[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
|
For
the transition period from ________________ to
_________________
|
Missouri
|
43-1665523
|
|
State
or jurisdiction of incorporation)
|
(IRS
employer id. no.)
|
Class
|
Outstanding at February 12,
2009
|
|
Common
Stock, Par Value $.01
|
2,087,976
Shares
|
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
|
12
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
22
|
Item
4.
|
Controls
and Procedures
|
24
|
PART
II.
|
OTHER
INFORMATION
|
|
Item
1.
|
Legal
Proceedings
|
25
|
Item
1a.
|
Risk
Factors
|
25
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
26
|
Item
3.
|
Defaults
upon Senior Securities
|
26
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
26
|
Item
5.
|
Other
Information
|
26
|
Item
6.
|
Exhibits
|
26
|
- Signature
Page
|
27
|
|
- Certifications
|
30
|
|
December 31, 2008
|
June 30, 2008
|
|||||||
(unaudited)
|
||||||||
Cash
and cash equivalents
|
$ | 13,350,714 | $ | 6,042,408 | ||||
Interest-bearing
time deposits
|
- | 1,980,000 | ||||||
Available
for sale securities
|
58,326,261 | 39,915,280 | ||||||
Stock
in FHLB of Des Moines
|
4,592,300 | 3,323,700 | ||||||
Loans
receivable, net of allowance for loan losses of
$3,900,658
and $3,567,203 at December 31, 2008,
and
June 30, 2008, respectively
|
||||||||
351,251,710 | 343,069,775 | |||||||
Accrued
interest receivable
|
3,762,631 | 3,011,777 | ||||||
Premises
and equipment, net
|
8,236,245 | 8,204,631 | ||||||
Bank
owned life insurance – cash surrender value
|
7,429,228 | 7,289,819 | ||||||
Intangible
assets, net
|
1,710,274 | 1,837,903 | ||||||
Prepaid
expenses and other assets
|
4,597,581 | 3,145,090 | ||||||
Total
assets
|
$ | 453,256,944 | $ | 417,820,383 | ||||
Deposits
|
$ | 286,046,792 | $ | 292,257,045 | ||||
Securities
sold under agreements to repurchase
|
25,517,751 | 21,803,513 | ||||||
Advances
from FHLB of Des Moines
|
92,675,000 | 64,050,000 | ||||||
Accounts
payable and other liabilities
|
688,318 | 821,407 | ||||||
Accrued
interest payable
|
851,706 | 1,199,769 | ||||||
Subordinated
debt
|
7,217,000 | 7,217,000 | ||||||
Total
liabilities
|
412,996,567 | 387,348,734 | ||||||
Commitments
and contingencies
|
- | - | ||||||
Preferred
stock, $.01 par value, $1,000 liquidation value;
500,000
shares authorized; 9,550 shares issued and outstanding
|
9,373,210 | - | ||||||
Common
stock, $.01 par value; 4,000,000 shares authorized;
2,957,226
shares issued
|
29,572 | 29,572 | ||||||
Warrants
to acquire common stock
|
176,790 | - | ||||||
Additional
paid-in capital
|
16,355,500 | 16,675,839 | ||||||
Retained
earnings
|
28,655,624 | 27,364,219 | ||||||
Treasury
stock of 869,250 shares at December 31, 2008 and
766,393
shares at June 30, 2008, at cost
|
(13,994,800 | ) | (13,002,803 | ) | ||||
Accumulated
other comprehensive loss - AFS securities
|
(367,014 | ) | (626,673 | ) | ||||
Accumulated
other comprehensive income - FAS 158
|
31,495 | 31,495 | ||||||
Total
stockholders’ equity
|
40,260,377 | 30,471,649 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 453,256,944 | $ | 417,820,383 |
Three
months ended
|
Six
months ended
|
|||||||||||||||
December
31,
|
December
31,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
INTEREST
INCOME:
|
||||||||||||||||
Loans
|
$ | 5,734,137 | $ | 5,919,541 | $ | 11,523,631 | $ | 11,830,850 | ||||||||
Investment
securities
|
159,671 | 289,080 | 336,480 | 578,567 | ||||||||||||
Mortgage-backed
securities
|
399,776 | 156,160 | 754,200 | 281,226 | ||||||||||||
Other
interest-earning assets
|
10,332 | 12,460 | 32,080 | 19,228 | ||||||||||||
Total
interest income
|
6,303,916 | 6,377,241 | 12,646,391 | 12,709,871 | ||||||||||||
INTEREST
EXPENSE:
|
||||||||||||||||
Deposits
|
1,808,640 | 2,476,505 | 3,642,271 | 5,002,636 | ||||||||||||
Securities
sold under agreements to repurchase
|
52,526 | 207,435 | 142,015 | 399,986 | ||||||||||||
Advances
from FHLB of Des Moines
|
884,732 | 768,463 | 1,746,942 | 1,600,462 | ||||||||||||
Subordinated
debt
|
99,819 | 153,627 | 203,478 | 304,142 | ||||||||||||
Total
interest expense
|
2,845,717 | 3,606,030 | 5,734,706 | 7,307,226 | ||||||||||||
NET
INTEREST INCOME
|
3,458,199 | 2,771,211 | 6,911,685 | 5,402,645 | ||||||||||||
PROVISION
FOR LOAN LOSSES
|
200,000 | 90,000 | 600,000 | 200,000 | ||||||||||||
NET
INTEREST INCOME AFTER
|
||||||||||||||||
PROVISION
FOR LOAN LOSSES
|
3,258,199 | 2,681,211 | 6,311,685 | 5,202,645 | ||||||||||||
NONINTEREST
INCOME:
|
||||||||||||||||
Customer
service charges
|
305,252 | 318,479 | 656,345 | 622,070 | ||||||||||||
Loan
late charges
|
39,530 | 32,471 | 75,122 | 65,895 | ||||||||||||
Increase
in cash surrender value of bank
owned
life insurance
|
67,775 | 69,181 | 139,409 | 137,732 | ||||||||||||
Net
realized gains on sale of AFS
securities
|
- | 6,084 | - | 6,084 | ||||||||||||
AFS
securities losses due to other-than-
temporary-impairment
|
(375,000 | ) | - | (678,973 | ) | - | ||||||||||
Other
|
202,774 | 175,822 | 384,082 | 357,815 | ||||||||||||
Total
noninterest income
|
240,331 | 602,037 | 575,985 | 1,189,596 | ||||||||||||
NONINTEREST
EXPENSE:
|
||||||||||||||||
Compensation
and benefits
|
1,188,324 | 1,083,434 | 2,372,901 | 2,148,840 | ||||||||||||
Occupancy
and equipment, net
|
391,469 | 378,058 | 746,476 | 751,026 | ||||||||||||
DIF
deposit insurance premium
|
79,228 | 7,790 | 90,762 | 15,016 | ||||||||||||
Professional
fees
|
67,103 | 90,119 | 111,968 | 129,410 | ||||||||||||
Advertising
|
70,532 | 52,159 | 103,454 | 99,382 | ||||||||||||
Postage
and office supplies
|
66,280 | 65,176 | 144,053 | 137,188 | ||||||||||||
Amortization
of intangible assets
|
63,814 | 63,814 | 127,629 | 127,628 | ||||||||||||
Other
|
279,585 | 237,392 | 546,465 | 465,779 | ||||||||||||
Total
noninterest expense
|
2,206,335 | 1,977,942 | 4,243,708 | 3,874,269 | ||||||||||||
INCOME
BEFORE INCOME TAXES
|
1,292,195 | 1,305,306 | 2,643,962 | 2,517,972 | ||||||||||||
INCOME
TAXES
|
404,500 | 432,441 | 829,500 | 831,921 | ||||||||||||
NET
INCOME
|
887,695 | 872,865 | 1,814,462 | 1,686,051 | ||||||||||||
OTHER
COMPREHENSIVE INCOME, NET OF TAX:
|
||||||||||||||||
Unrealized
gains on AFS securities,
net
of income taxes
|
1,068 | 260,727 | 259,659 | 428,830 | ||||||||||||
Adjustment
for gains included in net income
|
- | (6,084 | ) | - | (6,084 | ) | ||||||||||
Total
other comprehensive income
|
1,068 | 254,643 | 259,659 | 422,746 | ||||||||||||
COMPREHENSIVE
INCOME
|
$ | 888,763 | $ | 1,127,508 | $ | 2,074,121 | $ | 2,108,797 | ||||||||
Basic
earnings per common share
|
$ | 0.40 | $ | 0.40 | $ | 0.82 | $ | 0.77 | ||||||||
Diluted
earnings per common share
|
$ | 0.40 | $ | 0.39 | $ | 0.82 | $ | 0.76 | ||||||||
Dividends
per common share
|
$ | 0.12 | $ | 0.10 | $ | 0.24 | $ | 0.20 |
Six
months ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Cash
Flows From Operating Activities:
|
||||||||
Net
income
|
$ | 1,814,462 | $ | 1,686,051 | ||||
Items
not requiring (providing) cash:
|
||||||||
Depreciation
|
301,540 | 335,722 | ||||||
MRP
and SOP expense
|
34,419 | 36,803 | ||||||
AFS
losses due to other-than-temporary impairment
|
678,973 | - | ||||||
Net
realized gains on sale of AFS securities
|
- | (6,084 | ) | |||||
Gain
on sale of foreclosed assets
|
(13,474 | ) | (20,203 | ) | ||||
Amortization
of intangible assets
|
127,629 | 127,629 | ||||||
Increase
in cash surrender value of bank owned life insurance
|
(139,409 | ) | (137,732 | ) | ||||
Provision
for loan losses
|
600,000 | 200,000 | ||||||
Net
amortization (accretion) of premiums and discounts on
securities
|
33,470 | (8,075 | ) | |||||
Deferred
income taxes
|
(136,000 | ) | (39,000 | ) | ||||
Changes
in:
|
||||||||
Accrued
interest receivable
|
(780,554 | ) | (507,206 | ) | ||||
Prepaid
expenses and other assets
|
56,796 | 17,451 | ||||||
Accounts
payable and other liabilities
|
(133,089 | ) | 22,695 | |||||
Accrued
interest payable
|
(348,063 | ) | 51,852 | |||||
Net
cash provided by operating activities
|
2,096,700 | 1,759,903 | ||||||
Cash
flows from investing activities:
|
||||||||
Net
increase in loans
|
(9,151,576 | ) | (8,152,812 | ) | ||||
Proceeds
from sales of available for sale securities
|
- | 233,500 | ||||||
Proceeds
from maturities of available for sale securities
|
3,610,558 | 9,454,374 | ||||||
Net
(purchases) redemptions of Federal Home Loan Bank stock
|
(1,268,600 | ) | 12,200 | |||||
Purchases
of available-for-sale securities
|
(22,321,825 | ) | (12,253,467 | ) | ||||
Purchases
of premises and equipment
|
(333,154 | ) | (107,285 | ) | ||||
Investments
in state & federal tax credits
|
(1,263,944 | ) | - | |||||
Proceeds
from sale of foreclosed assets
|
150,974 | 369,472 | ||||||
Net
cash used in investing activities
|
(30,577,567 | ) | (10,444,018 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Preferred
stock issued
|
9,550,000 | - | ||||||
Net
decrease in demand deposits and savings accounts
|
(2,599,980 | ) | (5,316,531 | ) | ||||
Net
(decrease) increase in certificates of deposits
|
(3,610,273 | ) | 9,374,930 | |||||
Net
increase in securities sold under agreements to repuchase
|
3,714,238 | 5,049,140 | ||||||
Proceeds
from Federal Home Loan Bank advances
|
161,475,000 | 304,500,000 | ||||||
Repayments
of Federal Home Loan Bank advances
|
(132,850,000 | ) | (302,000,000 | ) | ||||
Dividends
paid on common stock
|
(523,057 | ) | (439,908 | ) | ||||
Exercise
of stock options
|
161,000 | - | ||||||
Purchases
of treasury stock
|
(1,507,755 | ) | (695,300 | ) | ||||
Net
cash provided by financing activities
|
33,809,173 | 10,472,331 | ||||||
Increase
in cash and cash equivalents
|
5,328,306 | 1,788,216 | ||||||
Cash
and cash equivalents at beginning of period
|
8,022,408 | 7,330,966 | ||||||
Cash
and cash equivalents at end of period
|
$ | 13,350,714 | $ | 9,119,182 | ||||
Supplemental
disclosures of
|
||||||||
Cash
flow information:
|
||||||||
Noncash investing and financing
activities:
|
||||||||
Conversion
of loans to foreclosed real estate
|
$ | 268,000 | $ | 303,369 | ||||
Conversion
of loans to other equipment
|
131,341 | 40,750 | ||||||
Cash paid during the period
for:
|
||||||||
Interest
(net of interest credited)
|
$ | 1,894,700 | $ | 2,831,530 | ||||
Income
taxes
|
981,405 | 915,683 |
Level 1
|
Quoted
prices in active markets for identical assets or
liabilities
|
Level 2
|
Observable
inputs other than Level 1 prices, such as quoted prices for similar assets
or liabilities; quoted prices in active markets that are not active; or
other inputs that are observable or can be corroborated by observable
market data for substantially the full term of the assets or
liabilities
|
Level 3
|
Unobservable
inputs that are supported by little or no market activity and that are
significant to the fair value of the assets or
liabilities
|
Fair Value Measurements at December 31, 2008,
Using:
|
||||||||||||||||
Fair
Value at September 30,
2008
|
Quoted
Prices in
Active
Markets for Identical Assets
(Level 1)
|
Significant
Other Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
Available-for-sale
securities
|
$ | 58,326,261 | $ | - | $ | 57,844,102 | $ | 482,159 |
Available-for-sale
Securities
|
||||
Balance,
July 1, 2008
|
$ | - | ||
Total
realized and unrealized gains and losses
|
||||
Included
in net income
|
(375,000 | ) | ||
Included
in other comprehensive income
|
(1,041,990 | ) | ||
Purchases,
issuances, and settlements
|
- | |||
Transfers
in and/or out of Level 3
|
1,899,149 | |||
Balance,
December 31, 2008
|
$ | 482,159 | ||
Total
gains or losses for the period included in net income attributable to the
change in
unrealized
gains or losses related to assets and liabilities still held at the
reporting date
|
$ | 375,000 |
Noninterest
Income
|
||||
AFS
securities losses due to other-than-temporary-impairment
|
$ | (375,000 | ) |
December 31, 2008
|
||||||||||||||||
Gross
|
Gross
|
Estimated
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
Investment
Securities:
|
||||||||||||||||
U.S.
government and federal agency obligation
|
$ | 3,993,892 | $ | 107,382 | $ | - | $ | 4,101,274 | ||||||||
Obligations
of state and political subdivisions
|
10,712,798 | 2,110 | (269,488 | ) | 10,445,420 | |||||||||||
Other
securities
|
1,517,234 | - | (1,029,475 | ) | 487,759 | |||||||||||
FHLMC
preferred stock
|
- | 1,215 | - | 1,215 | ||||||||||||
Mortgage-backed
securities
|
42,684,929 | 641,049 | (35,385 | ) | 43,290,593 | |||||||||||
Total
investments and mortgage-backed securities
|
$ | 58,908,853 | $ | 751,756 | $ | (1,334,348 | ) | $ | 58,326,261 |
June 30, 2008
|
||||||||||||||||
Gross
|
Gross
|
Estimated
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
Investment
Securities:
|
||||||||||||||||
U.S.
government and federal agency obligation
|
$ | 3,992,999 | $ | 52,103 | $ | (25,660 | ) | $ | 4,019,442 | |||||||
Obligations
of state and political subdivisions
|
6,299,763 | 7,195 | (276,075 | ) | 6,030,883 | |||||||||||
Other
securities
|
1,889,424 | - | (325,979 | ) | 1,563,445 | |||||||||||
FHLMC
preferred stock
|
304,125 | - | (8,925 | ) | 295,200 | |||||||||||
Mortgage-backed
securities
|
28,423,717 | 63,754 | (481,161 | ) | 28,006,310 | |||||||||||
Total
investments and mortgage-backed securities
|
$ | 40,910,028 | $ | 123,052 | $ | (1,117,800 | ) | $ | 39,915,280 |
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
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
Obligations
of state and
political
subdivisions
|
5,509,124 | (218,113 | ) | 448,625 | (51,375 | ) | 5,957,749 | (269,488 | ) | |||||||||||||||
Obligations
of state and
political
subdivisions
|
5,509,124 | (218,113 | ) | 448,625 | (51,375 | ) | 5,957,749 | (269,488 | ) | |||||||||||||||
Other
securities
|
209,165 | (701,245 | ) | 272,994 | (328,230 | ) | 482,159 | (1,029,475 | ) | |||||||||||||||
Mortgage-backed
securities
|
82,581 | (1,988 | ) | 1,291,135 | (33,397 | ) | 1,373,716 | (35,385 | ) | |||||||||||||||
Total
investments and
mortgage-backed
securities
|
$ | 5,800,870 | $ | (921,346 | ) | $ | 2,012,754 | $ | (413,002 | ) | $ | 7,813,624 | $ | (1,334,348 | ) | |||||||||
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
|
$ | 1,971,482 | $ | (25,660 | ) | $ | - | $ | - | $ | 1,971,482 | $ | (25,660 | ) | ||||||||||
Obligations
of state and
political
subdivisions
|
5,117,601 | (276,075 | ) | - | - | 5,117,601 | (276,075 | ) | ||||||||||||||||
Obligations
of state and
political
subdivisions
|
5,117,601 | (276,075 | ) | - | - | 5,117,601 | (276,075 | ) | ||||||||||||||||
Other
securities
|
1,858,645 | (334,904 | ) | - | - | 1,858,645 | (334,904 | ) | ||||||||||||||||
Mortgage-backed
securities
|
21,382,034 | (449,610 | ) | 1,407,530 | (31,551 | ) | 22,789,564 | (481,161 | ) | |||||||||||||||
Total
investments and
mortgage-backed
securities
|
$ | 30,329,762 | $ | (1,086,249 | ) | $ | 1,407,530 | $ | (31,551 | ) | $ | 31,737,292 | $ | (1,117,800 | ) | |||||||||
December
31,
|
June
30,
|
|||||||
2008
|
2008
|
|||||||
Real
Estate Loans:
|
||||||||
Conventional
|
$ | 150,989,525 | $ | 149,340,248 | ||||
Construction
|
14,454,575 | 13,945,027 | ||||||
Commercial
|
89,547,412 | 85,859,482 | ||||||
Consumer
loans
|
21,798,680 | 21,524,166 | ||||||
Commercial
loans
|
84,067,383 | 81,574,995 | ||||||
361,857,575 | 352,243,918 | |||||||
Loans
in process
|
(5,783,154 | ) | (5,667,898 | ) | ||||
Deferred
loan fees, net
|
77,947 | 60,958 | ||||||
Allowance
for loan losses
|
(3,900,658 | ) | (3,567,203 | ) | ||||
Total
loans
|
$ | 351,251,710 | $ | 343,069,775 |
December
31,
|
June
30,
|
|||||||
2008
|
2008
|
|||||||
Non-interest
bearing accounts
|
$ | 22,805,057 | $ | 19,220,977 | ||||
NOW
accounts
|
46,934,213 | 37,150,005 | ||||||
Money
market deposit accounts
|
5,966,250 | 12,104,527 | ||||||
Savings
accounts
|
63,593,203 | 73,423,195 | ||||||
Certificates
|
146,748,069 | 150,358,341 | ||||||
Total
deposits
|
$ | 286,046,792 | $ | 292,257,045 |
Three
months ended
|
Six
months ended
|
|||||||||||||||
December
31,
|
December
31,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Net
income
|
$ | 887,695 | $ | 872,865 | $ | 1,814,462 | $ | 1,686,051 | ||||||||
Dividend
payable on preferred stock
|
34,486 | - | 34,486 | - | ||||||||||||
Net
income available to common shareholders
|
$ | 853,209 | $ | 872,865 | $ | 1,779,976 | $ | 1,686,051 | ||||||||
Average
Common shares – outstanding basic
|
2,129,827 | 2,170,191 | 2,163,534 | 2,184,623 | ||||||||||||
Stock
options under treasury stock method
|
681 | 40,394 | 197 | 40,574 | ||||||||||||
Average
Common share – outstanding diluted
|
2,130,508 | 2,210,585 | 2,163,731 | 2,225,197 | ||||||||||||
Basic
earnings per common share
|
$ | 0.40 | $ | 0.40 | $ | 0.82 | $ | 0.77 | ||||||||
Diluted
earnings per common share
|
$ | 0.40 | $ | 0.39 | $ | 0.82 | $ | 0.76 |
·
|
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.
|
Unrealized
|
Estimated
|
S&P
|
Moody’s
|
||||||||||||||
Security
|
Amortized Cost
|
Gains / (Losses)
|
Fair Value
|
Rating
|
Rating
|
||||||||||||
Freddie
Mac Preferred Stock Series Z
|
$ | - | $ | 1,215 | $ | 1,215 |
C
|
Ca
|
|||||||||
Trapeza
CDO IV, Ltd., class C2
|
125,000 | (72,006 | ) | 52,994 |
NR
|
Ca
|
|||||||||||
Trapeza
CDO XIII, Ltd., class A2A
|
476,224 | (256,224 | ) | 220,000 |
BB+
|
Aaa
|
|||||||||||
Trapeza
CDO XIII, Ltd., class B
|
476,938 | (356,938 | ) | 120,000 |
NR
|
Aa2
|
|||||||||||
Preferred
Term Securities XXIV, Ltd., class B1
|
433,472 | (344,307 | ) | 89,165 |
NR
|
Aa2
|
|||||||||||
Totals
|
$ | 1,511,634 | $ | (1,029,475 | ) | $ | 482,159 |
Three-month
period ended
December 31, 2008
|
Three-month
period ended
December 31, 2007
|
|||||||||||||||||||||||
Average
Balance
|
Interest
and Dividends
|
Yield/
Cost
(%)
|
Average
Balance
|
Interest
and Dividends
|
Yield/
Cost
(%)
|
|||||||||||||||||||
Interest
earning assets:
|
||||||||||||||||||||||||
Mortgage
loans (1)
|
$ | 251,367,563 | $ | 4,209,253 | 6.70 | $ | 232,410,132 | $ | 4,150,302 | 7.14 | ||||||||||||||
Other
loans (1)
|
103,076,030 | 1,524,884 | 5.92 | 86,354,079 | 1,769,239 | 8.20 | ||||||||||||||||||
Total
net loans
|
354,443,593 | 5,734,137 | 6.47 | 318,764,211 | 5,919,541 | 7.43 | ||||||||||||||||||
Mortgage-backed
securities
|
32,312,440 | 399,776 | 4.95 | 13,919,968 | 156,160 | 4.49 | ||||||||||||||||||
Investment
securities (2)
|
18,057,845 | 159,671 | 3.54 | 25,771,074 | 289,080 | 4.49 | ||||||||||||||||||
Other
interest earning assets
|
5,745,215 | 10,332 | 0.72 | 4,016,624 | 12,460 | 1.24 | ||||||||||||||||||
Total
interest earning assets (1)
|
410,559,093 | 6,303,916 | 6.14 | 362,471,877 | 6,377,241 | 7.04 | ||||||||||||||||||
Other
noninterest earning assets (3)
|
24,780,987 | - | 24,582,025 | - | ||||||||||||||||||||
Total
assets
|
$ | 435,340,080 | $ | 6,303,916 | $ | 387,053,902 | $ | 6,377,241 | ||||||||||||||||
Interest
bearing liabilities:
|
||||||||||||||||||||||||
Savings
accounts
|
$ | 64,796,101 | $ | 326,194 | 2.01 | $ | 76,479,426 | $ | 690,995 | 3.61 | ||||||||||||||
NOW
accounts
|
42,999,550 | 202,129 | 1.88 | 31,154,693 | 107,129 | 1.38 | ||||||||||||||||||
Money
market deposit accounts
|
6,407,373 | 23,601 | 1.47 | 5,720,047 | 27,237 | 1.90 | ||||||||||||||||||
Certificates
of deposit
|
146,287,148 | 1,256,716 | 3.44 | 138,039,043 | 1,651,144 | 4.78 | ||||||||||||||||||
Total
interest bearing deposits
|
260,490,172 | 1,808,640 | 2.78 | 251,393,209 | 2,476,505 | 3.94 | ||||||||||||||||||
Borrowings:
|
||||||||||||||||||||||||
Securities
sold under agreements
to
repurchase
|
24,110,814 | 52,526 | 0.87 | 19,408,098 | 207,435 | 4.28 | ||||||||||||||||||
FHLB
advances
|
84,841,304 | 884,732 | 4.17 | 57,270,121 | 768,463 | 5.37 | ||||||||||||||||||
Subordinated
debt
|
7,217,000 | 99,819 | 5.53 | 7,217,000 | 153,627 | 8.51 | ||||||||||||||||||
Total
interest bearing liabilities
|
376,659,290 | 2,845,717 | 3.02 | 335,288,428 | 3,606,030 | 4.30 | ||||||||||||||||||
Noninterest
bearing demand deposits
|
24,426,808 | - | 19,996,122 | - | ||||||||||||||||||||
Other
noninterest bearing liabilities
|
1,133,714 | - | 2,328,759 | - | ||||||||||||||||||||
Total
liabilities
|
402,219,812 | 2,845,717 | 357,613,309 | 3,606,030 | ||||||||||||||||||||
Stockholders’
equity
|
33,120,268 | - | 29,440,593 | - | ||||||||||||||||||||
Total
liabilities and
stockholders'
equity
|
$ | 435,340,080 | $ | 2,845,717 | $ | 387,053,902 | $ | 3,606,030 | ||||||||||||||||
Net
interest income
|
$ | 3,458,199 | $ | 2,771,211 | ||||||||||||||||||||
Interest
rate spread (4)
|
3.12 | 2.74 | ||||||||||||||||||||||
Net
interest margin (5)
|
3.37 | 3.06 | ||||||||||||||||||||||
Ratio
of average interest-earning assets
to
average interest-bearing liabilities
|
109.00 | % | 108.11 | % |
(3)
|
Includes
average balances for fixed assets and BOLI of $8.2 million and $7.4
million, respectively, for the three-month period ending December 31,
2008, as compared to $8.5 million and $7.1 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-month
period ended
December 31, 2008
|
Six-month
period ended
December 31, 2007
|
|||||||||||||||||||||||
Average
Balance
|
Interest
and Dividends
|
Yield/
Cost
(%)
|
Average
Balance
|
Interest
and Dividends
|
Yield/
Cost
(%)
|
|||||||||||||||||||
Interest
earning assets:
|
||||||||||||||||||||||||
Mortgage
loans (1)
|
$ | 248,237,472 | $ | 8,353,731 | 6.73 | $ | 229,225,628 | $ | 8,192,990 | 7.15 | ||||||||||||||
Other
loans (1)
|
103,748,862 | 3,169,900 | 6.11 | 88,684,499 | 3,637,860 | 8.20 | ||||||||||||||||||
Total
net loans
|
351,986,334 | 11,523,631 | 6.55 | 317,910,127 | 11,830,850 | 7.44 | ||||||||||||||||||
Mortgage-backed
securities
|
30,310,641 | 754,200 | 4.98 | 12,471,177 | 281,226 | 4.51 | ||||||||||||||||||
Investment
securities (2)
|
17,624,941 | 336,480 | 3.82 | 26,368,621 | 578,567 | 4.39 | ||||||||||||||||||
Other
interest earning assets
|
5,580,958 | 32,080 | 1.15 | 3,430,637 | 19,229 | 1.12 | ||||||||||||||||||
Total
interest earning assets (1)
|
405,502,874 | 12,646,391 | 6.24 | 360,180,562 | 12,709,871 | 7.06 | ||||||||||||||||||
Other
noninterest earning assets (3)
|
22,690,740 | - | 23,148,557 | - | ||||||||||||||||||||
Total
assets
|
$ | 428,193,614 | $ | 12,646,391 | $ | 383,329,119 | $ | 12,709,871 | ||||||||||||||||
Interest
bearing liabilities:
|
||||||||||||||||||||||||
Savings
accounts
|
$ | 67,603,440 | $ | 721,261 | 2.13 | $ | 77,122,565 | $ | 1,448,391 | 3.76 | ||||||||||||||
NOW
accounts
|
39,476,033 | 322,044 | 1.63 | 30,540,163 | 211,171 | 1.38 | ||||||||||||||||||
Money
market deposit accounts
|
7,709,289 | 60,979 | 1.58 | 5,800,505 | 54,937 | 1.89 | ||||||||||||||||||
Certificates
of deposit
|
147,568,287 | 2,537,987 | 3.44 | 135,254,993 | 3,288,137 | 4.86 | ||||||||||||||||||
Total
interest bearing deposits
|
262,357,049 | 3,642,271 | 2.78 | 248,718,226 | 5,002,635 | 4.02 | ||||||||||||||||||
Borrowings:
|
||||||||||||||||||||||||
Securities
sold under agreements
to
repurchase
|
22,729,678 | 142,015 | 1.25 | 17,549,035 | 399,986 | 4.56 | ||||||||||||||||||
FHLB
advances
|
79,864,674 | 1,746,942 | 4.37 | 59,150,577 | 1,600,462 | 5.41 | ||||||||||||||||||
Subordinated
debt
|
7,217,000 | 203,478 | 5.64 | 7,217,000 | 304,143 | 8.43 | ||||||||||||||||||
Total
interest bearing liabilities
|
372,168,401 | 5,734,706 | 3.08 | 332,634,838 | 7,307,226 | 4.39 | ||||||||||||||||||
Noninterest
bearing demand deposits
|
22,754,712 | - | 19,287,767 | - | ||||||||||||||||||||
Other
noninterest bearing liabilities
|
1,264,282 | - | 2,184,647 | - | ||||||||||||||||||||
Total
liabilities
|
396,187,395 | 5,734,706 | 354,107,252 | 7,307,226 | ||||||||||||||||||||
Stockholders’
equity
|
32,006,219 | - | 29,221,867 | - | ||||||||||||||||||||
Total
liabilities and
stockholders'
equity
|
$ | 428,193,614 | $ | 5,734,706 | 383,329,119 | $ | 7,307,226 | |||||||||||||||||
Net
interest income
|
$ | 6,911,685 | 5,402,645 | |||||||||||||||||||||
Interest
rate spread (4)
|
3.16 | 2.67 | ||||||||||||||||||||||
Net
interest margin (5)
|
3.41 | 3.00 | ||||||||||||||||||||||
Ratio
of average interest-earning assets
to
average interest-bearing liabilities
|
108.96 | % | 108.28 | % |
(3)
|
Includes
average balances for fixed assets and BOLI of $8.2 million and $7.3
million, respectively, for the six-month period ending December 31, 2008,
as compared to $8.5 million and $7.1 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
|
2008
|
2007
|
|||||||
Balance,
beginning of period
|
$ | 3,567,203 | $ | 2,537,659 | ||||
Loans
charged off:
|
||||||||
Residential
real estate
|
(19,382 | ) | (11,150 | ) | ||||
Commercial
business
|
(206,841 | ) | - | |||||
Commercial
real estate
|
(10,495 | ) | - | |||||
Consumer
|
(34,850 | ) | (39,571 | ) | ||||
Gross
charged off loans
|
(271,568 | ) | (50,721 | ) | ||||
Recoveries
of loans previously charged off:
|
||||||||
Residential
real estate
|
15 | - | ||||||
Commercial
business
|
100 | 162,813 | ||||||
Consumer
|
4,908 | 1,873 | ||||||
Gross
recoveries of charged off loans
|
5,023 | 164,686 | ||||||
Net
charge offs
|
(266,545 | ) | 113,965 | |||||
Provision
charged to expense
|
600,000 | 200,000 | ||||||
Balance,
end of period
|
$ | 3,900,658 | $ | 2,851,624 | ||||
Ratio
of net charge offs during the period
to
average loans outstanding during the period
|
0.08 | % | -0.04 | % |
12/31/2008
|
6/30/2008
|
12/31/2007
|
||||||||||
Loans
past maturity/delinquent 90 days or more and non-accrual
loans
|
||||||||||||
Residential
real estate
|
$ | 184,000 | $ | - | $ | 30,000 | ||||||
Commercial
real estate
|
- | - | 20,000 | |||||||||
Consumer
|
- | 6,000 | 8,000 | |||||||||
Total
loans past maturity/delinquent 90 days or more and non-accrual
loans
|
184,000 | 6,000 | 58,000 | |||||||||
Foreclosed
real estate or other real estate owned
|
168,000 | 38,000 | 86,000 | |||||||||
Other
repossessed assets
|
111,000 | 24,000 | 31,000 | |||||||||
Total
nonperforming assets
|
$ | 463,000 | $ | 68,000 | $ | 175,000 | ||||||
Percentage
nonperforming assets to total assets
|
0.10 | % | 0.02 | % | 0.04 | % | ||||||
Percentage
nonperforming loans to net loans
|
0.05 | % | 0.00 | % | 0.02 | % |
Actual
|
For
Capital Adequacy Purposes
|
To
Be Well Capitalized Under Prompt Corrective Action
Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
As
of December 31, 2008
|
||||||||||||||||||||||||
Total
Capital
(to
Risk-Weighted Assets)
|
$ | 41,864,000 | 12.93 | % | $ | 25,906,000 | 8.00 | % | $ | 32,383,000 | 10.00 | % | ||||||||||||
Tier
I Capital
(to
Risk-Weighted Assets)
|
37,963,000 | 11.72 | % | 12,953,000 | 4.00 | % | 19,430,000 | 6.00 | % | |||||||||||||||
Tier
I Capital
(to
Average Assets)
|
37,963,000 | 8.87 | % | 17,123,000 | 4.00 | % | 21,404,000 | 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, 2008
|
||||||||||||||||||||||||
Total
Risk-Based Capital
(to
Risk-Weighted Assets)
|
$ | 36,302,000 | 11.79 | % | $ | 24,631,000 | 8.00 | % | $ | 30,789,000 | 10.00 | % | ||||||||||||
Tier
I Capital
(to
Risk-Weighted Assets)
|
32,735,000 | 10.63 | % | 12,315,000 | 4.00 | % | 18,473,000 | 6.00 | % | |||||||||||||||
Tier
I Capital
(to
Average Assets)
|
32,735,000 | 8.08 | % | 16,214,000 | 4.00 | % | 20,267,000 | 5.00 | % |
BP Change
|
Estimated Net Portfolio
Value
|
NPV as % of PV of
Assets
|
|||||||||||||||||
in Rates
|
$ Amount
|
$ Change
|
% Change
|
NPV Ratio
|
Change
|
||||||||||||||
+300
|
$
|
20,327
|
$
|
(20,736
|
)
|
-50
|
%
|
4.78
|
%
|
-4.31
|
%
|
||||||||
+200
|
26,757
|
(14,306
|
)
|
-35
|
%
|
6.17
|
%
|
-2.92
|
%
|
||||||||||
+100
|
34,648
|
(6,415
|
)
|
-16
|
%
|
7.81
|
%
|
-1.28
|
%
|
||||||||||
NC
|
41,063
|
-
|
-
|
9.09
|
%
|
-
|
|||||||||||||
-100
|
44,516
|
3,453
|
8
|
%
|
9.73
|
%
|
0.64
|
%
|
|||||||||||
-200
|
47,118
|
6,055
|
15
|
%
|
10.20
|
%
|
1.11
|
%
|
|||||||||||
-300
|
49,258
|
8,195
|
20
|
%
|
10.58
|
%
|
1.49
|
%
|
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
|
10/1/2008
thru
10/31/2008
|
66,857
|
$11.96
|
66,857
|
60,000
|
11/1/2008
thru 11/30/2008
|
60,000
|
$11.80
|
60,000
|
-
|
12/1/2008
thru 12/31/2008
|
-
|
-
|
-
|
-
|
Total
|
126,857
|
$11.89
|
126,857
|
-
|
(a)
|
Exhibits
|
|||
(3)
(a)
|
Certificate
of Incorporation of the Registrant++
|
|||
(3)
(b)
|
Bylaws
of the Registrant++
|
|||
(4)
|
Form
of Stock Certificate of Southern Missouri Bancorp+++
|
|||
(10)
|
Material
Contracts
|
|||
(a)
|
Registrant’s
Stock Option Plan*
|
|||
(b)
|
Southern
Missouri Savings Bank, FSB Management Recognition and Development
Plans*
|
|||
(c)
|
Employment
Agreements
|
|||
|
(i)
Greg A. Steffens**
|
|||
(d)
|
Director’s
Retirement Agreements
|
|||
(i)
|
Samuel
H. Smith***
|
|||
(ii)
|
Sammy
A. Schalk****
|
|||
(iii)
|
Ronnie
D. Black****
|
|||
(iv)
|
L.
Douglas Bagby****
|
|||
(v)
|
Rebecca
McLane Brooks*****
|
|||
(vi)
|
Charles
R. Love*****
|
|||
(vii)
|
Charles
R. Moffitt*****
|
|||
(viii)
|
Dennis
Robison
|
|||
(e)
|
Tax
Sharing Agreement***
|
|||
31
|
Rule
13a-14(a) Certification
|
|||
32
|
Section
1350 Certification
|
++ | Filed as an exhibit to the Registrant’s Annual Report on Form 10-KSB for the year ended June 30, 1999 |
+++
|
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. |
** | Filed as an exhibit to the registrant’s Annual Report on Form 10-KSB for the year ended June 30, 1999. |
*** | Filed as an exhibit to the registrant’s Annual Report on Form 10-KSB for the year ended June 30, 1995. |
**** | Filed as an exhibit to the registrant’s Annual Report on Form 10-QSB for the quarter ended December 31, 2000. |
***** | Filed as an exhibit to the registrant’s Annual Report on Form 10-QSB for the quarter ended December 31, 2004. |
SOUTHERN
MISSOURI BANCORP, INC.
|
||
Registrant
|
||
Date: Feburary
13, 2008
|
/s/
Samuel H. Smith
|
|
Samuel
H. Smith
|
||
Chairman
of the Board of Directors
|
||
Date: February
13, 2008
|
/s/
Greg A. Steffens
|
|
Greg
A. Steffens
|
||
President
(Principal Executive, Financial and Accounting
Officer)
|