x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
___
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
Missouri | 43-1665523 | |
(State or jurisdiction of incorporation) | (IRS employer id. no.) |
PART
I.
|
Financial
Information
|
PAGE
NO.
|
Item
1.
|
Consolidated
Financial Statements
|
|
- Consolidated
Balance Sheets
|
3
|
|
- Consolidated
Statements of Income and
|
4
|
|
Comprehensive
Income
|
||
- Consolidated
Statements of Cash Flows
|
5
|
|
- Notes
to Consolidated Financial Statements
|
6
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
9
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
18
|
Item
4.
|
Controls
and Procedures
|
20
|
PART
II.
|
OTHER
INFORMATION
|
|
Item
1.
|
Legal
Proceedings
|
21
|
Item
1a.
|
Risk
Factors
|
22
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
22
|
Item
3.
|
Defaults
upon Senior Securities
|
22
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
22
|
Item
5.
|
Other
Information
|
22
|
Item
6.
|
Exhibits
|
22
|
- Signature
Page
|
23
|
|
- Certifications
|
24
|
|
December
31, 2007
|
June
30, 2007
|
|||||||
(unaudited)
|
||||||||
Cash
and cash equivalents
|
$ | 9,119,182 | $ | 7,330,966 | ||||
Available
for sale securities
|
38,144,022 | 34,883,588 | ||||||
Stock
in FHLB of Des Moines
|
3,058,400 | 3,070,600 | ||||||
Loans
receivable, net of allowance for loan losses of
$2,851,624
and $2,537,659 at December 31, 2007
and
June 30, 2007, respectively
|
||||||||
319,671,660 | 312,062,967 | |||||||
Accrued
interest receivable
|
2,755,270 | 2,248,064 | ||||||
Premises
and equipment, net
|
8,422,236 | 8,650,673 | ||||||
Bank
owned life insurance – cash surrender value
|
7,136,297 | 6,998,565 | ||||||
Intangible
assets, net
|
1,965,531 | 2,093,160 | ||||||
Prepaid
expenses and other assets
|
2,352,758 | 2,588,212 | ||||||
Total
assets
|
$ | 392,625,356 | $ | 379,926,795 | ||||
Deposits
|
$ | 274,146,495 | $ | 270,088,096 | ||||
Securities
sold under agreements to repurchase
|
22,807,504 | 17,758,364 | ||||||
Advances
from FHLB of Des Moines
|
56,500,000 | 54,000,000 | ||||||
Accounts
payable and other liabilities
|
765,511 | 742,816 | ||||||
Accrued
interest payable
|
1,458,132 | 1,406,280 | ||||||
Subordinated
debt
|
7,217,000 | 7,217,000 | ||||||
Total
liabilities
|
362,894,642 | 351,212,556 | ||||||
Commitments
and contingencies
|
- | - | ||||||
Preferred
stock, $.01 par value; 500,000 shares
authorized;
none issued or outstanding
|
- | - | ||||||
Common
stock, $.01 par value; 4,000,000 shares authorized;
2,957,226
shares issued
|
29,572 | 29,572 | ||||||
Additional
paid-in capital
|
17,425,959 | 17,389,156 | ||||||
Retained
earnings
|
25,880,996 | 24,634,854 | ||||||
Treasury
stock of 790,044 shares at December 31, 2007, and
743,250
shares at June 30, 2007, at cost
|
(13,685,841 | ) | (12,990,541 | ) | ||||
Accumulated
other comprehensive income (loss)
|
80,028 | (348,802 | ) | |||||
Total
stockholders’ equity
|
29,730,714 | 28,714,239 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 392,625,356 | $ | 379,926,795 |
Three
months ended
|
Six
months ended
|
|||||||||||||||
December
31,
|
December
31,
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
INTEREST
INCOME:
|
||||||||||||||||
Loans
|
$ | 5,919,541 | $ | 5,342,768 | $ | 11,830,850 | $ | 10,554,246 | ||||||||
Investment
securities
|
289,080 | 303,952 | 578,567 | 617,635 | ||||||||||||
Mortgage-backed
securities
|
156,160 | 141,820 | 281,226 | 292,042 | ||||||||||||
Other
interest-earning assets
|
12,460 | 13,678 | 19,228 | 24,580 | ||||||||||||
Total
interest income
|
6,377,241 | 5,802,218 | 12,709,871 | 11,488,503 | ||||||||||||
INTEREST
EXPENSE:
|
||||||||||||||||
Deposits
|
2,476,505 | 2,259,681 | 5,002,636 | 4,401,013 | ||||||||||||
Securities
sold under agreements to repurchase
|
207,435 | 123,283 | 399,986 | 247,054 | ||||||||||||
Advances
from FHLB of Des Moines
|
768,463 | 855,501 | 1,600,462 | 1,637,528 | ||||||||||||
Subordinated
debt
|
153,627 | 150,045 | 304,142 | 300,264 | ||||||||||||
Total
interest expense
|
3,606,030 | 3,388,510 | 7,307,226 | 6,585,859 | ||||||||||||
NET
INTEREST INCOME
|
2,771,211 | 2,413,708 | 5,402,645 | 4,902,644 | ||||||||||||
PROVISION
FOR LOAN LOSSES
|
90,000 | 95,000 | 200,000 | 220,000 | ||||||||||||
NET
INTEREST INCOME AFTER
|
||||||||||||||||
PROVISION
FOR LOAN LOSSES
|
2,681,211 | 2,318,708 | 5,202,645 | 4,682,644 | ||||||||||||
NONINTEREST
INCOME:
|
||||||||||||||||
Customer
service charges
|
318,479 | 298,602 | 622,070 | 614,753 | ||||||||||||
Late
charges on loans
|
32,471 | 31,344 | 65,895 | 62,578 | ||||||||||||
Increase
in cash surrender value of bank owned life insurance
|
69,181 | 65,723 | 137,732 | 130,323 | ||||||||||||
Gain
on sale of available for sale securities
|
6,084 | - | 6,084 | - | ||||||||||||
Other
|
175,822 | 152,802 | 357,815 | 317,998 | ||||||||||||
Total
noninterest income
|
602,037 | 548,471 | 1,189,596 | 1,125,652 | ||||||||||||
NONINTEREST
EXPENSE:
|
||||||||||||||||
Compensation
and benefits
|
1,083,434 | 1,002,550 | 2,148,840 | 1,987,830 | ||||||||||||
Occupancy
and equipment, net
|
378,058 | 332,007 | 751,026 | 672,982 | ||||||||||||
DIF
deposit insurance premium
|
7,790 | 7,879 | 15,016 | 15,947 | ||||||||||||
Professional
fees
|
90,119 | 44,970 | 129,410 | 85,494 | ||||||||||||
Advertising
|
52,159 | 64,854 | 99,382 | 122,133 | ||||||||||||
Postage
and office supplies
|
65,176 | 78,556 | 137,188 | 147,789 | ||||||||||||
Amortization
of intangible assets
|
63,814 | 63,814 | 127,628 | 127,629 | ||||||||||||
Other
|
237,392 | 208,193 | 465,779 | 439,989 | ||||||||||||
Total
noninterest expense
|
1,977,942 | 1,802,823 | 3,874,269 | 3,599,793 | ||||||||||||
INCOME
BEFORE INCOME TAXES
|
1,305,306 | 1,064,356 | 2,517,972 | 2,208,503 | ||||||||||||
INCOME
TAXES
|
432,441 | 340,753 | 831,921 | 745,153 | ||||||||||||
NET
INCOME
|
872,865 | 723,603 | 1,686,051 | 1,463,350 | ||||||||||||
OTHER
COMPREHENSIVE INCOME, NET OF TAX:
|
||||||||||||||||
Unrealized
gains on available for sale securities,
net
of income taxes
|
260,727 | 125,935 | 428,830 | 401,241 | ||||||||||||
Adjustment
for gains included in net income
|
(6,084 | ) | - | (6,084 | ) | - | ||||||||||
Total
other comprehensive income
|
254,643 | 125,935 | 422,746 | 401,241 | ||||||||||||
COMPREHENSIVE
INCOME
|
$ | 1,127,508 | $ | 849,538 | $ | 2,108,797 | $ | 1,864,591 | ||||||||
Basic
earnings per common share
|
$ | 0.40 | $ | 0.32 | $ | 0.77 | $ | 0.66 | ||||||||
Diluted
earnings per common share
|
$ | 0.39 | $ | 0.32 | $ | 0.76 | $ | 0.65 | ||||||||
Dividends
per common share
|
$ | 0.10 | $ | 0.09 | $ | 0.20 | $ | 0.18 |
Six
months ended
|
||||||||
December
31,
|
||||||||
2007
|
2006
|
|||||||
Cash
Flows From Operating Activities:
|
||||||||
Net
income
|
$ | 1,686,051 | $ | 1,463,350 | ||||
Items
not requiring (providing) cash:
|
||||||||
Depreciation
|
335,722 | 332,140 | ||||||
MRP
and SOP expense
|
36,803 | 32,126 | ||||||
Net
realized gains on sale of available for sale securities
|
(6,084 | ) | - | |||||
(Gain)
on sale of foreclosed assets
|
(20,203 | ) | (3,116 | ) | ||||
Amortization
of intangible assets
|
127,629 | 127,629 | ||||||
Increase
in cash surrender value of bank owned life insurance
|
(137,732 | ) | (130,323 | ) | ||||
Provision
for loan losses
|
200,000 | 220,000 | ||||||
Net
amortization (accretion) of premiums and discounts on
securities
|
(8,075 | ) | (3,749 | ) | ||||
Deferred
income taxes
|
(39,000 | ) | (35,000 | ) | ||||
Changes
in:
|
||||||||
Accrued
interest receivable
|
(507,206 | ) | (164,496 | ) | ||||
Prepaid
expenses and other assets
|
17,451 | 12,649 | ||||||
Accounts
payable and other liabilities
|
22,695 | 915,432 | ||||||
Accrued
interest payable
|
51,852 | 406,692 | ||||||
Net
cash provided by operating activities
|
1,759,903 | 3,173,334 | ||||||
Cash
flows from investing activities:
|
||||||||
Net
increase in loans
|
(8,152,812 | ) | (12,698,283 | ) | ||||
Proceeds
from sales of available for sale securities
|
233,500 | - | ||||||
Proceeds
from maturities of available for sale securities
|
9,454,374 | 3,970,143 | ||||||
Net
redemptions (purchases) of Federal Home Loan Bank stock
|
12,200 | (688,700 | ) | |||||
Purchases
of available-for-sale securities
|
(12,253,467 | ) | (2,123,500 | ) | ||||
Purchases
of premises and equipment
|
(107,285 | ) | (134,368 | ) | ||||
Proceeds
from sale of foreclosed assets
|
369,472 | 18,663 | ||||||
Net
cash used in investing activities
|
(10,444,018 | ) | (11,656,045 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Net
decrease in demand deposits and savings accounts
|
(5,316,531 | ) | (6,955,031 | ) | ||||
Net
increase in certificates of deposits
|
9,374,930 | 331,724 | ||||||
Net
increase (decrease )in securities sold under agreements to
repurchase
|
5,049,140 | (1,161,460 | ) | |||||
Proceeds
from Federal Home Loan Bank advances
|
304,500,000 | 122,075,000 | ||||||
Repayments
of Federal Home Loan Bank advances
|
(302,000,000 | ) | (102,525,000 | ) | ||||
Dividends
paid on common stock
|
(439,908 | ) | (402,540 | ) | ||||
Purchases
of treasury stock
|
(695,300 | ) | - | |||||
Net
cash provided by financing activities
|
10,472,331 | 11,362,693 | ||||||
Increase
in cash and cash equivalents
|
1,788,216 | 2,879,982 | ||||||
Cash
and cash equivalents at beginning of period
|
7,330,966 | 6,366,608 | ||||||
Cash
and cash equivalents at end of period
|
$ | 9,119,182 | $ | 9,246,590 | ||||
Supplemental
disclosures of cash flow information:
|
||||||||
Noncash
investing and financing
activities:
|
||||||||
Conversion
of loans to foreclosed real estate
|
$ | 303,369 | $ | 251,949 | ||||
Conversion
of loans to other equipment
|
40,750 | 18,128 | ||||||
Cash
paid during the period
for:
|
||||||||
Interest
(net of interest credited)
|
$ | 2,831,530 | $ | 2,666,092 | ||||
Income
taxes
|
915,683 | 732,391 |
December
31, 2007
|
||||||||||||||||
Gross
|
Gross
|
Estimated
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
Investment
Securities:
|
||||||||||||||||
U.S.
government and federal agency obligation
|
$ | 14,235,023 | $ | 96,528 | $ | (2,107 | ) | $ | 14,329,444 | |||||||
Obligations
of state and political subdivisions
|
2,611,700 | 15,868 | (10,758 | ) | 2,616,810 | |||||||||||
Other
securities
|
1,891,323 | 66 | (9,403 | ) | 1,881,986 | |||||||||||
Mortgage-backed
securities
|
19,278,978 | 123,690 | (86,886 | ) | 19,315,782 | |||||||||||
Total
investments and mortgage-backed securities
|
$ | 38,017,024 | $ | 236,152 | $ | (109,154 | ) | $ | 38,144,022 |
June
30, 2007
|
||||||||||||||||
Gross
|
Gross
|
Estimated
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
Investment
Securities:
|
||||||||||||||||
U.S.
government and federal agency obligation
|
$ | 21,709,953 | $ | - | $ | (220,616 | ) | $ | 21,489,337 | |||||||
Obligations
of state and political subdivisions
|
2,015,783 | 24,276 | (24,550 | ) | 2,015,509 | |||||||||||
Other
securities
|
661,025 | - | (5,000 | ) | 656,025 | |||||||||||
Mortgage-backed
securities
|
11,050,510 | 3,845 | (331,638 | ) | 10,722,717 | |||||||||||
Total
investments and mortgage-backed securities
|
$ | 35,437,271 | $ | 28,121 | $ | (581,804 | ) | $ | 34,883,588 |
Less
than 12 months
|
More
than 12 months
|
Totals
|
||||||||||||||||||||||
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
|||||||||||||||||||
Fair
Value
|
Losses
|
Fair
Value
|
Losses
|
Fair
Value
|
Losses
|
|||||||||||||||||||
Investment
Securities:
|
||||||||||||||||||||||||
U.S.
government and
federal
agency obligations
|
$ | - | $ | - | $ | 1,988,303 | $ | (2,107 | ) | $ | 1,988,303 | $ | (2,107 | ) | ||||||||||
Obligations
of state and
political
subdivisions
|
492,580 | (7,420 | ) | 258,440 | (3,338 | ) | 751,020 | (10,758 | ) | |||||||||||||||
Obligations
of state and
political
subdivisions
|
492,580 | (7,420 | ) | 258,440 | (3,338 | ) | 751,020 | (10,758 | ) | |||||||||||||||
Other
securities
|
1,440,000 | (9,403 | ) | - | - | 1,440,000 | (9,403 | ) | ||||||||||||||||
Mortgage-backed
securities
|
1,782,213 | (1,746 | ) | 4,303,242 | (85,140 | ) | 6,085,455 | (86,886 | ) | |||||||||||||||
Total
investments and
mortgage-backed
securities
|
$ | 3,714,793 | $ | (18,569 | ) | $ | 6,549,985 | $ | (90,585 | ) | $ | 10,264,778 | $ | (109,154 | ) | |||||||||
Less
than 12 months
|
More
than 12 months
|
Totals
|
||||||||||||||||||||||
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
|||||||||||||||||||
Fair
Value
|
Losses
|
Fair
Value
|
Losses
|
Fair
Value
|
Losses
|
|||||||||||||||||||
Investment
Securities:
|
||||||||||||||||||||||||
U.S.
government and
federal
agency obligations
|
$ | 2,949,308 | $ | (27,978 | ) | $ | 18,540,030 | $ | (192,638 | ) | $ | 21,489,338 | $ | (220,616 | ) | |||||||||
Obligations
of state and
political
subdivisions
|
988,269 | (16,152 | ) | 253,913 | (8,398 | ) | 1,242,182 | (24,550 | ) | |||||||||||||||
Obligations
of state and
political
subdivisions
|
988,269 | (16,152 | ) | 253,913 | (8,398 | ) | 1,242,182 | (24,550 | ) | |||||||||||||||
Other
securities
|
495,000 | (5,000 | ) | - | - | 495,000 | (5,000 | ) | ||||||||||||||||
Mortgage-backed
securities
|
2,125,963 | (27,702 | ) | 7,760,000 | (303,936 | ) | 9,885,963 | (331,638 | ) | |||||||||||||||
Total
investments and
mortgage-backed
securities
|
$ | 6,558,540 | $ | (76,832 | ) | $ | 26,553,943 | $ | (504,972 | ) | $ | 33,112,483 | $ | (581,804 | ) | |||||||||
December
31,
|
June
30,
|
|||||||
2007
|
2007
|
|||||||
Real
Estate Loans:
|
||||||||
Conventional
|
$ | 142,248,552 | $ | 135,287,992 | ||||
Construction
|
13,383,356 | 7,981,390 | ||||||
Commercial
|
82,310,646 | 77,723,332 | ||||||
Consumer
loans
|
19,732,522 | 19,416,309 | ||||||
Commercial
loans
|
72,519,972 | 76,053,308 | ||||||
330,195,048 | 316,462,331 | |||||||
Loans
in process
|
(7,738,611 | ) | (1,913,191 | ) | ||||
Deferred
loan fees, net
|
66,847 | 51,486 | ||||||
Allowance
for loan losses
|
(2,851,624 | ) | (2,537,659 | ) | ||||
Total
loans
|
$ | 319,671,660 | $ | 312,062,967 |
December
31,
|
June
30,
|
|||||||
2007
|
2007
|
|||||||
Non-interest
bearing accounts
|
$ | 21,852,455 | $ | 22,275,977 | ||||
NOW
accounts
|
31,643,050 | 31,122,878 | ||||||
Money
market deposit accounts
|
5,189,022 | 7,211,517 | ||||||
Savings
accounts
|
75,517,665 | 78,908,351 | ||||||
Certificates
|
139,944,303 | 130,569,373 | ||||||
Total
deposits
|
$ | 274,146,495 | $ | 270,088,096 |
Three
months ended
|
Six
months ended
|
|||||||||||||||
December
31,
|
December
31,
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
Net
income
|
$ | 872,865 | $ | 723,603 | $ | 1,686,051 | $ | 1,463,350 | ||||||||
Average
Common shares – outstanding basic
|
2,170,191 | 2,228,353 | 2,184,623 | 2,228,304 | ||||||||||||
Stock
options under treasury stock method
|
40,394 | 40,832 | 40,574 | 40,420 | ||||||||||||
Average
Common share – outstanding diluted
|
2,210,585 | 2,269,185 | 2,225,197 | 2,268,724 | ||||||||||||
Basic
earnings per common share
|
$ | 0.40 | $ | 0.32 | $ | 0.77 | $ | 0.66 | ||||||||
Diluted
earnings per common share
|
$ | 0.39 | $ | 0.32 | $ | 0.76 | $ | 0.65 |
·
|
the
strength of the United States economy in general and the strength
of the
local economies in which we conduct
operations;
|
·
|
the
strength of the real estate market in the local economies in which
we
conduct operations;
|
·
|
the
effects of, and changes in, trade, monetary and fiscal policies and
laws,
including interest rate policies of the Federal Reserve
Board;
|
·
|
inflation,
interest rate, market and monetary
fluctuations;
|
·
|
the
timely development of and acceptance of our new products and services
and
the perceived overall value of these products and services by users,
including the features, pricing and quality compared to competitors'
products and services;
|
·
|
the
willingness of users to substitute our products and services for
products
and services of our competitors;
|
·
|
the
impact of changes in financial services' laws and regulations (including
laws concerning taxes, banking, securities and
insurance);
|
·
|
the
impact of technological changes;
|
·
|
acquisitions;
|
·
|
changes
in consumer spending and saving habits;
and
|
·
|
our
success at managing the risks involved in the
foregoing.
|
Three
months ended
December
31, 2007
|
Three
months ended
December
31, 2006
|
|||||||||||||||||||||||
Average
Balance
|
Interest
and Dividends
|
Yield/
Cost
(%)
|
Average
Balance
|
Interest
and Dividends
|
Yield/
Cost
(%)
|
|||||||||||||||||||
Interest
earning assets:
|
||||||||||||||||||||||||
Mortgage
loans (1)
|
$ | 232,410,132 | $ | 4,150,302 | 7.14 | $ | 205,827,925 | $ | 3,575,735 | 6.95 | ||||||||||||||
Other
loans (1)
|
86,354,079 | 1,769,239 | 8.20 | 87,000,795 | 1,767,033 | 8.12 | ||||||||||||||||||
Total
net loans
|
318,764,211 | 5,919,541 | 7.43 | 292,828,720 | 5,342,768 | 7.30 | ||||||||||||||||||
Mortgage-backed
securities
|
13,919,968 | 156,160 | 4.49 | 12,933,578 | 141,820 | 4.39 | ||||||||||||||||||
Investment
securities (2)
|
25,771,074 | 289,080 | 4.49 | 28,527,927 | 308,464 | 4.33 | ||||||||||||||||||
Other
interest earning assets
|
4,016,624 | 12,460 | 1.24 | 3,595,502 | 9,166 | 1.02 | ||||||||||||||||||
Total
interest earning assets (1)
|
362,471,877 | 6,377,241 | 7.04 | 337,885,727 | 5,802,218 | 6.87 | ||||||||||||||||||
Other
noninterest earning assets (3)
|
24,582,025 | - | 22,102,058 | - | ||||||||||||||||||||
Total
assets
|
$ | 387,053,902 | $ | 6,377,241 | $ | 359,987,785 | $ | 5,802,218 | ||||||||||||||||
Interest
bearing liabilities:
|
||||||||||||||||||||||||
Savings
accounts
|
$ | 76,479,426 | $ | 690,995 | 3.61 | $ | 69,325,040 | $ | 648,563 | 3.74 | ||||||||||||||
NOW
accounts
|
31,154,693 | 107,129 | 1.38 | 29,966,964 | 94,418 | 1.26 | ||||||||||||||||||
Money
market deposit accounts
|
5,720,047 | 27,237 | 1.90 | 7,179,340 | 35,534 | 1.98 | ||||||||||||||||||
Certificates
of deposit
|
138,039,043 | 1,651,144 | 4.78 | 125,086,392 | 1,481,166 | 4.74 | ||||||||||||||||||
Total
interest bearing deposits
|
251,393,209 | 2,476,505 | 3.94 | 231,557,736 | 2,259,681 | 3.90 | ||||||||||||||||||
Borrowings:
|
||||||||||||||||||||||||
Securities
sold under agreements
to
repurchase
|
19,408,098 | 207,435 | 4.28 | 10,016,108 | 123,283 | 4.92 | ||||||||||||||||||
FHLB
advances
|
57,270,121 | 768,463 | 5.37 | 63,375,272 | 855,501 | 5.40 | ||||||||||||||||||
Subordinated
debt
|
7,217,000 | 153,627 | 8.51 | 7,217,000 | 150,045 | 8.32 | ||||||||||||||||||
Total
interest bearing liabilities
|
335,288,428 | 3,606,030 | 4.30 | 312,166,116 | 3,388,510 | 4.34 | ||||||||||||||||||
Noninterest
bearing demand deposits
|
19,996,122 | - | 17,893,678 | - | ||||||||||||||||||||
Other
noninterest bearing liabilities
|
2,328,759 | - | 2,228,475 | - | ||||||||||||||||||||
Total
liabilities
|
357,613,309 | 3,606,030 | 332,288,269 | 3,388,510 | ||||||||||||||||||||
Stockholders’
equity
|
29,440,593 | - | 27,699,516 | - | ||||||||||||||||||||
Total
liabilities and
stockholders'
equity
|
$ | 387,053,902 | $ | 3,606,030 | $ | 359,987,785 | $ | 3,388,510 | ||||||||||||||||
Net
interest income
|
$ | 2,771,211 | 2,413,708 | |||||||||||||||||||||
Interest
rate spread (4)
|
2.74 | 2.53 | ||||||||||||||||||||||
Net
interest margin (5)
|
3.06 | 2.86 | ||||||||||||||||||||||
Ratio
of average interest-earning assets
to
average interest-bearing liabilities
|
108.11 | % | 108.24 | % |
(3)
|
Includes
average balances for fixed assets and BOLI of $8.5 million and $7.1
million, respectively, for the three-month period ending December
31,
2007, as compared to $8.7 million and $6.8 million for the same period
of
the prior year.
|
(4)
|
Interest
rate spread represents the difference between the average rate on
interest-earning assets and the average cost of interest-bearing
liabilities.
|
(5)
|
Net
interest margin represents net interest income divided by average
interest-earning assets.
|
Six
months ended
December
31, 2007
|
Six
months ended
December
31, 2006
|
|||||||||||||||||||||||
Average
Balance
|
Interest
and Dividends
|
Yield/
Cost
(%)
|
Average
Balance
|
Interest
and Dividends
|
Yield/
Cost
(%)
|
|||||||||||||||||||
Interest
earning assets:
|
||||||||||||||||||||||||
Interest
earning assets:
|
||||||||||||||||||||||||
Mortgage
loans (1)
|
$ | 229,225,628 | $ | 8,192,990 | 7.15 | $ | 203,759,977 | $ | 7,042,182 | 6.91 | ||||||||||||||
Other
loans (1)
|
88,684,499 | 3,637,860 | 8.20 | 86,652,892 | 3,512,064 | 8.11 | ||||||||||||||||||
Total
net loans
|
317,910,127 | 11,830,850 | 7.44 | 290,412,869 | 10,554,246 | 7.27 | ||||||||||||||||||
Mortgage-backed
securities
|
12,471,177 | 281,226 | 4.51 | 13,754,502 | 292,042 | 4.25 | ||||||||||||||||||
Investment
securities (2)
|
26,368,621 | 578,567 | 4.39 | 28,257,232 | 626,664 | 4.44 | ||||||||||||||||||
Other
interest earning assets
|
3,430,637 | 19,228 | 1.12 | 3,387,753 | 15,552 | 0.92 | ||||||||||||||||||
Total
interest earning assets (1)
|
360,180,562 | 12,709,871 | 7.06 | 335,812,356 | 11,488,503 | 6.84 | ||||||||||||||||||
Other
noninterest earning assets (3)
|
23,148,557 | - | 21,652,436 | - | ||||||||||||||||||||
Total
assets
|
$ | 383,329,119 | $ | 12,709,871 | $ | 357,464,792 | $ | 11,488,503 | ||||||||||||||||
Interest
bearing liabilities:
|
||||||||||||||||||||||||
Savings
accounts
|
$ | 77,122,565 | $ | 1,448,391 | 3.76 | $ | 70,997,750 | $ | 1,331,016 | 3.75 | ||||||||||||||
NOW
accounts
|
30,540,163 | 211,171 | 1.38 | 29,493,233 | 188,871 | 1.28 | ||||||||||||||||||
Money
market accounts
|
5,800,505 | 54,937 | 1.89 | 7,712,521 | 76,890 | 1.99 | ||||||||||||||||||
Certificates
of deposit
|
135,254,993 | 3,288,137 | 4.86 | 124,161,711 | 2,804,236 | 4.52 | ||||||||||||||||||
Total
interest bearing deposits
|
248,718,226 | 5,002,636 | 4.02 | 232,165,215 | 4,401,013 | 3.79 | ||||||||||||||||||
Borrowings:
|
||||||||||||||||||||||||
Securities
sold under agreements
to
repurchase
|
17,549,035 | 399,986 | 4.56 | 10,208,429 | 247,054 | 4.84 | ||||||||||||||||||
FHLB
advances
|
59,150,577 | 1,600,462 | 5.41 | 60,297,419 | 1,637,528 | 5.43 | ||||||||||||||||||
Subordinated
debt
|
7,217,000 | 304,142 | 8.43 | 7,217,000 | 300,264 | 8.32 | ||||||||||||||||||
Total
interest bearing liabilities
|
332,634,838 | 7,307,226 | 4.39 | 310,088,063 | 6,585,859 | 4.25 | ||||||||||||||||||
Noninterest
bearing demand deposits
|
19,287,767 | - | 18,223,453 | - | ||||||||||||||||||||
Other
noninterest bearing liabilities
|
2,184,647 | - | 1,810,100 | - | ||||||||||||||||||||
Total
liabilities
|
354,107,252 | 7,307,226 | 330,121,616 | 6,585,859 | ||||||||||||||||||||
Stockholders’
equity
|
29,221,867 | - | 27,343,176 | - | ||||||||||||||||||||
Total
liabilities and
stockholders'
equity
|
383,329,119 | $ | 7,307,226 | 357,464,792 | $ | 6,585,859 | ||||||||||||||||||
Net
interest income
|
5,402,645 | 4,902,644 | ||||||||||||||||||||||
Interest
rate spread (4)
|
2.67 | 2.59 | ||||||||||||||||||||||
Net
interest margin (5)
|
3.00 | 2.92 | ||||||||||||||||||||||
Ratio
of average interest-earning assets
to
average interest-bearing liabilities
|
108.28 | % | 108.30 | % |
(3)
|
Includes
average balances for fixed assets and BOLI of $8.5 million and $7.1
million, respectively, for the six-month period ending December 31,
2007,
as compared to $8.8 million and $6.8 million for the same period
of the
prior year.
|
(4)
|
Interest
rate spread represents the difference between the average rate on
interest-earning assets and the average cost of interest-bearing
liabilities.
|
(5)
|
Net
interest margin represents net interest income divided by average
interest-earning assets.
|
2007
|
2006
|
|||||||
Balance,
beginning of period
|
$ | 2,537,659 | $ | 2,058,144 | ||||
Loans
charged off:
|
||||||||
Residential
real estate
|
(11,150 | ) | (80,675 | ) | ||||
Consumer
|
(39,571 | ) | (39,743 | ) | ||||
Gross
charged off loans
|
(50,721 | ) | (120,418 | ) | ||||
Recoveries
of loans previously charged off:
|
||||||||
Residential
real estate
|
- | 3,604 | ||||||
Commercial
business
|
162,813 | 21,001 | ||||||
Consumer
|
1,873 | 7,645 | ||||||
Gross
recoveries of charged off loans
|
164,686 | 32,250 | ||||||
Net
recoveries (charge offs)
|
113,965 | (88,168 | ) | |||||
Provision
charged to expense
|
200,000 | 220,000 | ||||||
Balance,
end of period
|
$ | 2,851,624 | $ | 2,189,976 | ||||
Ratio
of net charge offs/recoveries during the period
|
-0.04 | % | 0.03 | % | ||||
to
average loans outstanding during the
period
|
12/31/2007
|
6/30/2007
|
12/31/2006
|
||||||||||
Loans
past maturity/delinquent 90 days or more and non-accrual
loans
|
||||||||||||
Residential
real estate
|
$ | 30,000 | $ | - | $ | - | ||||||
Commercial
real estate
|
20,000 | 20,000 | - | |||||||||
Consumer
|
8,000 | 4,000 | 7,000 | |||||||||
Total
loans past maturity/delinquent 90 days or more and non-accrual
loans
|
58,000 | 24,000 | 7,000 | |||||||||
Foreclosed
real estate or other real estate owned
|
86,000 | 111,000 | 440,000 | |||||||||
Other
repossessed assets
|
31,000 | 12,000 | - | |||||||||
Total
nonperforming assets
|
$ | 175,000 | $ | 147,000 | $ | 447,000 | ||||||
Percentage
nonperforming assets to total assets
|
0.04 | % | 0.04 | % | 0.12 | % | ||||||
Percentage
nonperforming loans to net loans
|
0.02 | % | 0.01 | % | 0.00 | % |
Actual
|
For
Capital Adequacy Purposes
|
To
Be Well Capitalized Under Prompt Corrective Action
Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
As
of December 31, 2007
|
||||||||||||||||||||||||
Total
Capital
(to
Risk-Weighted Assets)
|
$ | 34,098,000 | 12.07 | % | $ | 22,598,000 | 8.00 | % | $ | 28,248,000 | 10.00 | % | ||||||||||||
Tier
I Capital
(to
Risk-Weighted Assets)
|
31,246,000 | 11.06 | % | 11,299,000 | 4.00 | % | 16,949,000 | 6.00 | % | |||||||||||||||
Tier
I Capital
(to
Average Assets)
|
31,246,000 | 8.17 | % | 15,299,000 | 4.00 | % | 19,124,000 | 5.00 | % |
Actual
|
For
Capital Adequacy Purposes
|
To
Be Well Capitalized Under Prompt Corrective Action
Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
As
of June 30, 2007
|
||||||||||||||||||||||||
Total
Risk-Based Capital
(to
Risk-Weighted Assets)
|
$ | 32,420,000 | 11.81 | % | $ | 21,954,000 | 8.00 | % | $ | 27,443,000 | 10.00 | % | ||||||||||||
Tier
I Capital
(to
Risk-Weighted Assets)
|
29,882 ,000 | 10.89 | % | 10,977,000 | 4.00 | % | 16,466,000 | 6.00 | % | |||||||||||||||
Tier
I Capital
(to
Average Assets)
|
29,882,000 | 8.10 | % | 14,756,000 | 4.00 | % | 18,445,000 | 5.00 | % |
BP
Change
|
|
Estimated
Net Portfolio
Value
|
|
NPV
as % of PV of
Assets
|
|
|||||||||||||||
in
Rates
|
$
Amount
|
$
Change
|
|
%
Change
|
|
NPV
Ratio
|
|
Change
|
|
|||||||||||
+300
|
|
$
|
24,233
|
|
$
|
(12,541
|
)
|
|
-34
|
%
|
|
6.43
|
%
|
|
-2.87
|
%
|
||||
+200
|
|
|
29,238
|
|
|
(7,536
|
)
|
|
-20
|
%
|
|
7.62
|
%
|
|
-1.68
|
%
|
||||
+100
|
|
|
33,744
|
|
|
(3,030
|
)
|
|
-8
|
%
|
|
8.65
|
%
|
|
-0.65
|
%
|
||||
NC
|
|
|
36,744
|
|
|
-
|
|
|
-
|
|
|
9.30
|
%
|
|
-
|
|
||||
-100
|
|
|
37,558
|
|
|
784
|
|
2
|
%
|
|
9.41
|
%
|
|
0.11
|
%
|
|||||
-200
|
|
|
39,118
|
|
|
2,344
|
|
6
|
%
|
|
9.70
|
%
|
|
0.40
|
%
|
|||||
-300
|
|
|
40,724
|
|
|
3,950
|
|
11
|
%
|
|
9.98
|
%
|
|
0.68
|
%
|
Period
|
Total
Number of
Shares
(or Units)
Purchased
|
Average
Price Paid
per
Share (or Unit)
|
Total
Number of Shares (or Units)
Purchased
as Part of Publicly
Announced
Plans or Programs
|
Maximum
Number (or
Approximate
Dollar Value) of
Shares
(or Units) that May Yet be
Purchased
Under the Plans or
Program
|
10/01/2007
thru
10/31/2007
|
-
|
-
|
-
|
91,300
|
11/01/2007
thru
11/30/2007
|
13,740
|
14.96
|
13,740
|
77,560
|
12/01/2007
thru
12/31/2007
|
14,354
|
14.72
|
14,354
|
63,206
|
Total
|
28,094
|
14.82
|
28,094
|
63,206
|
(a)
|
Exhibits
|
10
|
Material
Contracts
|
(i)
|
Greg
A. Steffens**
|
(d)
|
Director’s
Retirement Agreements
|
(i)
|
James
W. Tatum***
|
(ii)
|
Samuel
H. Smith***
|
(iii)
|
Sammy
A. Schalk****
|
(vii)
|
L.
Douglas Bagby****
|
(viii)
|
Rebecca
McLane Brooks*****
|
(ix)
|
Charles
R. Love*****
|
(x)
|
Charles
R. Moffitt*****
|
+++
|
Filed
as an exhibit to the Registrant’s Registration Statement on Form S-1 (File
No. 333-2320) as filed with the SEC on January 3, 1994.
|
*
|
Filed
as an exhibit to the registrant’s 1994 Annual Meeting Proxy Statement
dated October 21, 1994.
|