| 203 | 855 | 2,417 | |||||||||||||||
Multi-family
|
| | | 164 | |||||||||||||||
Other
|
| 278 | 88 | 278 | |||||||||||||||
Consumer: |
|||||||||||||||||||
Home equity
lines of credit |
21 | 40 | 72 | 166 | |||||||||||||||
Second
mortgages |
110 | 386 | 975 | 3,366 | |||||||||||||||
Other
|
| 1 | 22 | 3 | |||||||||||||||
Total
charge-offs |
470 | 956 | 3,738 | 8,820 | |||||||||||||||
Recoveries: |
|||||||||||||||||||
Residential mortgage |
| 1 | | 1 | |||||||||||||||
Construction and Development: |
|||||||||||||||||||
Residential
and commercial |
| | 1,139 | | |||||||||||||||
Commercial: |
|||||||||||||||||||
Commercial
real estate |
| | | 1 | |||||||||||||||
Multi-family
|
| | | 1 | |||||||||||||||
Other
|
| 1 | 2 | 2 | |||||||||||||||
Consumer: |
|||||||||||||||||||
Home equity
lines of credit |
1 | | 1 | 3 | |||||||||||||||
Second
mortgages |
39 | 30 | 114 | 50 | |||||||||||||||
Other
|
2 | 4 | 4 | 9 | |||||||||||||||
Total
recoveries |
42 | 36 | 1,260 | 67 | |||||||||||||||
Net
charge-offs |
428 | 920 | 2,478 | 8,753 | |||||||||||||||
Balance at
end of period |
$ | 7,983 | $ | 10,046 | $ | 7,983 | $ | 10,046 | |||||||||||
Ratios: |
|||||||||||||||||||
Ratio of
allowance for loan losses to non-accrual loans |
75.11 | % | 54.47 | % | 75.11 | % | 54.47 | % | |||||||||||
Ratio of net
charge-offs to average loans outstanding (1) |
0.09 | % | 0.18 | % | 0.68 | % | 2.18 | % | |||||||||||
Ratio of net
charge-offs to total allowance for loan losses (1) |
21.45 | % | 36.63 | % | 41.39 | % | 116.18 | % |
(1) |
Annualized. |
Three Months Ended June 30, |
Nine Months Ended June 30, |
||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2012 |
2011 |
||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||
Other
Income: |
|||||||||||||||||||
Service
charges and other fees |
$ | 218 | $ | 229 | $ | 686 | $ | 700 | |||||||||||
Rental income
other real estate owned |
104 | | 503 | | |||||||||||||||
Rental income
other |
59 | 66 | 192 | 196 | |||||||||||||||
Gain on sale
of investments, net |
40 | | 663 | | |||||||||||||||
(Loss) gain
on sale of other real estate owned, net |
(49 | ) | 3 | (70 | ) | (4 | ) | ||||||||||||
Earnings on
bank-owned life insurance |
134 | 136 | 400 | 413 | |||||||||||||||
Total other
income |
$ | 506 | $ | 434 | $ | 2,374 | $ | 1,305 |
Three Months Ended June 30, |
Nine Months Ended June 30, |
||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2012 |
2011 |
||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||
Other
Expense: |
|||||||||||||||||||
Salaries and
employee benefits |
$ | 1,689 | $ | 1,633 | $ | 5,001 | $ | 4,790 | |||||||||||
Occupancy
expense |
520 | 538 | 1,568 | 1,647 | |||||||||||||||
Federal
deposit insurance premium |
204 | 313 | 657 | 1,016 | |||||||||||||||
Advertising
|
159 | 160 | 581 | 585 | |||||||||||||||
Data
processing |
319 | 279 | 939 | 841 | |||||||||||||||
Professional
fees |
279 | 433 | 1,193 | 1,277 | |||||||||||||||
Other real
estate owned expense |
550 | 656 | 1,563 | 1,889 | |||||||||||||||
Other
operating expenses |
452 | 464 | 1,397 | 1,389 | |||||||||||||||
Total other
expenses |
$ | 4,172 | $ | 4,476 | $ | 12,889 | $ | 13,434 |
|
statements of goals, intentions and expectations; |
|
statements regarding prospects and business strategy; |
|
statements regarding asset quality and market risk; and |
|
estimates of future costs, benefits and results. |
|
general economic conditions, either nationally or in our market area, that are worse than expected; |
|
changes in the interest rate environment that reduce our interest margins or reduce the fair value of financial instruments; |
|
increased competitive pressures among financial services companies; |
|
changes in consumer spending, borrowing and savings habits; |
|
legislative or regulatory changes that adversely affect our business; |
|
adverse changes in the securities markets; |
|
our ability to successfully manage our growth; |
|
changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Securities and Exchange Commission or the Financial Accounting Standards Board (the FASB); and |
|
our ability to successfully implement our branch expansion strategy, enter into new markets and/or expand product offerings successfully and take advantage of growth opportunities. |
Minimum of Offering Range |
Midpoint of Offering Range |
Maximum of Offering Range |
15% Above Maximum of Offering Range |
||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2,337,500 Shares at $10.00 Per Share |
Percent of Net Proceeds |
2,750,000 Shares at $10.00 Per Share |
Percent of Net Proceeds |
3,162,500 Shares at $10.00 Per Share |
Percent of Net Proceeds |
3,636,875 Shares at $10.00 Per Share |
Percent of Net Proceeds |
||||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||||
Offering
proceeds |
$ | 23,375 | $ | 27,500 | $ | 31,625 | $ | 36,369 | |||||||||||||||||||||||||||
Less:
offering expenses |
(2,083 | ) | (2,248 | ) | (2,413 | ) | (2,603 | ) | |||||||||||||||||||||||||||
Net offering
proceeds |
21,292 | 100.0 | % | 25,252 | 100.0 | % | 29,212 | 100.0 | % | 33,766 | 100.0 | % | |||||||||||||||||||||||
Less: |
|||||||||||||||||||||||||||||||||||
Proceeds
contributed to Malvern Federal Savings Bank |
14,904 | 70.0 | % | 17,676 | 70.0 | % | 20,448 | 70.0 | % | 23,636 | 70.0 | % | |||||||||||||||||||||||
Proceeds
remaining for Malvern BancorpNew |
$ | 6,388 | 30.0 | % | $ | 7,576 | 30.0 | % | $ | 8,764 | 30.0 | % | $ | 10,130 | 30.0 | % |
|
to invest in securities; |
|
to repurchase shares of its common stock, subject to regulatory restrictions; |
|
to pay dividends or shares of its common stock, subject to regulatory restrictions; and |
|
for general corporate purposes. |
|
to fund new loans; |
|
to invest in short-term investment securities and mortgage-backed securities; and |
|
for general corporate purposes. |
Stock Price Per Share |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Quarter ended: |
High |
Low |
Cash Dividends Per Share |
|||||||||||
September 30,
2012 (through August 10, 2012) |
$ | 9.70 | $ | 8.01 | $ | | ||||||||
June 30, 2012
|
9.00 | 7.76 | | |||||||||||
March 31,
2012 |
8.93 | 5.90 | | |||||||||||
December 31,
2011 |
6.57 | 5.51 | | |||||||||||
September 30,
2011 |
7.75 | 6.53 | | |||||||||||
June 30, 2011
|
8.72 | 6.76 | | |||||||||||
March 31,
2011 |
8.99 | 7.10 | | |||||||||||
December 31,
2010 |
7.50 | 5.05 | 0.03 | |||||||||||
September 30,
2010 |
8.65 | 6.66 | 0.03 | |||||||||||
June 30, 2010
|
9.85 | 8.40 | 0.03 | |||||||||||
March 31,
2010 |
9.80 | 9.00 | 0.03 | |||||||||||
December 31,
2009 |
9.70 | 9.05 | 0.03 |
Pro Forma at March 31, 2012 |
|||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Minimum of Offering Range |
Midpoint of Offering Range |
Maximum of Offering Range |
15% Above Maximum of Offering Range |
||||||||||||||||||||||||||||||||||||||||
Malvern Federal Savings Bank Historical at March 31, 2012 |
2,337,500 Shares At $10.00 per Share |
2,750,000 Shares At $10.00 Per Share |
3,162,500 Shares at $10.00 Per Share |
3,636,875 Shares at $10.00 Per Share |
|||||||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||||||||||
Amount |
Percent of Assets (1) |
Amount |
Percent of Assets |
Amount |
Percent of Assets |
Amount |
Percent of Assets |
Amount |
Percent of Assets |
||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||||||
GAAP capital
|
$ | 58,131 | 8.94 | % | $ | 73,135 | 11.00 | % | $ | 75,907 | 11.37 | % | $ | 78,679 | 11.73 | % | $ | 81,867 | 12.15 | % | |||||||||||||||||||||||
Tier 1
capital: |
|||||||||||||||||||||||||||||||||||||||||||
Actual
|
$ | 53,442 | 8.27 | % | $ | 68,446 | 10.36 | % | $ | 71,218 | 10.73 | % | $ | 73,990 | 11.10 | % | $ | 77,178 | 11.53 | % | |||||||||||||||||||||||
Requirement
|
25,838 | 4.00 | 26,434 | 4.00 | 26,545 | 4.00 | 26,656 | 4.00 | 26,783 | 4.00 | |||||||||||||||||||||||||||||||||
Excess
|
$ | 27,604 | 4.27 | % | $ | 42,012 | 6.36 | % | $ | 44,673 | 6.73 | % | $ | 47,334 | 7.10 | % | $ | 50,395 | 7.53 | % | |||||||||||||||||||||||
Tier 1
risk-based capital: |
|||||||||||||||||||||||||||||||||||||||||||
Actual
|
$ | 53,442 | 12.45 | % | $ | 68,446 | 15.83 | % | $ | 71,218 | 16.47 | % | $ | 73,990 | 17.07 | % | $ | 77,178 | 17.78 | % | |||||||||||||||||||||||
Requirement
|
17,174 | 4.00 | 17,293 | 4.00 | 17,315 | 4.00 | 17,337 | 4.00 | 17,363 | 4.00 | |||||||||||||||||||||||||||||||||
Excess
|
$ | 36,268 | 8.45 | % | $ | 51,153 | 11.83 | % | $ | 53,903 | 12.47 | % | $ | 56,653 | 13.07 | % | $ | 59,815 | 13.78 | % | |||||||||||||||||||||||
Total
capital: |
|||||||||||||||||||||||||||||||||||||||||||
Actual
|
$ | 58,842 | 13.71 | % | $ | 73,846 | 17.08 | % | $ | 76,618 | 17.70 | % | $ | 79,390 | 18.32 | % | $ | 82,578 | 19.02 | % | |||||||||||||||||||||||
Requirement
|
34,348 | 8.00 | 34,586 | 8.00 | 34,630 | 8.00 | 34,675 | 8.00 | 34,726 | 8.00 | |||||||||||||||||||||||||||||||||
Excess
|
$ | 24,494 | 5.71 | % | $ | 39,260 | 9.08 | % | $ | 41,988 | 9.70 | % | $ | 44,715 | 10.32 | % | $ | 47,852 | 11.02 | % | |||||||||||||||||||||||
Reconciliation of capital infused into Malvern Federal Savings Bank: |
|||||||||||||||||||||||||||||||||||||||||||
Net proceeds
infused |
$ | 14,904 | $ | 17,676 | $ | 20,448 | $ | 23,636 | |||||||||||||||||||||||||||||||||||
Plus: |
|||||||||||||||||||||||||||||||||||||||||||
Net assets
received from mutual holding company |
100 | 100 | 100 | 100 | |||||||||||||||||||||||||||||||||||||||
Pro forma
increase in GAAP and regulatory capital |
$ | 15,004 | $ | 17,776 | $ | 20,548 | $ | 23,736 |
(1) |
Adjusted total or adjusted risk-weighted assets, as appropriate. |
Malvern BancorpNewPro Forma Based Upon Sale at $10.00 Per Share |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Malvern Federal Bancorp Historical Capitalization |
2,337,500 Shares (Minimum of Offering Range) |
2,750,000 Shares (Midpoint of Offering Range) |
3,162,500 Shares (Maximum of Offering Range) |
3,636,875 Shares(1) (15% above Maximum of Offering Range) |
|||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Deposits (2)
|
$ | 537,029 | $ | 537,029 | $ | 537,029 | $ | 537,029 | $ | 537,029 | |||||||||||||
Borrowings
|
48,593 | 48,593 | 48,593 | 48,593 | 48,593 | ||||||||||||||||||
Total
deposits and borrowings |
$ | 585,622 | $ | 585,622 | $ | 585,622 | $ | 585,622 | $ | 585,622 | |||||||||||||
Shareholders equity: |
|||||||||||||||||||||||
Preferred
stock, $.01 par value, 10,000,000 shares authorized (post-offering); none to be issued |
$ | | $ | | $ | | $ | | $ | | |||||||||||||
Common stock,
$.01 par value, (post-offering) 50,000,000 shares authorized (post-offering); shares to be issued as reflected (3) |
62 | 42 | 50 | 57 | 66 | ||||||||||||||||||
Additional
paid-in capital (3) |
25,861 | 47,173 | 51,125 | 55,078 | 59,623 | ||||||||||||||||||
Retained
earnings (4) |
38,107 | 38,107 | 38,107 | 38,107 | 38,107 | ||||||||||||||||||
Plus: |
|||||||||||||||||||||||
Equity
received from mutual holding company |
| 100 | 100 | 100 | 100 | ||||||||||||||||||
Accumulated
other comprehensive income |
455 | 455 | 455 | 455 | 455 | ||||||||||||||||||
Less: |
|||||||||||||||||||||||
Common stock
held by the employee stock ownership plan |
(2,105 | ) | (2,105 | ) | (2,105 | ) | (2,105 | ) | (2,105 | ) | |||||||||||||
Treasury
stock |
(477 | ) | (477 | ) | (477 | ) | (477 | ) | (477 | ) | |||||||||||||
Total
shareholders equity |
$ | 61,903 | $ | 83,295 | $ | 87,255 | $ | 91,215 | $ | 95,769 | |||||||||||||
Ratio of
total shareholders equity to total assets |
9.50 | % | 12.38 | % | 12.89 | % | 13.40 | % | 13.97 | % |
(1) |
As adjusted to give effect to an increase in the number of shares which could occur due to an increase in the offering range of up to 15% to reflect changes in market and financial conditions before we complete the offering. |
(2) |
Does not reflect withdrawals from deposit accounts for the purchase of common stock in the offering. Such withdrawals would reduce pro forma deposits by the amount of such withdrawals. |
(3) |
Our pro forma amounts of common stock and additional paid-in capital have been increased to reflect the number of shares of our common stock to be outstanding, which includes the exchange of all of the currently outstanding shares of Malvern Federal Bancorp common stock pursuant to the exchange ratio except for the shares earned by Malvern Federal Mutual Holding Company. |
(4) |
The retained earnings of Malvern Federal Savings Bank will be partially restricted after the offering. |
|
We will sell 40% of the shares of common stock in the subscription offering and community offerings with the remaining 60% of the shares sold in a syndicated community offering or underwritten public offering; |
|
Our employee stock ownership plan will not purchase any shares sold in the offering; |
|
20,000 shares of common stock will be purchased by our employees, directors and their immediate families; |
|
Stifel, Nicolaus & Company, Incorporated will receive an aggregate management fee equal to 1.0% of the aggregate purchase price of the shares sold in the subscription and community offerings, except that no fee will be paid with respect to shares purchased by our officers, directors and employees or members of their immediate families or by our employee stock ownership plan; |
|
The sales commission and management fee for shares sold in the syndicated community offering will be equal to 6.0% of the aggregate purchase price of the shares sold in the syndicated community offering or, in the case of an underwritten public offering, the underwriting discount on the shares sold in the underwritten public offering will be equal to 6.0% of the aggregate purchase price of the shares sold in the underwritten public offering; and |
|
Total expenses of the offering, excluding management fees and sales commissions or underwritten discounts, as the case may be, referenced above, will be approximately $1.2 million. |
|
Pro forma earnings have been calculated assuming the common stock had been sold at the beginning of the periods and the net proceeds had been invested at a yield of 1.04%, which represents the yield on the five-year U.S. Treasury Note as of March 31, 2012. We have used an assumed yield of 1.04% (0.62% after tax) in lieu of the arithmetic average method because we believe it more accurately reflects the yield that we will receive on the net proceeds of the offering. |
|
A combined effective tax rate of 40.0%. |
|
No withdrawals were made from Malvern Federal Savings Banks deposit accounts for the purchase of shares in the offering. |
|
Historical and pro forma per share amounts have been calculated by dividing historical and pro forma amounts by the indicated number of shares of stock, as adjusted in the pro forma net income per share to give effect to the purchase of shares by the employee stock ownership plan. |
|
Pro forma stockholders equity amounts have been calculated as if our common stock had been sold in the offering on September 30, 2011 and March 31, 2012, respectively, and, accordingly, no effect has been given to the assumed earnings effect of the transactions. |
At or For the Six Months Ended March 31, 2012 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2,337,500 shares sold at $10.00 per share (Minimum of range) |
2,750,000 shares sold at $10.00 per share (Midpoint of range) |
3,162,500 shares sold at $10.00 per share (Maximum of range) |
3,636,875 shares sold at $10.00 per share (15% above Maximum) |
||||||||||||||||
(Dollars in thousands, except per share amounts) | |||||||||||||||||||
Gross
proceeds |
$ | 23,375 | $ | 27,500 | $ | 31,625 | $ | 36,369 | |||||||||||
Less:
estimated offering expenses |
(2,083 | ) | (2,248 | ) | (2,413 | ) | (2,603 | ) | |||||||||||
Estimated net
proceeds |
21,292 | 25,252 | 29,212 | 33,766 | |||||||||||||||
Plus: assets
received from mutual holding company |
100 | 100 | 100 | 100 | |||||||||||||||
Net proceeds,
as adjusted |
$ | 21,392 | $ | 25,352 | $ | 29,312 | $ | 33,866 | |||||||||||
Pro Forma
Net Income: |
|||||||||||||||||||
Pro forma net
income: |
|||||||||||||||||||
Historical
|
$ | 1,470 | $ | 1,470 | $ | 1,470 | $ | 1,470 | |||||||||||
Pro forma
income on net investable proceeds (1): |
67 | 79 | 92 | 106 | |||||||||||||||
Pro forma net
income |
$ | 1,537 | $ | 1,549 | $ | 1,562 | $ | 1,576 | |||||||||||
Pro forma net
income per share: |
|||||||||||||||||||
Historical
(2) |
$ | 0.36 | $ | 0.31 | $ | 0.27 | $ | 0.23 | |||||||||||
Pro forma
income on net investable proceeds: |
0.02 | 0.02 | 0.02 | 0.02 | |||||||||||||||
Pro forma net
income per share |
$ | 0.38 | $ | 0.33 | $ | 0.29 | $ | 0.25 | |||||||||||
Offering
price as a multiple of pro forma net income per share |
13.16 | x | 15.15 | x | 17.24 | x | 20.00 | x | |||||||||||
Number of
shares used to calculate pro forma net income per share (3) |
4,082,187 | 4,802,538 | 5,522,890 | 6,351,382 | |||||||||||||||
Pro Forma
Shareholders Equity: |
|||||||||||||||||||
Pro forma
shareholders equity (book value): |
|||||||||||||||||||
Historical
|
$ | 61,903 | $ | 61,903 | $ | 61,903 | $ | 61,903 | |||||||||||
Estimated net
proceeds |
21,292 | 25,252 | 29,212 | 33,766 | |||||||||||||||
Plus: equity
increase from mutual holding company |
100 | 100 | 100 | 100 | |||||||||||||||
Pro forma
shareholders equity |
$ | 83,295 | $ | 87,255 | $ | 91,215 | $ | 95,769 | |||||||||||
Pro forma
shareholders equity per share: |
|||||||||||||||||||
Historical
|
$ | 14.69 | $ | 12.48 | $ | 10.85 | $ | 9.44 | |||||||||||
Estimated net
proceeds |
5.05 | 5.09 | 5.12 | 5.15 | |||||||||||||||
Plus: equity
increase from mutual holding company |
0.02 | 0.02 | 0.02 | 0.01 | |||||||||||||||
Pro forma
shareholders equity per share |
$ | 19.76 | $ | 17.59 | $ | 15.99 | $ | 14.60 | |||||||||||
Offering
price as a percentage of pro forma shareholders equity per share |
50.61 | % | 56.85 | % | 62.54 | % | 68.49 | % | |||||||||||
Number of
shares used to calculate pro forma shareholders equity per share (3) |
4,215,461 | 4,959,366 | 5,703,271 | 6,558,762 |
At or For the Year Ended September 30, 2011 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2,337,500 shares sold at $10.00 per share (Minimum of range) |
2,750,000 shares sold at $10.00 per share (Midpoint of range) |
3,162,500 shares sold at $10.00 per share (Maximum of range) |
3,636,875 shares sold at $10.00 per share (15% above Maximum) |
||||||||||||||||
(Dollars in thousands, except per share amounts) | |||||||||||||||||||
Gross
proceeds |
$ | 23,375 | $ | 27,500 | $ | 31,625 | $ | 36,369 | |||||||||||
Less:
estimated offering expenses |
(2,083 | ) | (2,248 | ) | (2,413 | ) | (2,603 | ) | |||||||||||
Estimated net
proceeds |
21,292 | 25,252 | 29,212 | 33,766 | |||||||||||||||
Plus: assets
received from mutual holding company |
100 | 100 | 100 | 100 | |||||||||||||||
Net proceeds,
as adjusted |
$ | 21,392 | $ | 25,352 | $ | 29,312 | $ | 33,866 | |||||||||||
Pro Forma
Net Income: |
|||||||||||||||||||
Pro forma net
loss: |
|||||||||||||||||||
Historical
|
$ | (6,112 | ) | $ | (6,112 | ) | $ | (6,112 | ) | $ | (6,112 | ) | |||||||
Pro forma
income on net investable proceeds (1): |
133 | 158 | 183 | 211 | |||||||||||||||
Pro forma net
loss |
$ | (5,979 | ) | $ | (5,954 | ) | $ | (5,929 | ) | $ | (5,901 | ) | |||||||
Pro forma net
loss per share: |
|||||||||||||||||||
Historical
(2) |
$ | (1.50 | ) | $ | (1.27 | ) | $ | (1.11 | ) | $ | (0.96 | ) | |||||||
Pro forma
income on net investable proceeds: |
0.03 | 0.03 | 0.03 | 0.03 | |||||||||||||||
Pro forma net
loss per share |
$ | (1.47 | ) | $ | (1.24 | ) | $ | (1.08 | ) | $ | (0.93 | ) | |||||||
Offering
price as a multiple of pro forma net loss per share |
N/M | N/M | N/M | N/M | |||||||||||||||
Number of
shares used to calculate pro forma net loss per share (3) |
4,075,247 | 4,794,374 | 5,513,501 | 6,340,585 | |||||||||||||||
Pro Forma
Shareholders Equity: |
|||||||||||||||||||
Pro forma
shareholders equity (book value): |
|||||||||||||||||||
Historical
|
$ | 60,284 | $ | 60,284 | $ | 60,284 | $ | 60,284 | |||||||||||
Estimated net
proceeds |
21,292 | 25,252 | 29,212 | 33,766 | |||||||||||||||
Plus: equity
increase from mutual holding company |
100 | 100 | 100 | 100 | |||||||||||||||
Pro forma
shareholders equity |
$ | 81,676 | $ | 85,636 | $ | 89,596 | $ | 94,150 | |||||||||||
Pro forma
shareholders equity per share: |
|||||||||||||||||||
Historical
|
$ | 14.30 | $ | 12.16 | $ | 10.57 | $ | 9.19 | |||||||||||
Estimated net
proceeds |
5.05 | 5.09 | 5.12 | 5.15 | |||||||||||||||
Plus: equity
increase from mutual holding company |
0.02 | 0.02 | 0.02 | 0.01 | |||||||||||||||
Pro forma
shareholders equity per share |
$ | 19.37 | $ | 17.27 | $ | 15.71 | $ | 14.35 | |||||||||||
Offering
price as a percentage of pro forma shareholders equity per share |
51.63 | % | 57.90 | % | 63.65 | % | 69.69 | % | |||||||||||
Number of
shares used to calculate pro forma shareholders equity per share (3) |
4,215,461 | 4,959,366 | 5,703,271 | 6,558,762 |
(1) |
Pro forma income on net investable proceeds is equal to the net proceeds of the offering plus the assets received from Malvern Federal Mutual Holding Company, multiplied by the after-tax reinvestment rate. The after-tax reinvestment rate is equal to 0.62% based on the following assumptions: combined federal and state income tax rate of 40.0% and a pre-tax reinvestment rate of 1.04%. |
(2) |
The historical net income per share has been adjusted to reflect the exchange ratio of the additional shares to be issued by Malvern BancorpNew in exchange for the currently outstanding shares of Malvern Federal Bancorp common stock. As reported, the net income per share of Malvern Federal Bancorp for the six months ended March 31, 2012 was $0.25, and the net loss per share for the fiscal year ended September 30, 2011 was $1.04. |
(3) |
The number of shares used to calculate pro forma net income per share is equal to the weighted average number of shares outstanding during the period adjusted for the exchange ratio. The number of shares used to calculate pro forma stockholders equity per share is equal to the total number of shares to be outstanding upon completion of the offering. |
|
Improving Asset Quality. We are continuing in our efforts to improve asset quality. At March 31, 2012, our total non-performing assets amounted to $16.5 million, or 2.53% of total assets, reflecting a reduction of $8.7 million, or 34.6%, compared to $25.2 million of total non-performing assets at September 30, 2010 (when total non-performing assets amounted to 3.49% of total assets). The relatively high levels of non-performing assets and other problem assets significantly impacted our results of operations in recent years as the high levels of provisions for loan losses and charge-offs and other expenses related to other real estate owned were the primary reasons that we reported net losses for the fiscal years ended September 30, 2011 and 2010. In our efforts to reduce the levels of our non-performing and other problem assets in recent periods, we have strengthened our loan underwriting policies and procedures and we have enhanced our loan administration and oversight policies and procedures. We have revised both our consumer loan policy and our commercial loan policy to strengthen certain of our minimum loan-to-value ratios, maximum gross debt ratio and minimum debt coverage ratio requirements. We have invested in and implemented a software which facilitates our ability to internally review and grade loans in our portfolio and to monitor loan performance. During the fiscal year ended September 30, 2011, we established a Credit Review Department (which is currently staffed by six persons). The primary focus of the Credit Review Department to date has been the resolution of our non-performing and other problem assets. In addition, as described below, we generally ceased originating new commercial real estate loans and |
construction and development loans during fiscal 2010, due to the increased risk elements inherent in such loans. We remain focused on continuing to reduce our non-performing and problem assets. |
|
Managing Our Loan Portfolio. As part of our efforts to improve asset quality, we have been actively managing our loan portfolio in recent periods. In light of the increase in our non-performing assets and in order to reduce the risk profile of our loan portfolio, we generally ceased originating any new construction and development loans in October 2009, with certain exceptions, and, in August 2010, we generally ceased originating any new commercial real estate loans. In addition, the Supervisory Agreements that we entered into in October 2010 prohibit us from, among other things, originating new commercial real estate loans without the prior written non-objection of the Office of the Comptroller of the Currency, and limit our ability to grow our assets beyond the amount of net interest credited on our deposits in any quarter. These factors contributed to a $122.8 million or 20.6%, reduction in our total loans outstanding at March 31, 2012 compared to September 30, 2009, with the bulk of such reduction centered in construction and development loans, second mortgage loans and commercial real estate loans. At March 31, 2012 compared to September 30, 2009, we have reduced our commercial real estate loans by $20.8 million, or 14.5%, we have reduced our total construction and development loans by $18.3 million, or 44.8%, and we have reduced our second mortgage loans by $41.8 million, or 36.7%. Such reductions reflect lower volumes of loan originations and purchases in these portfolios. |
|
Increasing Capital. In December 2011, based in part upon communications with staff of the Office of the Comptroller of the Currency and upon consideration of the risk elements inherent in our loan portfolio, the Boards of Directors of Malvern Federal Bancorp and Malvern Federal Savings Bank determined that it was prudent to increase the capital of Malvern Federal Savings Bank, although it exceeded the regulatory thresholds necessary to be deemed well-capitalized. Initially, Malvern Federal Bancorp made a $3.2 million capital infusion into Malvern Federal Savings Bank in December 2011. While the December capital infusion increased capital at Malvern Federal Savings Bank, it depleted capital at Malvern Federal Bancorp. In January 2012, we adopted the plan of conversion and reorganization as a means to further augment the capital at Malvern Federal Savings Bank and provide for stronger capital at our new holding company, Malvern BancorpNew. In addition, in January 2012, we decided to establish specific capital ratio targets for Malvern Federal Savings Bank which are higher than the regulatory thresholds necessary to be deemed well-capitalized. Our specific capital ratio targets are 8.5% for tier 1 core capital, 10.0% for tier 1 risk-based capital, and 12.0% for total risk-based capital. At March 31, 2012, our tier 1 core capital ratio was 8.27%, our tier 1 risk-based capital ratio was 12.45% and our total risk-based capital ratio was 13.71%. The conversion and offering will result in Malvern Federal Savings Bank exceeding all of the specific capital ratio targets which it has adopted. While Federal regulations require that a minimum of 50% of the net proceeds of the offering be contributed to Malvern Federal Savings Bank, we have determined to contribute 70% of the net offering proceeds. We believe that the maintenance of higher capital levels is appropriate in light of the current banking and economic environments and our risk profile. In addition, the increased capital will facilitate our ability to implement our business strategy. |
|
Seeking Relief from the Supervisory Agreements. We entered into the Supervisory Agreements with the Office of Thrift Supervision in October 2010. Among other things, the Supervisory Agreements restrict our ability to make any new commercial real estate loans, limit our growth and require that we provide the Office of the Comptroller of the Currency with relatively extensive reports and data on our business and operations on a quarterly basis. Given the improvements we have seen in the levels of our non-performing and other problem assets, the enhancements we have made to our loan underwriting policies and procedures as well as our loan administration and oversight policies and procedures, and the increased capital that we will recognize as a result of the conversion and offering, we will seek relief from the Supervisory Agreements upon consummation of the conversion and offering. In the event that the Supervisory Agreements are not fully terminated, we will, at a minimum, seek the ability to resume making commercial real estate loans without the need to obtain specific approval from the Office of the Comptroller of the Currency and we will request that the asset growth limitations be removed. |
|
Growing Our Loan Portfolio and Resuming Commercial Real Estate and Construction and Development Lending. Upon consummation of the conversion and offering, we plan to resume, subject to the receipt of relief from the Supervisory Agreements and any other necessary approvals or non-objections from Federal banking regulators, on a relatively modest basis, the origination of commercial real estate loans and construction and development loans in our market area. Such loans will be underwritten in accordance with our strengthened loan underwriting standards and our enhanced credit review and administration procedures. We continue to believe that we can be a successful niche lender to small and mid-sized commercial borrowers and homebuilders in our market area. Upon receiving regulatory relief from the restrictions of the Supervisory Agreements, we also plan to resume modest growth of our loan portfolio commencing in fiscal 2013. We believe that a resumption of commercial real estate and construction and development lending in a planned, deliberative fashion with the loan underwriting and administration enhancements that we have implemented in recent periods, together with modest loan growth, should increase our interest income and our returns in future periods. However, no assurance can be given whether, or when, we will receive the necessary relief from the Supervisory Agreements and any other approvals or non-objections to engage in such expanded lending activities in the future. |
|
Increasing Market Share Penetration. We operate in a competitive market area for banking products and services. In recent years, we have been working to increase our deposit share in Chester and Delaware Counties, and we increased our marketing and promotional efforts. However, as a result of the shrinkage of our balance sheet and the reduction in total deposits in fiscal 2011, our deposit market share in Chester and Delaware Counties decreased from 5.05% in 2010 to 4.84% in 2011. We are focused on continuing our efforts to increase market share. Subsequent to the conversion and offering, in our effort to increase market share as well as non-interest income, we plan to evaluate increasing our business in non-traditional products, such as insurance products through our existing insurance agency subsidiary, which currently is inactive, or, possibly, through the addition of other products and services, such as wealth management. |
|
Increasing Our Core Deposits. We are attempting to increase our core deposits, which we define as all deposit products other than certificates of deposit. At March 31, 2012, our core deposits amounted to $242.7 million, or 45.2% of total deposits, compared to $239.9 million, or 43.3% of total deposits, at September 30, 2011 and $225.2 million, or 37.7% of total deposits, at September 30, 2010. We have continued our promotional efforts to increase core deposits. We review our deposit products on an on-going basis and we are considering additional deposit products as well as more flexible delivery options, such as mobile banking, as part of our efforts to increase core deposits. We expect to increase our commercial checking accounts when we resume commercial lending and we plan to enhance our cross-marketing as part of our efforts to gain additional deposit relationships with our loan customers. |
|
Continuing to Provide Exceptional Customer Service. As a community oriented savings bank, we take pride in providing exceptional customer service as a means to attract and retain customers. We deliver personalized service to our customers that distinguish us from the large regional banks operating in our market area. Our management team has strong ties to, and deep roots in, the community. We believe that we know our customers banking needs and can respond quickly to address them. |
|
Level 1Valuation is based upon quoted prices for identical instruments traded in active markets. |
|
Level 2Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. |
|
Level 3Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect our own estimates of assumptions that market participants would use in pricing the asset. |
|
we have attempted to match fund a portion of our loan portfolio with borrowings having similar expected lives; |
|
we have attempted, where possible, to extend the maturities of our deposits and borrowings; |
|
we have invested in securities with relatively short anticipated lives, generally one to three years, and we hold significant amounts of liquid assets; and |
|
we have increased our outstanding shorter term loans particularly commercial real estate and construction loans (although we ceased originating any new commercial real estate and construction loans in fiscal 2010). |
6 Months or Less |
More than 6 Months to 1 Year |
More than 1 Year to 3 Years |
More than 3 Year to 5 Years |
More than 5 Years |
Total Amount |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|||||||||||||||||||||||||||
Interest-earning assets (1): |
|||||||||||||||||||||||||||
Loans
receivable (2) |
$ | 121,898 | $ | 57,709 | $ | 159,952 | $ | 78,123 | $ | 57,422 | $ | 475,104 | |||||||||||||||
Investment
securities and restricted securities |
19,425 | 5,717 | 17,968 | 24,009 | 19,415 | 86,534 | |||||||||||||||||||||
Other
interest-earning assets |
49,158 | | | | | 49,158 | |||||||||||||||||||||
Total
interest-earning assets |
190,481 | 63,426 | 177,920 | 102,132 | 76,837 | 610,796 | |||||||||||||||||||||
Interest-bearing liabilities: |
|||||||||||||||||||||||||||
Demand and
NOW accounts |
95,088 | | | | | 95,088 | |||||||||||||||||||||
Money market
accounts |
79,248 | | | | | 79,248 | |||||||||||||||||||||
Savings
accounts |
46,996 | | | | | 46,996 | |||||||||||||||||||||
Certificate
accounts |
41,953 | 71,108 | 104,766 | 40,125 | 36,332 | 294,284 | |||||||||||||||||||||
FHLB advances
|
23,000 | 10,593 | 10,000 | 5,000 | | 48,593 | |||||||||||||||||||||
Total
interest-bearing liabilities |
286,285 | 81,701 | 114,766 | 45,125 | 36,332 | 564,209 | |||||||||||||||||||||
Interest-earning assets less interest-bearing liabilities |
$ | (95,804 | ) | $ | (18,275 | ) | $ | 63,154 | $ | 57,007 | $ | 40,505 | $ | 46,587 | |||||||||||||
Cumulative
interest-rate sensitivity gap (3) |
$ | (95,804 | ) | $ | (114,079 | ) | $ | (50,925 | ) | $ | 6,082 | $ | 46,587 | ||||||||||||||
Cumulative
interest-rate gap as a percentage of total assets at March 31, 2012 |
(14.70 | )% | (17.51 | )% | (7.82 | )% | 0.93 | % | 7.15 | % | |||||||||||||||||
Cumulative
interest-earning assets as a percentage of cumulative interest-bearing liabilities at March 31, 2012 |
66.54 | % | 69.00 | % | 89.45 | % | 101.15 | % | 108.26 | % |
(1) |
Interest-earning assets are included in the period in which the balances are expected to be redeployed and/or repriced as a result of anticipated prepayments, scheduled rate adjustments and contractual maturities. |
(2) |
For purposes of the gap analysis, loans receivable includes non-performing loans gross of the allowance for loan losses, undisbursed loan funds, unamortized discounts and deferred loan fees. |
(3) |
Interest-rate sensitivity gap represents the net cumulative difference between interest-earning assets and interest-bearing liabilities. |
As of March 31, 2012 |
As of September 30, 2011 |
||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Changes in Interest Rates (basis points) (1) |
Amount |
Dollar Change from Base |
Percentage Change from Base |
Amount |
Dollar Change from Base |
Percentage Change from Base |
|||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||
+300
|
$ | 60,027 | $ | (8,704 | ) | (13 | )% | $ | 63,164 | $ | (5,236 | ) | (8 | )% | |||||||||||||
+200
|
67,077 | (1,654 | ) | (2 | ) | 67,755 | (645 | ) | (1 | ) | |||||||||||||||||
+100
|
70,830 | 2,099 | 3 | 69,752 | 1,352 | 2 | |||||||||||||||||||||
0
|
68,731 | | | 68,400 | | | |||||||||||||||||||||
100
|
58,582 | (10,149 | ) | (15 | ) | 65,900 | (2,500 | ) | (4 | ) |
(1) |
Assumes an instantaneous uniform change in interest rates. A basis point equals 0.01%. |
Changes in Interest Rates in Basis Points (Rate Shock) |
Net Interest Income |
$ Change |
% Change |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
||||||||||||||
200 |
$ | 19,486 | $ | 1,724 | 9.71 | % | ||||||||
100 |
18,644 | 882 | 4.97 | |||||||||||
Static |
17,762 | (2,158 | ) | (12.15 | ) | |||||||||
(100) |
17,096 | (666 | ) | (3.75 | ) |
Six Months Ended March 31, |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
||||||||||||||||||||||||||
Average Outstanding Balance |
Interest Earned/Paid |
Average Yield/ Rate |
Average Outstanding Balance |
Interest Earned/Paid |
Average Yield/ Rate |
||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||
Interest
Earning Assets: |
|||||||||||||||||||||||||||
Loans
receivable (1) |
$ | 488,462 | $ | 12,458 | 5.10 | % | $ | 538,897 | $ | 14,364 | 5.33 | % | |||||||||||||||
Investment
securities |
84,846 | 869 | 2.04 | 75,420 | 735 | 1.95 | |||||||||||||||||||||
Deposits in
other banks |
46,696 | 18 | 0.08 | 33,276 | 19 | 0.12 | |||||||||||||||||||||
FHLB stock
|
5,069 | 1 | 0.04 | 6,232 | | 0.00 | |||||||||||||||||||||
Total
interest-earning assets (1) |
625,073 | 13,346 | 4.32 | 653,825 | 15,118 | 4.62 | |||||||||||||||||||||
Non-interest
earning assets |
36,247 | 38,979 | |||||||||||||||||||||||||
Total assets
|
$ | 661,320 | $ | 692,804 | |||||||||||||||||||||||
Interest
Bearing Liabilities: |
|||||||||||||||||||||||||||
Demand and
NOW accounts |
$ | 90,122 | 149 | 0.34 | $ | 89,649 | 298 | 0.66 | |||||||||||||||||||
Money Market
accounts |
85,403 | 285 | 0.66 | 86,527 | 480 | 1.11 | |||||||||||||||||||||
Savings
accounts |
45,132 | 23 | 0.10 | 41,048 | 38 | 0.19 | |||||||||||||||||||||
Certificate
accounts |
304,564 | 3,085 | 2.02 | 336,412 | 3,716 | 2.21 | |||||||||||||||||||||
Total
deposits |
525,221 | 3,542 | 1.34 | 553,636 | 4,532 | 1.64 | |||||||||||||||||||||
Borrowed
funds |
48,847 | 862 | 3.52 | 50,402 | 879 | 3.49 | |||||||||||||||||||||
Total
interest-bearing liabilities |
574,068 | 4,404 | 1.54 | 604,038 | 5,411 | 1.79 | |||||||||||||||||||||
Non-interest
bearing liabilities |
25,597 | 23,064 | |||||||||||||||||||||||||
Total
liabilities |
599,665 | 627,102 | |||||||||||||||||||||||||
Shareholders equity |
61,655 | 65,702 | |||||||||||||||||||||||||
Total
liabilities and shareholders equity |
$ | 661,320 | $ | 692,804 | |||||||||||||||||||||||
Net
interest-earning assets |
$ | 51,005 | $ | 49,787 | |||||||||||||||||||||||
Net interest
income |
$ | 8,942 | $ | 9,707 | |||||||||||||||||||||||
Net interest
spread |
2.74 | % | 2.83 | % | |||||||||||||||||||||||
Net interest
margin (2) |
2.86 | % | 2.96 | % | |||||||||||||||||||||||
Average
interest-earning assets to average interest-bearing liabilities |
108.88 | % | 108.24 | % |
(1) |
Includes non-accrual loans during the respective periods. Calculated net of deferred fees and allowance for loan losses. |
(2) |
Equals net interest income divided by average interest-earning assets. |
Year Ended September 30, |
|||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2011 |
2010 |
2009 |
|||||||||||||||||||||||||||||||||||||
Average Outstanding Balance |
Interest Earned/ Paid |
Average Yield/ Rate |
Average Outstanding Balance |
Interest Earned/ Paid |
Average Yield/ Rate |
Average Outstanding Balance |
Interest Earned/ Paid |
Average Yield/ Rate |
|||||||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||||||||
Interest
Earning Assets: |
|||||||||||||||||||||||||||||||||||||||
Loans
receivable (1) |
$ | 530,497 | $ | 28,185 | 5.31 | % | $ | 583,995 | $ | 32,085 | 5.49 | % | $ | 597,744 | $ | 33,711 | 5.64 | % | |||||||||||||||||||||
Investment
securities |
78,147 | 1,510 | 1.93 | 33,812 | 1,025 | 3.03 | 27,993 | 925 | 3.30 | ||||||||||||||||||||||||||||||
Deposits in
other banks |
32,024 | 31 | 0.10 | 31,218 | 38 | 0.12 | 20,018 | 65 | 0.32 | ||||||||||||||||||||||||||||||
FHLB stock
|
5,905 | | 0.00 | 6,567 | | 0.00 | 6,513 | | 0.00 | ||||||||||||||||||||||||||||||
Total
interest-earning assets (1) |
646,573 | 29,726 | 4.60 | 655,592 | 33,148 | 5.06 | 652,268 | 34,701 | 5.32 | ||||||||||||||||||||||||||||||
Non-interest
earning assets |
34,654 | 35,379 | 27,690 | ||||||||||||||||||||||||||||||||||||
Total assets
|
$ | 681,227 | $ | 690,971 | $ | 679,958 | |||||||||||||||||||||||||||||||||
Interest
Bearing Liabilities: |
|||||||||||||||||||||||||||||||||||||||
Demand and
NOW accounts |
$ | 90,674 | 519 | 0.57 | $ | 87,240 | 845 | 0.97 | $ | 76,407 | 1,321 | 1.73 | |||||||||||||||||||||||||||
Money Market
accounts |
87,329 | 915 | 1.05 | 63,788 | 648 | 1.02 | 58,167 | 960 | 1.65 | ||||||||||||||||||||||||||||||
Savings
accounts |
44,237 | 78 | 0.18 | 41,002 | 110 | 0.27 | 38,661 | 136 | 0.35 | ||||||||||||||||||||||||||||||
Certificate
accounts |
321,918 | 6,941 | 2.16 | 324,973 | 8,511 | 2.62 | 306,213 | 11,061 | 3.61 | ||||||||||||||||||||||||||||||
Total
deposits |
544,158 | 8,453 | 1.55 | 517,003 | 10,114 | 1.96 | 479,448 | 13,478 | 2.81 | ||||||||||||||||||||||||||||||
Borrowed
funds |
49,874 | 1,745 | 3.50 | 80,714 | 3,527 | 4.37 | 105,873 | 5,203 | 4.92 | ||||||||||||||||||||||||||||||
Total
interest-bearing liabilities |
594,032 | 10,198 | 1.72 | 597,717 | 13,641 | 2.28 | 585,321 | 18,681 | 3.19 | ||||||||||||||||||||||||||||||
Non-interest
bearing liabilities |
23,764 | 24,126 | 25,443 | ||||||||||||||||||||||||||||||||||||
Total
liabilities |
617,796 | 621,843 | 610,764 | ||||||||||||||||||||||||||||||||||||
Shareholders equity |
63,431 | 69,128 | 69,194 | ||||||||||||||||||||||||||||||||||||
Total
liabilities and shareholders equity |
$ | 681,227 | $ | 690,971 | $ | 679,958 | |||||||||||||||||||||||||||||||||
Net
Interest-earning assets |
$ | 52,541 | $ | 57,875 | $ | 66,947 | |||||||||||||||||||||||||||||||||
Net interest
income |
$ | 19,528 | $ | 19,507 | $ | 16,020 | |||||||||||||||||||||||||||||||||
Net interest
spread |
2.88 | % | 2.78 | % | 2.13 | % | |||||||||||||||||||||||||||||||||
Net interest
margin |
3.02 | % | 2.98 | % | 2.46 | % | |||||||||||||||||||||||||||||||||
Average
interest-earning assets to average interest-bearing liabilities |
108.84 | % | 109.68 | % | 111.44 | % |
(1) |
Includes non-accrual loans during the respective periods. Calculated net of deferred loan fees and allowance for loan losses. |
Year Ended September 30, |
|||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Six Months Ended March 31, 2012 vs. 2011 |
2011 vs. 2010 |
2010 vs. 2009 |
|||||||||||||||||||||||||||||||||||||
Volume |
Rate |
Net Change |
Volume |
Rate |
Net Change |
Volume |
Rate |
Net Change |
|||||||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||||||||
Interest
Earning Assets: |
|||||||||||||||||||||||||||||||||||||||
Loans
receivable |
$ | (2,689 | ) | $ | 783 | $ | (1,906 | ) | $ | (2,937 | ) | $ | (963 | ) | $ | (3,900 | ) | $ | (775 | ) | $ | (851 | ) | $ | (1,626 | ) | |||||||||||||
Investment
securities |
184 | (50 | ) | 134 | 1,343 | (858 | ) | 485 | 192 | (92 | ) | 100 | |||||||||||||||||||||||||||
Deposits in
other banks |
15 | (16 | ) | (1 | ) | 1 | (8 | ) | (7 | ) | 36 | (63 | ) | (27 | ) | ||||||||||||||||||||||||
FHLB stock
|
| 1 | 1 | | | | | | | ||||||||||||||||||||||||||||||
Total
interest-earning assets |
$ | (2,490 | ) | $ | 718 | $ | (1,772 | ) | $ | (1,593 | ) | $ | (1,829 | ) | $ | (3,422 | ) | $ | (547 | ) | $ | (1,006 | ) | $ | (1,553 | ) | |||||||||||||
Interest
Bearing Liabilities |
|||||||||||||||||||||||||||||||||||||||
Demand and
NOW accounts |
$ | 3 | $ | (152 | ) | $ | (149 | ) | $ | 33 | $ | (359 | ) | $ | (326 | ) | $ | 187 | $ | (663 | ) | $ | (476 | ) | |||||||||||||||
Money market
accounts |
(12 | ) | (183 | ) | (195 | ) | 240 | 27 | 267 | 93 | (405 | ) | (312 | ) | |||||||||||||||||||||||||
Savings
accounts |
8 | (23 | ) | (15 | ) | 9 | (41 | ) | (32 | ) | 8 | (34 | ) | (26 | ) | ||||||||||||||||||||||||
Certificate
accounts |
(704 | ) | 73 | (631 | ) | (80 | ) | (1,490 | ) | (1,570 | ) | 678 | (3,228 | ) | (2,550 | ) | |||||||||||||||||||||||
Total
deposits |
(705 | ) | (285 | ) | (990 | ) | 202 | (1,863 | ) | (1,661 | ) | 966 | (4,330 | ) | (3,364 | ) | |||||||||||||||||||||||
Borrowed
funds |
(54 | ) | 37 | (17 | ) | (1,348 | ) | (434 | ) | (1,782 | ) | (1,236 | ) | (440 | ) | (1,676 | ) | ||||||||||||||||||||||
Total
interest-bearing liabilities |
$ | (759 | ) | $ | (248 | ) | $ | (1,007 | ) | $ | (1,146 | ) | $ | (2,297 | ) | $ | (3,443 | ) | $ | (270 | ) | $ | (4,770 | ) | $ | (5,040 | ) | ||||||||||||
Net interest
income |
$ | (1,731 | ) | $ | 966 | $ | (765 | ) | $ | (447 | ) | $ | 468 | $ | 21 | $ | (276 | ) | $ | 3,763 | $ | 3,487 |
|
A $428,000 partial charge-off on a commercial real estate loan to one borrower secured by a first mortgage on a 420 unit self-storage facility on approximately four acres located in Delaware County, Pennsylvania, reducing the carrying value of this loan at March 31, 2012 to $2.3 million based on a November 2011 appraisal. As of March 31, 2012, we had allocated $392,000 of our allowance for loan losses to this loan, which was a performing troubled debt restructuring (TDR) at such date. |
|
A $412,000 partial charge-off on a $2.4 million participation interest in a non-performing construction and development loan for the development of commercial and mixed use facilities on approximately 40 acres located in Mount Laurel, New Jersey, reducing our loan carrying value to $1.6 million at March 31, 2012 based on a October 2011 appraisal. During the December 31, 2011 quarter, we entered into a forbearance agreement with the borrower and other participants, which is expected to result in the disposition of such loan during the December 31, 2012 quarter at no additional loss. |
|
In February 2012, we recorded a $353,000 partial charge-off on the short-sale of the office building securing a $1.2 million commercial real estate loan to one borrower located in Philadelphia, Pennsylvania. |
At March 31, 2012Payments Due by Period |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Less than One Year |
One to Three Years |
Three to Five Years |
More than Five Years |
Total |
|||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||
Long-term
debt obligations |
$ | | $ | 593 | $ | | $ | 48,000 | $ | 48,593 | |||||||||||||
Certificates
of deposit |
113,060 | 104,767 | 40,125 | 36,332 | 294,284 | ||||||||||||||||||
Operating
lease obligations |
279 | 558 | 410 | 4,714 | 5,961 | ||||||||||||||||||
Total
contractual obligations |
$ | 113,339 | $ | 105,918 | $ | 40,535 | $ | 89,046 | $ | 348,838 |
At September 30, 2011Payments Due by Period |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Less than One Year |
One to Three Years |
Three to Five Years |
More than Five Years |
Total |
|||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||
Long-term
debt obligations |
$ | | $ | 1,098 | $ | | $ | 48,000 | $ | 49,098 | |||||||||||||
Certificates
of deposit |
97,525 | 133,678 | 39,947 | 43,368 | 314,518 | ||||||||||||||||||
Operating
lease obligations |
279 | 558 | 451 | 4,763 | 6,051 | ||||||||||||||||||
Total
contractual obligations |
$ | 97,804 | $ | 135,334 | $ | 40,398 | $ | 96,131 | $ | 369,667 |
March 31, 2012 |
September 30, 2011 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|||||||||||
Commitments
to extend credit: (1) |
|||||||||||
Future loan
commitments |
$ | 15,705 | $ | 7,309 | |||||||
Undisbursed
construction loans |
5,066 | 7,698 | |||||||||
Undisbursed
home equity lines of credit |
23,881 | 23,656 | |||||||||
Undisbursed
commercial lines of credit |
5,158 | 4,910 | |||||||||
Overdraft
protection lines |
845 | 823 | |||||||||
Standby
letters of credit |
3,766 | 3,998 | |||||||||
Total
commitments |
$ | 54,421 | $ | 48,394 |
(1) |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments may require payment of a fee and generally have fixed expiration dates or other termination clauses. |
|
prohibit us from making or acquiring any new commercial real estate loans and/or commercial and industrial loans without the prior written non-objection of the Office of the Comptroller of the Currency (as successor to the Office of Thrift Supervision); |
|
required us to develop a plan to reduce our problem assets; |
|
required us to develop enhanced policies and procedures for identifying, monitoring and controlling the risks associated with concentrations of commercial real estate loans; |
|
required that an independent third party undertake reviews of our commercial real estate loans, construction and development loans, multi-family residential mortgage loans and commercial loans not less than once every six months; and |
|
prohibit Malvern Federal Bancorp from declaring or paying dividends or making any other capital distributions, such as repurchases of common stock, without the prior written approval of the Board of Governors of the Federal Reserve System (as successor to the Office of Thrift Supervision). |
March 31, | September 30, |
||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2010 |
2009 |
2008 |
2007 |
||||||||||||||||||||||||||||||||||||||||||||||
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage (1) |
$ | 220,211 | 46.6 | % | $ | 229,330 | 44.7 | % | $ | 230,966 | 41.8 | % | $ | 252,308 | 42.4 | % | $ | 248,118 | 43.3 | % | $ | 193,460 | 40.4 | % | |||||||||||||||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Residential
and commercial |
21,846 | 4.6 | 26,005 | 5.0 | 30,429 | 5.5 | 37,508 | 6.3 | 45,451 | 7.9 | 58,870 | 12.4 | |||||||||||||||||||||||||||||||||||||||
Land
loans |
632 | 0.1 | 2,722 | 0.6 | 2,989 | 0.6 | 3,237 | 0.6 | 4,530 | 0.8 | 6,665 | 1.4 | |||||||||||||||||||||||||||||||||||||||
Total
construction and development loans |
22,478 | 4.7 | 28,727 | 5.6 | 33,418 | 6.1 | 40,745 | 6.9 | 49,981 | 8.7 | 65,535 | 13.8 | |||||||||||||||||||||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial
real estate |
122,096 | 25.8 | 131,225 | 25.5 | 143,095 | 25.9 | 142,863 | 24.0 | 138,522 | 24.2 | 108,500 | 22.7 | |||||||||||||||||||||||||||||||||||||||
Multi-family
|
5,370 | 1.2 | 5,507 | 1.1 | 6,493 | 1.2 | 9,613 | 1.6 | 1,906 | 0.3 | 2,257 | 0.5 | |||||||||||||||||||||||||||||||||||||||
Other
|
8,735 | 1.8 | 10,992 | 2.1 | 11,398 | 2.1 | 15,647 | 2.6 | 17,260 | 3.0 | 15,767 | 3.3 | |||||||||||||||||||||||||||||||||||||||
Total
commercial loans |
136,201 | 28.8 | 147,724 | 28.7 | 160,986 | 29.2 | 168,123 | 28.2 | 157,688 | 27.5 | 126,524 | 26.5 | |||||||||||||||||||||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Home equity
lines of credit |
20,667 | 4.4 | 20,735 | 4.0 | 19,927 | 3.6 | 19,149 | 3.2 | 12,393 | 2.2 | 11,811 | 2.5 | |||||||||||||||||||||||||||||||||||||||
Second
mortgages |
72,188 | 15.3 | 85,881 | 16.8 | 105,825 | 19.1 | 113,943 | 19.1 | 103,741 | 18.1 | 78,733 | 16.5 | |||||||||||||||||||||||||||||||||||||||
Other
|
821 | 0.2 | 788 | 0.2 | 1,086 | 0.2 | 1,143 | 0.2 | 1,304 | 0.2 | 1,525 | 0.3 | |||||||||||||||||||||||||||||||||||||||
Total
consumer loans |
93,676 | 19.9 | 107,404 | 21.0 | 126,838 | 22.9 | 134,235 | 22.5 | 117,438 | 20.5 | 92,069 | 19.3 | |||||||||||||||||||||||||||||||||||||||
Total loans
|
472,566 | 100.0 | % | 513,185 | 100.0 | % | 552,208 | 100.0 | % | 595,411 | 100.0 | % | 573,225 | 100.0 | % | 477,588 | 100.0 | % | |||||||||||||||||||||||||||||||||
Deferred loan
costs, net |
2,538 | 2,935 | 3,272 | 3,872 | 3,816 | 2,404 | |||||||||||||||||||||||||||||||||||||||||||||
Allowance for
loan losses |
(8,076 | ) | (10,101 | ) | (8,157 | ) | (5,718 | ) | (5,505 | ) | (4,541 | ) | |||||||||||||||||||||||||||||||||||||||
Loans
receivable, net |
$ | 467,028 | $ | 506,019 | $ | 547,323 | $ | 593,565 | $ | 571,536 | $ | 475,451 |
(1) |
Includes $9.3 million of loans held for sale at September 30, 2007. |
March 31, | September 30, |
||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2010 |
2009 |
2008 |
2007 |
||||||||||||||||||||||||||||||||||||||||||||||
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Fixed-Rate Loans: |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Residential
mortgage (1) |
$ | 202,441 | 42.8 | % | $ | 211,405 | 41.2 | % | $ | 201,285 | 36.4 | % | $ | 227,712 | 38.2 | % | $ | 218,214 | 38.1 | % | $ | 163,463 | 34.2 | % | |||||||||||||||||||||||||||
Construction
and Development: |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Residential
and commercial |
3,292 | 0.7 | 4,250 | 0.8 | 968 | 0.2 | 5,382 | 0.9 | 4,505 | 0.8 | 8,626 | 1.8 | |||||||||||||||||||||||||||||||||||||||
Land loans
|
| | 1,376 | 0.3 | 1,312 | 0.3 | 1,558 | 0.3 | 1,575 | 0.2 | 1,591 | 0.3 | |||||||||||||||||||||||||||||||||||||||
Total
fixed-rate construction and development loans |
3,292 | 0.7 | 5,626 | 1.1 | 2,280 | 0.5 | 6,940 | 1.2 | 6,080 | 1.0 | 10,217 | 2.1 | |||||||||||||||||||||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial
real estate |
43,089 | 9.1 | 40,231 | 7.8 | 40,833 | 7.4 | 56,126 | 9.4 | 52,406 | 9.1 | 35,053 | 7.4 | |||||||||||||||||||||||||||||||||||||||
Multi-family
|
1,688 | 0.4 | 932 | 0.2 | 950 | 0.2 | 3,519 | 0.6 | | | | | |||||||||||||||||||||||||||||||||||||||
Other
|
483 | 0.1 | 1,643 | 0.3 | 1,733 | 0.3 | 3,798 | 0.6 | 4,441 | 0.8 | 3,847 | 0.8 | |||||||||||||||||||||||||||||||||||||||
Total
fixed-rate commercial loans |
45,260 | 9.6 | 42,806 | 8.3 | 43,516 | 7.9 | 63,443 | 10.6 | 56,847 | 9.9 | 38,900 | 8.2 | |||||||||||||||||||||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Home equity
lines of credit |
| | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||
Second
mortgages |
72,188 | 15.3 | 85,881 | 16.8 | 105,825 | 19.1 | 113,943 | 19.1 | 103,741 | 18.1 | 78,706 | 16.5 | |||||||||||||||||||||||||||||||||||||||
Other
|
531 | 0.1 | 552 | 0.1 | 822 | 0.1 | 867 | 0.2 | 960 | 0.2 | 1,097 | 0.2 | |||||||||||||||||||||||||||||||||||||||
Total
fixed-rate consumer loans |
72,719 | 15.4 | 86,433 | 16.9 | 106,647 | 19.2 | 114,810 | 19.3 | 104,701 | 18.3 | 79,803 | 16.7 | |||||||||||||||||||||||||||||||||||||||
Total
fixed-rate loans |
$ | 323,712 | 68.5 | $ | 346,270 | 67.5 | $ | 353,728 | 64.0 | $ | 412,905 | 69.3 | $ | 385,842 | 67.3 | $ | 292,383 | 61.2 | |||||||||||||||||||||||||||||||||
Adjustable-Rate Loans: |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage |
$ | 17,770 | 3.8 | % | $ | 17,925 | 3.5 | % | $ | 29,681 | 5.4 | % | $ | 24,596 | 4.1 | % | $ | 29,904 | 5.2 | % | $ | 29,998 | 6.3 | % | |||||||||||||||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Residential
and commercial |
18,554 | 3.9 | 21,755 | 4.2 | 29,461 | 5.3 | 32,126 | 5.4 | 40,946 | 7.1 | 50,244 | 10.5 | |||||||||||||||||||||||||||||||||||||||
Land loans
|
632 | 0.1 | 1,346 | 0.3 | 1,677 | 0.3 | 1,679 | 0.3 | 2,955 | 0.5 | 5,074 | 1.1 | |||||||||||||||||||||||||||||||||||||||
Total
adjustable-rate construction and development loans |
19,186 | 4.0 | 23,101 | 4.5 | 31,138 | 5.6 | 33,805 | 5.7 | 43,901 | 7.6 | 55,318 | 11.6 | |||||||||||||||||||||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial
real estate |
79,007 | 16.7 | 90,994 | 17.7 | 102,262 | 18.5 | 86,737 | 14.6 | 86,116 | 15.0 | 73,448 | 15.4 | |||||||||||||||||||||||||||||||||||||||
Multi-family
|
3,682 | 0.8 | 4,575 | 0.9 | 5,543 | 1.0 | 6,094 | 1.0 | 1,906 | 0.4 | 2,257 | 0.5 | |||||||||||||||||||||||||||||||||||||||
Other
|
8,252 | 1.7 | 9,349 | 1.8 | 9,665 | 1.8 | 11,849 | 2.0 | 12,819 | 2.2 | 11,920 | 2.5 | |||||||||||||||||||||||||||||||||||||||
Total
adjustable-rate commercial loans |
90,941 | 19.2 | 104,918 | 20.4 | 117,470 | 21.3 | 104,680 | 17.6 | 100,841 | 17.6 | 87,625 | 18.4 | |||||||||||||||||||||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Home equity
lines of credit |
20,667 | 4.4 | 20,735 | 4.0 | 19,927 | 3.6 | 19,149 | 3.2 | 12,393 | 2.2 | 11,811 | 2.4 | |||||||||||||||||||||||||||||||||||||||
Second
mortgages |
| | | | | | | | | | 26 | | |||||||||||||||||||||||||||||||||||||||
Other
|
290 | 0.1 | 236 | 0.1 | 264 | 0.1 | 276 | 0.1 | 344 | 0.1 | 427 | 0.1 | |||||||||||||||||||||||||||||||||||||||
Total
adjustable-rate consumer loans |
20,957 | 4.5 | 20,971 | 4.1 | 20,191 | 3.7 | 19,425 | 3.3 | 12,737 | 2.3 | 12,264 | 2.5 | |||||||||||||||||||||||||||||||||||||||
Total
adjustable-rate loans |
$ | 148,854 | 31.5 | % | $ | 166,915 | 32.5 | % | $ | 198,480 | 36.0 | % | $ | 182,506 | 30.7 | % | $ | 187,383 | 32.7 | % | $ | 185,205 | 38.8 | % | |||||||||||||||||||||||||||
Total loans
(1) |
$ | 472,566 | 100.0 | % | $ | 513,185 | 100.0 | % | $ | 552,208 | 100.0 | % | $ | 595,411 | 100.0 | % | $ | 573,225 | 100.0 | % | $ | 477,588 | 100.0 | % |
(1) |
Includes $9.3 million of fixed-rate, single-family residential loans held for sale at September 30, 2007. |
Construction and Development |
Commercial |
Consumer |
|||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Residential Mortgage |
Residential and Commercial |
Land Loans |
Commercial Real Estate |
Multi-family |
Other |
Home Equity Lines of Credit |
Second Mortgages |
Other |
Total |
||||||||||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||||||||||||
Amounts due in: |
|||||||||||||||||||||||||||||||||||||||||||
One year or
less |
$ | 684 | $ | 12,403 | $ | 632 | $ | 7,668 | $ | 131 | $ | 468 | $ | 300 | $ | 117 | $ | 26 | $ | 22,429 | |||||||||||||||||||||||
After one
year through two years |
682 | | | 3,276 | | 970 | | 250 | 123 | 5,301 | |||||||||||||||||||||||||||||||||
After two
years through three years |
523 | | | 9,424 | | 657 | | 482 | 171 | 11,257 | |||||||||||||||||||||||||||||||||
After three
years through five years |
4,713 | 3,618 | | 23,177 | 1,005 | 960 | 60 | 1,539 | 127 | 35,199 | |||||||||||||||||||||||||||||||||
After five
years through ten years |
31,444 | 4,964 | | 64,128 | 3,672 | 2,499 | | 13,389 | | 120,096 | |||||||||||||||||||||||||||||||||
After ten
years through fifteen years |
34,205 | | | 7,487 | | 1,344 | 5,186 | 23,297 | 5 | 71,524 | |||||||||||||||||||||||||||||||||
Beyond
fifteen years |
147,960 | 861 | | 6,936 | 562 | 1,837 | 15,121 | 33,114 | 369 | 206,760 | |||||||||||||||||||||||||||||||||
Total
|
$ | 220,211 | $ | 21,846 | $ | 632 | $ | 122,096 | $ | 5,370 | $ | 8,735 | $ | 20,667 | $ | 72,188 | $ | 821 | $ | 472,566 | |||||||||||||||||||||||
Interest
rate terms on amounts due after one year: |
|||||||||||||||||||||||||||||||||||||||||||
Fixed rate
|
$ | 202,302 | $ | 3,292 | $ | | $ | 40,861 | $ | 1,688 | $ | | $ | | $ | 72,071 | $ | 509 | $ | 320,723 | |||||||||||||||||||||||
Adjustable
rate |
17,225 | 6,151 | | 73,567 | 3,551 | 8,267 | 20,367 | | 286 | 129,414 | |||||||||||||||||||||||||||||||||
Total
|
$ | 219,527 | $ | 9,443 | $ | | $ | 114,428 | $ | 5,239 | $ | 8,267 | $ | 20,367 | $ | 72,071 | $ | 795 | $ | 450,137 |
Six Months Ended March 31, |
Year Ended September 30, |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
|||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||
Total
gross loans at beginning of period |
$ | 513,185 | $ | 552,208 | $ | 552,208 | $ | 595,411 | $ | 573,225 | |||||||||||||
Originations by type: |
|||||||||||||||||||||||
Residential mortgage |
17,870 | 24,804 | 35,378 | 26,422 | 37,842 | ||||||||||||||||||
Construction and Development (1): |
|||||||||||||||||||||||
Residential
and commercial |
3,363 | 1,899 | 3,890 | 7,250 | 16,015 | ||||||||||||||||||
Land loans
|
| 23 | 36 | 40 | 318 | ||||||||||||||||||
Commercial: |
|||||||||||||||||||||||
Commercial
real estate |
645 | 2,560 | 3,146 | 28,354 | 32,494 | ||||||||||||||||||
Multi-family
|
161 | 270 | 494 | 45 | 10,431 | ||||||||||||||||||
Other
|
912 | 2,562 | 3,426 | 3,836 | 5,105 | ||||||||||||||||||
Consumer: |
|||||||||||||||||||||||
Home equity
lines of credit (1) |
5,319 | 5,656 | 11,289 | 10,965 | 19,309 | ||||||||||||||||||
Second
mortgages |
573 | 4,924 | 6,719 | 6,952 | 6,103 | ||||||||||||||||||
Other
|
431 | 355 | 608 | 1,139 | 884 | ||||||||||||||||||
Total
originations |
29,274 | 43,053 | 64,986 | 85,003 | 128,501 | ||||||||||||||||||
Principal
Repayments: |
|||||||||||||||||||||||
Residential mortgage |
26,194 | 35,682 | 54,691 | 53,338 | 59,838 | ||||||||||||||||||
Construction and Development: |
|||||||||||||||||||||||
Residential
and commercial |
7,521 | 4,281 | 7,750 | 13,244 | 23,763 | ||||||||||||||||||
Land loans
|
1,927 | 16 | 235 | 287 | 1,612 | ||||||||||||||||||
Commercial: |
|||||||||||||||||||||||
Commercial
real estate |
9,535 | 1,723 | 7,387 | 25,519 | 24,167 | ||||||||||||||||||
Multi-family
|
297 | 296 | 1,335 | 3,095 | 2,727 | ||||||||||||||||||
Other
|
3,169 | 1,932 | 3,542 | 8,063 | 6,696 | ||||||||||||||||||
Consumer: |
|||||||||||||||||||||||
Home equity
lines of credit |
5,452 | 5,157 | 10,034 | 10,313 | 12,595 | ||||||||||||||||||
Second
mortgages |
16,289 | 17,041 | 28,848 | 25,935 | 27,250 | ||||||||||||||||||
Other
|
398 | 571 | 882 | 1,196 | 1,044 | ||||||||||||||||||
Total
principal repayments |
70,782 | 66,699 | 114,704 | 140,990 | 159,692 | ||||||||||||||||||
Net loan
originations and principal repayments |
(41,508 | ) | (23,646 | ) | (49,718 | ) | (55,987 | ) | (31,191 | ) | |||||||||||||
Purchases: |
|||||||||||||||||||||||
Residential mortgage (2) |
11,238 | 6,533 | 27,683 | 10,130 | 28,293 | ||||||||||||||||||
Construction and Development: |
|||||||||||||||||||||||
Residential
and commercial |
| 125 | 125 | | | ||||||||||||||||||
Consumer: |
|||||||||||||||||||||||
Home equity
lines of credit |
66 | | | 131 | 58 | ||||||||||||||||||
Second
mortgages |
2,028 | 3,138 | 4,560 | 11,098 | 31,964 | ||||||||||||||||||
Total
purchases |
13,332 | 9,796 | 32,368 | 21,359 | 60,315 | ||||||||||||||||||
Residential mortgage loans securitization and sale |
(10,671 | ) | | | | | |||||||||||||||||
Other
adjustments, net (3) |
(1,772 | ) | (11,947 | ) | (21,673 | ) | (8,575 | ) | (6,938 | ) | |||||||||||||
Net increase
(decrease) |
(40,619 | ) | (25,797 | ) | (39,023 | ) | (43,203 | ) | 22,186 | ||||||||||||||
Total gross
loans at end of period |
$ | 472,566 | $ | 526,411 | $ | 513,185 | $ | 552,208 | $ | 595,411 |
(1) |
Origination amounts for construction and development loans and line of credit loans reflect disbursements of loan proceeds during the period although loans may have been originated in a prior period. |
(2) |
Includes purchases of loans from our network of loan brokers. |
(3) |
Reflects non-cash items related to transfers of loans to other real estate owned, recoveries and charge-offs. |
At March 31, 2012 Loans Delinquent For: |
|||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
31-89 Days |
90 Days and Over |
Total Delinquent Loans |
|||||||||||||||||||||||||||||||||||||
Number |
Amount |
Percent of Total Delinquent Loans 31-89 Days |
Number |
Amount |
Percent of Total Delinquent Loans 90 Days and Over |
Number |
Amount |
Percent of Total Delinquent Loans Greater Than 30 Days |
|||||||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||||||||
Residential
mortgage |
8 | $ | 984 | 34.0 | % | 17 | $ | 4,425 | 37.7 | % | 25 | $ | 5,409 | 37.0 | % | ||||||||||||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||||||||||||||
Residential
and commercial |
| | | 3 | 3,210 | 27.4 | 3 | 3,210 | 22.0 | ||||||||||||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||||||||||||||
Commercial
real estate |
1 | 436 | 15.1 | 3 | 2,822 | 24.0 | 4 | 3,258 | 22.3 | ||||||||||||||||||||||||||||||
Multi-family
|
| | | | | | | | | ||||||||||||||||||||||||||||||
Other
|
| | | 1 | 201 | 1.7 | 1 | 201 | 1.3 | ||||||||||||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||||||||||||||
Home equity
lines of credit |
| | | 2 | 43 | 0.4 | 2 | 43 | 0.3 | ||||||||||||||||||||||||||||||
Second
mortgages |
25 | 1,471 | 50.9 | 15 | 1,029 | 8.8 | 40 | 2,500 | 17.1 | ||||||||||||||||||||||||||||||
Other
|
| | | | | | | | | ||||||||||||||||||||||||||||||
Total
|
34 | $ | 2,891 | 100.00 | % | 41 | $ | 11,730 | 100.0 | % | 75 | $ | 14,621 | 100.0 | % |
At September 30, 2011 Loans Delinquent
For: |
|||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
31-89 Days |
90 Days and Over |
Total Delinquent Loans |
|||||||||||||||||||||||||||||||||||||
Number |
Amount |
Percent of Total Delinquent Loans 31-89 Days |
Number |
Amount |
Percent of Total Delinquent Loans 90 Days and Over |
Number |
Amount |
Percent of Total Delinquent Loans Greater Than 30 Days |
|||||||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||||||||
Residential
mortgage |
6 | $ | 759 | 28.0 | % | 13 | $ | 2,866 | 22.2 | % | 19 | $ | 3,625 | 23.2 | % | ||||||||||||||||||||||||
Construction
and Development: |
|||||||||||||||||||||||||||||||||||||||
Residential
and commercial |
| | | 7 | 6,617 | 51.2 | 7 | 6,617 | 42.4 | ||||||||||||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||||||||||||||
Commercial
real estate |
1 | 195 | 7.2 | 3 | 1,765 | 13.7 | 4 | 1,960 | 12.5 | ||||||||||||||||||||||||||||||
Other
|
1 | 22 | 0.8 | 2 | 229 | 1.8 | 3 | 251 | 1.6 | ||||||||||||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||||||||||||||
Home equity
lines of credit |
1 | 16 | 0.6 | 2 | 61 | 0.5 | 3 | 77 | 0.5 | ||||||||||||||||||||||||||||||
Second
mortgages |
24 | 1,701 | 62.8 | 17 | 1,377 | 10.6 | 41 | 3,078 | 19.7 | ||||||||||||||||||||||||||||||
Other
|
2 | 16 | 0.6 | | | | 2 | 16 | 0.1 | ||||||||||||||||||||||||||||||
Total
|
35 | $ | 2,709 | 100.0 | % | 44 | $ | 12,915 | 100.0 | % | 79 | $ | 15,624 | 100.0 | % |
March 31, |
Year Ended September 30, |
||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2010 |
2009 |
2008 |
2007 |
||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||
Non-accruing loans: |
|||||||||||||||||||||||||||
Residential mortgage |
$ | 4,425 | $ | 2,866 | $ | 8,354 | $ | 3,809 | $ | 1,402 | $ | 461 | |||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||
Residential
and commercial |
3,210 | 6,617 | 1,393 | 7,086 | 1,695 | | |||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||
Commercial
real estate |
2,822 | 1,765 | 4,476 | 785 | 4,050 | 661 | |||||||||||||||||||||
Multi-family
|
| | 1,093 | | | | |||||||||||||||||||||
Other
|
201 | 229 | | 35 | 561 | 780 | |||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||
Home equity
lines of credit |
43 | 61 | 457 | 407 | 205 | 14 | |||||||||||||||||||||
Second
mortgages |
1,029 | 1,377 | 4,085 | 2,072 | 672 | 351 | |||||||||||||||||||||
Other
|
| | 3 | 1 | | | |||||||||||||||||||||
Total
non-accruing loans |
11,730 | 12,915 | 19,861 | 14,195 | 8,585 | 2,267 | |||||||||||||||||||||
Accruing
loans delinquent more than 90 days past due |
| | | | | | |||||||||||||||||||||
Real
estate owned and other foreclosed assets: |
|||||||||||||||||||||||||||
Residential mortgage |
1,374 | 3,872 | 1,538 | 1,568 | 230 | 227 | |||||||||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||
Residential
and commercial |
| | 1,085 | 196 | | | |||||||||||||||||||||
Land
|
164 | ||||||||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||
Commercial
real estate |
3,171 | 4,415 | 2,602 | 4,006 | | | |||||||||||||||||||||
Multi-family
|
| | 70 | | | | |||||||||||||||||||||
Other
|
34 | 34 | 20 | 20 | | | |||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||
Second
mortgages |
| | | 85 | | | |||||||||||||||||||||
Total
|
4,743 | 8,321 | 5,315 | 5,875 | 230 | 227 | |||||||||||||||||||||
Total
non-performing assets |
$ | 16,473 | $ | 21,236 | $ | 25,176 | $ | 20,070 | $ | 8,815 | $ | 2,494 | |||||||||||||||
Performing troubled debt-restructurings: |
|||||||||||||||||||||||||||
Residential mortgage |
876 | 1,049 | 2,277 | | | | |||||||||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||
Land loans
|
1,154 | 1,160 | 1,170 | | | | |||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||
Commercial
real estate |
6,100 | 7,919 | 7,742 | 25 | 103 | 121 | |||||||||||||||||||||
Multi-family
|
| | 612 | | | | |||||||||||||||||||||
Other
|
175 | 175 | 175 | | | | |||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||
Home equity
lines of credit |
| 37 | | | | | |||||||||||||||||||||
Total
performing troubled debt restructurings |
8,305 | 10,340 | 11,976 | 25 | 103 | 121 | |||||||||||||||||||||
Total
non-performing assets and performing troubled debt restructurings |
$ | 24,778 | $ | 31,576 | $ | 37,152 | $ | 20,095 | $ | 8,918 | $ | 2,615 | |||||||||||||||
Ratios: |
|||||||||||||||||||||||||||
Total
non-accrual loans as a percent of gross loans |
2.48 | % | 2.52 | % | 3.60 | % | 2.38 | % | 1.52 | % | 0.51 | % | |||||||||||||||
Total
non-performing assets as a percent of total asset |
2.53 | % | 3.19 | % | 3.49 | % | 2.90 | % | 1.38 | % | 0.45 | % | |||||||||||||||
Total
non-performing assets and performing troubled debt restructurings as a percent of total assets |
3.80 | % | 4.74 | % | 5.16 | % | 2.91 | % | 1.39 | % | 0.47 | % |
|
A $3.0 million participation interest in two construction and development loans for an aggregate of $34.3 million for the construction of 64 units of a proposed 198 unit age-restricted condominium community located in Delaware County, Pennsylvania. Since these loans were originated in December 2007, a total of 64 units have been built of which 44 have been sold, with 20 units being marketed for sale. These loans were placed on non-accrual status in June 2011. During the fiscal year ended September 30, 2011, we recorded a partial charge-off in the amount of $800,000 based on an updated June 2011 appraisal, and we received principal repayments in the amount of $606,000, reducing our carrying value to $1.6 million at March 31, 2012. The borrower recently pledged additional real estate collateral as part of a loan modification plan which was signed by all parties during the December 2011 quarter. Based on the terms of the agreement, these loans have been classified as TDRs, although they remained on non-accruing and non-performing status as of March 31, 2012. While these loans were performing in accordance with the terms and conditions of the restructuring agreement at March 31, 2012, they will continue to be deemed as non-accruing TDRs until sufficient criteria is met to change the status of the loan. While sales of units in this development currently are ahead of schedule, the loan documents, as modified, call for sales of the remaining 20 units over the next 28 months. |
|
A $2.4 million participation interest in a $14.3 million construction and development loan for the development of commercial and mixed use facilities on approximately 40 acres located in Mount Laurel, New Jersey. This loan was placed on non-accrual status in June 2011 and was 367 days past due at March 31, 2012. We recorded a partial charge-off in the amount of $400,000 based on an updated appraisal during fiscal 2011. During the first six months of fiscal 2012, we recorded an additional partial charge-off in the amount of $412,000 reducing our loan carrying value to $1.6 million. During the December 31, 2011 quarter, we entered into a forbearance agreement with the borrower and other participants, which is expected to result in the disposition of such loan during 2012 at no additional loss to us. |
|
A $1.3 million commercial real estate loan on a mixed use (office/warehouse) property located in Chester County, Pennsylvania, which was placed on non-accrual status in February 2011. Pursuant to the terms of a repayment plan and forbearance agreement entered into in June 2011, the borrower is making additional payments which we anticipate will be sufficient to result in this loan becoming current during fiscal 2012. |
|
A $1.3 million commercial real estate loan collateralized by first mortgages on two commercial mixed-use (retail space and apartments) located in Pottstown, Pennsylvania. As a result of reduced cash flows on the properties due to vacancies, the Bank agreed to restructure the loans in December 2010 to |
require payments of interest only until January 2012, when payments of principal and interest were to resume. The borrower has not resumed payments on the principal, as agreed, and the loan has been transferred to REO at no additional loss. |
|
Nine separate properties located in the greater Philadelphia market area which were acquired as REO in July 2011 and which previously secured three separate commercial real estate loans to one borrower with an aggregate carrying value of $3.4 million at the time of foreclosure (which was net of $658,000 in charge-offs to the allowance for loan losses taken on the loans prior to foreclosure). The properties consist of various types and usages and include an industrial building in Philadelphia used to process and fabricate marble and granite, three mixed-use (retail space and apartments) buildings in Philadelphia, one building with six retail units in Philadelphia and one mixed-use (eight apartment units and one office) building in Norristown, Pennsylvania. We recorded an aggregate of $420,000 in write-downs on these properties during fiscal 2011. In addition, we had $207,000 in additional write-downs during the first six months of fiscal 2012 that were recorded as other real estate owned expense. The aggregate carrying value of the remaining six properties was $2.3 million at March 31, 2012. We are marketing these properties for sale and, during the first six months of fiscal 2012, we have sold and settled on three of such properties at no additional loss and with an aggregate sales price of $504,000. We currently have entered into agreements of sale with respect to two of the properties for an aggregate of $605,000. |
|
Ten separate single-family residential rental properties with an aggregate carrying value of $1.5 million which previously secured loans to one borrower and which were acquired as real estate owned in September 2011. During the March 31, 2012 quarter, as a result of the receipt of updated appraisals received in January and February 2011, we had $103,000 in additional write-downs that were recorded as other real estate owned expense. These properties had an aggregate carrying value in the amount of $1.4 million at March 31, 2012. Five of these properties are located in Chester County, Pennsylvania, three properties are located in Claymont, Delaware, one is located in Wilmington, Delaware, and one property is located in Morgantown, Pennsylvania. Subsequent to March 31, 2012, four of these properties with an aggregate carrying value of $346,000, were sold at an aggregate net loss of $59,000. |
|
Two parcels of mixed-use real estate located in Franklin County, Pennsylvania and woodworking equipment on site were acquired as real estate owned in September 2011 and had a carrying value $563,000 at March 31, 2012. We have entered into an agreement of sale of this property, with settlement scheduled in second half of fiscal 2012 at no additional loss. |
|
A total of five loans to one borrower with an aggregate outstanding balance of $786,000 at March 31, 2012 collateralized by single-family residential rental properties located primarily in Chester and Delaware Counties which were restructured during the quarter ended September 30, 2010 to require payments of interest only for six months as well as a modification to the interest rate. All of these loans have remained current under their restructured terms. During the first six months of fiscal 2012, all of these loans resumed normal amortization of principal and interest payments under their original terms and interest rates. |
|
Four loans to one borrower with an aggregate outstanding balance of $2.9 million at March 31, 2012 collateralized by first mortgages on commercial real estate and approved lots. Two of these loans, with an aggregate outstanding balance of $1.9 million, are secured by owner occupied commercial real estate located in Montgomery County, Pennsylvania and the other two loans, with an aggregate outstanding balance of $1.0 million, are secured by 23 acres of approved lots located in Chester County, Pennsylvania. The four loans were restructured during the quarter ended March 31, 2010 to require payments of interest only for six months and they have been performing in accordance with their terms since they were restructured. |
|
One loan with an outstanding balance in the amount of $1.4 million at March 31, 2012 secured by a first lien on a commercial real estate mixed use (warehouse and office space) property located in Delaware County, Pennsylvania. As a result of slow sales, the borrower was experiencing financial difficulties and in April 2011 the Bank restructured the loan from its original terms to require payments of interest only until October 2011. The borrower has been paying as agreed under the terms of the restructuring and began making principal and interest payments in October 2011 as agreed. The borrower is expected to continue to pay as agreed. |
|
One commercial real estate loan to one borrower with a carrying value in the amount of $2.3 million at March 31, 2012 secured by a first mortgage on a 420 unit self-storage facility on approximately four acres located in Delaware County, Pennsylvania. This loan was restructured in March 2011 to require payments of interest only, at a reduced rate, for six months. A November 2011 appraisal indicated that the outstanding loan balance exceeded the value of the collateral property securing this loan. We have allocated $392,000 of our allowance for loan losses to this loan at March 31, 2012. Since the project was completed in April 2010, a total of 277 units have been rented, with 143 units being marketed for rent. The borrower has been paying as agreed under the terms of the restructuring. The restructured terms required the borrower to resume payments of principal and interest starting in April 2012, and the borrower has resumed payments of principal and interest in accordance with the terms of the restructuring. |
Six Months Ended March 31, |
Year Ended September 30, |
||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
2008 |
2007 |
|||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||
Balance at
beginning of period |
$ | 10,101 | $ | 8,157 | $ | 8,157 | $ | 5,718 | $ | 5,505 | $ | 4,541 | $ | 3,393 | |||||||||||||||||
Provision for
loan losses |
25 | 10,042 | 12,392 | 9,367 | 2,280 | 1,609 | 1,298 | ||||||||||||||||||||||||
Charge-offs: |
|||||||||||||||||||||||||||||||
Residential mortgage |
975 | 2,271 | 2,478 | 824 | 124 | 144 | | ||||||||||||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||||||
Residential
and commercial |
412 | 107 | 1,307 | 4,133 | | | | ||||||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||||||
Commercial
real estate |
855 | 2,214 | 2,460 | 927 | 1,760 | 90 | | ||||||||||||||||||||||||
Multi-family
|
| 164 | 164 | 525 | | | | ||||||||||||||||||||||||
Other
|
88 | | 278 | | | 4 | | ||||||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||||||
Home equity
lines of credit |
51 | 126 | 166 | 168 | | | | ||||||||||||||||||||||||
Second
mortgages |
865 | 2,980 | 3,691 | 334 | 153 | 393 | 135 | ||||||||||||||||||||||||
Other
|
22 | 2 | 6 | 22 | 60 | 19 | 25 | ||||||||||||||||||||||||
Total
charge-offs |
3,268 | 7,864 | 10,550 | 6,933 | 2,097 | 650 | 160 | ||||||||||||||||||||||||
Recoveries: |
|||||||||||||||||||||||||||||||
Residential mortgage |
| | 1 | | | | | ||||||||||||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||||||
Residential
and commercial |
1,139 | | | | 25 | | | ||||||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||||||
Commercial
real estate |
| 1 | 1 | | | | | ||||||||||||||||||||||||
Multi-family
|
| 1 | 1 | 1 | | | | ||||||||||||||||||||||||
Other
|
2 | 1 | 5 | | | | | ||||||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||||||
Home equity
lines of credit |
| 3 | 3 | | | | | ||||||||||||||||||||||||
Second
mortgages |
75 | 20 | 82 | | | 2 | 3 | ||||||||||||||||||||||||
Other
|
2 | 5 | 9 | 4 | 5 | 3 | 7 | ||||||||||||||||||||||||
Total
recoveries |
1,218 | 31 | 102 | 5 | 30 | 5 | 10 | ||||||||||||||||||||||||
Net
charge-offs |
2,050 | 7,833 | 10,448 | 6,928 | 2,067 | 645 | 150 | ||||||||||||||||||||||||
Balance at
end of period |
$ | 8,076 | $ | 10,366 | $ | 10,101 | $ | 8,157 | $ | 5,718 | $ | 5,505 | $ | 4,541 | |||||||||||||||||
Ratios: |
|||||||||||||||||||||||||||||||
Ratio of
allowance for loan losses to non-accrual loans |
68.85 | % | 64.50 | % | 78.21 | % | 41.07 | % | 40.28 | % | 64.12 | % | 200.31 | % | |||||||||||||||||
Ratio of net
charge-offs to average loans outstanding (1) |
0.84 | % | 2.91 | % | 1.97 | % | 1.19 | % | 0.35 | % | 0.12 | % | 0.03 | % | |||||||||||||||||
Ratio of net
charge-offs to total allowance for loan losses (1) |
50.78 | % | 151.12 | % | 103.43 | % | 84.93 | % | 36.15 | % | 11.72 | % | 3.30 | % |
(1) |
Annualized. |
March 31, 2012 |
September 30, 2011 |
||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount |
Percent of Allowance to Total Allowance |
Percent of Loans in Each Category to Total Loans |
Amount |
Percent of Allowance to Total Allowance |
Percent of Loans in Each Category to Total Loans |
||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||
Residential mortgage |
$ | 1,310 | 16.2 | % | 46.6 | % | $ | 1,458 | 14.4 | % | 44.7 | % | |||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||
Residential
and commercial |
819 | 10.1 | 4.6 | 1,627 | 16.1 | 5.0 | |||||||||||||||||||||
Land loans
|
11 | 0.1 | 0.1 | 49 | 0.5 | 0.5 | |||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||
Commercial
real estate |
3,809 | 47.2 | 25.8 | 4,176 | 41.4 | 25.7 | |||||||||||||||||||||
Multi-family
|
37 | 0.5 | 1.1 | 49 | 0.5 | 1.1 | |||||||||||||||||||||
Other
|
218 | 2.7 | 1.9 | 317 | 3.1 | 2.1 | |||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||
Home equity
lines of credit |
177 | 2.2 | 4.4 | 220 | 2.2 | 4.0 | |||||||||||||||||||||
Second
mortgages |
1,569 | 19.4 | 15.3 | 2,154 | 21.3 | 16.7 | |||||||||||||||||||||
Other
|
17 | 0.2 | 0.2 | 16 | 0.2 | 0.2 | |||||||||||||||||||||
Total
allocated |
7,967 | 98.6 | 100.0 | 10,066 | 99.7 | 100.0 | |||||||||||||||||||||
Unallocated |
109 | 1.4 | | 35 | 0.3 | | |||||||||||||||||||||
Balance at
end of period |
$ | 8,076 | 100.0 | % | 100.0 | % | $ | 10,101 | 100.0 | % | 100.0 | % |
September 30, |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2010 |
2009 |
||||||||||||||||||||||||||
Amount |
Percent of Allowance to Total Allowance |
Percent of Loans in Each Category to Total Loans |
Amount |
Percent of Allowance to Total Allowance |
Percent of Loans in Each Category to Total Loans |
||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||
Residential mortgage |
$ | 1,555 | 19.1 | % | 41.8 | % | $ | 1,307 | 22.9 | % | 42.4 | % | |||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||
Residential
and commercial |
689 | 8.4 | 5.5 | 1,558 | 27.3 | 6.3 | |||||||||||||||||||||
Land loans
|
63 | 0.8 | 0.6 | 57 | 1.0 | 0.6 | |||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||
Commercial
real estate |
2,741 | 33.6 | 25.9 | 1,244 | 21.8 | 24.0 | |||||||||||||||||||||
Multi-family
|
191 | 2.3 | 1.2 | 48 | 0.8 | 1.6 | |||||||||||||||||||||
Other
|
303 | 3.7 | 2.1 | 298 | 5.2 | 2.6 | |||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||
Home equity
lines of credit |
284 | 3.4 | 3.6 | 284 | 4.9 | 3.2 | |||||||||||||||||||||
Second
mortgages |
2,264 | 27.8 | 19.1 | 889 | 15.6 | 19.1 | |||||||||||||||||||||
Other
|
22 | 0.3 | 0.2 | 25 | 0.4 | 0.2 | |||||||||||||||||||||
Total
allocated |
8,112 | 99.4 | 100.0 | 5,710 | 99.9 | 100.0 | |||||||||||||||||||||
Unallocated |
45 | 0.6 | | 8 | 0.1 | | |||||||||||||||||||||
Balance at
end of period |
$ | 8,157 | 100.0 | % | 100.0 | % | $ | 5,718 | 100.0 | % | 100.0 | % |
September 30, |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2008 |
2007 |
||||||||||||||||||||||||||
Amount |
Percent of Allowance to Total Allowance |
Percent of Loans in Each Category to Total Loans |
Amount |
Percent of Allowance to Total Allowance |
Percent of Loans in Each Category to Total Loans |
||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||
Residential mortgage |
$ | 827 | 15.0 | % | 43.3 | % | $ | 552 | 12.2 | % | 40.4 | % | |||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||
Residential
and commercial |
873 | 15.9 | 7.9 | 673 | 14.8 | 12.4 | |||||||||||||||||||||
Land loans
|
79 | 1.4 | 0.8 | 117 | 2.6 | 1.4 | |||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||
Commercial
real estate |
2,032 | 36.9 | 24.2 | 1,809 | 39.8 | 22.7 | |||||||||||||||||||||
Multi-family
|
10 | 0.2 | 0.3 | 11 | 0.2 | 0.5 | |||||||||||||||||||||
Other
|
335 | 6.1 | 3.0 | 386 | 8.5 | 3.3 | |||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||
Home equity
lines of credit |
122 | 2.2 | 2.2 | 91 | 2.0 | 2.5 | |||||||||||||||||||||
Second
mortgages |
1,131 | 20.6 | 18.1 | 734 | 16.2 | 16.5 | |||||||||||||||||||||
Other
|
26 | 0.5 | 0.2 | 30 | 0.7 | 0.3 | |||||||||||||||||||||
Total
allocated |
5,435 | 98.8 | 100.0 | 4,403 | 97.0 | 100.0 | |||||||||||||||||||||
Unallocated |
70 | 1.2 | | 138 | 3.0 | | |||||||||||||||||||||
Balance at
end of period |
$ | 5,505 | 100.0 | % | 100.0 | % | $ | 4,541 | 100.0 | % | 100.0 | % |
One year or less |
More than One Year through Five Years |
More than Five Years through Ten Years |
More than Ten Years |
Total |
|||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amortized Cost |
Weighted Average Yield |
Amortized Cost |
Weighted Average Yield |
Amortized Cost |
Weighted Average Yield |
Amortized Cost |
Weighted Average Yield |
Amortized Cost |
Fair Value |
Weighted Average Yield |
|||||||||||||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||||||||||||||||
Available
for Sale Securities: |
|||||||||||||||||||||||||||||||||||||||||||||||
U.S.
government agencies and obligations (1) |
$ | 17,432 | 1.50 | % | $ | 7,141 | 1.55 | % | $ | 4,492 | 2.10 | % | $ | 500 | 3.05 | % | $ | 29,565 | $ | 29,681 | 1.63 | % | |||||||||||||||||||||||||
State and
municipal obligations |
| | 806 | 2.39 | 853 | 1.86 | 965 | 2.30 | 2,624 | 2,606 | 2.18 | ||||||||||||||||||||||||||||||||||||
Mortgage-backed securities |
2,028 | 2.06 | 41,852 | 2.07 | 1,583 | 2.36 | 858 | 3.28 | 46,321 | 47,124 | 2.11 | ||||||||||||||||||||||||||||||||||||
Single issuer
trust preferred security |
1,000 | 1.17 | | | | | | | 1,000 | 758 | 1.17 | ||||||||||||||||||||||||||||||||||||
Corporate
debt securities |
250 | 2.12 | 1,252 | 1.72 | | | | | 1,502 | 1,532 | 1.79 | ||||||||||||||||||||||||||||||||||||
Total AFS
|
20,710 | 1.54 | 51,051 | 2.00 | 6,928 | 2.13 | 2,323 | 2.83 | 81,012 | 81,701 | 1.92 | ||||||||||||||||||||||||||||||||||||
Held to
Maturity Securities: |
|||||||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities |
| | 195 | 2.19 | 79 | 4.81 | 422 | 5.36 | 696 | 746 | 4.41 | ||||||||||||||||||||||||||||||||||||
Total HTM
|
| | 195 | 2.19 | 79 | 4.81 | 422 | 5.36 | 696 | 746 | 4.41 | ||||||||||||||||||||||||||||||||||||
Total debt
securities |
$ | 20,710 | 1.54 | % | $ | 51,246 | 2.00 | % | $ | 7,007 | 2.16 | % | $ | 2,745 | 3.23 | % | $ | 81,708 | $ | 82,447 | 1.94 | % |
(1) |
Includes FHLB notes. |
At March 31, | At September 30, |
||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2010 |
2009 |
||||||||||||||||||||||||||||||||
Amortized Cost |
Fair Value |
Amortized Cost |
Fair Value |
Amortized Cost |
Fair Value |
Amortized Cost |
Fair Value |
||||||||||||||||||||||||||||
(In thousands) |
|||||||||||||||||||||||||||||||||||
Securities
available for sale: |
|||||||||||||||||||||||||||||||||||
U.S. government
obligations |
$ | 4,999 | $ | 5,005 | $ | 4,998 | $ | 5,010 | $ | 4,997 | $ | 4,997 | $ | 999 | $ | 1,011 | |||||||||||||||||||
U.S. government
agencies (1) |
24,566 | 24,676 | 28,372 | 28,442 | 15,705 | 15,754 | 8,946 | 9,042 | |||||||||||||||||||||||||||
State and
municipal obligations |
2,624 | 2,606 | 952 | 963 | 1,199 | 1,207 | 1,768 | 1,759 | |||||||||||||||||||||||||||
Corporate debt
securities |
1,000 | 758 | 2,185 | 2,214 | 1,451 | 1,475 | 1,288 | 1,326 | |||||||||||||||||||||||||||
Single issuer
trust preferred security |
1,502 | 1,532 | 1,000 | 790 | 1,000 | 759 | 1,000 | 638 | |||||||||||||||||||||||||||
Mortgage-backed securities: |
|||||||||||||||||||||||||||||||||||
Federal
National Mortgage Association |
2,103 | 2,225 | 3,397 | 3,589 | 4,808 | 5,027 | 7,072 | 7,268 | |||||||||||||||||||||||||||
Federal Home
Loan Mortgage Corporation |
556 | 579 | 968 | 1,016 | 1,324 | 1,385 | 1,774 | 1,830 | |||||||||||||||||||||||||||
Government
National Mortgage Association |
140 | 143 | 147 | 151 | 165 | 169 | 203 | 206 | |||||||||||||||||||||||||||
Collateralized mortgage obligations |
43,522 | 44,177 | 31,838 | 32,214 | 9,798 | 9,946 | 4,015 | 4,018 | |||||||||||||||||||||||||||
Total
available for sale |
81,012 | 81,701 | 73,857 | 74,389 | 40,447 | 40,719 | 27,065 | 27,098 | |||||||||||||||||||||||||||
Securities
held to maturity: |
|||||||||||||||||||||||||||||||||||
Mortgage-backed securities: |
|||||||||||||||||||||||||||||||||||
Government
National Mortgage Association |
215 | 222 | 232 | 241 | 266 | 275 | 300 | 307 | |||||||||||||||||||||||||||
Federal
National Mortgage Association |
481 | 524 | 3,565 | 3,783 | 4,450 | 4,650 | 4,542 | 4,635 | |||||||||||||||||||||||||||
Total held to
maturity |
696 | 746 | 3,797 | 4,024 | 4,716 | 4,925 | 4,842 | 4,942 | |||||||||||||||||||||||||||
Total
investment securities |
$ | 81,708 | $ | 82,447 | $ | 77,654 | $ | 78,413 | $ | 45,163 | $ | 45,644 | $ | 31,907 | $ | 32,040 |
(1) |
Includes FHLB notes. |
At March 31, |
At September 30, |
||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2010 |
2009 |
||||||||||||||||||||||||||||||||
Amount |
Percent of Total Deposits |
Amount |
Percent of Total Deposits |
Amount |
Percent of Total Deposits |
Amount |
Percent of Total Deposits |
||||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||||
Deposit
Types: |
|||||||||||||||||||||||||||||||||||
Savings
|
$ | 46,996 | 8.7 | % | $ | 45,067 | 8.1 | % | $ | 42,385 | 7.1 | % | $ | 39,554 | 7.7 | % | |||||||||||||||||||
Money market
|
79,248 | 14.8 | 86,315 | 15.6 | 80,980 | 13.5 | 58,401 | 11.3 | |||||||||||||||||||||||||||
Interest
bearing demand |
95,088 | 17.7 | 88,722 | 16.0 | 83,365 | 14.0 | 95,720 | 18.5 | |||||||||||||||||||||||||||
Non-interest
bearing demand |
21,413 | 4.0 | 19,833 | 3.6 | 18,503 | 3.1 | 19,314 | 3.7 | |||||||||||||||||||||||||||
Total core
deposits |
242,745 | 45.2 | 239,937 | 43.3 | 225,233 | 37.7 | 212,989 | 41.2 | |||||||||||||||||||||||||||
Time
deposits with original maturities of: |
|||||||||||||||||||||||||||||||||||
Three months
or less |
837 | 0.2 | 834 | 0.1 | 884 | 0.2 | 893 | 0.2 | |||||||||||||||||||||||||||
Over three
months to six months |
6,953 | 1.3 | 7,513 | 1.4 | 10,585 | 1.8 | 16,294 | 3.2 | |||||||||||||||||||||||||||
Over six
months to twelve months |
5,472 | 1.0 | 8,688 | 1.6 | 29,917 | 5.0 | 45,607 | 8.8 | |||||||||||||||||||||||||||
Over twelve
months |
281,022 | 52.3 | 297,483 | 53.6 | 330,239 | 55.3 | 240,728 | 46.6 | |||||||||||||||||||||||||||
Total time
deposits |
294,284 | 54.8 | 314,518 | 56.7 | 371,625 | 62.3 | 303,522 | 58.8 | |||||||||||||||||||||||||||
Total deposits
|
$ | 537,029 | 100.0 | % | $ | 554,455 | 100.0 | % | $ | 596,858 | 100.0 | % | $ | 516,511 | 100.0 | % |
Maturity Period |
At March 31, 2012 |
At September 30, 2011 |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
(In thousands) |
|||||||||||
Three months
or less |
$ | 7,619 | $ | 14,685 | |||||||
Over three
months through six months |
11,088 | 8,920 | |||||||||
Over six
months through 12 months |
7,884 | 16,230 | |||||||||
Over twelve
months |
108,646 | 101,065 | |||||||||
Total
|
$ | 135,237 | $ | 140,900 |
Period to Maturity from March 31, 2012 |
||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
At September 30, |
||||||||||||||||||||||||||||||||
One Year or Less |
More than One Year to Two Years |
More than Two Years to Three Years |
More than Three Years |
At March 31, 2012 |
2011 |
2010 |
||||||||||||||||||||||||||
(Dollars in thousands) |
||||||||||||||||||||||||||||||||
Interest
Rate Range: |
||||||||||||||||||||||||||||||||
0.99% and
below |
$ | 25,198 | $ | 25,271 | $ | 2,048 | $ | | $ | 52,517 | $ | 39,591 | $ | 24,241 | ||||||||||||||||||
1.00% to
1.99% |
46,643 | 18,968 | 6,754 | 12,424 | 84,789 | 93,216 | 129,999 | |||||||||||||||||||||||||
2.00% to
2.99% |
36,484 | 16,380 | 19,270 | 39,155 | 111,289 | 130,983 | 119,666 | |||||||||||||||||||||||||
3.00% to
3.99% |
354 | 2,492 | 9,462 | 24,875 | 37,183 | 41,656 | 52,865 | |||||||||||||||||||||||||
4.00% to
4.99% |
3,236 | 1,001 | 3,120 | 3 | 7,360 | 7,934 | 43,187 | |||||||||||||||||||||||||
5.00% to
5.99% |
1,146 | | | | 1,146 | 1,138 | 1,667 | |||||||||||||||||||||||||
Total
|
$ | 113,061 | $ | 64,112 | $ | 40,654 | $ | 76,457 | $ | 294,284 | $ | 314,518 | $ | 371,625 |
Six Months Ended March 31, |
Year Ended September 30, |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
|||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||
Opening
balance |
$ | 554,455 | $ | 596,858 | $ | 596,858 | $ | 516,511 | $ | 453,493 | |||||||||||||
Deposits
|
455,773 | 511,585 | 992,692 | 1,865,114 | 1,485,122 | ||||||||||||||||||
Withdrawals
|
473,423 | 549,161 | 1,040,942 | 1,793,439 | 1,434,564 | ||||||||||||||||||
Interest
credited |
224 | 504 | 5,847 | 8,672 | 12,460 | ||||||||||||||||||
Ending
balance |
$ | 537,029 | $ | 559,786 | $ | 554,455 | $ | 596,858 | $ | 516,511 | |||||||||||||
Net
(decrease) increase |
$ | (17,426 | ) | $ | (37,072 | ) | $ | (42,403 | ) | $ | 80,347 | $ | 63,018 | ||||||||||
Percent
(decrease) increase |
(3.14 | )% | (6.21 | )% | (7.10 | )% | 15.56 | % | 13.90 | % |
Description/Address |
Leased/Owned |
Date of Lease Expiration |
Net Book Value of Property |
Amount of Deposits |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|||||||||||||||||||
Paoli
Headquarters 42 East Lancaster Avenue Paoli, PA 19301 |
Owned |
N/A |
$ | 2,902 | $ | N/A | |||||||||||||
Paoli Financial
Center 34 East Lancaster Avenue Paoli, PA 19301 |
Owned |
N/A |
647 | $ | 197,799 | ||||||||||||||
Malvern
Financial Center 100 West King Street Malvern, PA 19355 |
Owned |
N/A |
29 | 57,305 | |||||||||||||||
Exton Financial
Center 109 North Pottstown Pike Exton, PA 19341 |
Owned |
N/A |
269 | 58,742 | |||||||||||||||
Coventry
Financial Center 1000 Ridge Road Pottstown, PA 19465 |
Owned |
N/A |
318 | 65,443 | |||||||||||||||
Berwyn Financial
Center 650 Lancaster Avenue Berwyn, PA 19313 |
Owned |
N/A |
658 | 47,240 | |||||||||||||||
Lionville
Financial Center 537 West Uwchlan Avenue Downingtown, PA 19335 |
Owned |
N/A |
907 | 33,680 | |||||||||||||||
Westtown
Financial Center 100 Skiles Boulevard West Chester, PA 19382 |
Leased |
2015 |
130 | 36,205 | |||||||||||||||
Concordville
Financial Center 940 Baltimore Pike Glen Mills, PA 19342 |
Leased |
2030 |
462 | 40,615 |
|
we were required to submit an updated, comprehensive business plan to the OTS that, among other things, addressed Malvern Federal Savings Banks strategy to improve core earnings, maintain appropriate levels of liquidity and achieve profitability on a consistent basis. We must submit quarterly reports to the OCC (and, previously, the OTS) regarding Malvern Federal Savings Banks compliance with the plan; |
|
Malvern Federal Savings Bank must ensure that its financial reports to the OCC (and, previously, the OTS) are accurately prepared and timely filed in accordance with applicable law, regulations and regulatory guidance; |
|
we were required to submit a written internal asset review and classification program to the OTS that, among other things, ensures the accurate and timely identification and classification of Malvern Federal Savings Banks classified and criticized assets, and requires asset reviews for commercial real estate, construction and land development, multi-family and commercial loans by an independent third-party loan review consultant not less than every six months; |
|
we were required to submit to the OTS a detailed, written plan with targeted levels of Malvern Federal Savings Banks problem assets (as defined), describing our strategies to reduce the levels of our problem assets to the targeted levels and the development of specific workout plans for problem assets in the amount of $500,000 or more and we must submit quarterly asset reports to the OCC (and, previously, the OTS) regarding, among other things, Malvern Federal Savings Banks compliance with such plans; |
|
we were required to revise Malvern Federal Savings Banks policies, procedures and methodologies relating to the allowance for loan and lease losses (ALLL) to be in compliance with all applicable |
laws, regulations and regulatory guidance, and we must provide for a quarterly independent third-party review and validation of Malvern Federal Savings Banks ALLL; |
|
we were required to submit to the OTS a written program of its policies and procedures for identifying, monitoring and controlling risks associated with concentrations of commercial real estate credit which, among other things, establishes comprehensive concentration limits, provides for specific review procedures and reporting requirements to identify, monitor and control risks associated with concentrations of credit and contain a written action plan, with specific time frames, for bringing Malvern Federal Savings Bank into compliance with its concentration of credit limits; |
|
Malvern Federal Savings Bank may not make, invest in, or purchase any new commercial real estate loans and/or commercial and industrial loans without the prior written non-objection of the OCC (and, previously, the OTS), other than with respect to any refinancing, extension or modification of an existing commercial real estate or commercial and industrial loan where no new funds are advanced; |
|
Malvern Federal Savings Bank was required to develop and implement an information technology policy; |
|
Malvern Federal Bancorp and Malvern Federal Mutual Holding Company are prohibited from declaring or paying dividends or making any other capital distributions (as defined) without receiving the prior written approval of the FRB (and, previously, the OTS); and |
|
Malvern Federal Bancorp and Malvern Federal Mutual Holding Company are required to ensure Malvern Federal Savings Banks compliance with its Supervisory Agreement. |
|
Malvern Federal Savings Bank must limit its asset growth in any quarter to an amount which does not exceed the net interest credited on deposit liabilities during the quarter, unless otherwise permitted by the OCC (and, previously, the OTS); |
|
Malvern Federal Savings Bank is required to provide the OCC (and, previously, the OTS) with prior notice of any new director or senior executive officer; |
|
Malvern Federal Savings Bank is restricted from making any golden parachute payments, as defined; |
|
Malvern Federal Savings Bank may not enter into, renew, extend or revise any contractual arrangements related to compensation or benefits with any director or officer without receiving prior written non-objection from the OCC (and, previously, the OTS); |
|
Malvern Federal Savings Bank may not declare or pay any dividends or make other capital distributions without the prior written approval of the OCC (and, previously, the OTS); |
|
Malvern Federal Savings Banks ability to engage in transactions with affiliates, as defined, is restricted; and |
|
Malvern Federal Savings Bank may not engage in the use of brokered deposits without the prior written non-objection of the OCC (and, previously, the OTS). |
|
The Office of Thrift Supervision has been merged into the OCC and the authority of the other remaining bank regulatory agencies restructured. The federal thrift charter is preserved under the jurisdiction of the OCC. |
|
A new independent consumer financial protection bureau was established within the Federal Reserve Board, empowered to exercise broad regulatory, supervisory and enforcement authority with respect to both new and existing consumer financial protection laws. Smaller financial institutions, like Malvern Federal Savings Bank, are subject to the supervision and enforcement of their primary federal banking regulator with respect to the federal consumer financial protection laws. |
|
Tier 1 capital treatment for hybrid capital items like trust preferred securities was eliminated subject to various grandfathering and transition rules. |
|
The current prohibition on payment of interest on demand deposits was repealed, effective July 21, 2011. |
|
State consumer financial law is preempted only if it would have a discriminatory effect on a federal savings association, prevents or significantly interferes with the exercise by a federal savings association of its powers or is preempted by any other federal law. The OCC must make a preemption determination on a case-by-case basis with respect to a particular state law or other state law with substantively equivalent terms. |
|
Deposit insurance is permanently increased to $250,000 and unlimited deposit insurance for noninterest-bearing transaction accounts extended through December 31, 2012. |
|
Deposit insurance assessment base calculation equals the depository institutions total assets minus the sum of its average tangible equity during the assessment period. |
|
The minimum reserve ratio of the Deposit Insurance Fund increased to 1.35 percent of estimated annual insured deposits or assessment base; however, the FDIC is directed to offset the effect of the increased reserve ratio for insured depository institutions with total consolidated assets of less than $10 billion. |
|
Authority over savings and loan holding companies transferred to the Federal Reserve Board on July 21, 2011. |
|
The Home Owners Loan Act was amended to provide that leverage capital requirements and risk based capital requirements applicable to depository institutions and bank holding companies will be extended to thrift holding companies. |
|
The Federal Deposit Insurance Act was amended to direct federal regulators to require depository institution holding companies to serve as a source of strength for their depository institution subsidiaries. |
|
Public companies are required to provide their shareholders with a non-binding vote: (i) at least once every three years on the compensation paid to executive officers, and (ii) at least once every six years on whether they should have a say on pay vote every one, two or three years (however, smaller reporting companies have temporarily been exempted from this requirement until January 21, 2013). |
|
A separate, non-binding shareholder vote is required regarding golden parachutes for named executive officers when a shareholder vote takes place on mergers, acquisitions, dispositions or other transactions that would trigger the parachute payments. |
|
Securities exchanges are required to prohibit brokers from using their own discretion to vote shares not beneficially owned by them for certain significant matters, which include votes on the election of directors, executive compensation matters, and any other matter determined to be significant. |
|
Stock exchanges, which includes the Nasdaq, will be prohibited from listing the securities of any issuer that does not have a policy providing for (i) disclosure of its policy on incentive compensation payable on the basis of financial information reportable under the securities laws, and (ii) the recovery from current or former executive officers, following an accounting restatement triggered by material noncompliance with securities law reporting requirements, of any incentive compensation paid erroneously during the three-year period preceding the date on which the restatement was required that exceeds the amount that would have been paid on the basis of the restated financial information. |
|
Disclosure in annual proxy materials will be required concerning the relationship between the executive compensation paid and the financial performance of the issuer. |
|
Item 402 of Regulation S-K will be amended to require companies to disclose the ratio of the Chief Executive Officers annual total compensation to the median annual total compensation of all other employees. |
|
Smaller reporting companies are exempt from complying with the internal control auditor attestation requirements of Section 404(b) of the Sarbanes-Oxley Act. |
|
tangible capital requirementtangible capital equal to at least 1.5% of adjusted total assets; |
|
leverage capital requirementcore capital equal to at least 3.0% of adjusted total assets for the most highly rated institutions; |
|
an additional cushion of at least 100 basis points of core capital for all but the most highly rated savings associations effectively increasing their minimum Tier 1 leverage ratio to 4.0% or more; and |
|
risk-based capital requirementtotal capital (a combination of core and supplementary capital) equal to at least 8.0% of risk-weighted assets. |
Capital Category |
Total Risk-Based Capital |
Tier 1 Risk-Based Capital |
Tier 1 Leverage Capital |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Well capitalized
|
10% or more |
6% or more |
5% or more |
|||||||||||
Adequately
capitalized |
8% or more |
4% or more |
4% or more |
|||||||||||
Undercapitalized
|
Less than 8% |
Less than 4% |
Less than 4% |
|||||||||||
Significantly
undercapitalized |
Less than 6% |
Less than 3% |
Less than 3% |
Actual |
Required for Capital Adequacy Purposes |
To Be Well Capitalized Under Prompt Corrective Action Provisions |
Excess Over Well-Capitalized Provision |
||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
||||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||||
Total
risk-based capital (to risk-weighted assets) |
$ | 58,842 | 13.71 | % | $ | 34,347 | 8.00 | % | $ | 42,934 | 10.00 | % | $ | 15,908 | 3.71 | % | |||||||||||||||||||
Tier 1
risk-based capital (to risk-weighted assets) |
$ | 53,442 | 12.45 | $ | 17,174 | 4.00 | $ | 25,761 | 6.00 | $ | 27,682 | 6.45 | |||||||||||||||||||||||
Tier 1
leverage capital (to adjusted tangible assets) |
$ | 53,442 | 8.27 | $ | 25,838 | 4.00 | $ | 32,297 | 5.00 | $ | 21,145 | 3.27 |
|
Making any new investments or engaging in any new activity not allowed for both a national bank and a savings association; |
|
Establishing any new branch office unless allowable for a national bank; and |
|
Paying dividends unless allowable for a national bank. |
|
Dispose of any investment or not engage in any activity unless the investment or activity is allowed for both a national bank and a savings association. |
Name |
Age |
Position with Malvern Federal Bancorp
and Principal Occupation During the Past Five Years |
Year Term Expires |
Director Since |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Ronald
Anderson |
55 |
President and Chief Executive Officer of Malvern Federal Bancorp since its organization in 2008 and President and Chief Executive Officer of
Malvern Federal Savings Bank since September 2002. Previously, Executive Vice President and Chief Executive Officer of Malvern Federal Savings Bank
from September 2001 to September 2002. |
2013 | 2006 | ||||||||||||||
Kristin S.
Camp |
42 |
Director. Partner at the law firm Buckley, Brion, McGuire & Morris LLP, West Chester, Pennsylvania since 1996. |
2014 | 2007 | ||||||||||||||
F. Claire
Hughes, Jr. |
68 |
Chairman of the Board. Retired since January 2007. Previously Vice President, General Manager and Treasurer of Matthews Ford and President of
Matthews Leasing Company, Paoli, Pennsylvania. |
2013 | 2001 | ||||||||||||||
Joseph E.
Palmer, Jr. |
71 |
Director. Co-owner and manager of Palmer Group Properties, a real estate investment and management company located in Paoli, Pennsylvania
since 1994. |
2015 | 1986 | ||||||||||||||
Stephen P.
Scartozzi |
61 |
Director. President of The Hardware Center, Inc., Paoli, Pennsylvania since January 2007 and, previously, Vice President of The Hardware
Center, Inc. |
2014 | 2010 | ||||||||||||||
George E.
Steinmetz |
51 |
Director. Owner, Matthews Paoli Ford, an automobile dealership, Paoli, Pennsylvania since 2002. |
2014 | 2007 | ||||||||||||||
Therese
Woodman |
59 |
Director. Township Manager of East Whiteland Township since February 2001. |
2015 | 2009 | ||||||||||||||
John B.
Yerkes, Jr. |
73 |
Vice
Chairman of the Board. Principal and Chief Executive Officer of Yerkes Associates, Inc., consulting civil engineers, West Chester, Pennsylvania, since
1961. |
2015 | 1975 |
Name |
Fees Earned or Paid in Cash |
All Other Compensation (1) |
Total |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
F. Claire
Hughes, Jr. |
$ | 61,560 | $ | 2,501 | $ | 64,061 | ||||||||
Kristin S.
Camp |
34,720 | | 34,720 | |||||||||||
Joseph E.
Palmer, Jr. |
34,600 | 3,360 | 37,960 | |||||||||||
Stephen P.
Scartozzi |
35,360 | | 35,360 | |||||||||||
Edward P.
Shanaughy (2) |
6,367 | 12,662 | 19,029 | |||||||||||
George E.
Steinmetz |
36,380 | | 36,380 | |||||||||||
Therese
Woodman |
36,000 | | 36,000 | |||||||||||
John B.
Yerkes, Jr. |
38,980 | 3,848 | 42,828 |
(1) |
Consists of accruals and payments under the Directors Retirement Plan. |
(2) |
Mr. Shanaughy retired from the Board on November 10, 2010. |
Name and Principal Position |
Fiscal Year |
Salary |
Bonus |
All Other Compensation (1) |
Total |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Ronald
Anderson |
2011 | $ | 208,731 | $ | | $ | 43,772 | $ | 252,503 | |||||||||||||
President and
Chief Executive Officer |
2010 | 201,000 | | 50,057 | 251,057 | |||||||||||||||||
Dennis Boyle
|
2011 | 171,777 | | 48,520 | 220,297 | |||||||||||||||||
Senior Vice
President and Chief Financial Officer |
2010 | 163,000 | | 50,534 | 213,534 | |||||||||||||||||
Gerard M.
McTear, Jr. |
2011 | (2) | 89,862 | | 146,175 | 236,037 | ||||||||||||||||
Executive
Vice President and Chief Administrative Officer |
2010 | 132,000 | | 22,508 | 154,508 | |||||||||||||||||
William E.
Hughes, Jr. |
2011 | 134,892 | | 20,907 | 155,799 | |||||||||||||||||
Senior Vice
President and Chief Lending Officer |
2010 | 128,000 | | 27,066 | 155,066 |
(1) |
Includes amounts accrued under the Supplemental Executive Retirement Agreements, life insurance premiums, employer matching contributions and supplemental contributions under the Banks 401(k) plan, amounts allocated pursuant to the Malvern Federal Bancorps employee stock ownership plan and, in the case of Mr. Anderson, an automobile allowance. Also includes, in the case of Mr. McTear, a severance payment of $132,000 paid after the receipt of all requisite regulatory approvals/non-objections. |
(2) |
Mr. McTears employment terminated as of April 22, 2011. |
Amounts Paid During Fiscal 2011 |
||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Name |
Loan Origination Date |
Amount of Fees Waived at Time of Origination |
Largest Principal Amount Outstanding during Year Ended September 30, 2011 |
Amount Outstanding at September 30, 2011 |
Principal |
Interest |
Interest Rate |
|||||||||||||||||||||||
William E.
Hughes, Jr. |
2006 | $7,700 |
$226,079 |
$216,240 |
$9,840 |
$12,419 |
5.610% |
Name of Beneficial Owner or Number of Persons in Group |
Amount and Nature of Beneficial Ownership as of August 9, 2012 (1) |
Percent of Common Stock |
||||||||
---|---|---|---|---|---|---|---|---|---|---|
Malvern
Federal Mutual Holding Company 42 E. Lancaster Avenue Paoli, Pennsylvania 19301 |
3,383,875 | 55.5 | % | |||||||
Joseph
Stilwell (2) 26 Broadway, 23rd Floor New York, New York 10004 |
600,600 | (2) | 9.8 | |||||||
Directors: |
||||||||||
Ronald
Anderson |
11,415 | (3)(4) | * |
|||||||
Kristin S.
Camp |
1,100 | * |
||||||||
F. Claire
Hughes, Jr. |
5,000 | * |
||||||||
Joseph E.
Palmer, Jr. |
4,000 | * |
||||||||
Stephan P.
Scartozzi |
1,622 | (5) | * |
|||||||
George E.
Steinmetz |
10,000 | (4) | * |
|||||||
Therese
Woodman |
1,717 | * |
||||||||
John B.
Yerkes, Jr. |
5,000 | * |
||||||||
Other
Named Executive Officers: |
||||||||||
Dennis Boyle
|
14,808 | (4)(6) | * |
|||||||
William E.
Hughes, Jr. |
8,544 | (7) | * |
|||||||
All Directors
and Executive Officers as a Group (12 persons) |
72,815 |
(8) | 1.2 |
* |
Represents less than 1% of our outstanding common stock. |
(1) |
Based upon filings made pursuant to the Securities Exchange Act of 1934 and information furnished by the respective individuals. Under regulations promulgated pursuant to the Securities Exchange Act of 1934, shares of common stock are deemed to be beneficially owned by a person if he or she directly or indirectly has or shares (i) voting power, which includes the power to vote or to direct the voting of the shares, or (ii) investment power, which includes the power to dispose or to direct the disposition of the shares. Unless otherwise indicated, the named beneficial owner has sole voting and dispositive power with respect to the shares. |
(2) |
Based on information contained in the Schedule 13D, as amended, filed by Joseph Stilwell and certain affiliated entities. Joseph Stilwell beneficially owns 600,600 shares of Malvern Federal Bancorp common stock, including shares which Joseph Stilwell has shared voting and dispositive over and which are held in the names of Stilwell Value Partners VI, Stilwell Partners, Stilwell Associates and Stilwell Offshore, in Joseph Stilwells capacities as the general partner of Stilwell Partners and the managing and sole member of Stilwell Value LLC, which is the general partner of Stilwell Value Partners VI and Stilwell Associates, and of Stilwell Management, which is the general partner of Stilwell Offshore. |
(3) |
Includes 9,000 shares held in the Malvern Federal Saving Bank 401(k) Plan, and 2,415 shares allocated to Mr. Andersons account in the ESOP. |
(4) |
Does not include 194,812 unallocated shares held in the ESOP which are voted by the ESOP trustees. |
(5) |
The indicated shares are held jointly by Mr. Scartozzi and his spouse. |
(6) |
Includes 12,500 shares held in the 401(k) Plan, 300 shares held by Mr. Boyles children and 2,008 shares allocated to Mr. Boyles account in the ESOP. |
(7) |
Includes 7,000 shares held in the 401(k) Plan and 1,544 shares allocated to Mr. Hughes account in the ESOP. |
(8) |
Includes an aggregate 7,604 shares allocated to the ESOP accounts and an aggregate 30,872 shares allocated to the 401(k) Plan accounts of executive officers. |
Proposed Purchase of Malvern Bancorp New Stock |
Total Shares of Malvern BancorpNew Common Stock to Be Held |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Name |
Number of Malvern BancorpNew Shares to Be Received in Exchange For Shares of Malvern Federal Bancorp |
Amount |
Number of Shares |
Number of Shares |
Percentage of Shares Outstanding (1) |
|||||||||||||||||||
Directors: |
||||||||||||||||||||||||
Ronald
Anderson |
9,276 | (2) | $ | 40,000 | 4,000 | 13,276 | * | |||||||||||||||||
Kristin S.
Camp |
893 | 10,000 | 1,000 | 1,893 | * | |||||||||||||||||||
F. Claire
Hughes, Jr. |
4,063 | | | 4,063 | * | |||||||||||||||||||
Joseph E.
Palmer, Jr. |
3,250 | 5,000 | 500 | 3,750 | * | |||||||||||||||||||
Stephan P.
Scartozzi |
1,318 | 10,000 | 1,000 | 2,318 | * | |||||||||||||||||||
George E.
Steinmetz |
8,127 | 20,000 | 2,000 | 10,127 | * | |||||||||||||||||||
Therese
Woodman |
1,395 | 20,000 | 2,000 | 3,395 | * | |||||||||||||||||||
John B.
Yerkes, Jr. |
4,063 | 1,000 | 100 | 4,163 | * | |||||||||||||||||||
Other
Executive Officers: |
||||||||||||||||||||||||
Dennis Boyle
|
12,034 | (2) | 50,000 | 5,000 | 17,034 | * | ||||||||||||||||||
Richard J.
Fuchs |
5,539 | (2) | 10,000 | 1,000 | 6,539 | * | ||||||||||||||||||
William E.
Hughes, Jr. |
6,943 | (2) | 70,000 | 7,000 | 13,943 | * | ||||||||||||||||||
Charles H.
Neiner |
2,269 | (2) | 10,000 | 1,000 | 3,269 | * | ||||||||||||||||||
All Directors
and Executive Officers as a Group (12 persons) |
59,170 | $ | 246,000 | 24,600 | 83,770 | 1.7 | % |
* |
Less than 1% |
(1) |
Based upon 4,959,366 shares outstanding. |
(2) |
Includes shares held in 401(k) Plan and ESOP. |
|
In light of the risk profile posed by, among other factors, the increased levels of our non-performing assets in recent years and also based in part upon our communications with staff of the Office of the Comptroller of the Currency, we determined to increase the amount of capital we maintain at Malvern Federal Savings Bank. The additional funds raised in the offering will increase our capital such that we will meet all of the specific capital ratio targets that we have established (which exceed the regulatory thresholds for well-capitalized status) and support our ability to operate in accordance with our business strategy in the future. |
|
Conversion to the fully public form of ownership will remove the uncertainties associated with the mutual holding company structure. We believe that the conversion and offering will result in a more familiar and flexible form of corporate organization and will better position us to continue to meet all current and future regulatory requirements, including regulatory capital requirements which may be imposed on savings and loan holding companies such as Malvern BancorpNew, and, in light of the portion of the net proceeds of the offering to be retained by the new stock-form holding company, will facilitate the ability of Malvern BancorpNew to serve as a source of strength for Malvern Federal Savings Bank. |
|
The number of our outstanding shares of common stock after the conversion and offering will be greater than the current number of shares of Malvern Federal Bancorp common stock held by the public shareholders. We expect this will facilitate development of a more active and liquid trading market for our common stock. See Market for Our Common Stock. |
|
Malvern Federal Mutual Holding Company will convert from mutual to stock form and simultaneously merge with and into Malvern Federal Bancorp, pursuant to which the mutual holding company will cease to exist and the shares of Malvern Federal Bancorp common stock held by the mutual holding company will be canceled; and |
|
Malvern Federal Bancorp then will merge with and into the Malvern BancorpNew with Malvern BancorpNew being the survivor of such merger. |
|
the total number of shares of common stock to be issued in the conversion and offering; |
|
the total shares of common stock outstanding after the conversion and offering; |
|
the exchange ratio; and |
|
the number of shares an owner of 100 shares of Malvern Federal Bancorp common stock will receive in the exchange, adjusted for the number of shares sold in the offering, and the assumed value of each of such shares. |
Shares to be sold in the offering |
Shares of Malvern BancorpNew stock to be issued in exchange for Malvern Federal Bancorp common stock |
|||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount |
Percent |
Amount |
Percent |
Total shares of Malvern BancorpNew common stock to be outstanding after the conversion |
Exchange ratio |
100 shares of Malvern Federal Bancorp common stock would be exchanged for the following number of shares of Malvern BancorpNew (1) |
Equivalent Per Share Value (2) |
|||||||||||||||||||||||||||
Minimum
|
2,337,500 | 55.4506 | % | 1,877,961 | 44.5494 | % | 4,215,461 | 0.6908 | 69 | $ | 6.91 | |||||||||||||||||||||||
Midpoint
|
2,750,000 | 55.4506 | 2,209,366 | 44.5494 | 4,959,366 | 0.8127 | 81 | 8.13 | ||||||||||||||||||||||||||
Maximum
|
3,162,500 | 55.4506 | 2,540,771 | 44.5494 | 5,703,271 | 0.9346 | 93 | 9.35 | ||||||||||||||||||||||||||
15% above the
maximum |
3,363,875 | 55.4506 | 2,921,887 | 44.5494 | 6,558,762 | 1.0748 | 107 | 10.75 |
(1) |
Cash will be paid instead of issuing any fractional shares. |
(2) |
Represents the value of shares of Malvern Bancorp-New to be received by a holder of one share of Malvern Federal Bancorp common stock at the exchange ratio, assuming a value of $10.00 per share. |
2,337,500 shares issued at minimum of offering range |
2,750,000 shares issued at midpoint of offering range |
3,162,500 shares issued at maximum of offering range |
3,636,875 shares issued at adjusted maximum of offering range (1) |
||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount |
Percent of Total |
Amount |
Percent of Total |
Amount |
Percent of Total |
Amount |
Percent of Total |
||||||||||||||||||||||||||||
Purchasers in
the stock offering |
2,337,500 | 55.5 | % | 2,750,000 | 55.5 | % | 3,162,500 | 55.5 | % | 3,636,875 | 55.5 | % | |||||||||||||||||||||||
Malvern Federal
Bancorp public shareholders in the exchange |
1,877,961 | 44.5 | 2,209,336 | 44.5 | 2,540,771 | 44.5 | 2,921,887 | 44.5 | |||||||||||||||||||||||||||
Total shares
outstanding after the conversion and offering |
4,215,461 | 100.0 | % | 4,959,366 | 100.0 | % | 5,703,271 | 100.0 | % | 6,558,762 | 100.0 | % |
(1) |
As adjusted to give effect to an increase in the number of shares that could occur due to an increase in the offering range of 15% to reflect changes in market and financial conditions before the conversion and offering is completed. |
|
eligible account holders, |
|
our employee stock ownership plan, |
|
supplemental eligible account holders, and |
|
other members, that is depositors of Malvern Federal Savings Bank as of the close of business on August 6, 2012 and borrowers with a loan from Malvern Federal Savings Bank at December 31, 1990 that continued to be outstanding on August 6, 2012 who, in either case, are not eligible account holders or supplemental eligible account holders. |
|
5.0% of the shares of common stock sold in the offering (or 158,125 shares at the maximum of the offering range); or |
|
15 times the product, rounded down to the next whole number, obtained by multiplying the total number of shares of common stock offered in the subscription offering by a fraction, of which the numerator is the amount of the eligible account holders qualifying deposit and the denominator of which is the total amount of qualifying deposits of all eligible account holders, in each case as of the close of business on the eligibility record date, December 31, 2010, subject to the overall purchase limitations. See Limitations on Common Stock Purchases. |
|
5.0% of the shares of common stock sold in the offering (or 158,125 shares at the maximum of the offering range); or |
|
15 times the product, rounded down to the next whole number, obtained by multiplying the total number of shares of common stock offered in the subscription offering by a fraction, of which the numerator is the amount of the supplemental eligible account holders qualifying deposit and the denominator of which is the total amount of qualifying deposits of all supplemental eligible account holders, in each case as of the close of business on the supplemental eligibility record date, |
June 30, 2012, subject to the overall purchase limitations. See Limitations on Common Stock Purchases. |
|
our present and projected operating results and financial condition and the economic and demographic conditions in Malvern Federal Savings Banks existing market area; |
|
certain historical, financial and other information; |
|
a comparative evaluation of our operating and financial statistics compared to with those of other similarly situated publicly-traded companies located in Pennsylvania and the Mid-Atlantic and New England regions of the United States; |
|
the aggregate size of the offering of Malvern BancorpNew common stock; |
|
the impact of the conversion on our net worth and earnings potential; |
|
our proposed dividend policy; and |
|
the trading market for our common stock and securities of comparable companies and general conditions in the market for such securities. |
|
assets averaging $803 million; |
|
non-performing assets averaging 2.86% of total assets; |
|
equity equal to 14.0% of assets; and |
|
price/earnings ratios equal to an average of 18.40x and ranging from 12.8x to 35.3x. |
Price to Earnings Multiple (1) |
Price to Book Value Ratio (2) |
Price to Tangible Book Value Ratio (2) |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Malvern
BancorpNew (pro forma): |
||||||||||||||
Minimum
|
45.09 | x | 50.61 | x | 50.61 | x | ||||||||
Midpoint
|
51.68 | 56.85 | 56.85 | |||||||||||
Maximum
|
57.94 | 62.54 | 62.54 | |||||||||||
Maximum, as
adjusted |
64.77 | 68.49 | 68.49 | |||||||||||
Peer group
companies as of May 4, 2012: |
||||||||||||||
Average
|
18.40 | x | 78.42 | % | 85.17 | % | ||||||||
Median
|
17.00 | 74.90 | 83.11 |
(1) |
Peer group ratios are based on earnings for twelve months ended December 31, 2011, and share prices as of May 4, 2012. |
(2) |
Peer group ratios are based on book value as of December 31, 2011 and share prices as of May 4, 2012. |
(1) |
No less than 25 shares of common stock may be purchased; |
(2) |
Each eligible account holder may subscribe for and purchase in the subscription offering up to the greater of (a) 5.0% of the shares of common stock sold in the conversion and reorganization (or 116,875 shares at the minimum of the offering range, 137,500 shares at the midpoint of the offering range, 158,125 shares at the maximum of the offering range and 181,843 shares at the maximum of the offering range, as adjusted) or (b) 15 times the product, rounded down to the next whole number, obtained by multiplying the total number of shares of common stock to be issued by a fraction, of which the numerator is the amount of the qualifying deposit of the eligible account holder and the denominator is the total amount of qualifying deposits of all eligible account holders, in each case as of the close of business on the eligibility record date, December 31, 2010, subject to the overall limitations in clauses 7 and 8 below; |
(3) |
Any purchase of shares by the employee stock ownership plan in the offering is limited to an amount which, when aggregated with shares previously purchased by the employee stock ownership plan in 2008, will not exceed an aggregate of 8.0% of the shares of common stock to be outstanding upon the completion of the conversion and offering (however, the employee stock ownership plan will not be purchasing any shares in the conversion and offering); |
(4) |
Each supplemental eligible account holder may subscribe for and purchase in the subscription offering up to the greater of (a) 5.0% of the shares of common stock sold in the conversion and |
reorganization (or 116,875 shares at the minimum of the offering range, 137,500 shares at the midpoint of the offering range, 158,125 shares at the maximum of the offering range and 181,843 shares at the maximum of the offering range, as adjusted) or (b) 15 times the product, rounded down to the next whole number, obtained by multiplying the total number of shares of common stock to be issued by a fraction, of which the numerator is the amount of the qualifying deposit of the supplemental eligible account holder and the denominator is the total amount of qualifying deposits of all supplemental eligible account holders, in each case as of the close of business on the supplemental eligibility record date, June 30, 2012, subject to the overall limitations in clauses 7 and 8 below; |
(5) |
Each other member, that is any depositor of Malvern Federal Savings Bank as of the close of business on August 6, 2012 and any borrower of Malvern Federal Savings Bank as of December 31, 1990 whose loan continued to be outstanding as of August 6, 2012, may subscribe for and purchase in the subscription offering up to 5.0% of the shares of common stock sold in the conversion and reorganization (or 116,875 shares, 137,500 shares, 158,125 shares and 181,843 shares at the minimum, midpoint, maximum and maximum as adjusted, of the offering range), subject to the overall limitations in clauses 7 and 8 below; |
(6) |
Each person purchasing shares in the community offering or any syndicated community offering may subscribe for and purchase up to 5.0% of the shares of common stock sold in the conversion and reorganization (or 116,875 shares at the minimum of the offering range, 137,500 shares at the midpoint of the offering range, 158,125 shares at the maximum of the offering range and 181,843 shares at the maximum of the offering range, as adjusted); subject to the overall limitations in clauses 7 and 8 below; |
(7) |
Except for the employee stock ownership plan, the maximum number of shares of common stock subscribed for or purchased in all categories of the offering by any person, together with associates of and groups of persons acting in concert with such person, shall not exceed 5.0% of the shares of common stock sold in the conversion and reorganization (or 116,875 shares at the minimum of the offering range, 137,500 shares at the midpoint of the offering range, 158,125 shares at the maximum of the offering range and 181,843 shares at the maximum of the offering range, as adjusted), subject to the limitation in clause 8 below; |
(8) |
In addition, the maximum number of shares of common stock that may be subscribed for or purchased in all categories of the offering by any public shareholder of Malvern Federal Bancorp, together with associates of and groups of persons acting in concert with such shareholder, when combined with any exchange shares to be received by the shareholder and his associates, may not exceed 9.9% of the total shares of common stock outstanding upon completion of the conversion and offering. However, public shareholders will not be required to sell any shares of Malvern Federal Bancorp common stock or be limited from receiving any exchange shares or be required to divest themselves of any exchange shares as a result of this limitation. |
(9) |
No more than 25% of the total number of shares sold in the offering may be purchased by directors and officers of Malvern Federal Savings Bank and their associates in the aggregate, excluding purchases by the employee stock ownership plan. |
|
in the event that there is an oversubscription by eligible account holders, to fill unfulfilled subscriptions of eligible account holders; |
|
in the event that there is an oversubscription by supplemental eligible account holders, to fill unfulfilled subscriptions of supplemental eligible account holders; |
|
in the event that there is an oversubscription by other members, to fill unfulfilled subscriptions of other members; and |
|
to fill unfulfilled subscriptions in the community offering. |
|
acting as our financial advisor for the conversion and offering; |
|
providing administrative services and managing the Stock Information Center; |
|
educating our employees regarding the offering; |
|
targeting our sales efforts, including assisting in the preparation of marketing materials; and |
|
soliciting orders for common stock. |
|
Personal check, bank check or money order made payable directly to Malvern Bancorp, Inc.; or |
|
Authorization of withdrawal from the types of Malvern Federal Savings Bank deposit accounts identified on the stock order form. |
|
the number of persons otherwise eligible to subscribe for shares under the plan of conversion and reorganization who reside in such jurisdiction is small; |
|
the granting of subscription rights or the offer or sale of shares of common stock to such persons would require any of us or our officers, directors or employees, under the laws of such jurisdiction, to register as a broker, dealer, salesman or selling agent or to register or otherwise qualify our securities for sale in such jurisdiction or to qualify a foreign corporation or file a consent to service of process in such jurisdiction; or |
|
such registration, qualification or filing in our judgment would be impracticable or unduly burdensome for reasons of costs or otherwise. |
1. |
The conversion of Malvern Federal Mutual Holding Company to stock form will constitute a mere change in identity, form or place of organization within the meaning of Section 368(a)(1)(F) of the Code and therefore will qualify as a tax-free reorganization within the meaning of Section 368(a)(1)(F) of the Code. |
2. |
Malvern Federal Mutual Holding Company will not recognize any gain or loss as a result of its conversion to stock form. (See Sections 361(a), 361(c) and 357(a) of the Code.) |
3. |
The basis of the assets of Malvern Federal Mutual Holding Company immediately following its conversion to stock form will be the same as the basis of such assets immediately prior to its conversion. (See Section 362(b) of the Code.) |
4. |
The holding period of the assets of Malvern Federal Mutual Holding Company immediately following its conversion to stock form will include the holding period of those assets immediately prior to its conversion. (See Section 1223(2) of the Code.) |
5. |
The merger of Malvern Federal Mutual Holding Company with and into Malvern Federal Bancorp with Malvern Federal Bancorp being the surviving institution (the mutual holding company merger), will qualify as a tax-free reorganization within the meaning of Section 368(a)(1)(A) of the Internal Revenue Code. (Section 368(a)(1)(A) of the Internal Revenue Code.) |
6 |
The constructive exchange of the eligible account holders and supplemental eligible account holders liquidation interests in Malvern Federal Mutual Holding Company for liquidation interests in Malvern Federal Bancorp in the mutual holding company merger will satisfy the continuity of interest requirement of Section 1.368-1(b) of the Income Tax Regulations. (Rev. Rul. 69-3, 1969-1 C.B. 103, and Rev. Rul. 69-646, 1969-2 C.B. 54.) |
7. |
Malvern Federal Mutual Holding Company will not recognize any gain or loss on the transfer of its assets to Malvern Federal Bancorp and Malvern Federal Bancorps assumption of its liabilities, if any, in constructive exchange for liquidation interests in Malvern Federal Bancorp or on the constructive distribution of such liquidation interest to Malvern Federal Mutual Holding Companys persons who are eligible account holders or supplemental eligible account holders. (Sections 361(a), 361(c), and 357(a) of the Internal Revenue Code.) |
8. |
No gain or loss will be recognized by Malvern Federal Bancorp upon the receipt of the assets of Malvern Federal Mutual Holding Company in the mutual holding company merger in exchange for the constructive transfer to eligible account holders and supplemental eligible account holders of liquidation interests in Malvern Federal Bancorp. (Section 1032(a) of the Internal Revenue Code.) |
9. |
Eligible account holders and supplemental eligible account holders will recognize no gain or loss upon the constructive receipt of liquidation interests in Malvern Federal Bancorp in exchange for |
their liquidation interests in Malvern Federal Mutual Holding Company. (Section 354(a) of the Internal Revenue Code.) |
10. |
The basis of the assets of Malvern Federal Mutual Holding Company (other than the stock in Malvern Federal Bancorp which will be cancelled) to be received by Malvern Federal Bancorp will be the same as the basis of such assets in the hands of Malvern Federal Mutual Holding Company immediately prior to the transfer. (Section 362(b) of the Internal Revenue Code.) |
11. |
The holding period of the assets of Malvern Federal Mutual Holding Company in the hands of Malvern Federal Bancorp will include the holding period of those assets in the hands of Malvern Federal Mutual Holding Company. (Section 1223(2) of the Internal Revenue Code.) |
12. |
The merger of Malvern Federal Bancorp with and into Malvern BancorpNew (the mid-tier holding company merger) will constitute a mere change in identity, form or place of organization within the meaning of Section 368(a)(1)(F) of the Internal Revenue Code and therefore will qualify as a tax-free reorganization within the meaning of Section 368(a)(1)(F) of the Internal Revenue Code. |
13. |
Malvern Federal Bancorp will not recognize any gain or loss on the transfer of its assets to Malvern BancorpNew and Malvern BancorpNews assumption of its liabilities in the mid-tier holding company merger, pursuant to which shares of Malvern BancorpNew common stock will be received in exchange for shares of Malvern Federal Bancorps common stock, and eligible account holders and supplemental eligible account holders will receive liquidation interests in Malvern BancorpNew in exchange for their liquidation interests in Malvern Federal Bancorp. |
14. |
No gain or loss will be recognized by Malvern BancorpNew upon the receipt of the assets of Malvern Federal Bancorp in the mid-tier holding company merger. (Section 1032(a) of the Internal Revenue Code.) |
15. |
The basis of the assets of Malvern Federal Bancorp (other than stock in Malvern Federal Savings Bank) to be received by Malvern BancorpNew will be the same as the basis of such assets in the hands of Malvern Federal Bancorp immediately prior to the transfer. (Section 362(b) of the Internal Revenue Code.) |
16. |
The holding period of the assets of Malvern Federal Bancorp in the hands of Malvern BancorpNew will include the holding period of those assets in the hands of Malvern Federal Bancorp. (Section 1223(2) of the Internal Revenue Code.) |
17. |
Malvern Federal Bancorp shareholders will not recognize any gain or loss upon their exchange of Malvern Federal Bancorp common stock for Malvern BancorpNew common stock, except for cash paid in lieu of fractional shares. (Section 354 of the Internal Revenue Code.) |
18. |
The payment of cash to shareholders of Malvern Federal Bancorp in lieu of fractional shares of Malvern BancorpNew common stock will be treated as though the fractional shares were distributed as part of the mid-tier holding company merger and then redeemed by Malvern BancorpNew. The cash payments will be treated as distributions in full payment for the fractional shares deemed redeemed under Section 302(a) of the Internal Revenue Code, with the result that such shareholders will have short-term or long-term capital gain or loss to the extent that the cash they receive differs from the basis allocable to such fractional shares. (Rev. Rul. 66-365, 1966-2 C.B. 116 and Rev. Proc. 77-41, 1977-2 C.B. 574.) |
19. |
Eligible account holders and supplemental eligible account holders will not recognize any gain or loss upon their constructive exchange of their liquidation interests in Malvern Federal Bancorp for the liquidation accounts in Malvern BancorpNew. (Section 354 of the Internal Revenue Code.) |
20. |
It is more likely than not that the fair market value of the nontransferable subscription rights to purchase Malvern BancorpNew common stock is zero. Accordingly, it is more likely than not that no gain or loss will be recognized by eligible account holders, supplemental eligible account holders and other members upon distribution to them of nontransferable subscription rights to purchase shares of Malvern BancorpNew common stock. (Section 356(a) of the Internal Revenue Code.) |
It is more likely than not that eligible account holders, supplemental eligible account holders and other members will not realize any taxable income as the result of the exercise by them of the nontransferable subscriptions rights. (Rev. Rul. 56-572, 1956-2 C.B. 182.) |
21. |
It is more likely than not that the fair market value of the benefit provided by the bank liquidation account supporting the payment of the liquidation account in the event Malvern BancorpNew lacks sufficient net assets is zero. Accordingly, it is more likely than not that no gain or loss will be recognized by eligible account holders and supplemental eligible account holders upon the constructive distribution to them of interests in the bank liquidation account as of the effective date of the conversion and reorganization. (Section 356(a) of the Internal Revenue Code.) |
22. |
It is more likely than not that the basis of common stock purchased in the offering by the exercise of the nontransferable subscription rights will be the purchase price thereof. (Section 1012 of the Internal Revenue Code.) |
23. |
Each shareholders holding period in his or her Malvern BancorpNew common stock received in the exchange will include the period during which the common stock surrendered was held, provided that the common stock surrendered is a capital asset in the hands of the shareholder on the date of the exchange. (Section 1223(1) of the Internal Revenue Code.) |
24. |
The holding period of the common stock purchased pursuant to the exercise of subscriptions rights shall commence on the date on which the right to acquire such stock was exercised. (Section 1223(5) of the Internal Revenue Code.) |
25. |
No gain or loss will be recognized by Malvern BancorpNew on the receipt of money in exchange for common stock sold in the offering. (Section 1032 of the Internal Revenue Code.) |
|
the corporation would be unable to pay its debts as they become due in the usual course of its business; or |
|
the total assets of the corporation would be less than the sum of its total liabilities plus (unless otherwise provided in its articles of incorporation) the amount that would be needed to satisfy the preferential rights upon dissolution of the corporation of shareholders whose preferential rights are superior to those receiving the distribution. |
|
the effects of any action upon any and all groups affected by such action, including shareholders, employees, suppliers, customers and creditors of the corporation and upon communities in which offices or other establishments of the corporation are located; |
|
the short-term and long-term interests of the corporation, including benefits that may accrue to the corporation from its long-term plans and the possibility that these interests may be best served by the continued independence of the corporation; |
|
the resources, intent and conduct (past, stated and potential) or any person seeking to acquire control of the corporation; and |
|
all other pertinent factors. |
|
the director has breached or failed to perform the duties of his office in accordance with the PBCL; and |
|
the breach or failure to perform constitutes self-dealing, willful misconduct or recklessness. |
|
it does not involve an interim savings institution; |
|
The charter of Malvern Federal Bancorp is not changed; |
|
each share of Malvern Federal Bancorp stock outstanding immediately prior to the effective date of the transaction is to be an identical outstanding share or a treasury share of Malvern Federal Bancorp after such effective date; and |
|
either: (a) no shares of voting stock of Malvern Federal Bancorp and no securities convertible into such stock are to be issued or delivered under the plan of combination or (b) the authorized unissued shares or the treasury shares of voting stock of Malvern Federal Bancorp to be issued or delivered under the plan of combination, plus those initially issuable upon conversion of any securities to be issued or delivered under such plan, do not exceed 15% of the total shares of voting stock of Malvern Federal Bancorp outstanding immediately prior to the effective date of the transaction. |
|
whether or not the constituent corporation, in this case, Malvern BancorpNew, is the surviving corporation (a) the surviving or new corporation is a Pennsylvania business corporation and the articles of the surviving or new corporation are identical to the articles of the constituent corporation, except for specified changes which may be adopted by a board of directors without shareholder action, (b) each share of the constituent corporation outstanding immediately prior to the effective date of the merger or consolidation is to continue as or to be converted into, except as may be otherwise agreed by the holder thereof, an identical share of the surviving or new corporation after the effective date of the merger or consolidation, and (c) the plan provides that the shareholders of the constituent corporation are to hold in the aggregate shares of the surviving or new corporation to be outstanding immediately after the effectiveness of the plan entitled to cast at least a majority of the votes entitled to be cast generally for the election of directors; |
|
immediately prior to adoption of the plan and at all times prior to its effective date, another corporation that is a party to the merger or consolidation owns directly or indirectly 80% or more of the outstanding shares of each class of the constituent corporation; or |
|
no shares of the constituent corporation have been issued prior to the adoption of the plan of merger or consolidation by the board of directors. |
|
that the board of directors shall be divided into classes with only one-third of its directors standing for reelection each year; |
|
that special meetings of shareholders may only be called by the board of directors; |
|
that shareholders generally must provide Malvern BancorpNew advance notice of shareholder proposals and nominations for director and provide certain specified related information in the proposal; |
|
that any merger or similar transaction be approved by a super-majority vote (75%) of shareholders entitled to vote unless it has previously been approved by at least two-thirds of the directors; |
|
that no person may acquire more than 10% of the issued and outstanding shares of any class of equity securities of Malvern BancorpNew; and |
|
the board of directors shall have the authority to issue shares of authorized but unissued common stock and preferred stock and to establish the terms of any one or more series of preferred stock, including voting rights. |
|
Malvern BancorpNew may not engage in a business combination with an interested shareholder, generally defined as a holder of 20% of a corporations voting stock, during the five-year period after the interested shareholder became such except under certain specified circumstances, |
|
holders of common stock may object to a control transaction involving Malvern BancorpNew, generally defined as the acquisition by a person or group of persons acting in concert of at least 20% of the outstanding voting stock of a corporation, and demand that they be paid a cash payment for the fair value of their shares from the controlling person or group, and |
|
any profit, as defined, realized by any person or group who is or was a controlling person or group with respect to Malvern BancorpNew from the disposition of any equity securities to any person shall belong to and be recoverable by Malvern BancorpNew when the profit is realized in a specified manner. |
|
any offer with a view toward public resale made exclusively to the institution or to underwriters or a selling group acting on its behalf; |
|
offers that if consummated would not result in the acquisition by such person during the preceding 12-month period of more than 1% of such stock; |
|
offers in the aggregate for up to 24.9% by the employee stock ownership plan or other tax-qualified plans of Malvern BancorpNew or Malvern Federal Savings Bank; and |
|
an offer to acquire or acquisition of beneficial ownership of more than 10% of the common stock of the savings institution by a corporation whose ownership is or will be substantially the same as the ownership of the savings institution, provided that the offer or acquisition is made more than one year following the date of completion of the conversion and reorganization. |
Financial Statements of Malvern Federal Bancorp, Inc.
and Subsidiaries |
Page No. |
|||||
---|---|---|---|---|---|---|
Report of
Independent Registered Public Accounting Firm |
F-2 | |||||
Consolidated
Statements of Financial Condition as of March 31, 2012 (Unaudited), and September 30, 2011 and 2010 |
F-3 | |||||
Consolidated
Statements of Operations for the Six Months Ended March 31, 2012 and 2011 (Unaudited) and for the Years Ended September 30, 2011, 2010 and 2009
|
F-4 | |||||
Consolidated
Statements of Comprehensive Income (Loss) for the Six Months Ended March 31, 2012 and 2011 (Unaudited) and for the Years Ended September 30, 2011, 2010
and 2009 |
F-5 | |||||
Consolidated
Statements of Changes in Shareholders Equity for the Six Months Ended March 31, 2012 (Unaudited) and for Years Ended September 30, 2011, and 2010
and 2009 |
F-6 | |||||
Consolidated
Statements of Cash Flows for the Six Months Ended March 31, 2012 and 2011 (Unaudited) and for the Years Ended September 30, 2011, 2010 and 2009
|
F-7 | |||||
Notes to
Consolidated Financial Statements |
F-9 |
March 31, | September 30, |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2010 |
|||||||||||||
(Unaudited) | |||||||||||||||
(Dollars in thousands, except per share
data) |
|||||||||||||||
Assets |
|||||||||||||||
Cash and due
from depository institutions |
$ | 1,304 | $ | 1,447 | $ | 1,564 | |||||||||
Interest
earning deposits in depository institutions |
57,321 | 32,049 | 79,831 | ||||||||||||
Cash and Cash
Equivalents |
58,625 | 33,496 | 81,395 | ||||||||||||
Investment
securities available for sale, at fair value |
81,701 | 74,389 | 40,719 | ||||||||||||
Investment
securities held to maturity (fair value of $746 (unaudited), $4,024 and $4,925, respectively) |
696 | 3,797 | 4,716 | ||||||||||||
Restricted
stock, at cost |
4,827 | 5,349 | 6,567 | ||||||||||||
Loans
receivable, net of allowance for loan losses of $8,076 (unaudited), $10,101 and $8,157, respectively |
467,028 | 506,019 | 547,323 | ||||||||||||
Other real
estate owned |
4,743 | 8,321 | 5,315 | ||||||||||||
Accrued
interest receivable |
1,632 | 1,897 | 2,113 | ||||||||||||
Property and
equipment, net |
7,927 | 8,165 | 8,765 | ||||||||||||
Deferred
income taxes, net |
6,930 | 7,465 | 4,462 | ||||||||||||
Bank-owned
life insurance |
15,026 | 14,760 | 14,213 | ||||||||||||
Other assets
|
2,469 | 2,910 | 4,918 | ||||||||||||
Total
Assets |
$ | 651,604 | $ | 666,568 | $ | 720,506 | |||||||||
Liabilities and Shareholders Equity |
|||||||||||||||
Liabilities |
|||||||||||||||
Deposits: |
|||||||||||||||
Deposits-noninterest-bearing |
$ | 21,413 | $ | 19,833 | $ | 18,503 | |||||||||
Deposits-interest-bearing |
515,616 | 534,622 | 578,355 | ||||||||||||
Total
Deposits |
537,029 | 554,455 | 596,858 | ||||||||||||
FHLB advances
|
48,593 | 49,098 | 55,334 | ||||||||||||
Advances from
borrowers for taxes and insurance |
2,297 | 651 | 585 | ||||||||||||
Accrued
interest payable |
246 | 233 | 267 | ||||||||||||
Other
liabilities |
1,536 | 1,847 | 1,255 | ||||||||||||
Total
Liabilities |
589,701 | 606,284 | 654,299 | ||||||||||||
Commitments
and Contingencies |
| | | ||||||||||||
Shareholders Equity |
|||||||||||||||
Preferred
stock, $0.01 par value, 10,000,000 shares authorized, none issued |
| | | ||||||||||||
Common stock,
$0.01 par value, 40,000,000 shares authorized, issued and outstanding: 6,102,500 |
62 | 62 | 62 | ||||||||||||
Additional
paid-in-capital |
25,861 | 25,889 | 25,912 | ||||||||||||
Retained
earnings |
38,107 | 36,637 | 42,830 | ||||||||||||
Treasury
stock-at cost, 50,000 shares |
(477 | ) | (477 | ) | (477 | ) | |||||||||
Unearned
Employee Stock Ownership Plan (ESOP) shares |
(2,105 | ) | (2,178 | ) | (2,299 | ) | |||||||||
Accumulated
other comprehensive income |
455 | 351 | 179 | ||||||||||||
Total
Shareholders Equity |
61,903 | 60,284 | 66,207 | ||||||||||||
Total
Liabilities and Shareholders Equity |
$ | 651,604 | $ | 666,568 | $ | 720,506 |
Six Months Ended March 31, |
Year Ended September 30, |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||
(Dollars in thousands, except per share
data) |
|||||||||||||||||||||||
Interest
and Dividend Income |
|||||||||||||||||||||||
Loans,
including fees |
$ | 12,458 | $ | 14,364 | $ | 28,185 | $ | 32,085 | $ | 33,711 | |||||||||||||
Investment
securities, taxable |
859 | 720 | 1,487 | 990 | 848 | ||||||||||||||||||
Investment
securities, tax-exempt |
10 | 15 | 23 | 35 | 77 | ||||||||||||||||||
Dividends,
restricted stock |
1 | | | | | ||||||||||||||||||
Interest-bearing cash accounts |
18 | 19 | 31 | 38 | 65 | ||||||||||||||||||
Total
Interest and Dividend Income |
13,346 | 15,118 | 29,726 | 33,148 | 34,701 | ||||||||||||||||||
Interest Expense |
|||||||||||||||||||||||
Deposits
|
3,542 | 4,532 | 8,453 | 10,114 | 13,478 | ||||||||||||||||||
Short-term
borrowings |
| | | 8 | | ||||||||||||||||||
Long-term
borrowings |
862 | 879 | 1,745 | 3,519 | 5,203 | ||||||||||||||||||
Total
Interest Expense |
4,404 | 5,411 | 10,198 | 13,641 | 18,681 | ||||||||||||||||||
Net
Interest Income |
8,942 | 9,707 | 19,528 | 19,507 | 16,020 | ||||||||||||||||||
Provision
for Loan Losses |
25 | 10,042 | 12,392 | 9,367 | 2,280 | ||||||||||||||||||
Net
Interest Income (Loss) after Provision for Loan Losses |
8,917 | (335 | ) | 7,136 | 10,140 | 13,740 | |||||||||||||||||
Other Income |
|||||||||||||||||||||||
Service
charges and other fees |
468 | 471 | 892 | 1,279 | 1,432 | ||||||||||||||||||
Rental
incomeother real estate owned |
399 | | | | | ||||||||||||||||||
Rental
incomeother |
133 | 130 | 267 | 254 | 255 | ||||||||||||||||||
Gain (loss)
on sale of investments, net |
623 | | | (13 | ) | 29 | |||||||||||||||||
Gain on
disposal of fixed assets |
| | | | 8 | ||||||||||||||||||
(Loss) gain
on sale of other real estate owned, net |
(21 | ) | (7 | ) | 23 | (142 | ) | (225 | ) | ||||||||||||||
Earnings on
bank-owned life insurance |
266 | 277 | 547 | 563 | 514 | ||||||||||||||||||
Total
Other Income |
1,868 | 871 | 1,729 | 1,941 | 2,013 | ||||||||||||||||||
Other Expense |
|||||||||||||||||||||||
Salaries and
employee benefits |
3,312 | 3,157 | 6,397 | 6,396 | 6,444 | ||||||||||||||||||
Occupancy
expense |
1,048 | 1,109 | 2,150 | 1,834 | 1,864 | ||||||||||||||||||
Federal
deposit insurance premium |
453 | 703 | 1,141 | 1,391 | 770 | ||||||||||||||||||
Advertising
|
422 | 425 | 737 | 736 | 674 | ||||||||||||||||||
Data
processing |
620 | 562 | 1,132 | 1,464 | 1,212 | ||||||||||||||||||
Professional
fees |
914 | 844 | 1,832 | 1,037 | 1,014 | ||||||||||||||||||
Other real
estate owned expense |
1,013 | 1,233 | 3,209 | 2,302 | 532 | ||||||||||||||||||
Other
operating expenses |
945 | 925 | 1,958 | 1,945 | 1,991 | ||||||||||||||||||
Total
Other Expenses |
8,727 | 8,958 | 18,556 | 17,105 | 14,501 | ||||||||||||||||||
Income
(Loss) before income tax expense (benefit) |
2,058 | (8,422 | ) | (9,691 | ) | (5,024 | ) | 1,252 | |||||||||||||||
Income tax
expense (benefit) |
588 | (2,979 | ) | (3,579 | ) | (1,895 | ) | 242 | |||||||||||||||
Net Income
(Loss) |
$ | 1,470 | $ | (5,443 | ) | $ | (6,112 | ) | $ | (3,129 | ) | $ | 1,010 | ||||||||||
Basic
Earnings (Loss) Per Share |
$ | 0.25 | $ | (0.92 | ) | $ | (1.04 | ) | $ | (0.53 | ) | $ | 0.17 | ||||||||||
Dividends
Declared Per Share |
$ | 0.00 | $ | 0.03 | $ | 0.03 | $ | 0.12 | $ | 0.14 |
Six Months Ended March 31, |
Year Ended September 30, |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||
Net Income
(Loss) |
$ | 1,470 | $ | (5,443 | ) | $ | (6,112 | ) | $ | (3,129 | ) | $ | 1,010 | ||||||||||
Other Comprehensive Income (Loss): |
|||||||||||||||||||||||
Changes in
net unrealized gains (loss) on securities available for sale |
780 | (1,248 | ) | 260 | 226 | 513 | |||||||||||||||||
(Gains)
losses realized in net income |
(623 | ) | | | 13 | (29 | ) | ||||||||||||||||
157 | (1,248 | ) | 260 | 239 | 484 | ||||||||||||||||||
Deferred
income tax effect |
(53 | ) | 425 | (88 | ) | (81 | ) | (185 | ) | ||||||||||||||
Total other
comprehensive income (loss) |
104 | (823 | ) | 172 | 158 | 299 | |||||||||||||||||
Total
comprehensive income (loss) |
$ | 1,574 | $ | (6,266 | ) | $ | (5,940 | ) | $ | (2,971 | ) | $ | 1,309 |
Common Stock |
Additional Paid-In Capital |
Retained Earnings |
Treasury Stock |
Unearned ESOP Shares |
Accumulated Other Comprehensive Income (Loss) |
Total Shareholders Equity |
|||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands, except per share data) | |||||||||||||||||||||||||||||||
Balance,
October 1, 2008 |
$ | 62 | $ | 25,959 | $ | 45,663 | $ | | $ | (2,571 | ) | $ | (278 | ) | $ | 68,835 | |||||||||||||||
Net Income
|
| | 1,010 | | | | 1,010 | ||||||||||||||||||||||||
Other
comprehensive income |
| | | | | 299 | 299 | ||||||||||||||||||||||||
Treasury
stock purchased (2,000 shares) |
| | | (19 | ) | | | (19 | ) | ||||||||||||||||||||||
Cash
dividends declared ($0.14 per share) |
| | (387 | ) | | | | (387 | ) | ||||||||||||||||||||||
Committed to
be released ESOP shares (13,404 shares) |
| (22 | ) | | | 126 | | 104 | |||||||||||||||||||||||
Balance,
September 30, 2009 |
62 | 25,937 | 46,286 | (19 | ) | (2,445 | ) | 21 | 69,842 | ||||||||||||||||||||||
Net Loss
|
| | (3,129 | ) | | | | (3,129 | ) | ||||||||||||||||||||||
Other
comprehensive income |
| | | | | 158 | 158 | ||||||||||||||||||||||||
Treasury
stock purchased (48,000 shares) |
| | | (458 | ) | | | (458 | ) | ||||||||||||||||||||||
Cash
dividends paid ($0.12 per share) |
| | (327 | ) | | | | (327 | ) | ||||||||||||||||||||||
Committed to
be released ESOP shares (13,404 shares) |
| (25 | ) | | | 146 | | 121 | |||||||||||||||||||||||
Balance,
September 30, 2010 |
62 | 25,912 | 42,830 | (477 | ) | (2,299 | ) | 179 | 66,207 | ||||||||||||||||||||||
Net Loss
|
| | (6,112 | ) | | | | (6,112 | ) | ||||||||||||||||||||||
Other
comprehensive loss |
| | | | | 172 | 172 | ||||||||||||||||||||||||
Cash
dividends paid ($0.03 per share) |
| | (81 | ) | | | | (81 | ) | ||||||||||||||||||||||
Committed to
be released ESOP shares (13,404 shares) |
| (23 | ) | | | 121 | | 98 | |||||||||||||||||||||||
Balance,
September 30, 2011 |
62 | 25,889 | 36,637 | (477 | ) | (2,178 | ) | 351 | 60,284 | ||||||||||||||||||||||
Net Income
(unaudited) |
| | 1,470 | | | | 1,470 | ||||||||||||||||||||||||
Other
comprehensive income (unaudited) |
| | | | | 104 | 104 | ||||||||||||||||||||||||
Committed to
be released ESOP Shares (6,702 shares) (unaudited) |
| (28 | ) | | | 73 | | 45 | |||||||||||||||||||||||
Balance,
March 31, 2012 (Unaudited) |
$ | 62 | $ | 25,861 | $ | 38,107 | $ | (477 | ) | $ | (2,105 | ) | $ | 455 | $ | 61,903 |
Six Months Ended March 31, |
Year Ended September 30, |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||
Cash Flows from Operating Activities |
|||||||||||||||||||||||
Net income
(loss) |
$ | 1,470 | $ | (5,443 | ) | $ | (6,112 | ) | $ | (3,129 | ) | $ | 1,010 | ||||||||||
Adjustments
to reconcile net (loss) income to net cash provided by (used in) operating activities: |
|||||||||||||||||||||||
Depreciation
expense |
368 | 430 | 826 | 803 | 922 | ||||||||||||||||||
Provision for
loan losses |
25 | 10,042 | 12,392 | 9,367 | 2,280 | ||||||||||||||||||
Deferred
income taxes expense (benefit) |
481 | (3,012 | ) | (3,091 | ) | (2,212 | ) | (260 | ) | ||||||||||||||
ESOP expense
|
45 | 34 | 98 | 121 | 104 | ||||||||||||||||||
Accretion of
premiums and discounts on investments securities, net |
(78 | ) | (63 | ) | (61 | ) | (107 | ) | (98 | ) | |||||||||||||
Amortization
(accretion) amortization of mortgage servicing rights |
38 | (25 | ) | 6 | 158 | 142 | |||||||||||||||||
Net (gain)
loss on sale of investment securities available for sale |
(623 | ) | | | 13 | (29 | ) | ||||||||||||||||
Net gain on
disposal of fixed assets |
| | | | (8 | ) | |||||||||||||||||
Loss (gain)
on sale of other real estate owned |
21 | 7 | (23 | ) | 142 | 225 | |||||||||||||||||
Write down of
other real estate owned |
472 | 903 | 2,455 | 2,122 | 216 | ||||||||||||||||||
Decrease in
accrued interest receivable |
265 | 24 | 216 | 113 | 227 | ||||||||||||||||||
Increase
(decrease) in accrued interest payable |
13 | (36 | ) | (34 | ) | (440 | ) | (187 | ) | ||||||||||||||
(Decrease)
increase in other liabilities |
(311 | ) | 247 | 592 | (2,475 | ) | 2,850 | ||||||||||||||||
Earnings on
bank-owned life insurance |
(266 | ) | (277 | ) | (547 | ) | (563 | ) | (514 | ) | |||||||||||||
Decrease
(increase) in other assets |
23 | 1,235 | 913 | (1,210 | ) | (564 | ) | ||||||||||||||||
Decrease
(increase) in prepaid FDIC assessment |
433 | 674 | 1,087 | (2,089 | ) | (135 | ) | ||||||||||||||||
Amortization
of loan origination fees and costs |
(630 | ) | (556 | ) | (896 | ) | (964 | ) | (1,033 | ) | |||||||||||||
Net Cash
Provided by (Used in) by Operating Activities |
1,746 | 4,184 | 7,821 | (350 | ) | 5,148 | |||||||||||||||||
Cash Flows from Investing Activities |
|||||||||||||||||||||||
Proceeds from maturities and principal collections: |
|||||||||||||||||||||||
Investment
securities held to maturity |
3,108 | 714 | 949 | 153 | 370 | ||||||||||||||||||
Investment
securities available for sale |
14,636 | 12,375 | 37,955 | 20,130 | 13,076 | ||||||||||||||||||
Proceeds from
sales, investment securities available for sale |
18,954 | | | 192 | 1,150 | ||||||||||||||||||
Purchases of
investment securities held to maturity |
| | | | (2,370 | ) | |||||||||||||||||
Purchases of
investment securities available for sale |
(29,379 | ) | (45,009 | ) | (71,333 | ) | (33,636 | ) | (18,715 | ) | |||||||||||||
Loan
purchases |
(13,332 | ) | (9,796 | ) | (32,368 | ) | (21,359 | ) | (60,315 | ) | |||||||||||||
Loan
originations and principal collections, net |
41,508 | 23,646 | 49,718 | 55,987 | 31,191 | ||||||||||||||||||
Proceeds from
sale of other real estate owned |
3,834 | 3,955 | 7,022 | 1,506 | 538 | ||||||||||||||||||
Purchase of
other real estate owned |
| | | | (777 | ) | |||||||||||||||||
Additions to
mortgage servicing rights |
(53 | ) | | | | | |||||||||||||||||
Purchases of
bank-owned life insurance |
| | | | (5,000 | ) | |||||||||||||||||
Net decrease
in restricted stock |
522 | 640 | 1,218 | | 329 | ||||||||||||||||||
Purchases of
property and equipment |
(130 | ) | (175 | ) | (227 | ) | (1,185 | ) | (277 | ) | |||||||||||||
Net Cash
Provided by (Used in) Investing Activities |
39,668 | (13,650 | ) | (7,066 | ) | 21,788 | (40,800 | ) |
Six Months Ended March 31, |
Year Ended September 30, |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 | |||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||
Cash Flows from Financing Activities |
|||||||||||||||||||||||
Net
(decrease) increase in deposits |
(17,426 | ) | (37,071 | ) | (42,403 | ) | 80,347 | 63,018 | |||||||||||||||
Net decrease
in short-term borrowings |
| | | | (8,500 | ) | |||||||||||||||||
Proceeds from
long-term borrowings |
| | | 3,000 | 5,000 | ||||||||||||||||||
Repayment of
long-term borrowings |
(505 | ) | (5,735 | ) | (6,236 | ) | (47,287 | ) | (10,677 | ) | |||||||||||||
Increase
(decrease) in advances from borrowers for taxes and insurance |
1,646 | 1,192 | 66 | (643 | ) | (352 | ) | ||||||||||||||||
Cash
dividends paid |
| (81 | ) | (81 | ) | (327 | ) | (415 | ) | ||||||||||||||
Treasury
stock purchased |
| | | (458 | ) | (19 | ) | ||||||||||||||||
Net Cash
(Used in) Provided by Financing Activities |
(16,285 | ) | (41,695 | ) | (48,654 | ) | 34,632 | 48,055 | |||||||||||||||
Net
Increase (Decrease) in Cash and Cash Equivalents |
25,129 | (51,161 | ) | (47,899 | ) | 56,070 | 12,403 | ||||||||||||||||
Cash and
Cash EquivalentsBeginning |
33,496 | 81,395 | 81,395 | 25,325 | 12,922 | ||||||||||||||||||
Cash and
Cash EquivalentsEnding |
$ | 58,625 | $ | 30,234 | $ | 33,496 | $ | 81,395 | $ | 25,325 | |||||||||||||
Supplementary Cash Flows Information |
|||||||||||||||||||||||
Interest paid
|
$ | 4,391 | $ | 5,448 | $ | 10,232 | $ | 14,081 | $ | 18,869 | |||||||||||||
Income taxes
paid |
$ | | $ | 4 | $ | 11 | $ | 1,485 | $ | 510 | |||||||||||||
Non-cash
transfer of loans to other real estate owned |
$ | 749 | $ | 4,980 | $ | 12,460 | $ | 3,210 | $ | 5,848 | |||||||||||||
Non-cash
transfer of loans to investment securities available for sale |
$ | 10,671 | | | | |
1. |
Lending policies and procedures, including underwriting standards and collection, charge-off, and recovery practices. |
2. |
National, regional, and local economic and business conditions as well as the condition of various market segments, including the value of underlying collateral for collateral dependent loans. |
3. |
The nature and volume of the loan portfolio and terms of loans. |
4. |
The experience, ability, and depth of lending management and staff. |
5. |
The volume and severity of past due, classified and nonaccrual loans as well as and other loan modifications. |
6. |
The quality of the Companys loan review system, and the degree of oversight by the Companys Board of Directors. |
7. |
The existence and effect of any concentrations of credit and changes in the level of such concentrations. |
8. |
The effect of external factors, such as competition and legal and regulatory requirements. |
Six Months Ended March 31, |
Year Ended September 30, |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
|||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(Dollars in thousands, except per share data) | |||||||||||||||||||||||
Net Income
(Loss) |
$ | 1,470 | $ | (5,443 | ) | $ | (6,112 | ) | $ | (3,129 | ) | $ | 1,010 | ||||||||||
Weighted
average shares outstanding |
6,102,500 | 6,102,500 | 6,102,500 | 6,107,495 | 6,152,418 | ||||||||||||||||||
Average
unearned ESOP shares |
(193,138 | ) | (206,556 | ) | (203,184 | ) | (216,590 | ) | (229,997 | ) | |||||||||||||
Weighted
average shares outstandingbasic |
5,909,362 | 5,895,944 | 5,899,316 | 5,890,905 | 5,922,421 | ||||||||||||||||||
Earnings
(Loss) per sharebasic |
$ | 0.25 | $ | (0.92 | ) | $ | (1.04 | ) | $ | (0.53 | ) | $ | 0.17 |
March 31, 2012 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
||||||||||||||||
(Unaudited) | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
U.S.
government obligations |
$ | 4,999 | $ | 6 | $ | | $ | 5,005 | |||||||||||
U.S.
government agencies |
22,872 | 135 | (30 | ) | 22,977 | ||||||||||||||
FHLB notes
|
1,694 | 5 | | 1,699 | |||||||||||||||
State and
municipal obligations |
2,624 | 28 | (46 | ) | 2,606 | ||||||||||||||
Single issuer
trust preferred security |
1,000 | | (242 | ) | 758 | ||||||||||||||
Corporate
debt securities |
1,502 | 30 | | 1,532 | |||||||||||||||
34,691 | 204 | (318 | ) | 34,577 | |||||||||||||||
Mortgage-backed securities: |
|||||||||||||||||||
FNMA: |
|||||||||||||||||||
Adjustable-rate |
1,406 | 75 | | 1,481 | |||||||||||||||
Fixed-rate |
697 | 47 | | 744 | |||||||||||||||
FHLMC: |
|||||||||||||||||||
Adjustable-rate |
556 | 23 | | 579 | |||||||||||||||
GNMA,
adjustable-rate |
140 | 3 | | 143 | |||||||||||||||
CMO,
fixed-rate |
43,522 | 655 | | 44,177 | |||||||||||||||
46,321 | 803 | | 47,124 | ||||||||||||||||
$ | 81,012 | $ | 1,007 | $ | (318 | ) | $ | 81,701 |
September 30, 2011 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
U.S.
government obligations |
$ | 4,998 | $ | 12 | $ | | $ | 5,010 | |||||||||||
U.S.
government agencies |
23,874 | 98 | (26 | ) | 23,946 | ||||||||||||||
FHLB notes
|
4,498 | 5 | (7 | ) | 4,496 | ||||||||||||||
State and
municipal obligations |
952 | 31 | (20 | ) | 963 | ||||||||||||||
Single issuer
trust preferred security |
1,000 | | (210 | ) | 790 | ||||||||||||||
Corporate
debt securities |
2,185 | 29 | | 2,214 | |||||||||||||||
37,507 | 175 | (263 | ) | 37,419 | |||||||||||||||
Mortgage-backed securities: |
|||||||||||||||||||
FNMA: |
|||||||||||||||||||
Adjustable-rate |
2,500 | 135 | | 2,635 | |||||||||||||||
Fixed-rate
|
897 | 57 | | 954 | |||||||||||||||
FHLMC: |
|||||||||||||||||||
Adjustable-rate |
643 | 21 | | 664 | |||||||||||||||
Fixed-rate
|
325 | 27 | | 352 | |||||||||||||||
GNMA,
adjustable-rate |
147 | 4 | | 151 | |||||||||||||||
CMO,
fixed-rate |
31,838 | 425 | (49 | ) | 32,214 | ||||||||||||||
36,350 | 669 | (49 | ) | 36,970 | |||||||||||||||
$ | 73,857 | $ | 844 | $ | (312 | ) | $ | 74,389 |
September 30, 2010 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
U.S.
government obligations |
$ | 4,997 | $ | | $ | | $ | 4,997 | |||||||||||
U.S.
government agencies |
12,706 | 41 | (2 | ) | 12,745 | ||||||||||||||
FHLB notes
|
2,999 | 10 | | 3,009 | |||||||||||||||
State and
municipal obligations |
1,199 | 26 | (18 | ) | 1,207 | ||||||||||||||
Single issuer
trust preferred security |
1,000 | | (241 | ) | 759 | ||||||||||||||
Corporate
debt securities |
1,451 | 25 | (1 | ) | 1,475 | ||||||||||||||
24,352 | 102 | (262 | ) | 24,192 | |||||||||||||||
Mortgage-backed securities: |
|||||||||||||||||||
FNMA: |
|||||||||||||||||||
Adjustable-rate |
3,329 | 159 | | 3,488 | |||||||||||||||
Fixed-rate |
1,479 | 60 | | 1,539 | |||||||||||||||
FHLMC: |
|||||||||||||||||||
Adjustable-rate |
849 | 24 | | 873 | |||||||||||||||
Fixed-rate |
475 | 37 | | 512 | |||||||||||||||
GNMA,
adjustable-rate |
165 | 4 | | 169 | |||||||||||||||
CMO,
fixed-rate |
9,798 | 179 | (31 | ) | 9,946 | ||||||||||||||
16,095 | 463 | (31 | ) | 16,527 | |||||||||||||||
$ | 40,447 | $ | 565 | $ | (293 | ) | $ | 40,719 |
March 31, 2012 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
||||||||||||||||
(Unaudited) | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Mortgage-backed securities: |
|||||||||||||||||||
GNMA,
adjustable-rate |
$ | 214 | $ | 7 | $ | | $ | 221 | |||||||||||
GNMA,
fixed-rate |
1 | | | 1 | |||||||||||||||
FNMA,
fixed-rate |
481 | 43 | | 524 | |||||||||||||||
$ | 696 | $ | 50 | $ | | $ | 746 |
September 30, 2011 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Mortgage-backed securities: |
|||||||||||||||||||
GNMA,
adjustable-rate |
$ | 231 | $ | 9 | $ | | $ | 240 | |||||||||||
GNMA,
fixed-rate |
1 | | | 1 | |||||||||||||||
FNMA,
fixed-rate |
3,565 | 218 | | 3,783 | |||||||||||||||
$ | 3,797 | $ | 227 | $ | | $ | 4,024 |
September 30, 2010 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Mortgage-backed securities: |
|||||||||||||||||||
GNMA,
adjustable-rate |
$ | 265 | $ | 9 | $ | | $ | 274 | |||||||||||
GNMA,
fixed-rate |
1 | | | 1 | |||||||||||||||
FNMA,
fixed-rate |
4,450 | 200 | | 4,650 | |||||||||||||||
$ | 4,716 | $ | 209 | $ | | $ | 4,925 |
March 31, 2012 |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Less than 12 Months |
More than 12 Months |
Total |
|||||||||||||||||||||||||
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
Investment
Securities Available for Sale: |
|||||||||||||||||||||||||||
U.S.
government agencies |
$ | 3,970 | $ | (30 | ) | $ | | $ | | $ | 3,970 | $ | (30 | ) | |||||||||||||
State and
municipal obligations |
964 | (46 | ) | | | 964 | (46 | ) | |||||||||||||||||||
Single issuer
trust preferred security |
| | 758 | (242 | ) | 758 | (242 | ) | |||||||||||||||||||
$ | 4,934 | $ | (76 | ) | $ | 758 | $ | (242 | ) | $ | 5,692 | $ | (318 | ) |
September 30, 2011 |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Less than 12 Months |
More than 12 Months |
Total |
|||||||||||||||||||||||||
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
Investment
Securities Available for Sale: |
|||||||||||||||||||||||||||
U.S.
government agencies |
$ | 6,971 | $ | (26 | ) | $ | | $ | | $ | 6,971 | $ | (26 | ) | |||||||||||||
FHLB notes
|
994 | (5 | ) | 997 | (2 | ) | 1,991 | (7 | ) | ||||||||||||||||||
State and
municipal obligations |
20 | (20 | ) | | | 20 | (20 | ) | |||||||||||||||||||
Single issuer
trust preferred security |
| | 790 | (210 | ) | 790 | (210 | ) | |||||||||||||||||||
Mortgage-backed securities: |
|||||||||||||||||||||||||||
CMO,
fixed-rate |
6,077 | (49 | ) | | | 6,077 | (49 | ) | |||||||||||||||||||
$ | 14,062 | $ | (100 | ) | $ | 1,787 | $ | (212 | ) | $ | 15,849 | $ | (312 | ) |
September 30, 2010 |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Less than 12 Months |
More than 12 Months |
Total |
|||||||||||||||||||||||||
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
Investment
Securities Available for Sale: |
|||||||||||||||||||||||||||
U.S.
government agencies |
$ | 1,996 | $ | (2 | ) | $ | | $ | | $ | 1,996 | $ | (2 | ) | |||||||||||||
State and
municipal obligations |
| | 27 | (18 | ) | 27 | (18 | ) | |||||||||||||||||||
Single issuer
trust preferred security |
| | 759 | (241 | ) | 759 | (241 | ) | |||||||||||||||||||
Corporate
debt security |
499 | (1 | ) | | | 499 | (1 | ) | |||||||||||||||||||
Mortgage-backed securities: |
|||||||||||||||||||||||||||
CMO,
fixed-rate |
967 | (31 | ) | | | 967 | (31 | ) | |||||||||||||||||||
$ | 3,462 | $ | (34 | ) | $ | 786 | $ | (259 | ) | $ | 4,248 | $ | (293 | ) |
March 31, 2012 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Available for Sale |
Held to Maturity |
||||||||||||||||||
Amortized Cost |
Fair Value |
Amortized Cost |
Fair Value |
||||||||||||||||
(Unaudited) | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Within 1 year
|
$ | 18,682 | $ | 18,493 | $ | | $ | | |||||||||||
Over 1 year
through 5 years |
9,199 | 9,349 | | | |||||||||||||||
After 5 years
through 10 years |
5,345 | 5,295 | | | |||||||||||||||
Over 10 years
|
1,465 | 1,440 | | | |||||||||||||||
34,691 | 34,577 | | | ||||||||||||||||
Mortgage-backed securities |
46,321 | 47,124 | 696 | 746 | |||||||||||||||
$ | 81,012 | $ | 81,701 | $ | 696 | $ | 746 |
September 30, 2011 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Available for Sale |
Held to Maturity |
||||||||||||||||||
Amortized Cost |
Fair Value |
Amortized Cost |
Fair Value |
||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Within 1 year
|
$ | 23,316 | $ | 23,161 | $ | | $ | | |||||||||||
Over 1 year
through 5 years |
13,197 | 13,286 | | | |||||||||||||||
After 5 years
through 10 years |
(5 | ) | (25 | ) | | | |||||||||||||
Over 10 years
|
999 | 997 | | | |||||||||||||||
37,507 | 37,419 | | | ||||||||||||||||
Mortgage-backed securities |
36,350 | 36,970 | 3,797 | 4,024 | |||||||||||||||
$ | 73,857 | $ | 74,389 | $ | 3,797 | $ | 4,024 |
September 30, |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
March 31, 2012 |
2011 |
2010 |
|||||||||||||
(Unaudited) | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Residential mortgage |
$ | 220,211 | $ | 229,330 | $ | 230,966 | |||||||||
Construction and Development: |
|||||||||||||||
Residential
and commercial |
21,846 | 26,005 | 30,429 | ||||||||||||
Land
|
632 | 2,722 | 2,989 | ||||||||||||
Total
Construction and Development |
22,478 | 28,727 | 33,418 | ||||||||||||
Commercial: |
|||||||||||||||
Commercial
real estate |
122,096 | 131,225 | 143,095 | ||||||||||||
Multi-family
|
5,370 | 5,507 | 6,493 | ||||||||||||
Other
|
8,735 | 10,992 | 11,398 | ||||||||||||
Total
Commercial |
136,201 | 147,724 | 160,986 | ||||||||||||
Consumer: |
|||||||||||||||
Home equity
lines of credit |
20,667 | 20,735 | 19,927 | ||||||||||||
Second
mortgages |
72,188 | 85,881 | 105,825 | ||||||||||||
Other
|
821 | 788 | 1,086 | ||||||||||||
Total
Consumer |
93,676 | 107,404 | 126,838 | ||||||||||||
Total loans
|
472,566 | 513,185 | 552,208 | ||||||||||||
Deferred loan
cost, net |
2,538 | 2,935 | 3,272 | ||||||||||||
Allowance for
loan losses |
(8,076 | ) | (10,101 | ) | (8,157 | ) | |||||||||
Total
loans receivable, net |
$ | 467,028 | $ | 506,019 | $ | 547,323 |
Six Months Ended March 31, |
Year Ended September 30, |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
|||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Beginning
balance |
$ | 10,101 | $ | 8,157 | $ | 8,157 | $ | 5,718 | $ | 5,505 | |||||||||||||
Provision for
loan losses |
25 | 10,042 | 12,392 | 9,367 | 2,280 | ||||||||||||||||||
Charge-offs
|
(3,268 | ) | (7,864 | ) | (10,550 | ) | (6,933 | ) | (2,097 | ) | |||||||||||||
Recoveries
|
1,218 | 31 | 102 | 5 | 30 | ||||||||||||||||||
Balance at
end of year |
$ | 8,076 | $ | 10,366 | $ | 10,101 | $ | 8,157 | $ | 5,718 |
March 31, 2012 |
|||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Construction and Development |
Commercial |
Consumer |
|||||||||||||||||||||||||||||||||||||||||||||
Residential Mortgage |
Residential and Commercial |
Land |
Commercial Real Estate |
Multi- family |
Other |
Home Equity Lines of Credit |
Second Mortgages |
Other |
Unallocated |
Total |
|||||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Allowance
for loan losses: |
|||||||||||||||||||||||||||||||||||||||||||||||
Beginning
balance |
$ | 1,458 | $ | 1,627 | $ | 49 | $ | 4,176 | $ | 49 | $ | 317 | $ | 220 | $ | 2,154 | $ | 16 | $ | 35 | $ | 10,101 | |||||||||||||||||||||||||
Charge-offs
|
(975 | ) | (412 | ) | | (855 | ) | | (88 | ) | (51 | ) | (865 | ) | (22 | ) | | (3,268 | ) | ||||||||||||||||||||||||||||
Recoveries
|
| 1,139 | | | | 2 | | 75 | 2 | | 1,218 | ||||||||||||||||||||||||||||||||||||
Provision
|
827 | (1,535 | ) | (38 | ) | 488 | (12 | ) | (13 | ) | 8 | 205 | 21 | 74 | 25 | ||||||||||||||||||||||||||||||||
Ending Balance
|
$ | 1,310 | $ | 819 | $ | 11 | $ | 3,809 | $ | 37 | $ | 218 | $ | 177 | $ | 1,569 | $ | 17 | $ | 109 | $ | 8,076 | |||||||||||||||||||||||||
Ending
balance: individually evaluated for impairment |
$ | 1 | $ | 29 | $ | | $ | 443 | $ | | $ | | $ | | $ | | $ | | $ | | $ | 473 | |||||||||||||||||||||||||
Ending
balance: collectively evaluated for impairment |
$ | 1,309 | $ | 790 | $ | 11 | $ | 3,366 | $ | 37 | $ | 218 | $ | 177 | $ | 1,569 | $ | 17 | $ | 109 | $ | 7,603 | |||||||||||||||||||||||||
Loans
receivable: |
|||||||||||||||||||||||||||||||||||||||||||||||
Ending balance
|
$ | 220,211 | $ | 21,846 | $ | 632 | $ | 122,096 | $ | 5,370 | $ | 8,735 | $ | 20,667 | $ | 72,188 | $ | 821 | $ | 472,566 | |||||||||||||||||||||||||||
Ending
balance: individually evaluated for impairment |
$ | 3,346 | $ | 3,211 | $ | | $ | 6,072 | $ | | $ | 176 | $ | 22 | $ | 669 | $ | | $ | 13,496 | |||||||||||||||||||||||||||
Ending
balance: collectively evaluated for impairment |
$ | 216,865 | $ | 18,635 | $ | 632 | $ | 116,024 | $ | 5,370 | $ | 8,559 | $ | 20,645 | $ | 71,519 | $ | 821 | $ | 459,070 |
September 30, 2011 |
|||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Construction and Development |
Commercial |
Consumer |
|||||||||||||||||||||||||||||||||||||||||||||
Residential Mortgage |
Residential and Commercial |
Land |
Commercial Real Estate |
Multi- family |
Other |
Home Equity Lines of Credit |
Second Mortgages |
Other |
Unallocated |
Total |
|||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Allowance
for loan losses: |
|||||||||||||||||||||||||||||||||||||||||||||||
Beginning
balance |
$ | 1,555 | $ | 689 | $ | 63 | $ | 2,741 | $ | 191 | $ | 303 | $ | 284 | $ | 2,264 | $ | 22 | $ | 45 | $ | 8,157 | |||||||||||||||||||||||||
Charge-offs |
(2,478 | ) | (1,307 | ) | | (2,460 | ) | (164 | ) | (278 | ) | (166 | ) | (3,691 | ) | (6 | ) | | (10,550 | ) | |||||||||||||||||||||||||||
Recoveries |
1 | | | 1 | 1 | 5 | 3 | 82 | 9 | | 102 | ||||||||||||||||||||||||||||||||||||
Provision |
2,380 | 2,245 | (14 | ) | 3,894 | 21 | 287 | 99 | 3,499 | (9 | ) | (10 | ) | 12,392 | |||||||||||||||||||||||||||||||||
Ending
Balance |
$ | 1,458 | $ | 1,627 | $ | 49 | $ | 4,176 | $ | 49 | $ | 317 | $ | 220 | $ | 2,154 | $ | 16 | $ | 35 | $ | 10,101 | |||||||||||||||||||||||||
Ending
balance: individually evaluated for impairment |
$ | 296 | $ | 870 | $ | | $ | 751 | $ | | $ | 20 | $ | 61 | $ | 356 | $ | | $ | | $ | 2,354 | |||||||||||||||||||||||||
Ending
balance: collectively evaluated for impairment |
$ | 1,162 | $ | 757 | $ | 49 | $ | 3,425 | $ | 49 | $ | 297 | $ | 159 | $ | 1,798 | $ | 16 | $ | 35 | $ | 7,747 | |||||||||||||||||||||||||
Loans
receivable: |
|||||||||||||||||||||||||||||||||||||||||||||||
Ending
balance |
$ | 229,330 | $ | 26,005 | $ | 2,722 | $ | 131,225 | $ | 5,507 | $ | 10,992 | $ | 20,735 | $ | 85,881 | $ | 788 | $ | 513,185 | |||||||||||||||||||||||||||
Ending
balance: individually evaluated for impairment |
$ | 1,651 | $ | 5,201 | $ | | $ | 6,996 | $ | | $ | 195 | $ | 60 | $ | 757 | $ | | $ | 14,860 | |||||||||||||||||||||||||||
Ending
balance: collectively evaluated for impairment |
$ | 227,679 | $ | 20,804 | $ | 2,722 | $ | 124,229 | $ | 5,507 | $ | 10,797 | $ | 20,675 | $ | 85,124 | $ | 788 | $ | 498,325 |
Impaired Loans With Specific Allowance |
Impaired Loans With No Specific Allowance |
Total Impaired Loans |
|||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Recorded Investment |
Related Allowance |
Recorded Investment |
Recorded Investment |
Unpaid Principal Balance |
|||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
March 31,
2012 (unaudited): |
|||||||||||||||||||||||
Residential mortgage |
$ | 883 | $ | 1 | $ | 2,463 | $ | 3,346 | $ | 5,243 | |||||||||||||
Construction and Development: |
|||||||||||||||||||||||
Residential
and commercial |
1,059 | 29 | 2,152 | 3,211 | 4,822 | ||||||||||||||||||
Commercial: |
|||||||||||||||||||||||
Commercial
real estate |
3,672 | 443 | 2,400 | 6,072 | 6,498 | ||||||||||||||||||
Other
|
| | 176 | 176 | 176 | ||||||||||||||||||
Consumer: |
|||||||||||||||||||||||
Home equity
lines of credit |
| | 22 | 22 | 37 | ||||||||||||||||||
Second
mortgages |
| | 669 | 669 | 841 | ||||||||||||||||||
Total
impaired loans |
$ | 5,614 | $ | 473 | $ | 7,882 | $ | 13,496 | $ | 17,617 | |||||||||||||
September
30, 2011: |
|||||||||||||||||||||||
Residential mortgage |
$ | 1,627 | $ | 296 | $ | 24 | $ | 1,651 | $ | 2,813 | |||||||||||||
Construction and Development: |
|||||||||||||||||||||||
Residential
and commercial |
2,033 | 870 | 3,168 | 5,201 | 9,306 | ||||||||||||||||||
Commercial: |
|||||||||||||||||||||||
Commercial
real estate |
5,005 | 751 | 1,991 | 6,996 | 9,999 | ||||||||||||||||||
Other
|
20 | 20 | 175 | 195 | 195 | ||||||||||||||||||
Consumer: |
|||||||||||||||||||||||
Home equity
lines of credit |
60 | 61 | | 60 | 60 | ||||||||||||||||||
Second
mortgages |
440 | 356 | 317 | 757 | 757 | ||||||||||||||||||
Total
impaired loans |
$ | 9,185 | $ | 2,354 | $ | 5,675 | $ | 14,860 | $ | 23,130 | |||||||||||||
September
30, 2010: |
|||||||||||||||||||||||
Residential mortgage |
$ | 2,356 | $ | 865 | $ | | $ | 2,356 | $ | 2,356 | |||||||||||||
Construction and Development: |
|||||||||||||||||||||||
Residential
and commercial |
1,393 | 111 | | 1,393 | 1,393 | ||||||||||||||||||
Commercial: |
|||||||||||||||||||||||
Commercial
real estate |
6,392 | 650 | 1,213 | 7,605 | 7,605 | ||||||||||||||||||
Multi-family
|
1,093 | 164 | | 1,093 | 1,093 | ||||||||||||||||||
Consumer: |
|||||||||||||||||||||||
Home equity
lines of credit |
189 | 136 | | 189 | 189 | ||||||||||||||||||
Second
mortgages |
2,391 | 1,141 | 1,010 | 3,401 | 3,401 | ||||||||||||||||||
Total
impaired loans |
$ | 13,814 | $ | 3,067 | $ | 2,223 | $ | 16,037 | $ | 16,037 |
Average Impaired Loans |
Interest Income Recognized on Impaired Loans |
Cash Basis Collection on Impaired Loans |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Unaudited) | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Six Months
Ended March 31, 2012: |
|||||||||||||||
Residential mortgage |
$ | 1,756 | $ | 24 | $ | 44 | |||||||||
Construction and development: |
|||||||||||||||
Residential
and commercial |
3,297 | | 220 | ||||||||||||
Commercial: |
|||||||||||||||
Commercial
real estate |
6,914 | 150 | 179 | ||||||||||||
Other
|
184 | 3 | 3 | ||||||||||||
Consumer: |
|||||||||||||||
Home equity
lines of credit |
29 | | | ||||||||||||
Second
mortgages |
572 | 2 | 4 | ||||||||||||
Other
|
3 | | | ||||||||||||
Total
|
$ | 12,755 | $ | 179 | $ | 450 | |||||||||
Six Months
Ended March 31, 2011: |
|||||||||||||||
Residential mortgage |
$ | 2,361 | $ | | $ | | |||||||||
Construction and development: |
|||||||||||||||
Residential
and commercial |
1,381 | | 35 | ||||||||||||
Commercial: |
|||||||||||||||
Commercial
real estate |
8,010 | 281 | 372 | ||||||||||||
Multi-family
|
276 | | | ||||||||||||
Other
|
1 | | 1 | ||||||||||||
Consumer: |
|||||||||||||||
Home equity
lines of credit |
158 | | | ||||||||||||
Second
mortgages |
1,586 | | | ||||||||||||
Total
|
$ | 13,773 | $ | 281 | $ | 408 |
Average Impaired Loans |
Interest Income Recognized on Impaired Loans |
Cash Basis Collection on Impaired Loans |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) | |||||||||||||||
Year Ended
September 30, 2011: |
|||||||||||||||
Residential mortgage |
$ | 1,978 | $ | 8 | $ | 126 | |||||||||
Construction and development: |
|||||||||||||||
Residential
and commercial |
2,386 | 136 | 1,805 | ||||||||||||
Commercial: |
|||||||||||||||
Commercial
real estate |
8,736 | 369 | 451 | ||||||||||||
Multi-family
|
138 | | | ||||||||||||
Other
|
32 | 7 | 7 | ||||||||||||
Consumer: |
|||||||||||||||
Home equity
lines of credit |
102 | 4 | 13 | ||||||||||||
Second
mortgages |
1,009 | 25 | 42 | ||||||||||||
Total
|
$ | 14,381 | $ | 549 | $ | 2,444 | |||||||||
Year Ended
September 30, 2010: |
|||||||||||||||
Residential mortgage |
$ | 1,673 | $ | 22 | $ | 83 | |||||||||
Construction and development: |
|||||||||||||||
Residential
and commercial |
3,963 | | 286 | ||||||||||||
Commercial: |
|||||||||||||||
Commercial
real estate |
4,954 | 265 | 257 | ||||||||||||
Multi-family
|
1,085 | 32 | 41 | ||||||||||||
Other
|
419 | | | ||||||||||||
Consumer: |
|||||||||||||||
Home equity
lines of credit |
238 | 1 | 1 | ||||||||||||
Second
mortgage |
1,891 | 42 | 47 | ||||||||||||
Other
|
1 | | | ||||||||||||
Total
|
$ | 14,224 | $ | 362 | $ | 715 | |||||||||
Year Ended
September 30, 2009: |
|||||||||||||||
Residential mortgage |
$ | 3,789 | $ | 234 | $ | 217 | |||||||||
Construction and development: |
|||||||||||||||
Residential
and commercial |
7,199 | 231 | 527 | ||||||||||||
Commercial: |
|||||||||||||||
Commercial
real estate |
785 | 56 | 6 | ||||||||||||
Other
|
36 | 2 | 3 | ||||||||||||
Consumer: |
|||||||||||||||
Home equity
lines of credit |
407 | 19 | 10 | ||||||||||||
Second
mortgage |
2,069 | 156 | 97 | ||||||||||||
Other
|
1 | | | ||||||||||||
Total
|
$ | 14,286 | $ | 698 | $ | 860 |
March 31, 2012 |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Pass |
Special Mention |
Substandard |
Doubtful |
Total |
|||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Residential mortgage |
$ | 214,351 | $ | 251 | $ | 5,609 | $ | | $ | 220,211 | |||||||||||||
Construction and Development: |
|||||||||||||||||||||||
Residential
and commercial |
13,354 | 3,218 | 5,274 | | 21,846 | ||||||||||||||||||
Land
|
| 632 | | | 632 | ||||||||||||||||||
Commercial: |
|||||||||||||||||||||||
Commercial
real estate |
100,961 | 5,678 | 15,014 | 443 | 122,096 | ||||||||||||||||||
Multi-family
|
4,782 | 588 | | | 5,370 | ||||||||||||||||||
Other
|
7,065 | 900 | 770 | | 8,735 | ||||||||||||||||||
Consumer: |
|||||||||||||||||||||||
Home equity
lines of credit |
20,457 | | 210 | | 20,667 | ||||||||||||||||||
Second
mortgages |
70,608 | | 1,580 | | 72,188 | ||||||||||||||||||
Other
|
821 | | | | 821 | ||||||||||||||||||
Total
|
$ | 432,399 | $ | 11,267 | $ | 28,457 | $ | 443 | $ | 472,566 |
September 30, 2011 |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Pass |
Special Mention |
Substandard |
Doubtful |
Total |
|||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Residential mortgage |
$ | 225,498 | $ | 197 | $ | 3,635 | $ | | $ | 229,330 | |||||||||||||
Construction and Development: |
|||||||||||||||||||||||
Residential
and commercial |
15,514 | 2,579 | 7,042 | 870 | 26,005 | ||||||||||||||||||
Land
|
662 | 900 | 1,160 | | 2,722 | ||||||||||||||||||
Commercial: |
|||||||||||||||||||||||
Commercial
real estate |
108,267 | 6,645 | 16,088 | 225 | 131,225 | ||||||||||||||||||
Multi-family
|
4,910 | | 597 | | 5,507 | ||||||||||||||||||
Other
|
9,190 | 1,004 | 798 | | 10,992 | ||||||||||||||||||
Consumer: |
|||||||||||||||||||||||
Home equity
lines of credit |
20,621 | 16 | 98 | | 20,735 | ||||||||||||||||||
Second
mortgages |
82,425 | 1,335 | 2,121 | | 85,881 | ||||||||||||||||||
Other
|
779 | 9 | | | 788 | ||||||||||||||||||
Total
|
$ | 467,866 | $ | 12,685 | $ | 31,539 | $ | 1,095 | $ | 513,185 |
September 30, |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
March 31, 2012 |
2011 |
2010 |
|||||||||||||
(Unaudited) | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Non-accrual loans: |
|||||||||||||||
Residential mortgage |
$ | 4,425 | $ | 2,866 | $ | 8,354 | |||||||||
Construction and Development: |
|||||||||||||||
Residential
and commercial |
3,210 | 6,617 | 1,393 | ||||||||||||
Commercial: |
|||||||||||||||
Commercial
real estate |
2,822 | 1,765 | 4,476 | ||||||||||||
Multi-family
|
| | 1,093 | ||||||||||||
Other
|
201 | 229 | | ||||||||||||
Consumer: |
|||||||||||||||
Home equity
lines of credit |
43 | 61 | 457 | ||||||||||||
Second
mortgages |
1,029 | 1,377 | 4,085 | ||||||||||||
Other
|
| | 3 | ||||||||||||
Total
non-accrual loans |
$ | 11,730 | $ | 12,915 | $ | 19,861 |
Current |
3059 Days Past Due |
6089 Days Past Due |
Greater Than 90 Days Past Due |
Total Past Due |
Total Loans Receivable |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) | |||||||||||||||||||||||||||
March 31,
2012 (unaudited): |
|||||||||||||||||||||||||||
Residential mortgage |
$ | 214,802 | $ | 546 | $ | 438 | $ | 4,425 | $ | 5,409 | $ | 220,211 | |||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||
Residential
and commercial |
18,636 | | | 3,210 | 3,210 | 21,846 | |||||||||||||||||||||
Land
|
632 | | | | | 632 | |||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||
Commercial
real estate |
118,838 | | 436 | 2,822 | 3,258 | 122,096 | |||||||||||||||||||||
Multi-family
|
5,370 | | | | | 5,370 | |||||||||||||||||||||
Other
|
8,534 | | | 201 | 201 | 8,735 | |||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||
Home equity
lines of credit |
20,624 | | | 43 | 43 | 20,667 | |||||||||||||||||||||
Second
mortgages |
69,688 | 1,058 | 413 | 1,029 | 2,500 | 72,188 | |||||||||||||||||||||
Other
|
821 | | | | | 821 | |||||||||||||||||||||
Total
|
$ | 457,945 | $ | 1,604 | $ | 1,287 | $ | 11,730 | $ | 14,621 | $ | 472,566 |
Current |
3059 Days Past Due |
6089 Days Past Due |
Greater Than 90 Days Past Due |
Total Past Due |
Total Loans Receivable |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) | |||||||||||||||||||||||||||
September
30, 2011: |
|||||||||||||||||||||||||||
Residential mortgage |
$ | 225,705 | $ | 341 | $ | 418 | $ | 2,866 | $ | 3,625 | $ | 229,330 | |||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||
Residential
and commercial |
19,388 | | | 6,617 | 6,617 | 26,005 | |||||||||||||||||||||
Land
|
2,722 | | | | | 2,722 | |||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||
Commercial
real estate |
129,265 | | 195 | 1,765 | 1,960 | 131,225 | |||||||||||||||||||||
Multi-family
|
5,507 | | | | | 5,507 | |||||||||||||||||||||
Other
|
10,741 | 22 | | 229 | 251 | 10,992 | |||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||
Home equity
lines of credit |
20,658 | | 16 | 61 | 77 | 20,735 | |||||||||||||||||||||
Second
mortgages |
82,803 | 1,074 | 627 | 1,377 | 3,078 | 85,881 | |||||||||||||||||||||
Other
|
772 | | 16 | | 16 | 788 | |||||||||||||||||||||
Total
|
$ | 497,561 | $ | 1,437 | $ | 1,272 | $ | 12,915 | $ | 15,624 | $ | 513,185 | |||||||||||||||
September
30, 2010: |
|||||||||||||||||||||||||||
Residential mortgage |
$ | 220,934 | $ | 1,004 | $ | 674 | $ | 8,354 | $ | 10,032 | $ | 230,966 | |||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||
Residential
and commercial |
29,036 | | | 1,393 | 1,393 | 30,429 | |||||||||||||||||||||
Land
|
2,989 | | | | | 2,989 | |||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||
Commercial
real estate |
137,843 | 776 | | 4,476 | 5,252 | 143,095 | |||||||||||||||||||||
Multi-family
|
5,400 | | | 1,093 | 1,093 | 6,493 | |||||||||||||||||||||
Other
|
11,189 | | 209 | | 209 | 11,398 | |||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||
Home equity
lines of credit |
19,433 | 37 | | 457 | 494 | 19,927 | |||||||||||||||||||||
Second
mortgages |
100,132 | 1,122 | 486 | 4,085 | 5,693 | 105,825 | |||||||||||||||||||||
Other
|
1,080 | 2 | 1 | 3 | 6 | 1,086 | |||||||||||||||||||||
Total
|
$ | 528,036 | $ | 2,941 | $ | 1,370 | $ | 19,861 | $ | 24,172 | $ | 552,208 |
For the Six Months Ended March 31, 2012 |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Restructured Current Period |
|||||||||||||||
Number of Contracts |
Pre-Modifications Outstanding Recorded Investments |
Post-Modifications Outstanding Recorded Investments |
|||||||||||||
(Unaudited) | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Troubled
Debt Restructurings: |
|||||||||||||||
Construction and Development: |
|||||||||||||||
Residential
and commercial |
2 | $ | 1,810 | $ | 1,594 | ||||||||||
Total
troubled debt restructurings |
2 | $ | 1,810 | $ | 1,594 |
September 30, |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2011 |
2010 |
||||||||||||||||||||||||||
Number of Contracts |
Pre-Modifications Outstanding Recorded Investments |
Post- Modifications Outstanding Recorded Investments |
Number of Contracts |
Pre-Modifications Outstanding Recorded Investments |
Post- Modifications Outstanding Recorded Investments |
||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
Troubled
Debt Restructurings: |
|||||||||||||||||||||||||||
Residential mortgage |
4 | $ | 1,061 | $ | 1,049 | 16 | $ | 2,279 | $ | 2,277 | |||||||||||||||||
Construction and Development: |
|||||||||||||||||||||||||||
Land loans
|
2 | 1,169 | 1,160 | 2 | 1,170 | 1,170 | |||||||||||||||||||||
Commercial: |
|||||||||||||||||||||||||||
Commercial
real estate |
7 | 7,986 | 7,919 | 5 | 7,742 | 7,742 | |||||||||||||||||||||
Multi-family
|
| | | 1 | 612 | 612 | |||||||||||||||||||||
Other
|
1 | 175 | 175 | 1 | 175 | 175 | |||||||||||||||||||||
Consumer: |
|||||||||||||||||||||||||||
Home equity
lines of credit |
1 | 37 | 37 | | | | |||||||||||||||||||||
Total
troubled debt restructurings |
15 | $ | 10,428 | $ | 10,340 | 25 | $ | 11,978 | $ | 11,976 |
Year Ended September 30, |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Six Months Ended March 31, 2012 |
2011 |
2010 |
|||||||||||||
(Unaudited) | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Balance at
beginning of year |
$ | 617 | $ | 1,160 | $ | 1,196 | |||||||||
New loans
|
197 | | | ||||||||||||
Repayments
|
(322 | ) | (543 | ) | (36 | ) | |||||||||
Balance at
end of year |
$ | 492 | $ | 617 | $ | 1,160 |
Six Months Ended March 31, |
Year Ended September 30, |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
|||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Balance at
beginning of year |
$ | 128 | $ | 134 | $ | 134 | $ | 292 | $ | 434 | |||||||||||||
Amortization
|
(38 | ) | 24 | (6 | ) | (158 | ) | (83 | ) | ||||||||||||||
Addition
|
53 | | | | (59 | ) | |||||||||||||||||
Balance at
end of year |
$ | 143 | $ | 158 | $ | 128 | $ | 134 | $ | 292 |
September 30, |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Estimated Useful Life (years) |
March 31, 2012 |
2011 |
2010 |
||||||||||||||||
(Unaudited) | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Land |
| $ | 711 | $ | 711 | $ | 711 | ||||||||||||
Building and
improvements |
1039 | 11,322 | 11,289 | 12,272 | |||||||||||||||
Construction
in process |
| | 5 | 23 | |||||||||||||||
Furniture,
fixtures and equipment |
37 | 3,760 | 3,659 | 6,650 | |||||||||||||||
15,793 | 15,664 | 19,656 | |||||||||||||||||
Accumulated
depreciation |
(7,866 | ) | (7,499 | ) | (10,891 | ) | |||||||||||||
$ | 7,927 | $ | 8,165 | $ | 8,765 |
September 30, |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
March 31, 2012 |
2011 |
2010 |
|||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
Balances by
interest rate: |
|||||||||||||||||||||||||||
Tiered
passbooks (0.05% to 0.15%) |
$ | 27,240 | 5.07 | % | $ | 26,710 | 4.82 | % | $ | 25,479 | 4.27 | % | |||||||||||||||
Regular
passbooks (0.05% to 0.10%) |
19,756 | 3.68 | 18,357 | 3.31 | 16,906 | 2.83 | |||||||||||||||||||||
Money market
accounts (0.20% to 0.65%) |
79,248 | 14.76 | 86,315 | 15.57 | 80,980 | 13.57 | |||||||||||||||||||||
Checking and
NOW accounts (0.05% to 0.50%) |
95,088 | 17.70 | 88,722 | 16.00 | 83,365 | 13.97 | |||||||||||||||||||||
Non-Interest
bearing demand |
21,413 | 3.99 | 19,833 | 3.58 | 18,503 | 3.10 | |||||||||||||||||||||
242,745 | 45.20 | 239,937 | 43.28 | 225,233 | 37.74 | ||||||||||||||||||||||
Certificate
accounts: |
|||||||||||||||||||||||||||
0% to 0.99%
|
52,517 | 9.78 | 39,591 | 7.14 | 24,241 | 4.06 | |||||||||||||||||||||
1% to 1.99%
|
84,789 | 15.79 | 93,216 | 16.81 | 129,999 | 21.78 | |||||||||||||||||||||
2% to 2.99%
|
111,289 | 20.72 | 130,983 | 23.62 | 119,666 | 20.05 | |||||||||||||||||||||
3% to 3.99%
|
37,183 | 6.93 | 41,656 | 7.51 | 52,865 | 8.86 | |||||||||||||||||||||
4% to 4.99%
|
7,360 | 1.37 | 7,934 | 1.43 | 43,187 | 7.23 | |||||||||||||||||||||
5% to 5.99%
|
1,146 | 0.21 | 1,138 | 0.21 | 1,667 | 0.28 | |||||||||||||||||||||
294,284 | 54.80 | 314,518 | 56.72 | 371,625 | 62.26 | ||||||||||||||||||||||
Total
|
$ | 537,029 | 100.00 | % | $ | 554,455 | 100.00 | % | $ | 596,858 | 100.00 | % |
Six Months Ended March 31, |
Year Ended September 30, |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
|||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Savings
accounts |
$ | 24 | $ | 38 | $ | 78 | $ | 110 | $ | 136 | |||||||||||||
Checking and
NOW accounts |
149 | 298 | 519 | 845 | 1,321 | ||||||||||||||||||
Money market
accounts |
285 | 480 | 915 | 648 | 960 | ||||||||||||||||||
Certificates
of deposit |
3,084 | 3,716 | 6,941 | 8,511 | 11,061 | ||||||||||||||||||
Total
deposits |
$ | 3,542 | $ | 4,532 | $ | 8,453 | $ | 10,114 | $ | 13,478 |
March 31, 2012 |
September 30, 2011 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
(Unaudited) | |||||||||||
Maturing |
(Dollars in thousands) | ||||||||||
One year or
less |
$ | 113,061 | $ | 97,525 | |||||||
After one
year to two years |
64,112 | 102,380 | |||||||||
After two
years to three years |
40,654 | 31,298 | |||||||||
After three
years to four years |
19,792 | 27,524 | |||||||||
After four
years to five years |
20,333 | 12,423 | |||||||||
After five
years |
36,332 | 43,368 | |||||||||
$ | 294,284 | $ | 314,518 |
Weighted Average Rate |
2012 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
(Unaudited) | |||||||||||
(Dollars in thousands) | |||||||||||
Due by March
31: |
|||||||||||
2013
|
0.72 | % | $ | 593 | |||||||
2014
|
| | |||||||||
2015
|
| | |||||||||
2016
|
| | |||||||||
2017
|
| | |||||||||
Thereafter
|
1.78 | 48,000 | |||||||||
Total FHLB
Advances |
1.76 | % | $ | 48,593 |
Weighted Average Rate |
2011 |
2010 |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) | |||||||||||||||
Due by
September 30: |
|||||||||||||||
2011 |
| % | $ | | $ | 5,237 | |||||||||
2012 |
| | | ||||||||||||
2013 |
1.43 | 1,098 | 2,097 | ||||||||||||
2014 |
| | | ||||||||||||
2015 |
| | | ||||||||||||
2016 |
| | | ||||||||||||
Thereafter |
3.56 | 48,000 | 48,000 | ||||||||||||
Total FHLB
Advances |
3.52 | % | $ | 49,098 | $ | 55,334 |
Level 1 |
Valuation is based upon quoted prices for identical instruments traded in active markets. |
Level 2 |
Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. |
Level 3 |
Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Companys own estimates of assumptions that market participants would use in pricing the asset. |
March 31, 2012 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total |
Level 1 |
Level 2 |
Level 3 |
||||||||||||||||
(Unaudited) | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Investment
securities available for sale: |
|||||||||||||||||||
Debt
securities: |
|||||||||||||||||||
U.S.
government obligations |
$ | 5,005 | $ | 5,005 | $ | | $ | | |||||||||||
U.S.
government agencies |
22,977 | | 22,977 | | |||||||||||||||
FHLB notes
|
1,699 | | 1,699 | | |||||||||||||||
State and
municipal obligations |
2,606 | | 2,606 | | |||||||||||||||
Single issuer
trust preferred security |
758 | | 758 | | |||||||||||||||
Corporate
debt securities |
1,532 | | 1,532 | | |||||||||||||||
Total
investment securities available for sale |
34,577 | 5,005 | 29,572 | | |||||||||||||||
Mortgage-backed securities available for sale: |
|||||||||||||||||||
FNMA: |
|||||||||||||||||||
Adjustable-rate |
1,481 | | 1,481 | | |||||||||||||||
Fixed-rate
|
744 | | 744 | | |||||||||||||||
FHLMC: |
|||||||||||||||||||
Adjustable-rate |
579 | | 579 | | |||||||||||||||
GNMA,
adjustable-rate |
143 | | 143 | | |||||||||||||||
CMO,
fixed-rate-fate |
44,177 | | 44,177 | | |||||||||||||||
Total
mortgage-backed securities available for sale |
47,124 | | 47,124 | | |||||||||||||||
Total |
$ | 81,701 | $ | 5,005 | $ | 76,696 | $ | |
September 30, 2011 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total |
Level 1 |
Level 2 |
Level 3 |
||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Investment
securities available for sale: |
|||||||||||||||||||
Debt
securities: |
|||||||||||||||||||
U.S.
government obligations |
$ | 5,010 | $ | 5,010 | $ | | $ | | |||||||||||
U.S.
government agencies |
23,946 | | 23,946 | | |||||||||||||||
FHLB notes
|
4,496 | | 4,496 | | |||||||||||||||
State and
municipal obligations |
963 | | 963 | | |||||||||||||||
Single issuer
trust preferred security |
790 | | 790 | | |||||||||||||||
Corporate
debt securities |
2,214 | | 2,214 | | |||||||||||||||
Total
investment securities available for sale |
37,419 | 5,010 | 32,409 | | |||||||||||||||
Mortgage-backed securities available for sale: |
|||||||||||||||||||
FNMA: |
|||||||||||||||||||
Adjustable-rate |
2,635 | | 2,635 | | |||||||||||||||
Fixed-rate
|
954 | | 954 | | |||||||||||||||
FHLMC: |
|||||||||||||||||||
Adjustable-rate |
664 | | 664 | | |||||||||||||||
Fixed-rate
|
352 | | 352 | | |||||||||||||||
GNMA,
adjustable-rate |
151 | | 151 | | |||||||||||||||
CMO,
fixed-rate-fate |
32,214 | | 32,214 | | |||||||||||||||
Total
mortgage-backed securities available for sale |
36,970 | | 36,970 | | |||||||||||||||
Total
|
$ | 74,389 | $ | 5,010 | $ | 69,379 | $ | |
September 30, 2010 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total |
Level 1 |
Level 2 |
Level 3 |
||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Investment
securities available for sale: |
|||||||||||||||||||
Debt
securities: |
|||||||||||||||||||
U.S.
government obligations |
$ | 4,997 | $ | 4,997 | $ | | $ | | |||||||||||
U.S.
government agencies |
12,745 | | 12,745 | | |||||||||||||||
FHLB notes
|
3,009 | | 3,009 | | |||||||||||||||
State and
municipal obligations |
1,207 | | 1,207 | | |||||||||||||||
Single issuer
trust preferred security |
759 | | 759 | | |||||||||||||||
Corporate
debt securities |
1,475 | | 1,475 | | |||||||||||||||
Total
investment securities available for sale |
24,192 | 4,997 | 19,195 | | |||||||||||||||
Mortgage-backed securities available for sale: |
|||||||||||||||||||
FNMA: |
|||||||||||||||||||
Adjustable-rate |
3,488 | | 3,488 | | |||||||||||||||
Fixed-rate
|
1,539 | | 1,539 | | |||||||||||||||
FHLMC: |
|||||||||||||||||||
Adjustable-rate |
873 | | 873 | | |||||||||||||||
Fixed-rate
|
512 | | 512 | | |||||||||||||||
GNMA,
adjustable-rate |
169 | | 169 | | |||||||||||||||
CMO,
fixed-rate |
9,946 | | 9,946 | | |||||||||||||||
Total
mortgage-backed securities available for sale |
16,527 | | 16,527 | | |||||||||||||||
Total
|
$ | 40,719 | $ | 4,997 | $ | 35,722 | $ | |
March 31, 2012 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total |
Level 1 |
Level 2 |
Level 3 |
||||||||||||||||
(Unaudited) | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Other real
estate owned |
$ | 2,104 | $ | | $ | | $ | 2,104 | |||||||||||
Impaired
loans |
5,141 | | | 5,141 | |||||||||||||||
Total
|
$ | 7,245 | $ | | $ | | $ | 7,245 |
March 31, 2012 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fair Value at March 31, 2012 |
Valuation Technique |
Unobservable Input |
Range |
||||||||||||||||
(Unaudited) | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Other real
estate owned |
$ | 2,104 | Discounted appraisals |
Collateral discounts |
430% | ||||||||||||||
Impaired loans
|
5,141 | Discounted appraisals |
Collateral discounts |
860% | |||||||||||||||
Total
|
$ | 7,245 |
September 30, 2011 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total |
Level 1 |
Level 2 |
Level 3 |
||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Other real
estate owned |
$ | 3,382 | $ | | $ | | $ | 3,382 | |||||||||||
Impaired
loans |
6,831 | | | 6,831 | |||||||||||||||
Total
|
$ | 10,213 | $ | | $ | | $ | 10,213 |
September 30, 2011 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fair Value at September 30, 2011 |
Valuation Technique |
Unobservable Input |
Range |
||||||||||||||||
(Unaudited) | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Other real
estate owned |
$ | 3,382 | Discounted appraisals |
Collateral discounts |
550% | ||||||||||||||
Impaired loans
|
6,831 | Discounted appraisals |
Collateral discounts |
1060% | |||||||||||||||
Total
|
$ | 10,213 |
September 30, 2010 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total |
Level 1 |
Level 2 |
Level 3 |
||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Other real
estate owned |
$ | 4,716 | $ | | $ | | $ | 4,716 | |||||||||||
Impaired
loans |
10,747 | | | 10,747 | |||||||||||||||
Total
|
$ | 15,463 | $ | | $ | | $ | 15,463 |
September 30, 2010 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fair Value at September 30, 2010 |
Valuation Technique |
Unobservable Input |
Range |
||||||||||||||||
(Unaudited) | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Other real
estate owned |
$ | 4,716 | Discounted appraisals |
Collateral discounts |
5-53% | ||||||||||||||
Impaired loans
|
10,747 | Discounted appraisals |
Collateral discounts |
26-68% | |||||||||||||||
Total
|
$ | 15,463 |
Six Months Ended March 31, 2012 |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance as of September 30, 2011 |
Additions |
Sales, net |
Write-downs |
Balance as of March 31, 2012 |
|||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Residential mortgage |
$ | 3,872 | $ | 353 | $ | 2,608 | $ | 243 | $ | 1,374 | |||||||||||||
Construction and Development: |
|||||||||||||||||||||||
Land
|
| 164 | | | 164 | ||||||||||||||||||
Commercial: |
|||||||||||||||||||||||
Commercial
real estate |
4,415 | 232 | 1,247 | 229 | 3,171 | ||||||||||||||||||
Other
|
34 | | | | 34 | ||||||||||||||||||
Total
|
$ | 8,321 | $ | 749 | $ | 3,855 | $ | 472 | $ | 4,743 |
Year Ended September 30, 2011 |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance as of September 30, 2010 |
Additions |
Sales, net |
Write-downs |
Balance as of September 30, 2011 |
|||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Residential mortgage |
$ | 1,538 | $ | 4,894 | $ | 2,182 | $ | 378 | $ | 3,872 | |||||||||||||
Construction and Development: |
|||||||||||||||||||||||
Residential
and commercial |
1,085 | | 1,045 | 40 | | ||||||||||||||||||
Commercial: |
|||||||||||||||||||||||
Commercial
real estate |
2,602 | 6,468 | 3,023 | 1,632 | 4,415 | ||||||||||||||||||
Multi-family
|
70 | 1,064 | 729 | 405 | | ||||||||||||||||||
Other
|
20 | 34 | 20 | | 34 | ||||||||||||||||||
Total
|
$ | 5,315 | $ | 12,460 | $ | 6,999 | $ | 2,455 | $ | 8,321 |
Year Ended September 30, 2010 |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance as of September 30, 2009 |
Additions |
Sales, net |
Write-downs |
Balance as of September 30, 2010 |
|||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Residential mortgage |
$ | 1,567 | $ | 1,398 | $ | 775 | $ | 652 | $ | 1,538 | |||||||||||||
Construction and Development: |
|||||||||||||||||||||||
Residential
and commercial |
197 | 1,320 | 196 | 236 | 1,085 | ||||||||||||||||||
Commercial: |
|||||||||||||||||||||||
Commercial
real estate |
4,006 | 345 | 592 | 1,157 | 2,602 | ||||||||||||||||||
Multi-family
|
| 147 | | 77 | 70 | ||||||||||||||||||
Other
|
20 | | | | 20 | ||||||||||||||||||
Consumer: |
|||||||||||||||||||||||
Second
mortgages |
85 | | 85 | | | ||||||||||||||||||
Total
|
$ | 5,875 | $ | 3,210 | $ | 1,648 | $ | 2,122 | $ | 5,315 |
March 31, 2012 |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Carrying Amount |
Fair Value |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Financial
assets: |
|||||||||||||||||||||||
Cash and cash
equivalents |
$ | 58,625 | $ | 58,625 | $ | | $ | 58,625 | $ | | |||||||||||||
Investment
securities available for sale |
81,701 | 81,701 | 5,005 | 76,696 | | ||||||||||||||||||
Investment
securities held to maturity |
696 | 746 | | 746 | | ||||||||||||||||||
Loans
receivable, net |
467,028 | 484,194 | | 484,194 | |||||||||||||||||||
Accrued
interest receivable |
1,632 | 1,632 | | 1,632 | | ||||||||||||||||||
Restricted
stock |
4,827 | 4,827 | 4,827 | | | ||||||||||||||||||
Mortgage
servicing rights |
143 | 143 | | 143 | | ||||||||||||||||||
Financial
liabilities: |
|||||||||||||||||||||||
Savings
accounts |
46,996 | 46,996 | | 46,996 | | ||||||||||||||||||
Checking and
NOW accounts |
116,501 | 116,501 | | 116,501 | | ||||||||||||||||||
Money market
accounts |
79,248 | 79,248 | | 79,248 | | ||||||||||||||||||
Certificates
of deposit |
294,284 | 302,482 | | 302,482 | | ||||||||||||||||||
FHLB advances
|
48,593 | 57,422 | | 57,422 | | ||||||||||||||||||
Accrued
interest payable |
246 | 246 | | 246 | |
September 30, 2011 |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Carrying Amount |
Fair Value |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Financial
assets: |
|||||||||||||||||||||||
Cash and cash
equivalents |
$ | 33,496 | $ | 33,496 | $ | | $ | 33,496 | $ | | |||||||||||||
Investment
securities available for sale |
74,389 | 74,389 | 5,010 | 69,379 | | ||||||||||||||||||
Investment
securities held to maturity |
3,797 | 4,024 | | 4,024 | | ||||||||||||||||||
Loans
receivable, net |
506,019 | 527,628 | | 527,628 | |||||||||||||||||||
Accrued
interest receivable |
1,897 | 1,897 | | 1,897 | | ||||||||||||||||||
Restricted
stock |
5,349 | 5,349 | 5,349 | | |||||||||||||||||||
Mortgage
servicing rights |
128 | 128 | | 128 | | ||||||||||||||||||
Financial
liabilities: |
|||||||||||||||||||||||
Savings
accounts |
45,067 | 45,067 | | 45,067 | | ||||||||||||||||||
Checking and
NOW accounts |
108,555 | 108,555 | | 108,555 | | ||||||||||||||||||
Money market
accounts |
86,315 | 86,315 | | 86,315 | | ||||||||||||||||||
Certificates
of deposit |
314,518 | 323,634 | | 323,634 | | ||||||||||||||||||
FHLB advances
|
49,098 | 53,643 | | 53,643 | | ||||||||||||||||||
Accrued
interest payable |
233 | 233 | | 233 | |
September 30, 2010 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Carrying Amount |
Fair Value |
||||||||||
(Dollars in thousands) | |||||||||||
Financial
assets: |
|||||||||||
Cash and cash
equivalents |
$ | 81,395 | $ | 81,395 | |||||||
Investment
securities available for sale |
40,719 | 40,719 | |||||||||
Investment
securities held to maturity |
4,716 | 4,925 | |||||||||
Loans
receivable, net |
547,323 | 564,936 | |||||||||
Accrued
interest receivable |
2,113 | 2,113 | |||||||||
Restricted
stock |
6,567 | 6,567 | |||||||||
Mortgage
servicing rights |
134 | 134 | |||||||||
Financial
liabilities: |
|||||||||||
Savings
accounts |
42,385 | 42,385 | |||||||||
Checking and
NOW accounts |
101,868 | 101,868 | |||||||||
Money market
accounts |
80,980 | 80,980 | |||||||||
Certificates
of deposit |
371,625 | 372,388 | |||||||||
FHLB advances
|
55,334 | 58,208 | |||||||||
Accrued
interest payable |
267 | 267 |
March 31, 2012 |
||||||
---|---|---|---|---|---|---|
(Unaudited) | ||||||
(Dollars in thousands) | ||||||
Deferred
Tax Assets: |
||||||
Allowance for
loan losses |
$ | 2,746 | ||||
Nonaccrual
interest |
359 | |||||
Write-down of
real estate owned |
466 | |||||
Depreciation
|
31 | |||||
AMT credit
carryover |
180 | |||||
Low-income
housing tax credit carryover |
220 | |||||
Supplement
Employer Retirement Plan |
367 | |||||
Charitable
contributions |
247 | |||||
State net
operating loss |
296 | |||||
Net operating
loss |
2,613 | |||||
Other
|
152 | |||||
Total
Deferred Tax Assets |
7,677 | |||||
Valuation
allowance for state net operating loss |
(296 | ) | ||||
Total
Deferred Tax Assets, Net of Valuation Allowance |
$ | 7,381 | ||||
Deferred
Tax Liabilities: |
||||||
Unrealized
gain on investments available for sale |
(234 | ) | ||||
Depreciation
|
| |||||
Mortgage
servicing rights |
(49 | ) | ||||
Other
|
(168 | ) | ||||
Total
Deferred Tax Liabilities |
(451 | ) | ||||
Deferred
Tax Assets, Net |
$ | 6,930 |
September 30, |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
March 31, 2012 |
2011 |
2010 |
|||||||||||||
(Unaudited) | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Deferred
Tax Assets: |
|||||||||||||||
Allowance for
loan losses |
$ | 2,746 | $ | 3,434 | $ | 2,773 | |||||||||
Nonaccrual
interest |
359 | 431 | 498 | ||||||||||||
Write-down of
real estate owned |
466 | 298 | 780 | ||||||||||||
Depreciation
|
31 | | | ||||||||||||
AMT credit
carryover |
180 | 84 | 61 | ||||||||||||
Low-income
housing tax credit carryover |
220 | 191 | 93 | ||||||||||||
Supplement
Employer Retirement Plan |
367 | 352 | 303 | ||||||||||||
Charitable
contributions |
247 | 247 | 227 | ||||||||||||
State net
operating loss |
296 | 296 | 296 | ||||||||||||
Net operating
loss |
2,613 | 2,702 | | ||||||||||||
Other
|
152 | 137 | 99 | ||||||||||||
Total
Deferred Tax Assets |
7,677 | 8,172 | 5,130 | ||||||||||||
Valuation
allowance for state net operating loss |
(296 | ) | (296 | ) | (296 | ) | |||||||||
Total
Deferred Tax Assets, Net of Valuation Allowance |
$ | 7,381 | $ | 7,876 | $ | 4,834 | |||||||||
Deferred
Tax Liabilities: |
|||||||||||||||
Unrealized
gain on investments available for sale |
(234 | ) | (180 | ) | (92 | ) | |||||||||
Depreciation
|
| (28 | ) | (96 | ) | ||||||||||
Mortgage
servicing rights |
(49 | ) | (43 | ) | (45 | ) | |||||||||
Other |
(168 | ) | (160 | ) | (139 | ) | |||||||||
Total
Deferred Tax Liabilities |
(451 | ) | (411 | ) | (372 | ) | |||||||||
Deferred
Tax Assets, Net |
$ | 6,930 | $ | 7,465 | $ | 4,462 |
|
Gross operating loss carryforwards of $7.7 million (net DTA of $2.6 million) to expire in the fiscal year ending September 30, 2031; |
|
State operating loss carryforwards of $296,000 to expire in part during the fiscal years ending September 30, 2013 and 2014; |
|
Low income housing credit carryforwards of $220,000 to expire in the fiscal years ending September 30, 2030 and 2031; |
|
Minimum tax credit carryforward has no expiration date; and |
|
Gross charitable contributions carryforwards of $715,000 for the fiscal year ended 2008 (net DTA of $243,000) to expire in the fiscal year ending September 30, 2013 and gross charitable contributions carryforwards of $10,000 for the fiscal year ended 2010 (net DTA of $4,000) to expire in the fiscal year ending September 30, 2015. |
2012 |
2011 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
(Unaudited) | |||||||||||
(Dollars in thousands) | |||||||||||
Federal: |
|||||||||||
Current
|
$ | 1,069 | $ | (5,991 | ) | ||||||
Deferred
|
(481 | ) | 3,012 | ||||||||
588 | (2,979 | ) | |||||||||
State,
current |
| | |||||||||
$ | 588 | $ | (2,979 | ) |
2011 |
2010 |
2009 |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) | |||||||||||||||
Federal: |
|||||||||||||||
Current
|
$ | (488 | ) | $ | 301 | $ | 443 | ||||||||
Deferred
|
(3,091 | ) | (2,212 | ) | (260 | ) | |||||||||
(3,579 | ) | (1,911 | ) | 183 | |||||||||||
State,
current |
| 16 | 59 | ||||||||||||
$ | (3,579 | ) | $ | (1,895 | ) | $ | 242 |
2012 |
2011 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
(Unaudited) | |||||||||||
(Dollars in thousands) | |||||||||||
At federal
statutory rate |
$ | 700 | $ | (2,863 | ) | ||||||
Adjustments
resulting from: |
|||||||||||
State tax,
net of federal benefit |
| (5 | ) | ||||||||
Tax-exempt
interest |
(3 | ) | | ||||||||
Low-income
housing credit |
(22 | ) | (20 | ) | |||||||
Earnings on
bank-owned life insurance |
(91 | ) | (94 | ) | |||||||
Other
|
4 | 3 | |||||||||
$ | 588 | $ | (2,979 | ) |
2011 |
2010 |
2009 |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) | |||||||||||||||
At federal
statutory rate |
$ | (3,295 | ) | $ | (1,708 | ) | $ | 426 | |||||||
Adjustments
resulting from: |
|||||||||||||||
State tax,
net of federal benefit |
| 11 | 39 | ||||||||||||
Tax-exempt
interest |
(8 | ) | (12 | ) | (26 | ) | |||||||||
Low-income
housing credit |
(41 | ) | (41 | ) | (41 | ) | |||||||||
Earnings on
bank-owned life insurance |
(186 | ) | (192 | ) | (175 | ) | |||||||||
Other
|
(49 | ) | 47 | 19 | |||||||||||
$ | (3,579 | ) | $ | (1,895 | ) | $ | 242 |
Years
ending September 30: |
||||||
2012 |
$ | 279 | ||||
2013 |
279 | |||||
2014 |
279 | |||||
2015 |
237 | |||||
2016 |
214 | |||||
Thereafter |
4,763 | |||||
$ | 6,051 |
Years
ending September 30: |
||||||
2012 |
$ | 278 | ||||
2013 |
214 | |||||
2014 |
170 | |||||
2015 |
1 | |||||
2016 |
| |||||
$ | 663 |
September 30 |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
March 31, 2012 |
2011 |
2010 |
|||||||||||||
(Unaudited) | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Commitments
to extend credit: |
|||||||||||||||
Future loan
commitments |
$ | 15,705 | $ | 7,309 | $ | 4,959 | |||||||||
Undisbursed
construction loans |
5,066 | 7,698 | 34,840 | ||||||||||||
Undisbursed
home equity lines of credit |
23,881 | 23,656 | 25,374 | ||||||||||||
Undisbursed
commercial lines of credit |
5,158 | 4,910 | 7,522 | ||||||||||||
Overdraft
protection lines |
845 | 823 | 866 | ||||||||||||
Standby
letters of credit |
3,766 | 3,998 | 3,809 | ||||||||||||
Total
Commitments |
$ | 54,421 | $ | 48,394 | $ | 77,370 |
Actual |
For Capital Adequacy Purposes |
To be Well Capitalized Under Prompt Corrective Action Provisions |
|||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
As of
March 31, 2012 (unaudited): |
|||||||||||||||||||||||||||
Tangible
Capital (to tangible assets) |
$ | 53,442 | 8.27 | % | $ | ≥ 9,689 | 1.50 | % | $ | | N/A | ||||||||||||||||
Core Capital
(to adjusted tangible assets) |
53,442 | 8.27 | ≥25,838 | 4.00 | ≥32,297 | 5.00 | % | ||||||||||||||||||||
Tier 1
Capital (to risk-weighted assets) |
53,442 | 12.45 | ≥17,174 | 4.00 | ≥25,761 | 6.00 | |||||||||||||||||||||
Total
risk-based Capital (to risk- weighted assets) |
58,842 | 13.71 | ≥34,347 | 8.00 | ≥42,934 | 10.00 | |||||||||||||||||||||
As of
September 30, 2011: |
|||||||||||||||||||||||||||
Tangible
Capital (to tangible assets) |
$ | 49,681 | 7.54 | % | $ | ≥ 9,878 | 1.50 | % | $ | | N/A | ||||||||||||||||
Core Capital
(to adjusted tangible assets) |
49,681 | 7.54 | ≥26,342 | 4.00 | ≥32,928 | 5.00 | % | ||||||||||||||||||||
Tier 1
Capital (to risk-weighted assets) |
49,681 | 10.76 | ≥18,476 | 4.00 | ≥27,714 | 6.00 | |||||||||||||||||||||
Total
risk-based Capital (to risk- weighted assets) |
55,493 | 12.01 | ≥36,952 | 8.00 | ≥46,190 | 10.00 | |||||||||||||||||||||
As of
September 30, 2010: |
|||||||||||||||||||||||||||
Tangible
Capital (to tangible assets) |
$ | 59,026 | 8.24 | % | $ | ≥10,739 | 1.50 | % | $ | | N/A | ||||||||||||||||
Core Capital
(to adjusted tangible assets) |
59,026 | 8.24 | ≥28,637 | 4.00 | ≥35,796 | 5.00 | % | ||||||||||||||||||||
Tier 1
Capital (to risk-weighted assets) |
59,026 | 11.83 | ≥19,962 | 4.00 | ≥29,944 | 6.00 | |||||||||||||||||||||
Total
risk-based Capital (to risk- weighted assets) |
64,116 | 12.85 | ≥39,925 | 8.00 | ≥49,906 | 10.00 |
September 30, |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
March 31, 2012 |
2011 |
2010 |
|||||||||||||
(Unaudited) | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Bank GAAP
equity |
$ | 58,131 | $ | 53,321 | $ | 59,129 | |||||||||
Disallowed
portion of deferred tax asset |
(4,234 | ) | (3,350 | ) | | ||||||||||
Net
unrealized (loss) gain on securities available for sale, net of income taxes |
(455 | ) | (290 | ) | (103 | ) | |||||||||
Tangible
Capital , Core Capital and Tier 1 Capital |
53,442 | 49,681 | 59,026 | ||||||||||||
Allowance for
loan losses (excluding specific reserves of $0 (unaudited), $1,259* and $3,067 for six months ended March 31, 2012 and fiscal years 2011 and 2010,
respectively), (also excluding 1.25% of risk-weighted assets of $2,676 (unaudited), $3,031 and $0 for six months ended March 31, 2012, and fiscal years
2011 and 2010, respectively) |
5,400 | 5,812 | 5,090 | ||||||||||||
Total
Risk-Based Capital |
$ | 58,842 | $ | 55,493 | $ | 64,116 |
* |
Specific reserves based on regulatory specifications |
September 30, |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
March 31, 2012 |
2011 |
2010 |
|||||||||||||
(Unaudited) | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Assets |
|||||||||||||||
Cash and Cash
Equivalents |
$ | 814 | $ | 1,799 | $ | 550 | |||||||||
Investment in
subsidiaries |
58,131 | 53,321 | 59,129 | ||||||||||||
Investment
securities available for sale |
| 2,640 | 3,782 | ||||||||||||
Loans
receivable, net |
2,261 | 2,315 | 2,420 | ||||||||||||
Deferred
income taxes, net |
243 | 212 | 188 | ||||||||||||
Other assets
|
516 | 559 | 185 | ||||||||||||
Total
Assets |
$ | 61,965 | $ | 60,846 | $ | 66,254 | |||||||||
Liabilities |
|||||||||||||||
Accounts
payable |
$ | 62 | $ | 562 | $ | 47 | |||||||||
Shareholders Equity |
61,903 | 60,284 | 66,207 | ||||||||||||
Total
Liabilities and Shareholders Equity |
$ | 61,965 | $ | 60,846 | $ | 66,254 |
March 31, |
September 30, |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
|||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Income |
|||||||||||||||||||||||
Interest
income |
$ | 74 | $ | 106 | $ | 210 | $ | 257 | $ | 294 | |||||||||||||
Total
Interest Income |
74 | 106 | 210 | 257 | 294 | ||||||||||||||||||
Gain on
sale of investment securities |
40 | | | | 2 | ||||||||||||||||||
Expense |
|||||||||||||||||||||||
Other
operating expenses |
8 | 41 | 58 | 58 | 36 | ||||||||||||||||||
Total
Other Expenses |
8 | 41 | 58 | 58 | 36 | ||||||||||||||||||
Gain
before Equity in Undistributed Net Income (Loss) of Subsidiaries and Income Tax Benefit (Expense) |
106 | 65 | 152 | 199 | 260 | ||||||||||||||||||
Equity in
Undistributed Net Income (Loss) of Subsidiaries |
1,400 | (5,486 | ) | (6,094 | ) | (3,341 | ) | 852 | |||||||||||||||
Income tax
benefit (expense) |
36 | 22 | 170 | (13 | ) | (102 | ) | ||||||||||||||||
Net Income
(Loss) |
$ | 1,470 | $ | (5,443 | ) | $ | (6,112 | ) | $ | (3,129 | ) | $ | 1,010 |
Six Months Ended March 31, |
Year Ended September 30, |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 |
2011 |
2011 |
2010 |
2009 |
|||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Net income
(loss) |
$ | 1,470 | $ | (5,443 | ) | $ | (6,112 | ) | $ | (3,129 | ) | $ | 1,010 | ||||||||||
Undistributed
net (income) loss of subsidiaries |
(1,400 | ) | 5,486 | 6,094 | 3,341 | (852 | ) | ||||||||||||||||
Deferred
income taxes, net |
(39 | ) | (25 | ) | (30 | ) | 9 | 144 | |||||||||||||||
ESOP shares
committed to be released |
45 | 34 | 98 | 121 | 104 | ||||||||||||||||||
Amortization
of discounts on investment securities |
79 | (2 | ) | (4 | ) | (1 | ) | (4 | ) | ||||||||||||||
Net gain on
sale of investment securities |
(40 | ) | | | | (2 | ) | ||||||||||||||||
Increase
(decrease) in other liabilities |
(500 | ) | 14 | 14 | (36 | ) | 83 | ||||||||||||||||
Other assets
|
(147 | ) | 15 | 40 | (14 | ) | (314 | ) | |||||||||||||||
Net Cash
(Used in) Provided by Operating Activities |
(532 | ) | 79 | 100 | 291 | 169 | |||||||||||||||||
Cash Flows
from Investing Activities |
|||||||||||||||||||||||
Proceeds from
maturities and principal collection on investments available for sale, net |
888 | 2,145 | 742 | 475 | 483 | ||||||||||||||||||
Purchases of
investment securities |
(1,001 | ) | (650 | ) | (3,290 | ) | (2,207 | ) | (243 | ) | |||||||||||||
Calls, sales
of investment securities |
2,806 | | 3,673 | 1,300 | 508 | ||||||||||||||||||
Loan
originations and principal collections, net |
54 | 51 | 105 | 100 | 95 | ||||||||||||||||||
Net Cash
Provided by (Used in) Investing Activities |
2,747 | 1,546 | 1,230 | (332 | ) | 843 | |||||||||||||||||
Cash Flows
from Financing Activities |
|||||||||||||||||||||||
Treasury
stock repurchase |
| | | (458 | ) | (19 | ) | ||||||||||||||||
Capitalization |
(3,200 | ) | | | | | |||||||||||||||||
Cash
dividends paid |
| (81 | ) | (81 | ) | (327 | ) | (415 | ) | ||||||||||||||
Net Cash
Used in Financing Activities |
(3,200 | ) | (81 | ) | (81 | ) | (785 | ) | (434 | ) | |||||||||||||
Net
(Decrease) Increase in Cash and Cash Equivalents |
(985 | ) | 1,544 | 1,249 | (826 | ) | 578 | ||||||||||||||||
Cash and
Cash EquivalentsBeginning |
1,799 | 550 | 550 | 1,376 | 798 | ||||||||||||||||||
Cash and
Cash EquivalentsEnding |
$ | 814 | $ | 2,094 | $ | 1,799 | $ | 550 | $ | 1,376 |
x |
PLEASE MARK VOTES
AS IN THIS EXAMPLE
|
REVOCABLE PROXY
MALVERN FEDERAL BANCORP, INC.
|
||||||||
SPECIAL MEETING OF
SHAREHOLDERS OCTOBER 2, 2012
THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF MALVERN FEDERAL BANCORP, INC. FOR USE AT THE SPECIAL MEETING OF SHAREHOLDERS TO BE HELD ON OCTOBER 2, 2012 AND AT ANY ADJOURNMENT THEREOF.
The undersigned hereby appoints the Board of Directors of Malvern Federal Bancorp, Inc. (“Malvern Federal Bancorp”), or any successors thereto, as proxies with full powers of substitution, to represent and vote, as designated below, all the shares of common stock of Malvern Federal Bancorp held of record by the undersigned on August 9, 2012 at the Special Meeting of Shareholders to be held at the Sheraton Great Valley Hotel, located at 707 East Lancaster Avenue, Frazer, Pennsylvania on Tuesday, October 2, 2012, at 1:00 p.m., Eastern time, or at any adjournment thereof.
|
1. |
Approval a Plan of Conversion and Reorganization and the transactions contemplated thereby pursuant to which, among other things, Malvern Bancorp, Inc., a newly formed Pennsylvania corporation (“Malvern Bancorp-New”), will offer for sale shares of its common stock, and shares of common stock of Malvern Federal Bancorp currently held by public shareholders will be exchanged for shares of common stock of Malvern Bancorp-New upon the conversion of Malvern Federal Mutual Holding Company, Malvern Federal Savings Bank and Malvern Federal Bancorp from the mutual holding company structure to the stock holding company form.
|
For
o
|
Against
o
|
Abstain
o
|
|||||
2. | The following Information Proposals: 2A. Approval of a provision in the Articles of Incorporation of Malvern Bancorp-New providing for the authorized capital stock of 50,000,000 shares of common stock and 10,000,000 shares of serial preferred stock compared to 15,000,000 shares of common stock and 5,000,000 shares of preferred stock in the charter of Malvern Federal Bancorp.
|
For
o
|
Against
o
|
Abstain
o
|
||||||
2B. Approval of a provision in the Articles of Incorporation of Malvern Bancorp-New requiring a super-majority shareholder approval for mergers, consolidations and similar transactions, unless they have been approved in advance by at least two-thirds of the board of directors of Malvern Bancorp-New.
|
For
o
|
Against
o
|
Abstain
o
|
|||||||
2C. Approval of a provision in the Articles of Incorporation of Malvern Bancorp-New requiring a super-majority shareholder approval of amendments to certain provisions in the Articles of Incorporation and Bylaws of Malvern Bancorp-New.
|
For
o
|
Against
o
|
Abstain
o
|
|||||||
2D. Approval of a provision in the Articles of Incorporation of Malvern Bancorp-New to limit the acquisition of shares in excess of 10% of the outstanding voting securities of Malvern Bancorp-New.
|
For
o
|
Against
o
|
Abstain
o
|
|||||||
Please be sure to date and sign
this proxy card in the box below.
|
Date | |||||||||
3. | Adjournment of the Special Meeting, if necessary, to solicit additional proxies in the event that there are not sufficient votes at the Special Meeting to approve the Plan of Conversion and Reorganization. |
For
o
|
Against
o
|
Abstain
o
|
||||||
Sign above | Co-holder (if any) sign above |
In their discretion, the Proxies are authorized to vote upon such other business as may properly come before the meeting.
|
||||||||
Please sign this Proxy exactly as your name(s) appear(s) on this Proxy. When signing in a representative capacity, please give title. When shares are held jointly, only one holder need sign.
|
▲
Detach above card,
sign, date and
mail in postage
paid envelope provided.
▲
|
PLEASE ACT PROMPTLY
MARK, SIGN, DATE AND MAIL YOUR PROXY CARD TODAY
Important Notice Regarding the Availability of Proxy Materials for the Special Meeting to Be Held on October 2, 2012. The proxy statement/prospectus for the Special Meeting as well as driving directions to the special meeting are available on our website at www.malvernfederal.com under the "Investor Relations" tab.
The Board of Directors recommends that you vote "FOR" approval of the Plan of Conversion and Reorganization, “FOR” the Informational Proposals and “FOR” the adjournment of the Special Meeting, if necessary, to solicit additional proxies.
THE SHARES OF COMMON STOCK OF MALVERN FEDERAL BANCORP, INC. WILL BE VOTED AS SPECIFIED. IF NOT OTHERWISE SPECIFIED, THIS PROXY WILL BE VOTED FOR APPROVAL OF THE PLAN OF CONVERSION AND REORGANIZATION, FOR EACH OF THE INFORMATIONAL PROPOSALS, FOR THE PROPOSAL TO ADJOURN THE SPECIAL MEETING, IF NECESSARY, TO SOLICIT ADDITIONAL PROXIES AND OTHERWISE AT THE DISCRETION OF THE PROXIES. YOU MAY REVOKE THIS PROXY AT ANY TIME PRIOR TO THE TIME IT IS VOTED AT THE SPECIAL MEETING.
The undersigned hereby acknowledges receipt of the Notice of Special Meeting of Shareholders of Malvern Federal Bancorp, Inc. called for October 2, 2012 and the accompanying Proxy Statement/Prospectus prior to the signing of this Proxy.
|
▼ FOLD
AND DETACH
HERE ▼
|
1.
|
Calltoll free 1-888-790-0581 on a Touch-Tone Phone. There is NO CHARGE to you for this call.
|
2.
|
Viathe Internet at http://www.rtcoproxy.com/mlvf and follow the instructions.
|
3.
|
Mark,sign and date your proxy card and return it promptly in the enclosed envelope.
|
x |