Minimum | Midpoint | Maximum | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Number of shares | 5,278,542 | 6,210,199 | 7,141,602 | ||||||||||||||
Gross offering proceeds | $ | 52,785,420 | $ | 62,101,990 | $ | 71,416,020 | |||||||||||
Estimated offering expenses, excluding selling agent fees(1) | $ | 1,150,000 | $ | 1,150,000 | $ | 1,150,000 | |||||||||||
Estimated selling agent fees(2)(3) | $ | 1,009,000 | $ | 1,188,000 | $ | 1,367,000 | |||||||||||
Estimated net proceeds | $ | 50,626,420 | $ | 59,763,990 | $ | 68,899,020 | |||||||||||
Estimated net proceeds per share | $ | 9.59 | $ | 9.62 | $ | 9.65 |
Page | |||||||
---|---|---|---|---|---|---|---|
Use of Proceeds | Amount, at the minimum | Amount, at the maximum | Percentage of net offering proceeds at the maximum | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in Thousands) | |||||||||||||||||
Loan to our employee stock ownership plan | $ | 2,111 | $ | 2,857 | 4.15 | % | |||||||||||
Repurchase of shares for our new recognition and retention plan | 2,111 | 2,857 | 4.15 | ||||||||||||||
Investment in Prudential Savings Bank | 25,313 | 34,450 | 50.00 | ||||||||||||||
General corporate purposes – dividend payments, possible acquisitions and stock repurchases | 21,091 | 28,735 | 41.70 | ||||||||||||||
Total | $ | 50,626 | $ | 68,899 | 100.0 | % |
FIRST: | Eligible Account Holders (depositors at Prudential Savings Bank with $50 or more on deposit as of December 31, 2011). | ||||
SECOND: | Prudential Savings Bank’s employee stock ownership plan; | ||||
THIRD: | Supplemental Eligible Account Holders (depositors at Prudential Savings Bank with $50 or more on deposit as of the close of business on June 30, 2013). | ||||
FOURTH: | Other Depositors (depositors at Prudential Savings Bank as of the close of business on July 31, 2013 and who do not qualify as Eligible Account Holders or Supplemental Eligible Account Holders). |
Company Name and Ticker Symbol | Exchange | Headquarters | Total Assets (in Thousands) | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Alliance Bancorp, Inc. of Pennsylvania (ALLB) | NASDAQ | Broomall, PA | $ | 457,401 | |||||||||||
Cape Bancorp, Inc. (CBNJ) | NASDAQ | Cape May Court House, NJ | 1,033,221 | ||||||||||||
Colonial Financial Services, Inc. (COBK) | NASDAQ | Vineland, NJ | 633,217 | ||||||||||||
FedFirst Financial Corporation (FFCO) | NASDAQ | Monessen, PA | 313,562 | ||||||||||||
Fox Chase Bancorp, Inc. (FXCB) | NASDAQ | Hatboro, PA | 1,085,340 | ||||||||||||
OBA Financial Services, Inc. (OBAF) | NASDAQ | Germantown, MD | 386,095 | ||||||||||||
Ocean Shore Holding Co. (OSHC) | NASDAQ | Ocean City, NJ | 1,053,872 | ||||||||||||
Oneida Financial Corp. (ONFC) | NASDAQ | Oneida, NY | 719,687 | ||||||||||||
Standard Financial Corp. (STND) | NASDAQ | Monroeville, PA | 436,302 | ||||||||||||
TF Financial Corporation (THRD) | NASDAQ | Newtown, PA | 716,002 |
Price to last 12 months (‘‘LTM’’) Earnings Multiple(2) | Price to LTM Core Earnings Multiple | Price to Book Value Ratio(3) | Price to Tangible Book Value Ratio | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Prudential Bancorp–New (pro forma)(1) | ||||||||||||||||||||||
Minimum | 30.30 | x | 250.00 | x | 66.40 | % | 66.40 | % | ||||||||||||||
Midpoint | 35.71 | 333.33 | 72.41 | 72.41 | ||||||||||||||||||
Maximum | 41.67 | 500.00 | 77.58 | 77.58 | ||||||||||||||||||
Peer group companies as of July 24, 2013 | ||||||||||||||||||||||
Average | 24.06 | 29.51 | 95.71 | % | 104.52 | % | ||||||||||||||||
Median | 20.89 | 20.23 | 92.18 | 93.69 |
Shares to be Sold in the Offering | Shares of Prudential Bancorp–New Stock to be Issued in Exchange for Existing Prudential Bancorp Common Stock | Total Shares of Prudential Bancorp–New Common Stock to be Outstanding after the Conversion(1) | Exchange Ratio | 100 shares of Existing Prudential Bancorp Common Stock Would be Exchanged for the Following Number of Shares of Prudential Bancorp–New(2) | Equivalent Per Share Value(3) | |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||||||||||||
Minimum | 5,278,542 | 74.82 | 1,776,458 | 25.18 | 7,055,000 | 0.6979 | 69 | $ | 6.98 | |||||||||||||||||||||||||||||||||
Midpoint | 6,210,199 | 74.82 | 2,089,801 | 25.18 | 8,300,000 | 0.8210 | 82 | 8.21 | ||||||||||||||||||||||||||||||||||
Maximum | 7,141,602 | 74.82 | 2,403,398 | 25.18 | 9,545,000 | 0.9442 | 94 | 9.44 |
Number of Shares to be Granted or Purchased | Total Estimated Value of Grants | ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
At Minimum of Offering Range | At Maximum of Offering Range | As a % of Shares in the Offering | As a % of Common Stock to be Outstanding After the Offering | Dilution Resulting From Issuance of Shares for Stock-Based Benefit Plans(3) | At Minimum of Offering Range | At Maximum of Offering Range | |||||||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||
Employee stock ownership plan(1) | 211,141 | 285,664 | 4.0 | % | 2.99 | % | 2.91 | % | $ | 2,111 | $ | 2,857 | |||||||||||||||||||||||||
Recognition and retention plan awards(1) | 211,141 | 285,664 | 4.0 | 2.99 | 2.91 | 2,111 | 2,857 | ||||||||||||||||||||||||||||||
Stock options(2) | 527,854 | 714,160 | 10.0 | 7.48 | 6.96 | 2,555 | 3,457 | ||||||||||||||||||||||||||||||
Total | 950,136 | 1,285,488 | 18.0 | % | 13.46 | % | 11.87 | % | $ | 6,777 | $ | 9,171 |
Existing and New Stock Benefit Plans | Participants | Number of Shares | Estimated Value of Shares | Percentage of Shares Outstanding After the Conversion | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Employee Stock Ownership Plan: | All Employees | |||||||||||||||||||
Shares previously purchased(1) | 427,056 | $ | 4,270,560 | 4.47 | % | |||||||||||||||
Shares to be purchased in this offering | 285,664 | 2,856,640 | 2.99 | |||||||||||||||||
Total employee stock ownership plan | 712,720 | 7,127,200 | 7.46 | |||||||||||||||||
Recognition and Retention Plans: | Directors and Officers | |||||||||||||||||||
2008 Recognition and Retention Plan(2)(3) | 213,528 | 2,135,280 | 2.24 | |||||||||||||||||
Proposed New Recognition and Retention Plan(4) | 285,664 | 2,856,640 | 2.99 | |||||||||||||||||
Total employee and retention plans | 499,192 | 4,991,920 | 5.23 | |||||||||||||||||
Stock Option Plans: | Directors and Officers | |||||||||||||||||||
2008 Stock Option Plan(2)(6)(7) | 533,821 | 1,617,478 | 5.59 | (5) | ||||||||||||||||
Proposed New Stock Option Plan(8) | 714,160 | 3,456,534 | 7.48 | |||||||||||||||||
Total stock option plans | 1,247,981 | 5,074,012 | 13.07 | % | ||||||||||||||||
Total stock benefits plans | 2,459,893 | $ | 17,193,132 | 25.76 | % |
At March 31, 2013 | At September 30, | |||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | 2010 | 2009 | 2008(1) | ||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||
Selected Financial and Other Data: | ||||||||||||||||||||||||||||||||
Total assets | $ | 479,103 | $ | 490,504 | $ | 499,537 | $ | 529,080 | $ | 514,761 | $ | 489,537 | ||||||||||||||||||||
Cash and cash equivalents | 33,612 | 81,273 | 53,829 | 66,524 | 13,669 | 9,454 | ||||||||||||||||||||||||||
Investment and mortgage-backed securities: | ||||||||||||||||||||||||||||||||
Held-to-maturity | 87,976 | 63,110 | 108,956 | 112,673 | 160,126 | 163,303 | ||||||||||||||||||||||||||
Available-for-sale(2) | 62,715 | 65,975 | 75,370 | 72,425 | 62,407 | 55,106 | ||||||||||||||||||||||||||
Loans receivable, net | 278,237 | 260,684 | 240,511 | 255,091 | 256,694 | 243,969 | ||||||||||||||||||||||||||
Deposits | 416,097 | 425,602 | 436,014 | 464,455 | 432,374 | 376,830 | ||||||||||||||||||||||||||
FHLB advances | 340 | 483 | 570 | 615 | 19,659 | 31,701 | ||||||||||||||||||||||||||
Non-performing loans | 6,178 | 14,018 | 12,631 | 3,479 | 1,982 | 4,036 | ||||||||||||||||||||||||||
Non-performing assets | 7,436 | 15,990 | 14,899 | 6,676 | 5,604 | 5,524 | ||||||||||||||||||||||||||
Total stockholders’ equity, substantially restricted | 60,180 | 59,831 | 57,452 | 56,999 | 55,857 | 68,487 | ||||||||||||||||||||||||||
Banking offices | 7 | 7 | 7 | 7 | 7 | 7 |
Six Months Ended March 31, | Year Ended September 30, | ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | 2010 | 2009 | 2008(1) | |||||||||||||||||||||||||||||||
(Dollars in Thousands, Except for Share Amounts) | |||||||||||||||||||||||||||||||||||||
Selected Operating Data: | |||||||||||||||||||||||||||||||||||||
Total interest income | $ | 8,650 | $ | 9,796 | $ | 18,979 | $ | 21,685 | $ | 25,109 | $ | 27,386 | $ | 26,408 | |||||||||||||||||||||||
Total interest expense | 2,359 | 3,007 | 5,779 | 7,097 | 9,416 | 12,942 | 14,654 | ||||||||||||||||||||||||||||||
Net interest income | 6,291 | 6,789 | 13,200 | 14,588 | 15,693 | 14,444 | 11,754 | ||||||||||||||||||||||||||||||
Provision for loan losses | — | 250 | 725 | 4,630 | 1,110 | 1,403 | 1,084 | ||||||||||||||||||||||||||||||
Net interest income after provision for loan losses | 6,291 | 6,539 | 12,475 | 9,958 | 14,583 | 13,041 | 10,670 | ||||||||||||||||||||||||||||||
Total non-interest income (charges) | 398 | 306 | 3,068 | 938 | 387 | (2,452 | ) | (5,285 | ) | ||||||||||||||||||||||||||||
Total non-interest expense | 5,866 | 5,863 | 11,668 | 10,996 | 10,794 | 11,065 | 8,753 | ||||||||||||||||||||||||||||||
Income (loss) before income taxes | 823 | 982 | 3,875 | (100 | ) | 4,176 | (476 | ) | (3,368 | ) | |||||||||||||||||||||||||||
Income tax expense (benefit) | 537 | 494 | 1,282 | (212 | ) | 1,046 | 350 | 762 | |||||||||||||||||||||||||||||
Net income (loss) | $ | 286 | $ | 488 | $ | 2,593 | $ | 112 | $ | 3,130 | $ | (826 | ) | $ | (4,130 | ) | |||||||||||||||||||||
Basic earnings (loss) per share | $ | 0.03 | $ | 0.05 | $ | 0.27 | $ | 0.01 | $ | 0.33 | $ | (0.08 | ) | $ | (0.38 | ) | |||||||||||||||||||||
Diluted earnings (loss) per share | $ | 0.03 | $ | 0.05 | $ | 0.27 | $ | 0.01 | $ | 0.32 | $ | (0.08 | ) | $ | (0.38 | ) | |||||||||||||||||||||
Dividends paid per common share | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.10 | $ | 0.20 | $ | 0.20 | $ | 0.20 | |||||||||||||||||||||||
Selected Operating Ratios(3): | |||||||||||||||||||||||||||||||||||||
Average yield earned on interest-earning assets | 3.70 | % | 4.09 | % | 3.96 | % | 4.42 | % | 5.08 | % | 5.64 | % | 5.75 | % | |||||||||||||||||||||||
Average rate paid on interest-bearing liabilities | 1.12 | 1.38 | 1.33 | 1.58 | 2.06 | 2.95 | 3.73 | ||||||||||||||||||||||||||||||
Average interest rate spread(4) | 2.58 | 2.71 | 2.63 | 2.84 | 3.02 | 2.69 | 2.02 | ||||||||||||||||||||||||||||||
Net interest margin(4) | 2.69 | 2.83 | 2.76 | 2.97 | 3.17 | 2.97 | 2.56 | ||||||||||||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 111.21 | 110.05 | 110.29 | 109.41 | 108.04 | 110.64 | 116.77 | ||||||||||||||||||||||||||||||
Net interest income after provision for loan losses to non-interest expense | 107.25 | 111.53 | 106.92 | 90.55 | 135.73 | 117.86 | 121.60 | ||||||||||||||||||||||||||||||
Total non-interest expense to total average assets | 2.41 | 2.34 | 2.33 | 2.15 | 2.07 | 2.17 | 1.88 | ||||||||||||||||||||||||||||||
Efficiency ratio(5) | 87.70 | 82.64 | 71.72 | 70.83 | 67.13 | 92.27 | 135.31 | ||||||||||||||||||||||||||||||
Return on average assets | 0.12 | 0.20 | 0.52 | 0.02 | 0.60 | (0.16 | ) | (0.89 | ) | ||||||||||||||||||||||||||||
Return on average equity | 0.95 | 1.68 | 4.43 | 0.20 | 5.58 | (1.32 | ) | (5.12 | ) | ||||||||||||||||||||||||||||
Average equity to average total assets | 12.32 | 11.58 | 11.71 | 10.90 | 10.78 | 12.28 | 15.86 |
At or For the Six Months Ended March 31, | At or For the Year Ended September 30, | ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | 2010 | 2009 | 2008(1) | |||||||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||
Asset Quality Ratios(3)(6): | |||||||||||||||||||||||||||||||||||||
Non-performing loans as a percent of total loans receivable(7) | 2.22 | % | 5.30 | % | 5.38 | % | 5.25 | % | 1.36 | % | 0.77 | % | 1.65 | % | |||||||||||||||||||||||
Non-performing assets as a percent of total assets(7) | 1.55 | 2.96 | 3.26 | 2.98 | 1.26 | 1.09 | 1.13 | ||||||||||||||||||||||||||||||
Allowance for loan losses as a percent of non-performing loans | 40.66 | 24.14 | 13.42 | 26.63 | 90.57 | 137.77 | 39.42 | ||||||||||||||||||||||||||||||
Allowance for loan losses as a percent of total loans | 0.89 | 1.23 | 0.71 | 1.36 | 1.20 | 1.03 | 0.62 | ||||||||||||||||||||||||||||||
Net charge-offs (recoveries) to average loans receivable | (0.47 | ) | 0.77 | 0.88 | 1.90 | 0.30 | 0.10 | 0.21 | |||||||||||||||||||||||||||||
Capital Ratios(6): | |||||||||||||||||||||||||||||||||||||
Tier 1 leverage ratio | |||||||||||||||||||||||||||||||||||||
Prudential Bancorp | 12.24 | 11.22 | 11.73 | 11.06 | 10.27 | 10.86 | 14.49 | ||||||||||||||||||||||||||||||
Prudential Savings Bank | 11.47 | 10.43 | 10.95 | 10.23 | 9.46 | 9.99 | 13.14 | ||||||||||||||||||||||||||||||
Tier 1 risk-based capital ratio | |||||||||||||||||||||||||||||||||||||
Prudential Bancorp | 26.74 | 27.07 | 27.51 | 25.54 | 23.12 | 24.59 | 31.20 | ||||||||||||||||||||||||||||||
Prudential Savings Bank | 25.06 | 25.16 | 25.69 | 23.62 | 21.28 | 22.61 | 28.74 | ||||||||||||||||||||||||||||||
Total risk-based capital ratio | |||||||||||||||||||||||||||||||||||||
Prudential Bancorp | 27.87 | 28.33 | 28.39 | 26.79 | 24.37 | 25.79 | 31.92 | ||||||||||||||||||||||||||||||
Prudential Savings Bank | 26.19 | 26.42 | 26.57 | 24.87 | 22.53 | 23.81 | 29.46 |
At June 30, 2013 | At September 30, 2012 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in Thousands) | ||||||||||||
Selected Financial and Other Data: | ||||||||||||
Total Assets | $ | 466,049 | $ | 490,504 | ||||||||
Cash and cash equivalents | 39,072 | 81,273 | ||||||||||
Investment and mortgage-backed securities: | ||||||||||||
Held-to-maturity | 84,792 | 63,110 | ||||||||||
Available-for-sale(1) | 43,364 | 65,975 | ||||||||||
Loans receivable, net | 283,174 | 260,684 | ||||||||||
Deposits | 402,955 | 425,602 | ||||||||||
FHLB advances | 340 | 483 | ||||||||||
Non-performing loans | 5,519 | 14,018 | ||||||||||
Non-performing assets | 6,195 | 15,990 | ||||||||||
Total stockholders’ equity, substantially restricted | 59,152 | 59,831 | ||||||||||
Banking offices | 7 | 7 |
Three Months Ended June 30, | Nine Months Ended June 30, | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2013 | 2012 | |||||||||||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||||||||||
Selected Operating Data: | ||||||||||||||||||||||
Total interest income | $ | 4,126 | $ | 4,828 | $ | 12,776 | $ | 14,624 | ||||||||||||||
Total interest expense | 1,037 | 1,432 | 3,396 | 4,439 | ||||||||||||||||||
Net interest income | 3,089 | 3,396 | 9,380 | 10,185 | ||||||||||||||||||
Provision for loan losses | — | 100 | — | 350 | ||||||||||||||||||
Net interest income after provision for loan losses | 3,089 | 3,296 | 9,380 | 9,835 | ||||||||||||||||||
Total non-interest income | 1,077 | 188 | 1,491 | 495 | ||||||||||||||||||
Total non-interest expense | 2,717 | 2,936 | 8,599 | 8,800 | ||||||||||||||||||
Income before income taxes | 1,449 | 548 | 2,272 | 1,530 | ||||||||||||||||||
Income tax expense | 764 | 88 | 1,301 | 582 | ||||||||||||||||||
Net income | $ | 685 | $ | 460 | $ | 971 | $ | 948 | ||||||||||||||
Basic earnings per share | $ | 0.07 | $ | 0.05 | $ | 0.10 | $ | 0.10 | ||||||||||||||
Diluted earnings per share | $ | 0.07 | $ | 0.05 | $ | 0.10 | $ | 0.10 | ||||||||||||||
Dividends paid per common share | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | ||||||||||||||
Selected Operating Ratios(2): | ||||||||||||||||||||||
Average yield earned on interest-earning assets | 3.62 | % | 4.03 | % | 3.70 | % | 4.07 | % | ||||||||||||||
Average rate paid on interest-bearing liabilities | 1.02 | 1.32 | 1.10 | 1.36 | ||||||||||||||||||
Average interest rate spread(3)(4) | 2.60 | 2.71 | 2.60 | 2.71 | ||||||||||||||||||
Net interest margin(3)(4) | 2.71 | 2.83 | 2.72 | 2.83 | ||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 111.86 | 110.34 | 110.46 | 110.14 | ||||||||||||||||||
Net interest income after provision for loan losses to non-interest expense | 113.69 | 112.48 | 109.08 | 111.76 | ||||||||||||||||||
Total non-interest expense to total average assets | 2.29 | 2.35 | 2.40 | 3.52 | ||||||||||||||||||
Efficiency ratio(5) | 65.22 | 81.92 | 79.10 | 82.40 | ||||||||||||||||||
Return on average assets(4) | 0.58 | 0.37 | 0.27 | 0.38 | ||||||||||||||||||
Return on average equity(4) | 4.65 | 3.13 | 2.19 | 3.26 | ||||||||||||||||||
Average equity to average total assets | 12.54 | 11.75 | 12.37 | 11.64 |
At or For Three Months Ended June 30, | At or For the Nine Months Ended June 30, | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2013 | 2012 | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Asset Quality Ratios(2)(6): | ||||||||||||||||||||||
Non-performing loans as a percent of total loans receivable(7) | 1.94 | % | 4.95 | % | 1.94 | % | 4.95 | % | ||||||||||||||
Non-performing assets as a percent of total assets(7) | 1.33 | 2.87 | 1.33 | 2.87 | ||||||||||||||||||
Allowance for loan losses as a percent of non-performing loans | 48.03 | 25.33 | 48.03 | 25.33 | ||||||||||||||||||
Allowance for loan losses as a percent of total loans | 0.93 | 1.23 | 0.93 | 1.23 | ||||||||||||||||||
Net charge-offs (recoveries) to average loans receivable | (0.05 | ) | 0.06 | (0.28 | ) | 0.33 | ||||||||||||||||
Capital Ratios(6): | ||||||||||||||||||||||
Tier 1 leverage ratio | ||||||||||||||||||||||
Prudential Bancorp | 12.64 | 11.35 | 12.64 | 11.35 | ||||||||||||||||||
Prudential Savings Bank | 11.87 | 10.56 | 11.87 | 10.56 | ||||||||||||||||||
Tier 1 risk-based capital ratio | ||||||||||||||||||||||
Prudential Bancorp | 27.59 | 26.89 | 27.59 | 26.89 | ||||||||||||||||||
Prudential Savings Bank | 25.91 | 25.04 | 25.91 | 25.04 | ||||||||||||||||||
Total risk-based capital ratio | ||||||||||||||||||||||
Prudential Bancorp | 28.80 | 28.15 | 28.80 | 28.15 | ||||||||||||||||||
Prudential Savings Bank | 27.12 | 26.29 | 27.12 | 26.29 |
Three Months Ended June 30, | |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | ||||||||||||||||||||||||||||||||||||
Average Balance | Interest | Average Yield/ Rate(1) | Average Balance | Interest | Average Yield/ Rate(1) | ||||||||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||||
Investment securities | $ | 92,209 | $ | 566 | 2.46 | % | $ | 80,634 | $ | 527 | 2.61 | % | |||||||||||||||||||||||||
Mortgage-backed securities | 46,862 | 405 | 3.47 | 96,401 | 985 | 4.09 | |||||||||||||||||||||||||||||||
Loans receivable(2) | 279,172 | 3,134 | 4.50 | 241,149 | 3,281 | 5.44 | |||||||||||||||||||||||||||||||
Other interest-earning assets | 39,458 | 21 | 0.21 | 61,501 | 35 | 0.23 | |||||||||||||||||||||||||||||||
Total interest-earning assets | 457,701 | 4,126 | 3.62 | 479,685 | 4,828 | 4.03 | |||||||||||||||||||||||||||||||
Non-interest-earning assets | 18,561 | 20,147 | |||||||||||||||||||||||||||||||||||
Total assets | 476,262 | 499,832 | |||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||||
Savings accounts | 76,571 | 63 | 0.33 | 70,284 | 100 | 0.57 | |||||||||||||||||||||||||||||||
Checking and money market accounts | 100,623 | 88 | 0.35 | 103,346 | 118 | 0.46 | |||||||||||||||||||||||||||||||
Certificate accounts | 229,933 | 885 | 1.54 | 259,200 | 1,212 | 1.87 | |||||||||||||||||||||||||||||||
Total deposits | 407,127 | 1,036 | 1.02 | 432,830 | 1,430 | 1.32 | |||||||||||||||||||||||||||||||
FHLB advances | 340 | — | 0.00 | 523 | 1 | 0.76 | |||||||||||||||||||||||||||||||
Real estate tax escrow accounts | 1,692 | 1 | 0.24 | 1,392 | 1 | 0.29 | |||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 409,159 | 1,037 | 1.02 | 434,745 | 1,432 | 1.32 | |||||||||||||||||||||||||||||||
Non-interest-bearing liabilities | 7,396 | 6,347 | |||||||||||||||||||||||||||||||||||
Total liabilities | 416,528 | 441,092 | |||||||||||||||||||||||||||||||||||
Stockholders' equity | 59,708 | 58,740 | |||||||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 476,262 | $ | 499,832 | |||||||||||||||||||||||||||||||||
Net interest-earning assets | $ | 50,575 | $ | 3,089 | $ | 44,940 | $ | 3,396 | |||||||||||||||||||||||||||||
Net interest income; interest rate spread | 2.60 | % | 2.71 | % | |||||||||||||||||||||||||||||||||
Net interest margin(3) | 2.71 | % | 2.83 | % | |||||||||||||||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 111.86 | % | 110.34 | % |
Nine Months Ended June 30, | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | |||||||||||||||||||||||||||||||
Average Balance | Interest | Average Yield/ Rate(1) | Average Balance | Interest | Average Yield/ Rate(1) | |||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||
Investment securities | $ | 83,415 | $ | 1,594 | 2.55 | % | $ | 85,915 | $ | 1,731 | 2.69 | % | ||||||||||||||||||||
Mortgage-backed securities | 57,820 | 1,583 | 3.66 | 97,713 | 3,004 | 4.37 | ||||||||||||||||||||||||||
Loans receivable(2) | 273,416 | 9,522 | 4.66 | 229,689 | 9,800 | 5.45 | ||||||||||||||||||||||||||
Other interest-earning assets | 46,411 | 77 | 0.22 | 62,232 | 89 | 0.19 | ||||||||||||||||||||||||||
Total interest-earning assets | 461,062 | 12,776 | 3.70 | 479,549 | 14,624 | 4.07 | ||||||||||||||||||||||||||
Non-interest-earning assets | 18,784 | 20,659 | ||||||||||||||||||||||||||||||
Total assets | 479,847 | 500,208 | ||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||
Savings accounts | 72,050 | 182 | 0.32 | 69,829 | 324 | 0.62 | ||||||||||||||||||||||||||
Checking and money market accounts | 100,780 | 269 | 0.36 | 104,069 | 391 | 0.50 | ||||||||||||||||||||||||||
Certificate accounts | 238,965 | 2,941 | 1.65 | 259,455 | 3,717 | 1.91 | ||||||||||||||||||||||||||
Total deposits | 411,795 | 3,392 | 1.09 | 433,353 | 4,432 | 1.36 | ||||||||||||||||||||||||||
FHLB advances | 353 | — | 0.00 | 547 | 3 | 0.73 | ||||||||||||||||||||||||||
Real estate tax escrow accounts | 1,798 | 4 | 0.30 | 1,483 | 4 | 0.36 | ||||||||||||||||||||||||||
Total interest-bearing liabilities | 413,946 | 3,396 | 1.10 | 435,383 | 4,439 | 1.36 | ||||||||||||||||||||||||||
Non-interest-bearing liabilities | 7,396 | 6,618 | ||||||||||||||||||||||||||||||
Total liabilities | 420,449 | 442,001 | ||||||||||||||||||||||||||||||
Stockholders' equity | 59,347 | 58,207 | ||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 479,846 | $ | 500,208 | ||||||||||||||||||||||||||||
Net interest-earning assets | $ | 47,116 | $ | 9,380 | $ | 44,166 | $ | 10,185 | ||||||||||||||||||||||||
Net interest income; interest rate spread | 2.60 | % | 2.71 | % | ||||||||||||||||||||||||||||
Net interest margin(3) | 2.72 | % | 2.83 | % | ||||||||||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 110.46 | % | 110.14 | % |
June 30, 2013 | March 31, 2013 | September 30, 2012 | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in Thousands) | |||||||||||||||||
Non-accruing loans: | |||||||||||||||||
One-to four-family residential | $ | 3,131 | $ | 4,128 | $ | 12,904 | (1) | ||||||||||
Multi-family residential | - | - | - | ||||||||||||||
Commercial real estate | 2,378 | (1) | 2,050 | (1) | 597 | ||||||||||||
Construction and land development | — | — | 517 | ||||||||||||||
Commercial business | — | — | — | ||||||||||||||
Consumer | 10 | 10 | — | ||||||||||||||
Total non—accruing loans | 5,519 | 6,178 | 14,018 | ||||||||||||||
Accruing loans 90 days or more past due: | |||||||||||||||||
One-to four-family residential | — | — | — | ||||||||||||||
Multi-family residential | — | — | — | ||||||||||||||
Commercial real estate | — | — | — | ||||||||||||||
Construction | — | — | — | ||||||||||||||
Commercial business | — | — | — | ||||||||||||||
Consumer | — | — | |||||||||||||||
Total accruing loans 90 days or more past due | — | — | — | ||||||||||||||
Total non-performing loans(2) | 5,519 | 6,178 | 14,018 | ||||||||||||||
Real estate owned, net(3) | 676 | 1,258 | 1,972 | ||||||||||||||
Total non-performing assets | $ | 6,195 | $ | 7,436 | $ | 15,990 | |||||||||||
Total non-performing loans as a percentage of loans, net | 1.95 | % | 2.22 | % | 5.38 | % | |||||||||||
Total non-performing loans as a percentage of total assets | 1.33 | % | 1.29 | % | 2.86 | % | |||||||||||
Total non-performing assets as a percentage of total assets | 1.33 | % | 1.55 | % | 3.26 | % |
Minimum of Offering Range | Midpoint of Offering Range | Maximum of Offering Range | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
5,278,542 Shares at $10.00 Per Share | Percent of Net Proceeds | 6,210,199 Shares at $10.00 Per Share | Percent of Net Proceeds | 7,141,602 Shares at $10.00 Per Share | Percent of Net Proceeds | |||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||
Offering proceeds | $ | 52,785 | $ | 62,102 | $ | 71,416 | ||||||||||||||||||||||||||
Less: offering expenses | (2,159 | ) | (2,338 | ) | (2,517 | ) | ||||||||||||||||||||||||||
Net offering proceeds | 50,626 | 100.0 | % | 59,764 | 100.0 | % | 68,899 | 100.0 | % | |||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||
Proceeds contributed to Prudential Savings Bank | (25,313 | ) | 50.00 | % | (29,882 | ) | 50.00 | % | (34,450 | ) | 50.00 | % | ||||||||||||||||||||
Proceeds used for loan to employee stock ownership plan | (2,111 | ) | 4.17 | (2,484 | ) | 4.16 | (2,857 | ) | 4.15 | |||||||||||||||||||||||
Proceeds used to repurchase shares for stock recognition plan | (2,111 | ) | 4.17 | (2,484 | ) | 4.16 | (2,857 | ) | 4.15 | |||||||||||||||||||||||
Proceeds remaining for Prudential Bancorp–New | $ | 21,091 | 41.66 | % | $ | 24,914 | 41.68 | % | $ | 28,735 | 41.70 | % |
Stock Price Per Share | Cash Dividends Per Share | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Quarter ended: | High | Low | |||||||||||||||
September 30, 2013 (through August 12, 2013) | $ | 10.12 | $ | 9.02 | $ | 0.00 | |||||||||||
June 30, 2013 | 9.97 | 8.01 | 0.00 | ||||||||||||||
March 31, 2013 | 9.17 | 6.75 | 0.00 | ||||||||||||||
December 31, 2012 | 7.07 | 5.85 | 0.00 | ||||||||||||||
September 30, 2012 | 6.31 | 5.47 | 0.00 | ||||||||||||||
June 30, 2012 | 5.59 | 5.21 | 0.00 | ||||||||||||||
March 31, 2012 | 5.99 | 5.15 | 0.00 | ||||||||||||||
December 31, 2011 | 5.37 | 4.80 | 0.00 | ||||||||||||||
September 30, 2011 | 6.29 | 5.05 | 0.00 | ||||||||||||||
June 30, 2011 | 8.00 | 5.60 | 0.00 | ||||||||||||||
March 31, 2011 | 7.95 | 6.05 | 0.05 | ||||||||||||||
December 31, 2010 | 7.33 | 5.50 | 0.05 |
Pro Forma at March 31, 2013 | ||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Prudential Savings Bank Historical at March 31, 2013 | Minimum of Offering Range | Midpoint of Offering Range | Maximum of Offering Range | |||||||||||||||||||||||||||||||||||||||
5,278,542 Shares At $10.00 per Share | 6,210,199 Shares At $10.00 Per Share | 7,141,602 Shares at $10.00 Per Share | ||||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||||||
Amount | Percent of Assets(1) | Amount | Percent of Assets(1) | Amount | Percent of Assets(1) | Amount | Percent of Assets(1) | |||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||
GAAP capital | $ | 56,448 | 11.78 | % | $ | 77,539 | 15.50 | % | $ | 81,362 | 16.14 | % | $ | 85,184 | 16.77 | % | ||||||||||||||||||||||||||
Tier 1 capital: | ||||||||||||||||||||||||||||||||||||||||||
Actual | $ | 55,535 | 11.47 | % | $ | 76,626 | 15.17 | % | $ | 80,449 | 15.81 | % | $ | 84,271 | 16.43 | % | ||||||||||||||||||||||||||
Requirement | 19,363 | 4.00 | 20,207 | 4.00 | 20,360 | 4.00 | 20,513 | 4.00 | ||||||||||||||||||||||||||||||||||
Excess | $ | 36,172 | 7.47 | % | $ | 56,419 | 11.17 | % | $ | 60,089 | 11.81 | % | $ | 63,758 | 12.43 | % | ||||||||||||||||||||||||||
Tier 1 risk-based capital: | ||||||||||||||||||||||||||||||||||||||||||
Actual | $ | 55,535 | 25.06 | % | $ | 76,626 | 33.93 | % | $ | 80,449 | 35.50 | % | $ | 84,271 | 37.06 | % | ||||||||||||||||||||||||||
Requirement | 8,866 | 4.00 | 9,035 | 4.00 | 9,065 | 4.00 | 9,096 | 4.00 | ||||||||||||||||||||||||||||||||||
Excess | $ | 46,669 | 21.06 | % | $ | 67,591 | 29.93 | % | $ | 71,384 | 31.50 | % | $ | 75,175 | 33.06 | % | ||||||||||||||||||||||||||
Total capital: | ||||||||||||||||||||||||||||||||||||||||||
Actual | $ | 58,047 | 26.19 | % | $ | 79,138 | 35.04 | % | $ | 82,961 | 36.61 | % | $ | 86,783 | 38.16 | % | ||||||||||||||||||||||||||
Requirement | 17,732 | 8.00 | 18,069 | 8.00 | 18,130 | 8.00 | 18,191 | 8.00 | ||||||||||||||||||||||||||||||||||
Excess | $ | 40,315 | 18.19 | % | $ | 61,069 | 27.04 | % | $ | 64,831 | 28.61 | % | $ | 68,592 | 30.16 | % | ||||||||||||||||||||||||||
Reconciliation of capital infused into Prudential Savings Bank: | ||||||||||||||||||||||||||||||||||||||||||
Net proceeds infused | $ | 25,313 | $ | 29,882 | $ | 34,450 | ||||||||||||||||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||||||||||||
Common stock acquired by employee stock ownership plan | (2,111 | ) | (2,484 | ) | (2,857 | ) | ||||||||||||||||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||||||||||||
Shares acquired by stock recognition plan | (2,111 | ) | (2,484 | ) | (2,857 | ) | ||||||||||||||||||||||||||||||||||||
Pro forma increase in GAAP and regulatory capital | $ | 21,091 | $ | 24,914 | $ | 28,736 |
Prudential Bancorp–New — Pro Forma Based Upon Sale at $10.00 Per Share | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Existing Prudential Bancorp Historical Capitalization | 5,278,542 Shares (Minimum of Offering Range) | 6,210,199 Shares (Midpoint of Offering Range) | 7,141,602 Shares (Maximum of Offering Range) | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||
Deposits(1) | $ | 416,097 | $ | 416,097 | $ | 416,097 | $ | 416,097 | ||||||||||||||
FHLB advances | 340 | 340 | 340 | 340 | ||||||||||||||||||
Total deposits and FHLB advances | $ | 416,437 | $ | 416,437 | $ | 416,437 | $ | 416,437 | ||||||||||||||
Stockholders’ equity: | ||||||||||||||||||||||
Preferred stock, $.01 par value, 10,000,000 shares authorized; none to be issued | $ | — | $ | — | $ | — | $ | — | ||||||||||||||
Common stock, $.01 par value, 40,000,000 shares authorized; shares to be issued as reflected(2) | 126 | 71 | 83 | 95 | ||||||||||||||||||
Additional paid-in capital(2) | 54,932 | 105,613 | 114,739 | 123,862 | ||||||||||||||||||
Retained earnings(3) | 38,510 | 38,510 | 38,510 | 38,510 | ||||||||||||||||||
Plus: | ||||||||||||||||||||||
Equity received from mutual holding company | — | 728 | 728 | 728 | ||||||||||||||||||
Less: | ||||||||||||||||||||||
Accumulated other comprehensive income | 913 | 913 | 913 | 913 | ||||||||||||||||||
Common stock held by the employee stock ownership plan(4) | (2,676 | ) | (4,787 | ) | (5,160 | ) | (5,533 | ) | ||||||||||||||
Common stock held by the new recognition and retention plan(5) | — | (2,111 | ) | (2,484 | ) | (2,857 | ) | |||||||||||||||
Treasury stock | (31,625 | ) | (31,625 | ) | (31,625 | ) | (31,625 | ) | ||||||||||||||
Total stockholders’ equity | $ | 60,180 | $ | 107,312 | $ | 115,704 | $ | 124,093 | ||||||||||||||
Ratio of total stockholders’ equity to total assets | 12.56 | % | 20.39 | % | 21.64 | % | 22.85 | % |
At or For the Six Months Ended March 31, 2013 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
5,278,542 Shares Sold at $10.00 per Share (Minimum of Range) | 6,210,199 Shares Sold at $10.00 per Share (Midpoint of Range) | 7,141,602 Shares Sold at $10.00 per Share (Maximum of Range) | |||||||||||||||
(Dollars in Thousands, Except per Share Amounts) | |||||||||||||||||
Gross proceeds | $ | 52,785 | $ | 62,102 | $ | 71,416 | |||||||||||
Less: estimated offering expenses | (2,159 | ) | (2,338 | ) | (2,517 | ) | |||||||||||
Estimated net proceeds | $ | 50,626 | $ | 59,764 | $ | 68,899 | |||||||||||
Less: common stock acquired by employee stock ownership plan(1) | (2,111 | ) | (2,484 | ) | (2,857 | ) | |||||||||||
Less: common stock to be acquired by recognition and retention plan(2) | (2,111 | ) | (2,484 | ) | (2,857 | ) | |||||||||||
Plus: assets received from mutual holding company | 728 | 728 | 728 | ||||||||||||||
Estimated net investable proceeds | $ | 47,132 | $ | 55,524 | $ | 63,913 | |||||||||||
Pro Forma Net Income: | |||||||||||||||||
Pro forma net income: | |||||||||||||||||
Historical | $ | 286 | $ | 286 | $ | 286 | |||||||||||
Pro forma income on net investable proceeds(3): | 229 | 269 | 310 | ||||||||||||||
Less: pro forma employee stock ownership plan adjustments(1) | (35 | ) | (41 | ) | (47 | ) | |||||||||||
Less: pro forma restricted stock award expense(2) | (139 | ) | (164 | ) | (189 | ) | |||||||||||
Less: pro forma stock option expense(4) | (255 | ) | (301 | ) | (346 | ) | |||||||||||
Pro forma net income | $ | 86 | $ | 49 | $ | 14 | |||||||||||
Pro forma net income per share: | |||||||||||||||||
Historical(5) | $ | 0.04 | $ | 0.04 | $ | 0.03 | |||||||||||
Pro forma income on net investable proceeds: | 0.04 | 0.04 | 0.04 | ||||||||||||||
Less: pro forma employee stock ownership plan adjustments(1) | (0.01 | ) | (0.01 | ) | (0.01 | ) | |||||||||||
Less: pro forma restricted stock award expense(2) | (0.02 | ) | (0.02 | ) | (0.02 | ) | |||||||||||
Less: pro forma stock option expense(4) | (0.04 | ) | (0.04 | ) | (0.04 | ) | |||||||||||
Pro forma net income per share | $ | 0.01 | $ | 0.01 | $ | — | |||||||||||
Offering price as a multiple of pro forma net income per share | 500.0 | x | 500.0 | x | N/M | ||||||||||||
Number of shares used to calculate pro forma net income per share(6) | 6,587,876 | 7,749,864 | 8,912,835 | ||||||||||||||
Pro Forma Stockholders’ Equity: | |||||||||||||||||
Pro forma stockholders’ equity (book value)(4): | |||||||||||||||||
Historical | 60,180 | 60,180 | 60,180 | ||||||||||||||
Estimated net proceeds | 50,626 | 59,764 | 68,899 | ||||||||||||||
Plus: equity increase from mutual holding company | 728 | 728 | 728 | ||||||||||||||
Less: common stock acquired by employee stock ownership plan(1) | (2,111 | ) | (2,484 | ) | (2,857 | ) | |||||||||||
Less: common stock to be acquired by recognition and retention plan(2) | (2,111 | ) | (2,484 | ) | (2,857 | ) | |||||||||||
Pro forma stockholders’ equity | $ | 107,312 | $ | 115,704 | $ | 124,093 | |||||||||||
Pro forma stockholders’ equity per share(5): | |||||||||||||||||
Historical | $ | 8.53 | $ | 7.25 | $ | 6.30 | |||||||||||
Estimated net proceeds | 7.18 | 7.20 | 7.22 | ||||||||||||||
Plus: equity increase from mutual holding company | 0.10 | 0.09 | 0.08 | ||||||||||||||
Less: common stock acquired by employee stock ownership plan(1) | (0.30 | ) | (0.30 | ) | (0.30 | ) | |||||||||||
Less: common stock to be acquired by recognition and retention plan(2) | (0.30 | ) | (0.30 | ) | (0.30 | ) | |||||||||||
Pro forma stockholders’ equity per share | $ | 15.21 | $ | 13.94 | $ | 13.00 | |||||||||||
Offering price as a percentage of pro forma stockholders’ equity per share | 65.75 | % | 71.74 | % | 76.92 | % | |||||||||||
Number of shares used to calculate pro forma stockholders’ equity per share(6) | 7,055,000 | 8,300,000 | 9,545,000 |
At or For the Year Ended September 30, 2012 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
5,278,542 Shares Sold at $10.00 per Share (Minimum of Range) | 6,210,199 Shares Sold at $10.00 per Share (Midpoint of Range) | 7,141,602 Shares Sold at $10.00 per Share (Maximum of Range) | |||||||||||||||
(Dollars in Thousands, Except per Share Amounts) | |||||||||||||||||
Gross proceeds | $ | 52,785 | $ | 62,102 | $ | 71,416 | |||||||||||
Less: estimated offering expenses | (2,159 | ) | (2,338 | ) | (2,517 | ) | |||||||||||
Estimated net proceeds | $ | 50,626 | $ | 59,764 | $ | 68,899 | |||||||||||
Less: common stock acquired by employee stock ownership plan(1) | (2,111 | ) | (2,484 | ) | (2,857 | ) | |||||||||||
Less: common stock to be acquired by recognition and retention plan(2) | (2,111 | ) | (2,484 | ) | (2,857 | ) | |||||||||||
Plus: assets received from mutual holding company | 728 | 728 | 728 | ||||||||||||||
Estimated net investable proceeds | $ | 47,132 | $ | 55,524 | $ | 63,913 | |||||||||||
Pro Forma Net Income: | |||||||||||||||||
Pro forma net income: | |||||||||||||||||
Historical | $ | 2,593 | $ | 2,593 | $ | 2,593 | |||||||||||
Pro forma income on net investable proceeds(3): | 457 | 539 | 620 | ||||||||||||||
Less: pro forma employee stock ownership plan adjustments(1) | (70 | ) | (82 | ) | (94 | ) | |||||||||||
Less: pro forma restricted stock award expense(2) | (279 | ) | (328 | ) | (377 | ) | |||||||||||
Less: pro forma stock option expense(4) | (511 | ) | (601 | ) | (691 | ) | |||||||||||
Pro forma net income | $ | 2,190 | $ | 2,121 | $ | 2,051 | |||||||||||
Pro forma net income per share: | |||||||||||||||||
Historical(5) | $ | 0.40 | $ | 0.34 | $ | 0.29 | |||||||||||
Pro forma income on net investable proceeds: | 0.07 | 0.07 | 0.07 | ||||||||||||||
Less: pro forma employee stock ownership plan adjustments(1) | (0.01 | ) | (0.01 | ) | (0.01 | ) | |||||||||||
Less: pro forma restricted stock award expense(2) | (0.04 | ) | (0.04 | ) | (0.04 | ) | |||||||||||
Less: pro forma stock option expense(4) | (0.08 | ) | (0.08 | ) | (0.08 | ) | |||||||||||
Pro forma net income per share | $ | 0.34 | $ | 0.28 | $ | 0.23 | |||||||||||
Offering price as a multiple of pro forma net income per share | 29.41 | x | 35.71 | x | 43.48 | x | |||||||||||
Number of shares used to calculate pro forma net income per share(6) | 6,515,828 | 7,665,108 | 8,815,359 | ||||||||||||||
Pro Forma Stockholders’ Equity: | |||||||||||||||||
Pro forma stockholders’ equity (book value)(4): | |||||||||||||||||
Historical | 59,831 | 59,831 | 59,831 | ||||||||||||||
Estimated net proceeds | 50,626 | 59,764 | 68,899 | ||||||||||||||
Plus: equity increase from mutual holding company | 728 | 728 | 728 | ||||||||||||||
Less: common stock acquired by employee stock ownership plan(1) | (2,111 | ) | (2,484 | ) | (2,857 | ) | |||||||||||
Less: common stock to be acquired by recognition and retention plan(2) | (2,111 | ) | (2,484 | ) | (2,857 | ) | |||||||||||
Pro forma stockholders’ equity | $ | 106,963 | $ | 115,355 | $ | 123,744 | |||||||||||
Pro forma stockholders’ equity per share(5): | |||||||||||||||||
Historical | $ | 8.48 | $ | 7.21 | $ | 6.27 | |||||||||||
Estimated net proceeds | 7.18 | 7.20 | 7.22 | ||||||||||||||
Plus: equity increase from mutual holding company | 0.10 | 0.09 | 0.08 | ||||||||||||||
Less: common stock acquired by employee stock ownership plan(1) | (0.30 | ) | (0.30 | ) | (0.30 | ) | |||||||||||
Less: common stock to be acquired by recognition and retention plan(2) | (0.30 | ) | (0.30 | ) | (0.30 | ) | |||||||||||
Pro forma stockholders’ equity per share | $ | 15.16 | $ | 13.90 | $ | 12.96 | |||||||||||
Offering price as a percentage of pro forma stockholders’ equity per share | 65.96 | % | 71.94 | % | 77.16 | % | |||||||||||
Number of shares used to calculate pro forma stockholders’ equity per share(6) | 7,055,000 | 8,300,000 | 9,545,000 |
Total Amounts Committed at March 31, 2013 | Amount of Commitment Expiration — Per Period | ||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Less than 1 Year | 1 – 3 Years | 3 – 5 Years | After 5 Years | ||||||||||||||||||||||||
(In Thousands) | |||||||||||||||||||||||||||
Letters of credit | $ | 187 | $ | 187 | $ | — | $ | — | $ | — | |||||||||||||||||
Lines of credit(1) | 6,100 | — | — | — | 6,100 | ||||||||||||||||||||||
Undisbursed portions of loans in process | 1,872 | 1,757 | 115 | — | — | ||||||||||||||||||||||
Commitments to originate loans | 7,529 | 7,529 | — | — | — | ||||||||||||||||||||||
Total commitments | $ | 15,688 | $ | 9,473 | $ | 115 | $ | — | $ | 6,100 |
Total Amounts Committed at September 30, 2012 | Amount of Commitment Expiration — Per Period | ||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Less than 1 Year | 1 – 3 Years | 3 – 5 Years | After 5 Years | ||||||||||||||||||||||||
(In Thousands) | |||||||||||||||||||||||||||
Letters of credit | $ | 167 | $ | 167 | $ | — | $ | — | $ | — | |||||||||||||||||
Lines of credit(1) | 6,471 | — | — | — | 6,471 | ||||||||||||||||||||||
Undisbursed portions of loans in process | 1,629 | 1,435 | 194 | — | — | ||||||||||||||||||||||
Commitments to originate loans | 14,054 | 14,054 | — | — | — | ||||||||||||||||||||||
Total commitments | $ | 22,321 | $ | 15,656 | $ | 194 | $ | — | $ | 6,471 |
At March 31, 2013 — Payments Due By Period | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total | Less than 1 Year | 1 – 3 Years | 3 – 5 Years | After 5 Years | |||||||||||||||||||||||
(In Thousands) | |||||||||||||||||||||||||||
Certificates of deposit | $ | 236,220 | $ | 141,425 | $ | 53,103 | $ | 41,692 | $ | — | |||||||||||||||||
FHLB advances(1) | 340 | 340 | — | — | |||||||||||||||||||||||
Total long-term debt | |||||||||||||||||||||||||||
Advances from borrowers for taxes and insurance | 1,266 | 1,266 | — | — | — | ||||||||||||||||||||||
Operating lease obligations | 171 | 79 | 92 | — | — | ||||||||||||||||||||||
Total contractual obligations | $ | 237,997 | $ | 142,770 | $ | 53,535 | $ | 41,692 | $ | — |
At September 30, 2012 — Payments Due By Period | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total | Less than 1 Year | 1 – 3 Years | 3 – 5 Years | After 5 Years | |||||||||||||||||||||||
(In Thousands) | |||||||||||||||||||||||||||
Certificates of deposit | $ | 247,414 | $ | 121,984 | $ | 105,863 | $ | 28,390 | $ | — | |||||||||||||||||
FHLB advances(1) | 483 | 143 | 340 | — | — | ||||||||||||||||||||||
Total long-term debt | 247,897 | 122,127 | 106,203 | 28,390 | — | ||||||||||||||||||||||
Advances from borrowers for taxes and insurance | 1,273 | 1,273 | — | — | — | ||||||||||||||||||||||
Operating lease obligations | 211 | 79 | 132 | — | — | ||||||||||||||||||||||
Total contractual obligations | $ | 249,381 | $ | 123,479 | $ | 106,335 | $ | 28,390 | $ | — |
Six Months Ended March 31, | |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Yield/Rate at March 31, 2013 | 2013 | 2012 | |||||||||||||||||||||||||||||||||||
Average Balance | Interest | Average Yield/ Rate(1) | Average Balance | Interest | Average Yield/ Rate(1) | ||||||||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||||
Investment securities | 2.50 | % | $ | 81,182 | $ | 1,028 | 2.53 | % | $ | 88,556 | $ | 1,203 | 2.72 | % | |||||||||||||||||||||||
Mortgage-backed securities | 3.26 | 64,883 | 1,178 | 3.63 | 89,369 | 2,019 | 4.52 | ||||||||||||||||||||||||||||||
Loans receivable(2) | 4.52 | 270,611 | 6,388 | 4.72 | 238,958 | 6,519 | 5.46 | ||||||||||||||||||||||||||||||
Other interest-earning assets | 0.20 | 51,035 | 56 | 0.22 | 62,598 | 55 | 0.16 | ||||||||||||||||||||||||||||||
Total interest-earning assets | 3.52 | 467,711 | 8,650 | 3.70 | 479,481 | 9,796 | 4.09 | ||||||||||||||||||||||||||||||
Non-interest-earning assets | 20,085 | 20,916 | |||||||||||||||||||||||||||||||||||
Total assets | 487,796 | 500,397 | |||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||||
Savings accounts | 0.20 | 71,314 | 119 | 0.33 | 69,601 | 224 | 0.64 | ||||||||||||||||||||||||||||||
Checking and money market accounts | 0.33 | 104,512 | 181 | 0.35 | 104,431 | 274 | 0.52 | ||||||||||||||||||||||||||||||
Certificate accounts | 1.66 | 245,528 | 2,057 | 1.70 | 259,583 | 2,504 | 1.93 | ||||||||||||||||||||||||||||||
Total deposits | 1.08 | 418,354 | 2,357 | 1.13 | 433,615 | 3,002 | 1.38 | ||||||||||||||||||||||||||||||
FHLB advances | — | 359 | — | 0.00 | 559 | 2 | 0.72 | ||||||||||||||||||||||||||||||
Real estate tax escrow accounts | 0.20 | 1,853 | 2 | 0.22 | 1,528 | 3 | 0.39 | ||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 1.08 | 420,566 | 2,359 | 1.12 | 435,702 | 3,007 | 1.38 | ||||||||||||||||||||||||||||||
Non-interest-bearing liabilities | 7,135 | 6,755 | |||||||||||||||||||||||||||||||||||
Total liabilities | 427,701 | 442,457 | |||||||||||||||||||||||||||||||||||
Stockholders’ equity | 60,095 | 57,940 | |||||||||||||||||||||||||||||||||||
Total liabilities and stockholders’ equity | 487,796 | 500,397 | |||||||||||||||||||||||||||||||||||
Net interest-earning assets | $ | 47,145 | $ | 6,291 | $ | 43,779 | $ | 6,789 | |||||||||||||||||||||||||||||
Net interest income; interest rate spread | 2.44 | % | 2.58 | % | 2.71 | % | |||||||||||||||||||||||||||||||
Net interest margin(3) | 2.69 | % | 2.83 | % | |||||||||||||||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 111.21 | % | 110.05 | % |
Year Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | 2010 | |||||||||||||||||||||||||||||||||||||||||||||
Average Balance | Interest | Average Yield/Rate | Average Balance | Interest | Average Yield/Rate | Average Balance | Interest | Average Yield/Rate | |||||||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||||||||||||||
Investment securities | $ | 77,224 | $ | 2,102 | 2.72 | % | $ | 107,065 | $ | 3,569 | 3.33 | % | $ | 117,655 | $ | 5,431 | 4.62 | % | |||||||||||||||||||||||||||||
Mortgage-backed securities | 89,089 | 3,726 | 4.18 | 89,666 | 4,300 | 4.80 | 92,294 | 4,721 | 5.12 | ||||||||||||||||||||||||||||||||||||||
Loans receivable(2) | 242,780 | 13,008 | 5.36 | 246,188 | 13,724 | 5.57 | 254,781 | 14,914 | 5.85 | ||||||||||||||||||||||||||||||||||||||
Other interest-earning assets | 70,024 | 143 | 0.20 | 47,918 | 92 | 0.19 | 29,543 | 43 | 0.15 | ||||||||||||||||||||||||||||||||||||||
Total interest-earning assets | 479,117 | 18,979 | 3.96 | 490,837 | 21,685 | 4.42 | 494,273 | 25,109 | 5.08 | ||||||||||||||||||||||||||||||||||||||
Non-interest-earning assets | 20,818 | 21,210 | 26,092 | ||||||||||||||||||||||||||||||||||||||||||||
Total assets | 499,935 | 512,047 | 520,365 | ||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
Savings accounts | 70,186 | 396 | 0.56 | 69,741 | 695 | 1.00 | 69,363 | 1,224 | 1.76 | ||||||||||||||||||||||||||||||||||||||
Checking and money market accounts | 103,988 | 490 | 0.47 | 105,046 | 779 | 0.74 | 105,724 | 1,119 | 1.06 | ||||||||||||||||||||||||||||||||||||||
Certificate accounts | 258,154 | 4,884 | 1.89 | 271,758 | 5,612 | 2.07 | 264,082 | 6,321 | 2.39 | ||||||||||||||||||||||||||||||||||||||
Total deposits | 432,328 | 5,770 | 1.33 | 446,545 | 7,086 | 1.59 | 439,169 | 8,664 | 1.97 | ||||||||||||||||||||||||||||||||||||||
FHLB advances | 537 | 4 | 0.74 | 591 | 6 | 1.02 | 16,676 | 746 | 4.47 | ||||||||||||||||||||||||||||||||||||||
Real estate tax escrow accounts | 1,561 | 5 | 0.32 | 1,477 | 5 | 0.34 | 1,638 | 6 | 0.37 | ||||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 434,426 | 5,779 | 1.33 | 448,613 | 7,097 | 1.58 | 457,483 | 9,416 | 2.06 | ||||||||||||||||||||||||||||||||||||||
Non-interest-bearing liabilities | 6,979 | 7,624 | 6,794 | ||||||||||||||||||||||||||||||||||||||||||||
Total liabilities | 441,405 | 456,237 | 464,277 | ||||||||||||||||||||||||||||||||||||||||||||
Stockholders’ equity | 58,530 | 55,810 | 56,088 | ||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and stockholders’ equity | 499,935 | 512,047 | 520,365 | ||||||||||||||||||||||||||||||||||||||||||||
Net interest-earning assets | $ | 44,691 | $ | 42,224 | $ | 36,790 | |||||||||||||||||||||||||||||||||||||||||
Net interest income; interest rate spread | $ | 13,200 | 2.63 | % | $ | 14,588 | 2.84 | % | $ | 15,693 | 3.02 | % | |||||||||||||||||||||||||||||||||||
Net interest margin(3) | 2.76 | % | 2.97 | % | 3.17 | % | |||||||||||||||||||||||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 110.29 | % | 109.41 | % | 108.04 | % |
Six Months Ended March 31, 2013 vs. 2012 | Year Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 vs. 2011 | 2011 vs. 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Increase (Decrease) Due to | Increase (Decrease) Due to | Increase (Decrease) Due to | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Volume | Rate | Rate/ Volume | Total Increase (Decrease) | Rate | Volume | Rate/ Volume | Total Increase (Decrease) | Rate | Volume | Rate/ Volume | Total Increase (Decrease) | |||||||||||||||||||||||||||||||||||||||||||||||||||
(In Thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investment securities | $ | (100 | ) | $ | (82 | ) | $ | 7 | $ | (175 | ) | $ | (655 | ) | $ | (995 | ) | $ | 183 | $ | (1,467 | ) | $ | (1,509 | ) | $ | (489 | ) | $ | 135 | $ | (1,863 | ) | |||||||||||||||||||||||||||||
Mortgage-backed securities | (554 | ) | (396 | ) | 109 | (841 | ) | (550 | ) | (28 | ) | 4 | (574 | ) | (295 | ) | (134 | ) | 8 | (421 | ) | |||||||||||||||||||||||||||||||||||||||||
Loans receivable, net | 863 | (878 | ) | (116 | ) | (131 | ) | (533 | ) | (190 | ) | 7 | (716 | ) | (711 | ) | (503 | ) | 24 | (1,190 | ) | |||||||||||||||||||||||||||||||||||||||||
Other interest-earning assets | (12 | ) | 3 | 10 | 1 | 6 | 42 | 3 | 51 | 14 | 27 | 9 | 50 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total interest income | 197 | (1,353 | ) | 10 | (1,146 | ) | (1,732 | ) | (1,171 | ) | 197 | (2,706 | ) | (2,501 | ) | (1,099 | ) | 176 | (3,424 | ) | ||||||||||||||||||||||||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings accounts | 6 | (108 | ) | (3 | ) | (105 | ) | (302 | ) | 4 | (1 | ) | (299 | ) | (533 | ) | 7 | (4 | ) | (530 | ) | |||||||||||||||||||||||||||||||||||||||||
Checking and money market accounts (interest-bearing and non-interest bearing) | — | (93 | ) | — | (93 | ) | (284 | ) | (8 | ) | 3 | (289 | ) | (335 | ) | (7 | ) | 2 | (340 | ) | ||||||||||||||||||||||||||||||||||||||||||
Certificate accounts | (165 | ) | (302 | ) | 20 | (447 | ) | (471 | ) | (281 | ) | 24 | (728 | ) | (868 | ) | 184 | (25 | ) | (709 | ) | |||||||||||||||||||||||||||||||||||||||||
Total deposits | (159 | ) | (503 | ) | 17 | (645 | ) | (1,057 | ) | (285 | ) | 26 | (1,316 | ) | (1,736 | ) | 184 | (27 | ) | (1,579 | ) | |||||||||||||||||||||||||||||||||||||||||
FHLB advances | (1 | ) | (2 | ) | — | (3 | ) | (1 | ) | (1 | ) | — | (2 | ) | (577 | ) | (720 | ) | 557 | (740 | ) | |||||||||||||||||||||||||||||||||||||||||
Total interest expense | (160 | ) | (505 | ) | 17 | (648 | ) | (1,058 | ) | (286 | ) | 26 | (1,318 | ) | (2,313 | ) | (536 | ) | 530 | (2,319 | ) | |||||||||||||||||||||||||||||||||||||||||
Increase (decrease) in net interest income | $ | 357 | $ | (848 | ) | $ | (7 | ) | $ | (498 | ) | $ | (674 | ) | $ | (885 | ) | $ | 171 | $ | (1,388 | ) | $ | (188 | ) | $ | (563 | ) | $ | (354 | ) | $ | (1,105 | ) |
3 Months or Less | More than 3 Months to 1 Year | More than 1 Year to 3 Years | More than 3 Years to 5 Years | More than 5 Years | Total Amount | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||
Interest-earning assets(1): | ||||||||||||||||||||||||||||||||
Investment and mortgage-backed securities(2) | $ | 6,412 | $ | 17,755 | $ | 16,951 | $ | 10,528 | $ | 97,662 | $ | 149,308 | ||||||||||||||||||||
Loans receivable(3) | 32,029 | 48,342 | 93,750 | 46,702 | 58,437 | 279,260 | ||||||||||||||||||||||||||
Other interest-earning assets(4) | 32,826 | — | — | — | — | 32,826 | ||||||||||||||||||||||||||
Total interest-earning assets | 71,267 | 66,097 | 110,701 | 57,230 | 156,099 | 461,394 | ||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||
Savings accounts | 1,923 | 5,110 | 9,869 | 9,049 | 47,278 | 73,229 | ||||||||||||||||||||||||||
Checking and money market accounts | 3,957 | 11,871 | 23,657 | 17,765 | 46,282 | 103,532 | ||||||||||||||||||||||||||
Certificate accounts | 55,226 | 86,199 | 53,103 | 41,692 | — | 236,220 | ||||||||||||||||||||||||||
FHLB advances | — | — | 340 | — | — | 340 | ||||||||||||||||||||||||||
Real estate tax escrow accounts | 1,266 | — | — | — | — | 1,266 | ||||||||||||||||||||||||||
Total interest-bearing liabilities | 62,372 | 103,180 | 86,969 | 68,506 | 93,560 | 414,587 | ||||||||||||||||||||||||||
Interest-earning assets less interest-bearing liabilities | $ | 8,895 | $ | (37,083 | ) | $ | 23,732 | $ | (11,276 | ) | $ | 62,539 | $ | 46,807 | ||||||||||||||||||
Cumulative interest-rate sensitivity gap(5) | $ | 8,895 | $ | (28,188 | ) | $ | (4,456 | ) | $ | (15,732 | ) | $ | 46,807 | |||||||||||||||||||
Cumulative interest-rate gap as a percentage of total assets at March 31, 2013 | 1.86 | % | (5.88 | )% | (0.93 | )% | (3.28 | )% | 9.77 | % | ||||||||||||||||||||||
Cumulative interest-earning assets as a percentage of cumulative interest-bearing liabilities at March 31, 2013 | 114.26 | % | 82.97 | % | 98.24 | % | 95.10 | % | 111.29 | % |
Change in Interest Rates In Basis Points (Rate Shock) | Net Portfolio Value | NPV as % of Portfolio Value of Assets | |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount | $ Change | % Change | NPV Ratio | Change | |||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||
300 | $ | 48,130 | $ | (32,171 | ) | (40.06 | )% | 11.29 | % | (5.21 | )% | ||||||||||||||||
200 | 59,451 | (20,850 | ) | (25.96 | ) | 13.32 | (3.18 | ) | |||||||||||||||||||
100 | 71,057 | (9,244 | ) | (11.51 | ) | 15.20 | (1.30 | ) | |||||||||||||||||||
Static | 80,301 | — | — | 16.50 | — | ||||||||||||||||||||||
(100) | 79,887 | (414 | ) | (0.52 | ) | 16.10 | (0.40 | ) | |||||||||||||||||||
(200) | 80,366 | 65 | 0.08 | 15.95 | (0.55 | ) | |||||||||||||||||||||
(300) | 87,379 | 7,078 | 8.81 | 17.04 | 0.54 |
March 31, 2013 | September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
One- to four-family residential(1) | $ | 241,968 | 86.07 | % | $ | 222,793 | 84.64 | % | $ | 196,533 | 79.53 | % | $ | 197,164 | 74.96 | % | $ | 201,396 | 75.98 | % | $ | 191,344 | 74.02 | % | ||||||||||||||||||||||||||||||||||||||
Multi-family residential | 4,751 | 1.69 | 5,051 | 1.92 | 5,723 | 2.32 | 4,006 | 1.52 | 4,178 | 1.58 | 2,801 | 1.08 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial real estate | 18,599 | 6.62 | 19,333 | 7.35 | 21,175 | 8.57 | 19,710 | 7.49 | 19,907 | 7.51 | 20,518 | 7.94 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Construction and land development | 14,800 | 5.26 | 14,873 | 5.65 | 22,226 | 9.00 | 40,650 | 15.46 | 36,764 | 13.87 | 42,634 | 16.49 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total real estate loans | 280,118 | 99.64 | 262,050 | 99.56 | 245,657 | 99.42 | 261,530 | 99.43 | 262,245 | 98.94 | 257,297 | 99.53 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial business | 593 | 0.21 | 632 | 0.24 | 814 | 0.33 | 893 | 0.34 | 2,232 | 0.84 | 465 | 0.18 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consumer | 421 | 0.15 | 523 | 0.20 | 613 | 0.25 | 595 | 0.23 | 586 | 0.22 | 739 | 0.29 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total loans | 281,132 | 100.00 | % | 263,205 | 100.00 | % | 247,084 | 100.00 | % | 263,018 | 100.00 | % | 265,063 | 100.00 | % | 258,501 | 100.00 | % | ||||||||||||||||||||||||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Undisbursed portion of loans in process | 1,872 | 1,629 | 3,773 | 5,366 | 6,281 | 13,515 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred loan costs | (1,489 | ) | (989 | ) | (564 | ) | (590 | ) | (644 | ) | (574 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses | 2,512 | 1,881 | 3,364 | 3,151 | 2,732 | 1,591 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net loans | $ | 278,237 | $ | 260,684 | $ | 240,511 | $ | 255,091 | $ | 256,694 | $ | 243,969 |
March 31, 2013 | |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
One-to Four- Family Residential | Multi-family Residential | Commercial Real Estate | Construction and Land Development | Commercial Business | Consumer | Total | |||||||||||||||||||||||||||||||
(In Thousands) | |||||||||||||||||||||||||||||||||||||
Amounts due after March 31, 2013 in: | |||||||||||||||||||||||||||||||||||||
One year or less | $ | 10,193 | $ | 1 | $ | 1,296 | $ | 6,632 | $ | — | $ | 70 | $ | 18,192 | |||||||||||||||||||||||
After one year through two years | 4,866 | — | 1,233 | 3,950 | 8 | 111 | 10,168 | ||||||||||||||||||||||||||||||
After two years through three years | 3,309 | 167 | 3,261 | 3,746 | 42 | 38 | 10,563 | ||||||||||||||||||||||||||||||
After three years through five years | 8,837 | 1,976 | 4,753 | 472 | — | 122 | 16,160 | ||||||||||||||||||||||||||||||
After five years through ten years | 57,038 | 2,128 | 7,372 | — | 88 | 80 | 66,706 | ||||||||||||||||||||||||||||||
After ten years through fifteen years | 69,671 | 373 | 311 | — | 323 | — | 70,678 | ||||||||||||||||||||||||||||||
After fifteen years | 88,054 | 106 | 373 | — | 132 | — | 88,665 | ||||||||||||||||||||||||||||||
Total | $ | 241,968 | $ | 4,751 | $ | 18,599 | $ | 14,800 | $ | 593 | $ | 421 | $ | 281,132 |
September 30, 2012 | |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
One-to Four- Family Residential | Multi-family Residential | Commercial Real Estate | Construction and Land Development | Commercial Business | Consumer | Total | |||||||||||||||||||||||||||||||
(In Thousands) | |||||||||||||||||||||||||||||||||||||
Amounts due after September 30, 2012 in: | |||||||||||||||||||||||||||||||||||||
One year or less | $ | 8,594 | $ | 166 | $ | 1,196 | $ | 4,970 | $ | 20 | $ | 81 | $ | 15,027 | |||||||||||||||||||||||
After one year through two years | 11,933 | — | 1,302 | 5,216 | — | 25 | 18,476 | ||||||||||||||||||||||||||||||
After two years through three years | 2,004 | 170 | 2,930 | 4,201 | 53 | 127 | 9,485 | ||||||||||||||||||||||||||||||
After three years through five years | 9,861 | 520 | 4,936 | 486 | — | 156 | 15,959 | ||||||||||||||||||||||||||||||
After five years through ten years | 56,104 | 3,672 | 8,324 | — | 92 | 134 | 68,326 | ||||||||||||||||||||||||||||||
After ten years through fifteen years | 60,656 | 381 | 317 | — | 332 | — | 61,686 | ||||||||||||||||||||||||||||||
After fifteen years | 73,641 | 142 | 328 | — | 135 | — | 74,246 | ||||||||||||||||||||||||||||||
Total | $ | 222,793 | $ | 5,051 | $ | 19,333 | $ | 14,873 | $ | 632 | $ | 523 | $ | 263,205 |
March 31, 2013 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fixed-Rate | Floating or Adjustable-Rate | Total | |||||||||||||||
(In Thousands) | |||||||||||||||||
One- to four-family residential(1) | $ | 213,677 | $ | 18,098 | $ | 231,775 | |||||||||||
Multi-family residential | 4,750 | — | 4,750 | ||||||||||||||
Commercial real estate | 16,470 | 833 | 17,303 | ||||||||||||||
Construction and land development | 630 | 7,538 | 8,168 | ||||||||||||||
Commercial business | 593 | — | 593 | ||||||||||||||
Consumer | 351 | — | 351 | ||||||||||||||
Total | $ | 236,471 | $ | 26,469 | $ | 262,940 |
September 30, 2012 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fixed-Rate | Floating or Adjustable-Rate | Total | |||||||||||||||
(In Thousands) | |||||||||||||||||
One- to four-family residential(1) | $ | 206,804 | $ | 7,395 | $ | 214,199 | |||||||||||
Multi-family residential | 4,885 | — | 4,885 | ||||||||||||||
Commercial real estate | 17,303 | 834 | 18,137 | ||||||||||||||
Construction and land development | 1,368 | 8,535 | 9,903 | ||||||||||||||
Commercial business | 612 | — | 612 | ||||||||||||||
Consumer | 442 | — | 442 | ||||||||||||||
Total | $ | 231,414 | $ | 16,764 | $ | 248,178 |
Six Months Ended March 31, | Year Ended September 30, | ||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | 2010 | |||||||||||||||||||||||
(In Thousands) | |||||||||||||||||||||||||||
Loan originations(1) | |||||||||||||||||||||||||||
One- to four-family residential | $ | 39,741 | $ | 20,590 | $ | 60,913 | $ | 27,947 | $ | 28,120 | |||||||||||||||||
Multi-family residential | — | 770 | 770 | 1,891 | 300 | ||||||||||||||||||||||
Commercial real estate | 1,321 | 1,576 | 1,576 | 2,487 | 915 | ||||||||||||||||||||||
Construction and land development | 2,021 | 2,950 | 7,960 | 9,622 | 20,929 | ||||||||||||||||||||||
Commercial business | 379 | 577 | 1,049 | 986 | 2,941 | ||||||||||||||||||||||
Consumer | 36 | 74 | 193 | 370 | 302 | ||||||||||||||||||||||
Total loan originations | 43,497 | 26,537 | 72,461 | 43,303 | 53,507 | ||||||||||||||||||||||
Loans purchased | — | — | 1,624 | — | — | ||||||||||||||||||||||
Total loans originated and acquired | 43,497 | 26,537 | 74,085 | 43,303 | 53,507 | ||||||||||||||||||||||
Loans sold | 9,240 | — | — | — | — | ||||||||||||||||||||||
Loans transferred to real estate owned | 236 | 199 | 223 | 461 | 1,692 | ||||||||||||||||||||||
Loan principal repayments | 16,521 | 28,470 | 53,302 | 52,914 | 52,456 | ||||||||||||||||||||||
Total loans sold and principal repayments | 25,997 | 28,669 | 53,525 | 53,375 | 54,148 | ||||||||||||||||||||||
(Increase/decrease) due to other items, net(2) | 53 | (148 | ) | (387 | ) | (4,508 | ) | (962 | ) | ||||||||||||||||||
Net increase (decrease) in loan portfolio | $ | 17,553 | $ | (2,280 | ) | $ | 20,173 | $ | (14,580 | ) | $ | (1,603 | ) |
March 31, 2013 | September 30, 2012 | September 30, 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
30 – 89 Days Overdue | 90 or More Days Overdue | 30 – 89 Days Overdue | 90 or More Days Overdue | 30 – 89 Days Overdue | 90 or More Days Overdue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of Loans | Principal Balance | Number of Loans | Principal Balance | Number of Loans | Principal Balance | Number of Loans | Principal Balance | Number of Loans | Principal Balance | Number of Loans | Principal Balance | |||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
One-to four-family residential | 5 | $ | 129 | 21 | $ | 4,128 | 10 | $ | 1,108 | 31 | $ | 4,624 | 26 | $ | 3,048 | 20 | $ | 2,663 | ||||||||||||||||||||||||||||||||||||||||||||
Multi-family residential | — | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial real estate | 2 | 331 | 5 | 730 | 1 | 233 | 1 | 241 | 1 | 358 | 3 | 545 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Construction and land development | — | — | — | — | — | — | 1 | 517 | — | — | 3 | 1,772 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial business | — | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consumer | 1 | 10 | — | — | 1 | 1 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total delinquent loans | 8 | $ | 470 | 26 | $ | 4,858 | 12 | $ | 1,342 | 33 | $ | 5,382 | 27 | $ | 3,406 | 26 | $ | 4,980 | ||||||||||||||||||||||||||||||||||||||||||||
Delinquent loans to total net Loans | 0.17 | % | 1.75 | % | 0.51 | % | 2.06 | % | 1.42 | % | 2.07 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
Delinquent loans to total loans | 0.17 | 1.73 | 0.51 | 2.04 | 1.38 | 2.02 |
March 31, 2013 | September 30, | |||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||
Non-accruing loans: | ||||||||||||||||||||||||||||||||
One-to four-family residential | $ | 4,128 | $ | 12,904 | (1) | $ | 10,314 | (1) | $ | — | $ | — | $ | — | ||||||||||||||||||
Multi-family residential | — | — | — | — | — | — | ||||||||||||||||||||||||||
Commercial real estate | 2,050 | (1) | 597 | 545 | — | — | — | |||||||||||||||||||||||||
Construction and land development | — | 517 | 1,772 | — | 640 | 3,640 | ||||||||||||||||||||||||||
Commercial business | — | — | — | — | — | — | ||||||||||||||||||||||||||
Consumer | — | — | — | — | — | — | ||||||||||||||||||||||||||
Total non-accruing loans | 6,178 | 14,018 | 12,631 | — | 640 | 3,640 | ||||||||||||||||||||||||||
Accruing loans 90 days or more past due: | ||||||||||||||||||||||||||||||||
One-to four-family residential | — | — | — | 1,811 | 851 | 152 | ||||||||||||||||||||||||||
Multi-family residential | — | — | — | — | — | — | ||||||||||||||||||||||||||
Commercial real estate | — | — | — | 1,462 | 491 | 244 | ||||||||||||||||||||||||||
Construction | — | — | — | 206 | — | — | ||||||||||||||||||||||||||
Commercial business | — | — | — | — | — | — | ||||||||||||||||||||||||||
Consumer | — | — | — | — | — | — | ||||||||||||||||||||||||||
Total accruing loans 90 days or more past due | — | — | — | 3,479 | 1,342 | 396 | ||||||||||||||||||||||||||
Total non-performing loans(2) | 6,178 | 14,018 | 12,631 | 3,479 | 1,982 | 4,036 | ||||||||||||||||||||||||||
Real estate owned, net(3) | 1,258 | 1,972 | 2,268 | 3,197 | 3,622 | 1,488 | ||||||||||||||||||||||||||
Total non-performing assets | $ | 7,436 | $ | 15,990 | $ | 14,899 | $ | 6,676 | $ | 5,604 | $ | 5,524 | ||||||||||||||||||||
Total non-performing loans as a percentage of loans, net | 2.22 | % | 5.38 | % | 5.25 | % | 1.36 | % | 0.77 | % | 1.65 | % | ||||||||||||||||||||
Total non-performing loans as a percentage of total assets | 1.29 | % | 2.86 | % | 2.53 | % | 0.66 | % | 0.39 | % | 0.82 | % | ||||||||||||||||||||
Total non-performing assets as a percentage of total assets | 1.55 | % | 3.26 | % | 2.98 | % | 1.26 | % | 1.09 | % | 1.13 | % |
Six Months Ended March 31, | At or for the Year Ended September 30, | ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||
Total loans outstanding at end of period | $ | 281,132 | $ | 243,438 | $ | 263,205 | $ | 247,084 | $ | 263,018 | $ | 265,063 | $ | 258,501 | |||||||||||||||||||||||
Average loans outstanding | 270,611 | 238,958 | 242,781 | 246,188 | 254,781 | 253,278 | 227,662 | ||||||||||||||||||||||||||||||
Allowance for loan losses, beginning of period | 1,881 | 3,364 | 3,364 | 3,151 | 2,732 | 1,591 | 1,011 | ||||||||||||||||||||||||||||||
Provision for loan losses | — | 250 | 725 | 4,630 | 1,110 | 1,403 | 1,084 | ||||||||||||||||||||||||||||||
Charge-offs: | |||||||||||||||||||||||||||||||||||||
One-to four-family residential | 154 | 261 | 1,905 | 750 | 51 | 45 | — | ||||||||||||||||||||||||||||||
Multi-family residential and commercial real estate | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
Construction and land development | — | 303 | 303 | 3,667 | 640 | 217 | 504 | ||||||||||||||||||||||||||||||
Commercial business | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
Consumer | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
Total charge-offs | 154 | 564 | 2,208 | 4,417 | 691 | 262 | 504 | ||||||||||||||||||||||||||||||
Recoveries on loans previously charged off | 785 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
Allowance for loan losses, end of period | $ | 2,512 | 3,050 | $ | 1,881 | $ | 3,364 | $ | 3,151 | $ | 2,732 | $ | 1,591 | ||||||||||||||||||||||||
Allowance for loan losses as a percent of total loans | 0.89 | % | 1.25 | % | 0.71 | % | 1.36 | % | 1.20 | % | 1.03 | % | 0.62 | % | |||||||||||||||||||||||
Allowance for loan losses as a percent of non-performing loans | 40.66 | % | 24.14 | % | 13.42 | % | 26.63 | % | 90.57 | % | 137.77 | % | 39.42 | % | |||||||||||||||||||||||
Ratio of net charge-offs during the period to average loans outstanding during the period | 0.06 | % | 0.47 | % | 0.91 | % | 1.79 | % | 0.27 | % | 0.10 | % | 0.22 | % |
March 31, 2013 | September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amount of Allowance | Loan Category as a % of Total Loans | Amount of Allowance | Loan Category as a % of Total Loans | Amount of Allowance | Loan Category as a % of Total Loans | Amount of Allowance | Loan Category as a % of Total Loans | Amount of Allowance | Loan Category as a % of Total Loans | Amount of Allowance | Loan Category as a % of Total Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
One-to four-family Residential | $ | 801 | 86.07 | % | $ | 830 | 84.64 | % | $ | 1,651 | 79.53 | % | $ | 672 | 74.96 | % | $ | 403 | 75.98 | % | $ | 155 | 74.02 | % | ||||||||||||||||||||||||||||||||||||||
Multi-family residential | 7 | 1.69 | 7 | 1.92 | 7 | 2.32 | 4 | 1.52 | 7 | 1.58 | 4 | 1.08 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial real estate | 175 | 6.62 | 125 | 7.35 | 221 | 8.57 | 560 | 7.49 | 193 | 7.51 | 106 | 7.94 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Construction and land development | 1,297 | 5.26 | 745 | 5.65 | 1,481 | 9.00 | 1,909 | 15.46 | 2,114 | 13.87 | 1,323 | 16.49 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial business | 3 | 0.21 | 3 | 0.24 | 3 | 0.33 | 3 | 0.34 | 7 | 0.84 | 1 | 0.18 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consumer | 1 | 0.15 | 1 | 0.20 | 1 | 0.25 | 1 | 0.23 | 1 | 0.22 | 2 | 0.29 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Unallocated | 228 | — | 170 | — | — | — | 2 | — | 7 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total allowance for loan losses | $ | 2,512 | 100.00 | % | $ | 1,881 | 100.00 | % | $ | 3,364 | 100.00 | % | $ | 3,151 | 100.00 | % | $ | 2,732 | 100.00 | % | $ | 1,591 | 100.00 | % |
March 31, 2013 | September 30, | |||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | 2010 | ||||||||||||||||||||||||||||||||||||||||
Amortized Cost | Market Value | Amortized Cost | Market Value | Amortized Cost | Market Value | Amortized Cost | Market Value | |||||||||||||||||||||||||||||||||||
(In Thousands) | ||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities – U.S. Government agencies | $ | 53,676 | $ | 56,498 | $ | 64,357 | $ | 68,364 | $ | 78,588 | $ | 85,220 | $ | 78,036 | $ | 83,342 | ||||||||||||||||||||||||||
Mortgage-backed securities – non-agency(1) | 3,707 | 3,792 | 4,308 | 4,103 | 5,249 | 4,357 | 8,067 | 7,199 | ||||||||||||||||||||||||||||||||||
U.S. Government and agency obligations | 91,917 | 92,589 | 58,469 | 59,902 | 97,068 | 98,508 | 95,978 | 97,995 | ||||||||||||||||||||||||||||||||||
Municipal obligations | — | — | — | — | — | — | 475 | 475 | ||||||||||||||||||||||||||||||||||
Total debt securities | 149,306 | 152,879 | 127,134 | 132,369 | 180,905 | 188,085 | 182,556 | 189,011 | ||||||||||||||||||||||||||||||||||
FHLB stock | 1,659 | 1,659 | 2,239 | 2,239 | 2,887 | 2,887 | 3,545 | 3,545 | ||||||||||||||||||||||||||||||||||
FHLMC preferred stock | 6 | 18 | 6 | 7 | 6 | 6 | 8 | 8 | ||||||||||||||||||||||||||||||||||
Total investment and mortgage-backed securities | $ | 150,965 | $ | 154,556 | $ | 129,379 | $ | 134,615 | $ | 183,798 | $ | 190,978 | $ | 186,109 | $ | 192,564 |
Amounts at March 31, 2013 Which Mature In | ||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
One Year or Less | Weighted Average Yield | Over One Year Through Five Years | Weighted Average Yield | Over Five Years Through Ten Years | Weighted Average Yield | Over Ten Years | Weighted Average Yield | Total | Weighted Average Yield | |||||||||||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Bonds and other debt securities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Government and agency obligations | $ | 3,000 | 1.04 | % | $ | 2,000 | 2.10 | % | $ | 14,497 | 2.70 | % | $ | 72,420 | 2.53 | % | $ | 91,917 | 2.50 | % | ||||||||||||||||||||||||||||||||
Mortgage-backed securities | — | — | 31 | 1.74 | 57,352 | 3.26 | 57,383 | 3.26 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 3,000 | 1.04 | % | $ | 2,000 | 2.10 | % | $ | 14,528 | 2.70 | % | $ | 129,773 | 2.85 | % | $ | 149,300 | 2.79 | % |
Amounts at September 30, 2012 Which Mature In | ||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
One Year or Less | Weighted Average Yield | Over One Year Through Five Years | Weighted Average Yield | Over Five Years Through Ten Years | Weighted Average Yield | Over Ten Years | Weighted Average Yield | Total | Weighted Average Yield | |||||||||||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Bonds and other debt securities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Government and agency obligations | $ | 1,000 | 0.87 | % | $ | 4,000 | 1.59 | % | $ | 16,496 | 2.66 | % | $ | 36,973 | 2.85 | % | $ | 58,469 | 2.68 | % | ||||||||||||||||||||||||||||||||
Mortgage-backed securities | — | — | — | — | 22 | 2.56 | 68,643 | 3.79 | 68,665 | 3.79 | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,000 | 0.87 | % | $ | 4,000 | 1.59 | % | $ | 16,518 | 2.66 | % | $ | 105,616 | 3.46 | % | $ | 127,134 | 3.28 | % |
At or For the Six Months Ended March 31, | At or For the Year Ended September 30, | ||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | 2010 | |||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||
Mortgage-backed securities at beginning of period | $ | 68,665 | $ | 83,837 | $ | 83,837 | $ | 86,103 | $ | 95,217 | |||||||||||||||||
Purchases | 1,977 | 21,890 | 25,821 | 14,613 | 11,853 | ||||||||||||||||||||||
Sale of mortgage-backed securities available for sale | (288 | ) | — | (19,528 | ) | (90 | ) | — | |||||||||||||||||||
Other than temporary impairment of securities(1) | (20 | ) | (103 | ) | (154 | ) | (202 | ) | (560 | ) | |||||||||||||||||
Maturities and repayments | (13,013 | ) | (11,325 | ) | (21,623 | ) | (16,918 | ) | (20,810 | ) | |||||||||||||||||
Amortizations of premiums and discounts, net | 62 | 184 | 312 | 331 | 403 | ||||||||||||||||||||||
Mortgage-backed securities at end of period | $ | 57,383 | $ | 94,483 | $ | 68,665 | $ | 83,837 | $ | 86,103 | |||||||||||||||||
Weighted average yield at end of period | 3.26 | % | 3.94 | % | 3.79 | % | 4.55 | % | 5.37 | % |
March 31, 2013 | September 30, | |||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | 2010 | ||||||||||||||||||||||||||||||||||||||||
Amount | % of Total Deposits | Amount | % of Total Deposits | Amount | % of Total Deposits | Amount | % of Total Deposits | |||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||
Certificate accounts: | ||||||||||||||||||||||||||||||||||||||||||
Less than 1.00% | $ | 76,433 | 18.37 | % | $ | 62,984 | 14.80 | % | $ | 23,195 | 5.32 | % | $ | 4,786 | 1.03 | % | ||||||||||||||||||||||||||
1.00% – 1.99% | 62,803 | 15.09 | 63,981 | 15.03 | 105,366 | 24.17 | 90,381 | 19.46 | ||||||||||||||||||||||||||||||||||
2.00% – 2.99% | 70,403 | 16.92 | 84,887 | 19.95 | 77,636 | 17.81 | 114,170 | 24.58 | ||||||||||||||||||||||||||||||||||
3.00% – 3.99% | 19,085 | 4.59 | 19,460 | 4.57 | 21,801 | 5.00 | 28,962 | 6.24 | ||||||||||||||||||||||||||||||||||
4.00% – 4.99% | 7,496 | 1.80 | 10,101 | 2.37 | 10,914 | 2.50 | 21,096 | 4.54 | ||||||||||||||||||||||||||||||||||
5.00% – 5.99% | — | — | 6,001 | 1.41 | 17,325 | 3.97 | 30,695 | 6.61 | ||||||||||||||||||||||||||||||||||
Total certificate accounts | 236,220 | 56.77 | 247,414 | 58.13 | 256,237 | 58.77 | 290,090 | 62.46 | ||||||||||||||||||||||||||||||||||
Transaction accounts: | ||||||||||||||||||||||||||||||||||||||||||
Savings | 72,260 | 17.37 | 71,083 | 16.70 | 70,623 | 16.20 | 69,901 | 15.05 | ||||||||||||||||||||||||||||||||||
Checking: | ||||||||||||||||||||||||||||||||||||||||||
Interest-bearing | 35,640 | 8.56 | 33,659 | 7.91 | 29,658 | 6.80 | 26,146 | 5.63 | ||||||||||||||||||||||||||||||||||
Non-interest-bearing | 3,116 | 0.75 | 3,711 | 0.87 | 3,847 | 0.88 | 2,496 | 0.54 | ||||||||||||||||||||||||||||||||||
Money market | 68,861 | 16.55 | 69,735 | 16.39 | 75,649 | 17.35 | 75,822 | 16.32 | ||||||||||||||||||||||||||||||||||
Total transaction accounts | 179,877 | 43.23 | 178,188 | 41.87 | 179,777 | 41.23 | 174,365 | 37.54 | ||||||||||||||||||||||||||||||||||
Total deposits | $ | 416,097 | 100.00 | % | $ | 425,602 | 100.00 | % | $ | 436,014 | 100.00 | % | $ | 464,455 | 100.00 | % |
Six Months Ended March 31, 2013 | Year Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average Balance | Interest Expense | Average Rate Paid | Average Balance | Interest Expense | Average Rate Paid | Average Balance | Interest Expense | Average Rate Paid | Average Balance | Interest Expense | Average Rate Paid | |||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings | $ | 71,314 | $ | 119 | 0.33 | % | $ | 70,186 | $ | 401 | 0.57 | % | $ | 69,741 | $ | 700 | 1.00 | % | $ | 69,363 | $ | 1,230 | 1.77 | % | ||||||||||||||||||||||||||||||||||||||
Interest-bearing checking and money market accounts | 104,512 | 181 | 0.35 | 103,988 | 490 | 0.47 | 105,046 | 779 | 0.74 | 105,724 | 1,119 | 1.06 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Certificate accounts | 242,528 | 2,057 | 1.70 | 258,154 | 4,884 | 1.89 | 271,758 | 5,612 | 2.07 | 264,082 | 6,321 | 2.39 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total interest-bearing deposits | 418,354 | $ | 2,357 | 1.13 | 432,328 | $ | 5,775 | 1.34 | 446,545 | $ | 7,091 | 1.59 | 439,169 | $ | 8,670 | 1.97 | ||||||||||||||||||||||||||||||||||||||||||||||
Non-interest-bearing deposits | 3,317 | 3,924 | 3,291 | 2,241 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total deposits | $ | 421,671 | 1.12 | % | $ | 436,252 | 1.32 | % | $ | 449,836 | 1.58 | % | $ | 441,410 | 1.96 | % |
Balance at March 31, 2013 Maturing in the 12 Months Ending March 31, | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Certificates of Deposit | 2014 | 2015 | 2016 | Thereafter | Total | ||||||||||||||||||||||
(In Thousands) | |||||||||||||||||||||||||||
Less than 1.00% | $ | 70,541 | $ | 5,892 | $ | — | $ | — | $ | 76,433 | |||||||||||||||||
1.00% – 1.99% | 21,622 | 6,656 | 15,295 | 19,230 | 62,803 | ||||||||||||||||||||||
2.00% – 2.99% | 40,000 | 872 | 7,069 | 22,462 | 70,403 | ||||||||||||||||||||||
3.00% – 3.99% | 1,766 | 12,691 | 4,628 | — | 19,085 | ||||||||||||||||||||||
4.00% – 4.99% | 7,496 | — | — | — | 7,496 | ||||||||||||||||||||||
5.00% – 5.99% | — | — | — | — | — | ||||||||||||||||||||||
Total certificate accounts | $ | 141,425 | $ | 26,111 | $ | 26,992 | $ | 41,692 | $ | 236,220 |
Balance at September 30, 2012 Maturing in the 12 Months Ending September 30, | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Certificates of Deposit | 2013 | 2014 | 2015 | Thereafter | Total | ||||||||||||||||||||||
(In Thousands) | |||||||||||||||||||||||||||
Less than 1.00% | $ | 49,756 | $ | 13,228 | $ | — | $ | — | $ | 62,984 | |||||||||||||||||
1.00% – 1.99% | 28,886 | 18,469 | 9,749 | 6,877 | 63,981 | ||||||||||||||||||||||
2.00% – 2.99% | 52,813 | 1,118 | 2,035 | 28,921 | 84,887 | ||||||||||||||||||||||
3.00% – 3.99% | 596 | 6,823 | 11,767 | 274 | 19,460 | ||||||||||||||||||||||
4.00% – 4.99% | 7,314 | 2,787 | — | — | 10,101 | ||||||||||||||||||||||
5.00% – 5.99% | 6,001 | — | — | — | 6,001 | ||||||||||||||||||||||
Total certificate accounts | $ | 145,366 | $ | 42,425 | $ | 23,551 | $ | 36,072 | $ | 247,414 |
At March 31, 2013 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Quarter Ending: | Amount | Weighted Avg Rate | ||||||||||
(Dollars in Thousands) | ||||||||||||
June 30, 2013 | $ | 23,102 | 1.76 | % | ||||||||
September 30, 2013 | 12,654 | 1.36 | ||||||||||
December 31, 2013 | 9,797 | 1.20 | ||||||||||
March 31, 2014 | 9,131 | 1.45 | ||||||||||
After March 31, 2014 | 36,060 | 2.10 | ||||||||||
Total certificates of deposit with balances of $100,000 or more | $ | 90,744 | 1.75 | % |
At September 30, 2012 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Quarter Ending: | Amount | Weighted Avg Rate | ||||||||||
(Dollars in Thousands) | ||||||||||||
December 31, 2012 | $ | 13,020 | 1.72 | % | ||||||||
March 31, 2013 | 13,598 | 1.78 | ||||||||||
June 30, 2013 | 20,805 | 1.87 | ||||||||||
September 30, 2013 | 10,758 | 1.51 | ||||||||||
After September 30, 2013 | 38,064 | 2.15 | ||||||||||
Total certificates of deposit with balances of $100,000 or more | $ | 96,245 | 1.91 | % |
At or For the Six Months Ended March 31, | At or For the Year Ended September 30, | ||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | 2010 | |||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||
FHLB advances: | |||||||||||||||||||||||||||
Average balance outstanding | $ | 359 | $ | 559 | $ | 537 | $ | 591 | $ | 16,676 | |||||||||||||||||
Maximum amount outstanding at any month-end during the period | 340 | 567 | 567 | 611 | 25,304 | ||||||||||||||||||||||
Balance outstanding at end of period | 340 | 551 | 483 | 570 | 615 | ||||||||||||||||||||||
Average interest rate during the period | 0.00 | % | 0.72 | % | 0.75 | % | 1.02 | % | 4.47 | % | |||||||||||||||||
Weighted average interest rate at end of period | 0.00 | % | 0.86 | % | 0.59 | % | 1.02 | % | 1.02 | % |
Description/Address | Leased/Owned | Date of Lease Expiration | Net Book Value of Property and Leasehold Improvements | Amount of Deposits at March 31, 2013 | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(In Thousands) | ||||||||||||||||||||
Headquarters and Main Office 1834 West Oregon Avenue Philadelphia, PA 19145-4725 | Owned | N/A | $ | 354 | $ | 215,239 | ||||||||||||||
Snyder Branch 2101 South 19th Street Philadelphia, PA 19145-3709 | Owned | N/A | 6 | 20,597 | ||||||||||||||||
Center City Branch 112 South 19th Street Philadelphia, PA 19103-4667 | Owned | N/A | 18 | 35,027 | ||||||||||||||||
Broad Street Branch 1722 South Broad Street Philadelphia, PA 19145-2388 | Owned | N/A | 207 | 50,918 | ||||||||||||||||
Pennsport Branch 238A Moore Street Philadelphia, PA 19148-1925 | Owned | N/A | 41 | 43,013 | ||||||||||||||||
Drexel Hill Branch 601 Morgan Avenue Drexel Hill, PA 19026-3105 | Owned | N/A | 81 | 38,743 | ||||||||||||||||
Old City Branch 28 North 3rd Street Philadelphia, PA 19106-2108 | Leased | May 2015 | 142 | 12,560 | ||||||||||||||||
Total | $ | 849 | $ | 416,097 |
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 | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||
Tier 1 capital (to average assets) | ||||||||||||||||||||||||||||||||
Prudential Bancorp | $ | 59,267 | 12.24 | % | $ | 19,363 | 4.0 | % | N/A | N/A | ||||||||||||||||||||||
Prudential Savings Bank | 55,535 | 11.47 | 19,363 | 4.0 | $ | 24,204 | 5.0 | % | ||||||||||||||||||||||||
Tier 1 capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||
Prudential Bancorp | 59,267 | 26.74 | 8,866 | 4.0 | N/A | N/A | ||||||||||||||||||||||||||
Prudential Savings Bank | 55,535 | 25.06 | 8,866 | 4.0 | 13,299 | 6.0 | ||||||||||||||||||||||||||
Total capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||
Prudential Bancorp | 61,779 | 27.87 | 17,732 | 8.0 | N/A | N/A | ||||||||||||||||||||||||||
Prudential Savings Bank | 58,047 | 26.19 | 17,732 | 8.0 | 22,165 | 10.0 |
Name | Position with Prudential Bancorp, Age and Principal Occupation During the Past Five Years | Year Term Expires | ||||||
---|---|---|---|---|---|---|---|---|
Joseph R. Corrato | Director. Executive Vice President and Chief Financial Officer of the existing Prudential Bancorp since 2004 and Prudential Savings Bank since 1997. Mr. Corrato joined Prudential Savings Bank in 1978 and served in a variety of positions including Treasurer and Controller prior to becoming Executive Vice President in 1997. | 2014 | ||||||
Mr. Corrato brings to the Board of Directors the benefit of both his extensive financial knowledge as well as his significant management expertise developed through his service with Prudential Savings Bank for more than 30 years. Age 52. Director since 2011. | ||||||||
Francis V. Mulcahy | Director. Residential real estate appraiser and broker, Media, Pennsylvania. | 2014 | ||||||
Mr. Mulcahy brings substantial knowledge of the local real estate market to the Board of Directors. Age 80. Director since 2005. | ||||||||
Bruce E. Miller | Director. Owner of six magnetic resonance imaging centers located in Philadelphia, Pennsylvania and Delaware County, Pennsylvania since 2000. | 2014 | ||||||
Mr. Miller brings significant business experience to the Board as a result of his successful operation of a number of small businesses as well as extensive knowledge of the local market area in which Prudential Savings Bank operates. Age 52. Director since 2013. | ||||||||
Thomas A. Vento | Director. Chairman of the Board of the existing Prudential Bancorp and Prudential Savings Bank since January 1, 2013. President and Chief Executive Officer of existing Prudential Bancorp since 2004; President of Prudential Savings Bank since 1992 and President and Chief Executive Officer since 1993. | 2015 | ||||||
Mr. Vento’s service to Prudential Savings Bank in various management capacities and as President since 1992 provide him with significant management expertise as well as extensive knowledge of the local market area for financial institutions and institutional knowledge of Prudential Savings Bank which he brings to the Board of Directors. Age 78. Director since 1992. |
Name | Position with Prudential Bancorp, Age and Principal Occupation During the Past Five Years | Year Term Expires | ||||||
---|---|---|---|---|---|---|---|---|
John C. Hosier | Director. Commercial Lines Account Executive with Montgomery Insurance Services, Inc., Media, Pennsylvania since 1986, and Commercial Lines Manager of its affiliate, Allman and Company, Inc., Fort Washington, Pennsylvania since 2007, two full-service insurance agencies. | 2015 | ||||||
Mr. Hosier brings significant commercial business experience as well as knowledge of the local insurance market to the Board of Directors. Age 48. Director since 2009. | ||||||||
Jerome R. Balka, Esq. | Director. Solicitor of Prudential Savings Bank. Partner, Balka & Balka, a law firm, Philadelphia, Pennsylvania. President of Constitution Abstract Co., Inc., a title insurance company, Philadelphia, Pennsylvania from September 2009 to November 2012. | 2016 | ||||||
Mr. Balka serves as Prudential Savings Bank’s solicitor and brings substantial legal expertise, particularly with respect to real estate transactions, to the Board of Directors. Age 83. Director since 2000. | ||||||||
A. J. Fanelli | Director. Self-employed owner of a public accounting practice, Philadelphia, Pennsylvania. | 2016 | ||||||
Mr. Fanelli brings substantial accounting knowledge to the Board of Directors as Chairman of the Audit Committee. Age 76. Director since 2005. |
Directors | Nominating and Corporate Governance | Compensation | Audit | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
A. J. Fanelli | ** | * | ** | ||||||||||||||
John C. Hosier | * | * | * | ||||||||||||||
Francis V. Mulcahy | * | ** | * | ||||||||||||||
Bruce E. Miller. | * | * | * |
Name | Fees Earned or Paid in Cash | All Other Compensation(1) | Total(2) | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jerome R. Balka, Esq. | $ | 39,000 | $ | 65,284 | $ | 104,284 | |||||||||||
A. J. Fanelli | 54,200 | — | 54,200 | ||||||||||||||
John C. Hosier | 46,200 | — | 46,200 | ||||||||||||||
Bruce E. Miller(3) | — | — | — | ||||||||||||||
Francis V. Mulcahy | 47,100 | — | 47,100 | ||||||||||||||
Joseph W. Packer, Jr.(3) | 134,672 | 34,053 | 168,725 |
Name | Age and Principal Occupation During the Past Five Years | ||||
---|---|---|---|---|---|
Salvatore Fratanduono | Senior Vice President and Chief Lending Officer of Prudential Savings Bank since February 2013. Prior thereto, Mr. Fratanduono served as Vice President – Lending of Prudential Savings Bank from 2001 to February 2013. Age 50. | ||||
Jeffrey T. Hanuscin | Vice President and Controller of Prudential Savings Bank since May 2013. Prior thereto, Mr. Hanuscin served as Senior Vice President, Chief Financial Officer and Treasurer of Nova Bank, Berwyn, Pennsylvania from April 2008 to October 2011. Age 48. |
Name | Age and Principal Occupation During the Past Five Years | ||||
---|---|---|---|---|---|
Jack E. Rothkopf | Senior Vice President and Treasurer of Prudential Savings Bank since April 2013; from January 2006 to April 2013, served as Vice President and Controller. Prior thereto, Mr. Rothkopf served as Assistant Vice President of Popular Financial Holdings, Marlton, New Jersey from October 2000 to January 2006. Age 49. |
Name and Principal Position | Fiscal Year | Salary | Bonus(1) | All Other Compensation(2) | Total | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Thomas A. Vento Chairman, President and Chief Executive Officer | 2012 | $ | 311,319 | $ | 19,507 | $ | 72,233 | (3) | $ | 403,059 | |||||||||||||||||
2011 | 308,237 | — | 64,593 | 372,830 | |||||||||||||||||||||||
Joseph R. Corrato Executive Vice President and Chief Financial Officer | 2012 | 193,841 | 12,146 | 69,220 | (3) | 275,207 | |||||||||||||||||||||
2011 | 191,921 | — | 38,546 | 230,467 | |||||||||||||||||||||||
David H. Krauter(4) Vice President and Chief Lending Officer | 2012 | 147,876 | 5,791 | 20,628 | 174,295 | ||||||||||||||||||||||
2011 | 138,302 | — | 20,036 | 158,338 |
Stock Awards(2) | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Option Awards(1) | Number of Shares or Units of Stock That Have Not Vested | Market Value of Shares or Units of Stock That Have Not Vested(3) | ||||||||||||||||||||||||||||||
Number of Securities Underlying Unexercised Options | Exercise Price | Option Expiration Date | ||||||||||||||||||||||||||||||
Name | Exercisable | Unexercisable | ||||||||||||||||||||||||||||||
Thomas A. Vento | 67,845 | 45,229 | $ | 11.17 | 1/5/2019 | 18,000 | $ | 106,200 | ||||||||||||||||||||||||
Joseph R. Corrato | 33,923 | 22,614 | 11.17 | 1/5/2019 | 9,600 | 56,640 | ||||||||||||||||||||||||||
David H. Krauter | 20,355 | 13,567 | 11.17 | 1/5/2019 | 6,000 | 35,400 |
Value of | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Per Share Exercise Price | Per Share Option Value | 527,854 Options Granted at Minimum of Range | 621,019 Options Granted at Midpoint of Range | 714,160 Options Granted at Maximum of Range | ||||||||||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||||||||||
$ 8.00 | $ | 3.87 | $ | 2,042,795 | $ | 2,403,344 | $ | 2,763,799 | ||||||||||||||
10.00 | 4.84 | 2,554,813 | 3,005,732 | 3,456,534 | ||||||||||||||||||
12.00 | 5.81 | 3,066,832 | 3,608,120 | 4,149,270 | ||||||||||||||||||
14.00 | 6.78 | 3,578,850 | 4,210,509 | 4,842,005 |
Value of | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Share Price | 211,141 Shares Awarded at Minimum of Range | 248,407 Shares Awarded at Midpoint of Range | 285,664 Shares Awarded at Maximum of Range | ||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
$ 8.00 | $ | 1,689,128 | $ | 1,987,256 | $ | 2,258,312 | |||||||||||
10.00 | 2,111,410 | 2,484,070 | 2,856,640 | ||||||||||||||
12.00 | 2,533,692 | 2,980,884 | 3,427,968 | ||||||||||||||
14.00 | 2,955,974 | 3,477,698 | 3,999,296 |
Name of Beneficial Owner or Number of Persons in Group | Amount and Nature of Beneficial Ownership as of July 31, 2013(1) | Percent of Common Stock | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Prudential Mutual Holding Company 1834 West Oregon Avenue Philadelphia, Pennsylvania 19145 | 7,478,062 | 74.6 | % | |||||||||
Directors: | ||||||||||||
Jerome R. Balka, Esq. | 49,492 | (2)(3) | * | |||||||||
Joseph R. Corrato | 81,161 | (2)(4) | * | |||||||||
A. J. Fanelli | 37,422 | (2)(5) | * | |||||||||
John C. Hosier | 22,909 | (2)(6) | * | |||||||||
Bruce E. Miller | 6,154 | (2) | * | |||||||||
Francis V. Mulcahy | 39,922 | (2)(7) | * | |||||||||
Thomas A. Vento. | 163,042 | (2)(8) | 1.6 | |||||||||
Other Named Executive Officer: | ||||||||||||
David H. Krauter(10) | 48,138 | (2)(9) | * | |||||||||
All Directors and Executive Officers as a group (11 persons) | 512,788 | (2)(11) | 5.1 |
Name | RRP Shares | Stock Options | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jerome R. Balka, Esq. | 2,261 | 22,615 | ||||||||||
Joseph R. Corrato | 8,800 | 45,230 | ||||||||||
A. J. Fanelli | 2,261 | 22,615 | ||||||||||
John C. Hosier | 7,914 | 8,481 | ||||||||||
Bruce E. Miller | 5,654 | — | ||||||||||
Francis V. Mulcahy | 2,261 | 22,615 | ||||||||||
Thomas A. Vento | 15,305 | 90,460 | ||||||||||
All directors and executive officers as a group (11 persons) | 57,456 | 273,077 |
Number of New Shares to be Received in Exchange For Existing Shares of Prudential Bancorp(1)(2) | Proposed Purchases of Common Stock | Total Shares of Prudential Bancorp–New Common Stock to be Held | |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Name | Dollar Amount | Number of Shares | Number of Shares | Percentage of Outstanding Shares | |||||||||||||||||||||||
Directors: | |||||||||||||||||||||||||||
James R. Balka, Esq. | 22,066 | $ | 10,000 | 1,000 | 23,066 | * | % | ||||||||||||||||||||
Joseph R. Corrato | 29,499 | 20,000 | 2,000 | 31,499 | * | ||||||||||||||||||||||
A.J. Fanelli | 12,156 | 5,000 | 500 | 12,656 | * | ||||||||||||||||||||||
John C. Hosier | 11,845 | 35,000 | 3,500 | 15,345 | * | ||||||||||||||||||||||
Bruce E. Miller | 5,052 | 50,000 | 5,000 | 10,052 | * | ||||||||||||||||||||||
Frances V. Mulcahy | 14,209 | 10,000 | 1,000 | 15,209 | * | ||||||||||||||||||||||
Thomas A. Vento | 59,449 | 70,000 | 7,000 | 66,449 | * | ||||||||||||||||||||||
Executive Officers: | |||||||||||||||||||||||||||
Salvatore Fratanduono | 14,342 | — | — | 14,342 | * | ||||||||||||||||||||||
Jeffrey T. Hanuscin | 3,201 | — | — | 3,201 | * | ||||||||||||||||||||||
Jack E. Rothkopf | 7,739 | — | — | 7,739 | * | ||||||||||||||||||||||
All Directors and Executive Officers as a Group (10 persons) | 179,558 | $ | 200,000 | 20,000 | 199,558 | 2.4 | % |
Shares to be Sold in the Offering | Shares of Prudential Bancorp–New Stock to be Issued in Exchange for Existing Prudential Bancorp Common Stock | Total Shares of Prudential Bancorp–New Common Stock to be Outstanding after the Conversion(1) | Exchange Ratio | 100 shares of Existing Prudential Bancorp Common Stock Would be Exchanged for the Following Number of Shares of Prudential Bancorp–New(2) | Equivalent Per Share Value(3) | |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||||||||||||
Minimum | 5,278,542 | 74.82 | % | 1,776,458 | 25.18 | % | 7,055,000 | 0.6979 | 69 | $ | 6.98 | |||||||||||||||||||||||||||||||
Midpoint | 6,210,199 | 74.82 | 2,089,801 | 25.18 | 8,300,000 | 0.8210 | 82 | 8,21 | ||||||||||||||||||||||||||||||||||
Maximum | 7,141,602 | 74.82 | 2,403,398 | 25.18 | 9,545,000 | 0.9442 | 94 | 9.44 |
5,278,542 Shares Issued at Minimum of Offering Range | 6,210,199 Shares Issued at Midpoint of Offering Range | 7,141,602 Shares Issued at Maximum of Offering Range | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | |||||||||||||||||||||||||||
Purchasers in the stock offering | 5,278,542 | 74.8 | % | 6,210,199 | 74.8 | % | 7,141,602 | 74.8 | % | |||||||||||||||||||||||
Existing Prudential Bancorp public shareholders in the exchange | 1,776,458 | 25.2 | 2,089,801 | 25.2 | 2,403,398 | 25.2 | ||||||||||||||||||||||||||
Total shares outstanding after the conversion and offering | 7,055,000 | 100.0 | % | 8,300,000 | 100.0 | % | 9,545,000 | 100.0 | % |
Price to Earnings Multiple(2) | Price to LTM Core Earnings Multiple | Price to Book Value Ratio(3) | Price to Tangible Book Value Ratio(3) | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Prudential Bancorp–New (pro forma)(1): | ||||||||||||||||||||||
Minimum | 30.30 | x | 250.00 | x | 66.40 | % | 66.40 | % | ||||||||||||||
Midpoint | 35.71 | 333.33 | 72.41 | 72.41 | ||||||||||||||||||
Maximum | 41.67 | 500.00 | 77.58 | 77.58 | ||||||||||||||||||
Maximum, as adjusted | ||||||||||||||||||||||
Peer group companies as of July 24, 2013: | ||||||||||||||||||||||
Average | 24.06 | 29.51 | 95.71 | 104.52 | ||||||||||||||||||
Median | 20.89 | 20.23 | 92.18 | 93.69 |
Page No. | |||||||
---|---|---|---|---|---|---|---|
Financial Statements of Prudential Bancorp, Inc. of Pennsylvania and Subsidiaries | |||||||
Report of Independent Registered Public Accounting Firm | F-2 | ||||||
Consolidated Statements of Financial Condition as of March 31, 2013 (Unaudited) and September 30, 2012 and 2011 | F-3 | ||||||
Consolidated Statements of Operations for the Six Months Ended March 31, 2013 and 2012 (Unaudited) and for the Years Ended September 30, 2012 and 2011 | F-4 | ||||||
Consolidated Statements of Comprehensive (Loss) Income for the Six Months Ended March 31, 2013 and 2012 (Unaudited) and for the Years Ended September 30, 2012 and 2011 | F-5 | ||||||
Consolidated Statements of Changes in Stockholders’ Equity for the Six Months Ended March 31, 2013 (Unaudited) and for Years Ended September 30, 2012 and 2011 | F-6 | ||||||
Consolidated Statements of Cash Flows for the Six Months Ended March 31, 2013 and 2012 (Unaudited) and for the Years Ended September 30, 2012 and 2011 | F-7 | ||||||
Notes to Consolidated Financial Statements | F-8 |
March 31, 2013 | September 30, | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | ||||||||||||||||
(unaudited) | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
ASSETS | |||||||||||||||||
Cash and amounts due from depository institutions | $ | 2,445 | $ | 3,001 | $ | 2,808 | |||||||||||
Interest-bearing deposits | 31,167 | 78,272 | 51,021 | ||||||||||||||
Total cash and cash equivalents | 33,612 | 81,273 | 53,829 | ||||||||||||||
Investment and mortgage-backed securities available for sale (amortized cost – March 31, 2013, $61,330; September 30, 2012, $64,030; September 30, 2011, $71,955) | 62,715 | 65,975 | 75,370 | ||||||||||||||
Investment and mortgage-backed securities held to maturity (fair value – March 31, 2013, $90,182; September 30, 2012, $66,401; September 30, 2011, $112,721) | 87,976 | 63,110 | 108,956 | ||||||||||||||
Loans receivable – net of allowance for loan losses (March 31, 2013, $2,512; September 30, 2012, $1,881; September 30, 2011, $3,364) | 278,237 | 260,684 | 240,511 | ||||||||||||||
Accrued interest receivable | 1,833 | 1,661 | 2,026 | ||||||||||||||
Real estate owned | 1,258 | 1,972 | 2,268 | ||||||||||||||
Federal Home Loan Bank stock – at cost | 1,659 | 2,239 | 2,887 | ||||||||||||||
Office properties and equipment – net | 1,565 | 1,688 | 1,816 | ||||||||||||||
Bank owned life insurance | 7,022 | 6,919 | 6,180 | ||||||||||||||
Deferred income taxes, net | 1,968 | 2,749 | 3,211 | ||||||||||||||
Prepaid expenses and other assets | 1,258 | 2,234 | 2,483 | ||||||||||||||
TOTAL ASSETS | $ | 479,103 | $ | 490,504 | $ | 499,537 | |||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||||||||
LIABILITIES: | |||||||||||||||||
Deposits: | |||||||||||||||||
Non-interest-bearing | $ | 3,116 | $ | 3,711 | $ | 3,847 | |||||||||||
Interest-bearing | 412,981 | 421,891 | 432,167 | ||||||||||||||
Total deposits | 416,097 | 425,602 | 436,014 | ||||||||||||||
Advances from Federal Home Loan Bank | 340 | 483 | 570 | ||||||||||||||
Accrued interest payable | 747 | 2,382 | 2,420 | ||||||||||||||
Advances from borrowers for taxes and insurance | 1,266 | 1,273 | 1,090 | ||||||||||||||
Accounts payable and accrued expenses | 473 | 933 | 1,991 | ||||||||||||||
Total liabilities | 418,923 | 430,673 | 442,085 | ||||||||||||||
COMMITMENTS AND CONTINGENCIES (Note 13) | |||||||||||||||||
STOCKHOLDERS’ EQUITY: | |||||||||||||||||
Preferred stock, $.01 par value, 10,000,000 shares authorized; none issued | — | — | — | ||||||||||||||
Common stock, $.01 par value, 40,000,000 shares authorized; issued 12,563,750; outstanding – 10,023,495 at March 31, 2013, September 30, 2012 and 2011 | 126 | 126 | 126 | ||||||||||||||
Additional paid-in capital | 54,932 | 54,610 | 54,078 | ||||||||||||||
Unearned Employee Stock Ownership Plan (“ESOP”) shares | (2,676 | ) | (2,787 | ) | (3,011 | ) | |||||||||||
Treasury stock, at cost: 2,540,255 shares at March 31, 2013, and September 30, 2012 and 2011. | (31,625 | ) | (31,625 | ) | (31,625 | ) | |||||||||||
Retained earnings (substantially restricted) | 38,510 | 38,224 | 35,631 | ||||||||||||||
Accumulated other comprehensive income | 913 | 1,283 | 2,253 | ||||||||||||||
Total stockholders’ equity | 60,180 | 59,831 | 57,452 | ||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 479,103 | $ | 490,504 | $ | 499,537 |
Six Months Ended March 31, | Years Ended September 30, | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||||||||||
INTEREST INCOME: | ||||||||||||||||||||||
Interest and fees on loans | $ | 6,388 | $ | 6,519 | $ | 13,008 | $ | 13,724 | ||||||||||||||
Interest on mortgage-backed securities | 1,178 | 2,019 | 3,726 | 4,300 | ||||||||||||||||||
Interest and dividends on investments | 1,028 | 1,203 | 2,102 | 3,569 | ||||||||||||||||||
Interest on interest-bearing deposits | 56 | 55 | 143 | 92 | ||||||||||||||||||
Total interest income | 8,650 | 9,796 | 18,979 | 21,685 | ||||||||||||||||||
INTEREST EXPENSE: | ||||||||||||||||||||||
Interest on deposits | 2,359 | 3,005 | 5,775 | 7,091 | ||||||||||||||||||
Interest on borrowings | — | 2 | 4 | 6 | ||||||||||||||||||
Total interest expense | 2,359 | 3,007 | 5,779 | 7,097 | ||||||||||||||||||
NET INTEREST INCOME | 6,291 | 6,789 | 13,200 | 14,588 | ||||||||||||||||||
PROVISION FOR LOAN LOSSES | — | 250 | 725 | 4,630 | ||||||||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 6,291 | 6,539 | 12,475 | 9,958 | ||||||||||||||||||
NON-INTEREST INCOME: | ||||||||||||||||||||||
Gain on sale of mortgage-backed securities available for sale | 16 | — | 2,122 | 15 | ||||||||||||||||||
Fees and other service charges | 195 | 223 | 428 | 459 | ||||||||||||||||||
Total other-than-temporary impairment losses | (25 | ) | (150 | ) | (195 | ) | (277 | ) | ||||||||||||||
Portion of loss recognized in other comprehensive income, before taxes | 5 | 47 | 41 | 73 | ||||||||||||||||||
Net impairment losses recognized in earnings | (20 | ) | (103 | ) | (154 | ) | (204 | ) | ||||||||||||||
Other | 223 | 186 | 672 | 668 | ||||||||||||||||||
Total non-interest income | 414 | 306 | 3,068 | 938 | ||||||||||||||||||
NON-INTEREST EXPENSES: | ||||||||||||||||||||||
Salaries and employee benefits | 2,958 | 3,098 | 5,953 | 5,607 | ||||||||||||||||||
Data processing | 223 | 220 | 439 | 459 | ||||||||||||||||||
Professional services | 444 | 571 | 985 | 716 | ||||||||||||||||||
Office occupancy | 192 | 199 | 419 | 396 | ||||||||||||||||||
Depreciation | 172 | 171 | 345 | 342 | ||||||||||||||||||
Payroll taxes | 188 | 167 | 303 | 280 | ||||||||||||||||||
Director compensation | 172 | 195 | 389 | 308 | ||||||||||||||||||
Federal Deposit Insurance Corporation premiums | 319 | 326 | 654 | 850 | ||||||||||||||||||
Real estate owned expense | 386 | 231 | 725 | 298 | ||||||||||||||||||
Other | 828 | 685 | 1,456 | 1,740 | ||||||||||||||||||
Total non-interest expenses | 5,882 | 5,863 | 11,668 | 10,996 | ||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 823 | 982 | 3,875 | (100 | ) | |||||||||||||||||
INCOME TAXES (BENEFIT): | ||||||||||||||||||||||
Current | (435 | ) | 505 | 321 | 1,536 | |||||||||||||||||
Deferred expense (benefit) | 972 | (11 | ) | 961 | (1,748 | ) | ||||||||||||||||
Total income taxes (benefit) | 537 | 494 | 1,282 | (212 | ) | |||||||||||||||||
NET INCOME | $ | 286 | $ | 488 | $ | 2,593 | $ | 112 | ||||||||||||||
BASIC EARNINGS PER SHARE | $ | 0.03 | $ | 0.05 | $ | 0.27 | $ | 0.01 | ||||||||||||||
DILUTED EARNINGS PER SHARE | $ | 0.03 | $ | 0.05 | $ | 0.27 | $ | 0.01 | ||||||||||||||
DIVIDENDS PER SHARE | $ | — | $ | — | $ | — | $ | 0.10 |
Six Months ended March 31, | Year Ended September 30, | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Net income | $ | 286 | $ | 488 | $ | 2,593 | $ | 112 | ||||||||||||||
Unrealized holding (losses) gains on available-for-sale securities | (564 | ) | (115 | ) | 498 | 686 | ||||||||||||||||
Tax effect | 192 | 39 | (169 | ) | (230 | ) | ||||||||||||||||
Reclassification adjustment for net gains realized in net income | (16 | ) | — | (2,122 | ) | (15 | ) | |||||||||||||||
Tax effect | 5 | — | 721 | 5 | ||||||||||||||||||
Reclassification adjustment for other than temporary impairment losses on debt securities | 20 | 103 | 154 | 204 | ||||||||||||||||||
Tax effect | (7 | ) | (35 | ) | (52 | ) | (69 | ) | ||||||||||||||
Total Other Comprehensive (Loss) Income | (370 | ) | (8 | ) | (970 | ) | 581 | |||||||||||||||
Comprehensive (Loss) Income | $ | (84 | ) | $ | 480 | $ | 1,623 | $ | 693 |
Common Stock | Additional Paid-In Capital | Unearned ESOP Shares | Treasury Stock | Retained Earnings | Accumulated Other Comprehensive Income | Total Stockholders’ Equity | |||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||
Balance at September 30, 2010 | $ | 126 | $ | 53,528 | $ | (3,234 | ) | $ | (31,576 | ) | $ | 36,483 | $ | 1,672 | $ | 56,999 | |||||||||||||||||||||
Net income | 112 | 112 | |||||||||||||||||||||||||||||||||||
Other comprehensive income | 581 | 581 | |||||||||||||||||||||||||||||||||||
Cash dividends ($0.10 per share) | (964 | ) | (964 | ) | |||||||||||||||||||||||||||||||||
Treasury stock purchased (7,977 shares) | (49 | ) | (49 | ) | |||||||||||||||||||||||||||||||||
Excess tax benefit from stock compensation plans | 95 | 95 | |||||||||||||||||||||||||||||||||||
Stock option expense | 220 | 220 | |||||||||||||||||||||||||||||||||||
Recognition and Retention Plan expense | 319 | 319 | |||||||||||||||||||||||||||||||||||
ESOP shares committed to be released (22,620 shares) | (84 | ) | 223 | 139 | |||||||||||||||||||||||||||||||||
BALANCE, September 30, 2011 | $ | 126 | $ | 54,078 | $ | (3,011 | ) | $ | (31,625 | ) | $ | 35,631 | $ | 2,253 | $ | 57,452 | |||||||||||||||||||||
Net income | 2,593 | 2,593 | |||||||||||||||||||||||||||||||||||
Other comprehensive loss | (970 | ) | (970 | ) | |||||||||||||||||||||||||||||||||
Excess tax benefit from stock compensation plans | 88 | 88 | |||||||||||||||||||||||||||||||||||
Stock option expense | 220 | 220 | |||||||||||||||||||||||||||||||||||
Recognition and Retention Plan expense | 326 | 326 | |||||||||||||||||||||||||||||||||||
ESOP shares committed to be released (22,620 shares) | (102 | ) | 224 | 122 | |||||||||||||||||||||||||||||||||
BALANCE, September 30, 2012 | $ | 126 | $ | 54,610 | $ | (2,787 | ) | $ | (31,625 | ) | $ | 38,224 | $ | 1,283 | $ | 59,831 | |||||||||||||||||||||
Net income (unaudited) | 286 | 286 | |||||||||||||||||||||||||||||||||||
Other comprehensive loss (unaudited) | (370 | ) | (370 | ) | |||||||||||||||||||||||||||||||||
Excess tax benefit from stock compensation plans (unaudited) | 43 | 43 | |||||||||||||||||||||||||||||||||||
Stock option expense (unaudited) | 116 | 116 | |||||||||||||||||||||||||||||||||||
Recognition and Retention Plan expense (unaudited) | 195 | 195 | |||||||||||||||||||||||||||||||||||
ESOP shares committed to be released (11,310 shares) (unaudited) | (32 | ) | 111 | 79 | |||||||||||||||||||||||||||||||||
BALANCE, March 31, 2013 (unaudited) | $ | 126 | $ | 54,932 | $ | (2,676 | ) | $ | (31,625 | ) | $ | 38,510 | $ | 913 | $ | 60,180 |
Six Months Ended March 31, | Years Ended September 30, | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
OPERATING ACTIVITIES: | ||||||||||||||||||||||
Net income | $ | 286 | $ | 488 | $ | 2,593 | $ | 112 | ||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||||||||
Provision for loan losses | — | 250 | 725 | 4,630 | ||||||||||||||||||
Depreciation | 172 | 171 | 345 | 342 | ||||||||||||||||||
Net accretion of premiums/discounts | (67 | ) | (188 | ) | (321 | ) | (334 | ) | ||||||||||||||
Income from bank owned life insurance | (103 | ) | (88 | ) | (469 | ) | (190 | ) | ||||||||||||||
Accretion of deferred loan fees | (53 | ) | (102 | ) | (338 | ) | (122 | ) | ||||||||||||||
Compensation expense of ESOP | 79 | 60 | 122 | 139 | ||||||||||||||||||
Loss on sale of real estate owned | 16 | 123 | 123 | 135 | ||||||||||||||||||
Gain on sale of mortgage-backed securities | (16 | ) | — | (2,122 | ) | (15 | ) | |||||||||||||||
Impairment charge on investment and mortgage-backed securities | 20 | 103 | 154 | 204 | ||||||||||||||||||
Impairment charge on real estate owned | 306 | — | 210 | 77 | ||||||||||||||||||
Share-based compensation expense | 354 | 316 | 634 | 634 | ||||||||||||||||||
Deferred income tax expense (benefit) | 972 | (11 | ) | 961 | (1,748 | ) | ||||||||||||||||
Excess tax benefit related to stock compensation | (43 | ) | (9 | ) | (88 | ) | (95 | ) | ||||||||||||||
Changes in assets and liabilities which (used) provided cash: | ||||||||||||||||||||||
Accounts payable and accrued expenses | (460 | ) | (1,463 | ) | (1,058 | ) | (42 | ) | ||||||||||||||
Accrued interest payable | (1,635 | ) | (1,404 | ) | (38 | ) | (941 | ) | ||||||||||||||
Prepaid expenses and other assets | 977 | 407 | 248 | 652 | ||||||||||||||||||
Accrued interest receivable | (172 | ) | 236 | 365 | 643 | |||||||||||||||||
Net cash provided by (used in) operating activities | 633 | (1,111 | ) | 2,046 | 4,081 | |||||||||||||||||
INVESTING ACTIVITIES: | ||||||||||||||||||||||
Purchase of investment and mortgage-backed securities held to maturity | (33,454 | ) | (33,962 | ) | (58,438 | ) | (106,956 | ) | ||||||||||||||
Purchase of investment and mortgage-backed securities available for sale | (7,968 | ) | (18,897 | ) | (35,822 | ) | (24,609 | ) | ||||||||||||||
Principal collected on loans | 16,521 | 28,470 | 53,302 | 52,914 | ||||||||||||||||||
Principal payments received on investment and mortgage-backed securities: | ||||||||||||||||||||||
Held-to-maturity | 8,606 | 45,721 | 104,321 | 110,702 | ||||||||||||||||||
Available for sale | 10,407 | 11,770 | 24,351 | 22,555 | ||||||||||||||||||
Loans originated or acquired | (43,497 | ) | (26,537 | ) | (74,085 | ) | (43,303 | ) | ||||||||||||||
Proceeds from redemption of Federal Home Loan Bank stock | 580 | 281 | 648 | 658 | ||||||||||||||||||
Proceeds from sale of mortgage-backed securities | 304 | — | 21,650 | 105 | ||||||||||||||||||
Proceeds from sale of loans | 9,240 | — | — | — | ||||||||||||||||||
Proceeds from sale of real estate owned | 628 | 186 | 186 | 1,178 | ||||||||||||||||||
Purchase of bank owned life insurance | — | — | (1,147 | ) | — | |||||||||||||||||
Proceeds from bank owned life insurance claim | — | — | 877 | — | ||||||||||||||||||
Purchases of equipment | (49 | ) | (144 | ) | (217 | ) | (89 | ) | ||||||||||||||
Net cash (used in) provided by investing activities | (38,682 | ) | 6,888 | 35,626 | 13,155 | |||||||||||||||||
FINANCING ACTIVITIES: | ||||||||||||||||||||||
Net increase (decrease) in demand deposits, NOW accounts, and savings accounts | 1,689 | (2,083 | ) | (1,589 | ) | 5,412 | ||||||||||||||||
Net (decrease) increase in certificates of deposit | (11,194 | ) | 4,432 | (8,823 | ) | (33,853 | ) | |||||||||||||||
Repayment of borrowing from Federal Home Loan Bank | (143 | ) | (19 | ) | (87 | ) | (45 | ) | ||||||||||||||
(Decrease) increase in advances from borrowers for taxes and insurance | (7 | ) | (54 | ) | 183 | (25 | ) | |||||||||||||||
Cash dividends paid | — | — | — | (1,466 | ) | |||||||||||||||||
Excess tax benefit related to stock compensation | 43 | 9 | 88 | 95 | ||||||||||||||||||
Purchase of treasury stock | — | — | — | (49 | ) | |||||||||||||||||
Net cash (used in) provided by financing activities | (9,612 | ) | 2,285 | (10,228 | ) | (29,931 | ) | |||||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (47,661 | ) | 8,062 | 27,444 | (12,695 | ) | ||||||||||||||||
CASH AND CASH EQUIVALENTS – Beginning of year | 81,273 | 53,829 | 53,829 | 66,524 | ||||||||||||||||||
CASH AND CASH EQUIVALENTS – End of year | $ | 33,612 | $ | 61,891 | $ | 81,273 | $ | 53,829 | ||||||||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | ||||||||||||||||||||||
Interest paid on deposits and advances from Federal Home Loan Bank | $ | 3,994 | $ | 4,411 | $ | 5,817 | $ | 8,038 | ||||||||||||||
Income taxes paid | $ | — | $ | 1,305 | $ | 1,405 | $ | 1,325 | ||||||||||||||
SUPPLEMENTAL DISCLOSURES OF NONCASH ITEMS: | ||||||||||||||||||||||
Real estate acquired in settlement of loans | $ | 236 | $ | 199 | $ | 223 | $ | 461 |
Six Month Ended March 31, | Year Ended September 30, | |||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | |||||||||||||||||||||||||||||||||||||||
Basic | Diluted | Basic | Diluted | Basic | Diluted | Basic | Diluted | |||||||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||||||||||||||
(Dollars in Thousands Except Per Share Data) | ||||||||||||||||||||||||||||||||||||||||||
Net income | $ | 286 | $ | 286 | $ | 488 | $ | 488 | $ | 2,593 | $ | 2,593 | $ | 112 | $ | 112 | ||||||||||||||||||||||||||
Weighted average shares outstanding | 9,642,156 | 9,642,156 | 9,584,075 | 9,584,075 | 9,599,222 | 9,599,222 | 9,542,298 | 9,542,298 | ||||||||||||||||||||||||||||||||||
Effect of CSEs | — | 92,389 | — | 11,363 | — | 24,524 | — | 86,892 | ||||||||||||||||||||||||||||||||||
Adjusted weighted average shares used in earnings per share computation | 9,642,156 | 9,734,545 | 9,584,075 | 9,595,438 | 9,599,222 | 9,623,746 | 9,542,298 | 9,629,190 | ||||||||||||||||||||||||||||||||||
Earnings per share – basic and diluted | $ | 0.03 | $ | 0.03 | $ | 0.05 | $ | 0.05 | $ | 0.27 | $ | 0.27 | $ | 0.01 | $ | 0.01 |
Unrealized gains on available for sale securities (a) | |||||||
---|---|---|---|---|---|---|---|
(unaudited) | |||||||
(Dollars in Thousands) | |||||||
Balance as of September 30, 2012 | $ | 1,945 | |||||
Other comprehensive loss before reclassification | (564 | ) | |||||
Amount reclassified from accumulated other comprehensive income | 4 | ||||||
Total other comprehensive loss | (560 | ) | |||||
Balance as of March 31, 2013 (unaudited) | $ | 1,385 |
Details about other comprehensive income | Amount Reclassified from Accumulated Other Comprehensive Income (a) | Affected Line Item in the Statement Where Net Income is Presented | ||||||||
---|---|---|---|---|---|---|---|---|---|---|
(unaudited) | ||||||||||
(Dollars in Thousands) | ||||||||||
Unrealized gains on available for sale securities | $ | 16 | Gain on sale of securities available for sale | |||||||
(5 | ) | Income taxes | ||||||||
(20 | ) | Net impairment losses recognized in earnings | ||||||||
7 | Income taxes | |||||||||
$ | (2 | ) | Net of tax |
March 31, 2013 | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Securities Available for Sale: | ||||||||||||||||||||||
U.S. government and agency obligations | $ | 19,985 | $ | 69 | $ | (97 | ) | $ | 19,957 | |||||||||||||
Mortgage-backed securities – U.S. government agencies | 37,632 | 1,355 | (39 | ) | 38,948 | |||||||||||||||||
Mortgage-backed securities – non-agency | 3,707 | 215 | (130 | ) | 3,792 | |||||||||||||||||
Total debt securities available for sale | 61,324 | 1,639 | (266 | ) | 62,697 | |||||||||||||||||
FHLMC preferred stock | 6 | 12 | — | 18 | ||||||||||||||||||
Total securities available for sale | $ | 61,330 | $ | 1,651 | $ | (266 | ) | $ | 62,715 | |||||||||||||
Securities Held to Maturity: | ||||||||||||||||||||||
U.S. government and agency obligations | $ | 71,932 | $ | 1,064 | $ | (364 | ) | $ | 72,632 | |||||||||||||
Mortgage-backed securities – U.S. government agencies | 16,044 | 1,511 | (5 | ) | 17,550 | |||||||||||||||||
Total securities held to maturity | $ | 87,976 | $ | 2,575 | $ | (369 | ) | $ | 90,182 |
September 30, 2012 | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Securities Available for Sale: | ||||||||||||||||||||||
U.S. government and agency obligations | $ | 13,994 | $ | 110 | $ | (1 | ) | $ | 14,103 | |||||||||||||
Mortgage-backed securities – U.S. government agencies | 45,722 | 2,040 | — | 47,762 | ||||||||||||||||||
Mortgage-backed securities – non-agency | 4,308 | 137 | (342 | ) | 4,103 | |||||||||||||||||
Total debt securities available for sale | 64,024 | 2,287 | (343 | ) | 65,968 | |||||||||||||||||
FHLMC preferred stock | 6 | 1 | — | 7 | ||||||||||||||||||
Total securities available for sale | $ | 64,030 | $ | 2,288 | $ | (343 | ) | $ | 65,975 | |||||||||||||
Securities Held to Maturity: | ||||||||||||||||||||||
U.S. government and agency obligations | $ | 44,475 | $ | 1,333 | $ | (9 | ) | $ | 45,799 | |||||||||||||
Mortgage-backed securities – U.S. government agencies | 18,635 | 1,967 | — | 20,602 | ||||||||||||||||||
Total securities held to maturity | $ | 63,110 | $ | 3,300 | $ | (9 | ) | $ | 66,401 |
September 30, 2011 | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Securities Available for Sale: | ||||||||||||||||||||||
U.S. government and agency obligations | $ | 9,360 | $ | 100 | $ | (36 | ) | $ | 9,424 | |||||||||||||
Mortgage-backed securities – U.S. government agencies | 57,340 | 4,243 | — | 61,583 | ||||||||||||||||||
Mortgage-backed securities – non-agency | 5,249 | 29 | (921 | ) | 4,357 | |||||||||||||||||
Total debt securities | 71,949 | 4,372 | (957 | ) | 75,364 | |||||||||||||||||
FHLMC preferred stock | 6 | — | — | 6 | ||||||||||||||||||
Total securities available for sale | $ | 71,955 | $ | 4,372 | $ | (957 | ) | $ | 75,370 | |||||||||||||
Securities Held to Maturity: | ||||||||||||||||||||||
U.S. government and agency obligations | $ | 87,708 | $ | 1,457 | $ | (81 | ) | $ | 89,084 | |||||||||||||
Mortgage-backed securities – U.S. government agencies | 21,248 | 2,389 | — | 23,637 | ||||||||||||||||||
Total securities held to maturity | $ | 108,956 | $ | 3,846 | $ | (81 | ) | $ | 112,721 |
Less than 12 months | More than 12 months | Total | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | |||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||
Securities Available for Sale: | ||||||||||||||||||||||||||||||||
U.S. government and agency obligations | $ | (97 | ) | $ | 8,894 | $ | — | $ | — | $ | (97 | ) | $ | 8,894 | ||||||||||||||||||
Mortgage-backed securities U.S. government agencies | (39 | ) | 1,941 | — | — | (39 | ) | 1,941 | ||||||||||||||||||||||||
Mortgage-backed securities – non-agency | (4 | ) | — | (126 | ) | 867 | (130 | ) | 867 | |||||||||||||||||||||||
Total securities available for sale | $ | (140 | ) | $ | 10,835 | $ | (126 | ) | $ | 867 | $ | (266 | ) | $ | 11,702 | |||||||||||||||||
Securities Held to Maturity: | ||||||||||||||||||||||||||||||||
U.S. government and agency obligations | $ | (364 | ) | $ | 36,597 | $ | — | $ | — | $ | (364 | ) | $ | 36,597 | ||||||||||||||||||
Mortgage-backed securities U.S. government agencies | (5 | ) | 2,471 | — | — | (5 | ) | 2,471 | ||||||||||||||||||||||||
Total securities held to maturity | $ | (369 | ) | $ | 39,068 | $ | — | $ | — | $ | (369 | ) | $ | 39,068 | ||||||||||||||||||
Total | $ | (509 | ) | $ | 49,903 | $ | (126 | ) | $ | 867 | $ | (635 | ) | $ | 50,770 |
Less than 12 months | More than 12 months | Total | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | |||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||
Securities Available for Sale: | ||||||||||||||||||||||||||||||||
U.S. government and agency obligations | $ | (1 | ) | $ | 2,999 | $ | — | $ | — | $ | (1 | ) | $ | 2,999 | ||||||||||||||||||
Mortgage-backed securities – non-agency | (21 | ) | 144 | (321 | ) | 2,343 | (342 | ) | 2,487 | |||||||||||||||||||||||
Total securities available for sale | $ | (22 | ) | $ | 3,143 | $ | (321 | ) | $ | 2,343 | $ | (343 | ) | $ | 5,486 | |||||||||||||||||
Securities Held to Maturity: | ||||||||||||||||||||||||||||||||
U.S. government and agency obligations | $ | (9 | ) | $ | 10,982 | $ | — | $ | — | $ | (9 | ) | $ | 10,982 | ||||||||||||||||||
Total securities held to maturity | $ | (9 | ) | $ | 10,982 | $ | — | $ | — | $ | (9 | ) | $ | 10,982 | ||||||||||||||||||
Total | $ | (31 | ) | $ | 14,125 | $ | (321 | ) | $ | 2,343 | $ | (352 | ) | $ | 16,468 |
Less than 12 months | More than 12 months | Total | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | |||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||
Securities Available for Sale: | ||||||||||||||||||||||||||||||||
U.S. government and agency obligations | $ | (36 | ) | $ | 4,961 | $ | — | $ | — | $ | (36 | ) | $ | 4,961 | ||||||||||||||||||
Mortgage-backed securities – non-agency | (50 | ) | 1,108 | (871 | ) | 2,663 | (921 | ) | 3,771 | |||||||||||||||||||||||
Total securities available for sale | $ | (86 | ) | $ | 6,069 | $ | (871 | ) | $ | 2,663 | $ | (957 | ) | $ | 8,732 | |||||||||||||||||
Securities Held to Maturity: | ||||||||||||||||||||||||||||||||
U.S. government and agency obligations | $ | (81 | ) | $ | 18,911 | $ | — | $ | — | $ | (81 | ) | $ | 18,911 | ||||||||||||||||||
Total securities held to maturity | $ | (81 | ) | $ | 18,911 | $ | — | $ | — | $ | (81 | ) | $ | 18,911 | ||||||||||||||||||
Total | $ | (167 | ) | $ | 24,980 | $ | (871 | ) | $ | 2,663 | $ | (1,038 | ) | $ | 27,643 |
(Dollars in Thousands) | |||||||
---|---|---|---|---|---|---|---|
Credit component of OTTI as of October 1, 2012 | $ | 2,103 | |||||
Additions for credit-related OTTI charges on previously unimpaired securities | — | ||||||
Additional increases as a result of impairment charges recognized on investments for which an OTTI was previously recognized | 20 | ||||||
Credit component of OTTI as of March 31, 2013 | $ | 2,123 |
(Dollars in Thousands) | |||||||
---|---|---|---|---|---|---|---|
Credit component of OTTI as of October 1, 2011 | $ | 2,404 | |||||
Additions for credit-related OTTI charges on previously unimpaired securities | — | ||||||
Reductions for securities liquidated | (455 | ) | |||||
Additional increases as a result of impairment charges recognized on investments for which an OTTI was previously recognized | 154 | ||||||
Credit component of OTTI as of September 30, 2012 | $ | 2,103 |
March 31, 2013 | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Held to Maturity | Available for Sale | |||||||||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Due within one year | $ | 3,000 | $ | 3,021 | $ | — | $ | — | ||||||||||||||
Due after one through five years | 2,000 | 2,007 | — | — | ||||||||||||||||||
Due after five through ten years | 11,498 | 12,028 | 2,998 | 3,062 | ||||||||||||||||||
Due after ten years | 55,434 | 55,576 | 16,987 | 16,895 | ||||||||||||||||||
Total | $ | 71,932 | $ | 72,632 | $ | 19,985 | $ | 19,957 |
September 30, 2012 | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Held to Maturity | Available for Sale | |||||||||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Due within one year | $ | 1,000 | $ | 1,006 | $ | — | $ | — | ||||||||||||||
Due after one through five years | 4,000 | 4,050 | — | — | ||||||||||||||||||
Due after five through ten years | 13,498 | 14,177 | 2,999 | 3,081 | ||||||||||||||||||
Due after ten years | 25,977 | 26,566 | 10,995 | 11,022 | ||||||||||||||||||
Total | $ | 44,475 | $ | 45,799 | $ | 13,994 | $ | 14,103 |
September 30, 2011 | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Held to Maturity | Available for Sale | |||||||||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Due after one through five years | $ | 11,000 | $ | 11,110 | $ | — | $ | — | ||||||||||||||
Due after five through ten years | 49,960 | 50,658 | 2,999 | 3,098 | ||||||||||||||||||
Due after ten years | 26,748 | 27,316 | 6,361 | 6,326 | ||||||||||||||||||
Total | $ | 87,708 | $ | 89,084 | $ | 9,360 | $ | 9,424 |
March 31, 2013 | September 30, | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | ||||||||||||||||
(unaudited) | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
One-to four-family residential | $ | 241,968 | $ | 222,793 | $ | 196,533 | |||||||||||
Multi-family residential | 4,751 | 5,051 | 5,723 | ||||||||||||||
Commercial real estate | 18,599 | 19,333 | 21,175 | ||||||||||||||
Construction and land development | 14,800 | 14,873 | 22,226 | ||||||||||||||
Commercial business | 593 | 632 | 814 | ||||||||||||||
Consumer | 421 | 523 | 613 | ||||||||||||||
Total loans | 281,132 | 263,205 | 247,084 | ||||||||||||||
Undisbursed portion of loans-in-process | (1,872 | ) | (1,629 | ) | (3,773 | ) | |||||||||||
Deferred loan costs | 1,489 | 989 | 564 | ||||||||||||||
Allowance for loan losses | (2,512 | ) | (1,881 | ) | (3,364 | ) | |||||||||||
Net loans | $ | 278,237 | $ | 260,684 | $ | 240,511 |
One- to four- family residential | Multi-family residential | Commercial real estate | Construction and land development | Commercial business | Consumer | Total | |||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(unaudited) | |||||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 15,959 | $ | 906 | $ | 2,623 | $ | 1,518 | $ | — | $ | — | $ | 21,006 | |||||||||||||||||||||||
Collectively evaluated for impairment | 226,009 | 3,845 | 15,976 | 13,282 | 593 | 421 | 260,126 | ||||||||||||||||||||||||||||||
Total loans | $ | 241,968 | $ | 4,751 | $ | 18,599 | $ | 14,800 | $ | 593 | $ | 421 | $ | 281,132 |
One- to four- family residential | Multi-family residential | Commercial real estate | Construction and land development | Commercial business | Consumer | Total | |||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 25,440 | $ | 916 | $ | 1,679 | $ | 2,573 | $ | — | $ | — | $ | 30,608 | |||||||||||||||||||||||
Collectively evaluated for impairment | 197,353 | 4,135 | 17,654 | 12,300 | 632 | 523 | 232,597 | ||||||||||||||||||||||||||||||
Total loans | $ | 222,793 | $ | 5,051 | $ | 19,333 | $ | 14,873 | $ | 632 | $ | 523 | $ | 263,205 |
One- to four- family residential | Multi-family residential | Commercial real estate | Construction and land development | Commercial business | Consumer | Total | |||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 7,652 | $ | — | $ | 545 | $ | 3,235 | $ | — | $ | — | $ | 11,432 | |||||||||||||||||||||||
Collectively evaluated for impairment | 188,881 | 5,723 | 20,630 | 18,991 | 814 | 613 | 235,652 | ||||||||||||||||||||||||||||||
Total loans | $ | 196,533 | $ | 5,723 | $ | 21,175 | $ | 22,226 | $ | 814 | $ | 613 | $ | 247,084 |
Impaired Loans with Specific Allowance | Loans with No Specific Allowance | Total Impaired Loans | |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Recorded Investment | Related Allowance | Recorded Investment | Recorded Investment | Unpaid Principal Balance | |||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||
One-to-four family residential | $ | — | $ | — | $ | 15,959 | $ | 15,959 | $ | 15,959 | |||||||||||||||||
Multi-family residential | — | — | 906 | 906 | 906 | ||||||||||||||||||||||
Commercial real estate | — | — | 2,623 | 2,623 | 2,623 | ||||||||||||||||||||||
Construction and land development | — | — | 1,518 | 1,518 | 1,518 | ||||||||||||||||||||||
Total Loans | $ | — | $ | — | $ | 21,006 | $ | 21,006 | $ | 21,006 |
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) | |||||||||||||||||||||||||||
One-to-four family residential | $ | — | $ | — | $ | 25,440 | $ | 25,440 | $ | 25,440 | |||||||||||||||||
Multi-family residential | — | — | 916 | 916 | 916 | ||||||||||||||||||||||
Commercial real estate | — | — | 1,679 | 1,679 | 1,679 | ||||||||||||||||||||||
Construction and land development | — | — | 2,573 | 2,573 | 2,573 | ||||||||||||||||||||||
Commercial business | — | — | — | — | — | ||||||||||||||||||||||
Consumer | — | — | — | — | — | ||||||||||||||||||||||
Total Loans | $ | — | $ | — | $ | 30,608 | $ | 30,608 | $ | 30,608 |
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) | |||||||||||||||||||||||||||
One-to-four family residential | $ | 7,652 | $ | 495 | $ | — | $ | 7,652 | $ | 8,402 | |||||||||||||||||
Multi-family residential | — | — | — | — | — | ||||||||||||||||||||||
Commercial real estate | — | — | 545 | 545 | 545 | ||||||||||||||||||||||
Construction and land development | — | — | 3,235 | 3,235 | 6,846 | ||||||||||||||||||||||
Commercial business | — | — | — | — | — | ||||||||||||||||||||||
Consumer | — | — | — | — | — | ||||||||||||||||||||||
Total Loans | $ | 7,652 | $ | 495 | $ | 3,780 | $ | 11,432 | $ | 15,793 |
Six Months Ended March 31, 2013 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Average Recorded Investment | Income Recognized on Accrual Basis | Income Recognized on Cash Basis | |||||||||||||||
(unaudited) | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
One-to four-family residential | $ | 18,865 | $ | 325 | $ | 69 | |||||||||||
Multi-family residential | 909 | 33 | — | ||||||||||||||
Commercial real estate | 1,569 | 30 | 12 | ||||||||||||||
Construction and land development | 1,730 | 63 | — | ||||||||||||||
Total | $ | 23,073 | $ | 451 | $ | 81 |
Six Months Ended March 31, 2012 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Average Recorded Investment | Income Recognized on Accrual Basis | Income Recognized on Cash Basis | |||||||||||||||
(unaudited) | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
One-to four-family residential | $ | 11,295 | $ | 102 | $ | 161 | |||||||||||
Commercial real estate | 852 | 8 | — | ||||||||||||||
Construction and land development | 2,878 | 29 | — | ||||||||||||||
Total | $ | 15,025 | $ | 139 | $ | 161 |
Year Ended September 30, 2012 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Average Recorded Investment | Income Recognized on Accrual Basis | Income Recognized on Cash Basis | |||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
One-to four-family residential | $ | 14,232 | $ | 608 | $ | 406 | |||||||||||
Multi-family residential | 394 | 46 | — | ||||||||||||||
Commercial real estate | 1,913 | 54 | — | ||||||||||||||
Construction and land development | 4,995 | 122 | — | ||||||||||||||
Total | $ | 21,533 | $ | 830 | $ | 406 |
Year Ended September 30, 2011 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Average Recorded Investment | Income Recognized on Accrual Basis | Income Recognized on Cash Basis | |||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
One-to four-family residential | $ | 5,184 | $ | — | $ | 251 | |||||||||||
Construction and land development | 4,122 | 189 | — | ||||||||||||||
Total | $ | 9,306 | $ | 189 | $ | 251 |
March 31, 2013 | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Pass | Special Mention | Substandard | Doubtful | Total Loans | |||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||
Multi-family residential | $ | 3,845 | $ | — | $ | 906 | $ | — | $ | 4,751 | |||||||||||||||||
Commercial real estate | 15,976 | — | 2,623 | — | 18,599 | ||||||||||||||||||||||
Construction and land development | 13,282 | — | 1,518 | — | 14,800 | ||||||||||||||||||||||
Commercial business | 593 | — | — | — | 593 | ||||||||||||||||||||||
Total Loans | $ | 33,696 | $ | — | $ | 5,047 | $ | — | $ | 38,743 |
September 30, 2012 | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Pass | Special Mention | Substandard | Doubtful | Total Loans | |||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||
Multi-family residential | $ | 4,135 | $ | — | $ | 916 | $ | — | $ | 5,051 | |||||||||||||||||
Commercial real estate | 17,654 | — | 1,679 | — | 19,333 | ||||||||||||||||||||||
Construction and land development | 12,300 | — | 2,573 | — | 14,873 | ||||||||||||||||||||||
Commercial business | 632 | — | — | — | 632 | ||||||||||||||||||||||
Total Loans | $ | 34,721 | $ | — | $ | 5,168 | $ | — | $ | 39,889 |
September 30, 2011 | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Pass | Special Mention | Substandard | Doubtful | Total Loans | |||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||
Multi-family residential | $ | 5,723 | $ | — | $ | — | $ | — | $ | 5,723 | |||||||||||||||||
Commercial real estate | 20,630 | — | 545 | — | 21,175 | ||||||||||||||||||||||
Construction and land development | 11,917 | 3,901 | 6,408 | — | 22,226 | ||||||||||||||||||||||
Commercial business | 814 | — | — | — | 814 | ||||||||||||||||||||||
Total Loans | $ | 39,084 | $ | 3,901 | $ | 6,953 | $ | — | $ | 49,938 |
March 31, 2013 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Performing | Non-Performing | Total Loans | |||||||||||||||
(unaudited) | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
One-to four-family residential | $ | 237,840 | $ | 4,128 | $ | 241,968 | |||||||||||
Consumer | 421 | — | 421 | ||||||||||||||
Total Loans | $ | 238,261 | $ | 4,128 | $ | 242,389 |
September 30, 2012 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Performing | Non-Performing | Total Loans | |||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
One-to four-family residential | $ | 209,889 | $ | 12,904 | $ | 222,793 | |||||||||||
Consumer | 523 | — | 523 | ||||||||||||||
Total Loans | $ | 210,412 | $ | 12,904 | $ | 223,316 |
September 30, 2011 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Performing | Non-Performing | Total Loans | |||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
One-to four-family residential | $ | 186,219 | $ | 10,314 | $ | 196,533 | |||||||||||
Consumer | 613 | — | 613 | ||||||||||||||
Total Loans | $ | 186,832 | $ | 10,314 | $ | 197,146 |
March 31, 2013 | |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current | 30 – 89 Days Past Due | 90 Days + Past Due | 90 Days + Past Due and Accruing | Total Past Due and Accruing | Total Loans | Non- Accrual | |||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||
One-to four-family residential | $ | 237,711 | $ | 129 | $ | 4,128 | $ | — | $ | 129 | $ | 241,968 | $ | 4,128 | |||||||||||||||||||||||
Multi-family residential | 4,751 | — | — | — | — | 4,751 | — | ||||||||||||||||||||||||||||||
Commercial real estate | 17,538 | 331 | 730 | — | 331 | 18,599 | 2,050 | ||||||||||||||||||||||||||||||
Construction and land development | 14,800 | — | — | — | — | 14,800 | — | ||||||||||||||||||||||||||||||
Commercial business | 593 | — | — | — | — | 593 | — | ||||||||||||||||||||||||||||||
Consumer | 411 | 10 | — | — | 10 | 421 | — | ||||||||||||||||||||||||||||||
Total Loans | $ | 275,804 | $ | 470 | $ | 4,858 | $ | — | $ | 470 | $ | 281,132 | $ | 6,178 |
September 30, 2012 | |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current | 30 – 89 Days Past Due | 90 Days + Past Due | 90 Days + Past Due and Accruing | Total Past Due and Accruing | Total Loans | Non- Accrual | |||||||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||
One-to four-family residential | $ | 217,061 | $ | 1,108 | $ | 4,624 | $ | — | $ | 1,108 | $ | 222,793 | $ | 12,904 | |||||||||||||||||||||||
Multi-family residential | 5,051 | — | — | — | — | 5,051 | — | ||||||||||||||||||||||||||||||
Commercial real estate | 18,859 | 233 | 241 | — | 233 | 19,333 | 597 | ||||||||||||||||||||||||||||||
Construction and land development | 14,356 | — | 517 | — | — | 14,873 | 517 | ||||||||||||||||||||||||||||||
Commercial business | 632 | — | — | — | — | 632 | — | ||||||||||||||||||||||||||||||
Consumer | 522 | 1 | — | — | 1 | 523 | — | ||||||||||||||||||||||||||||||
Total Loans | $ | 256,481 | $ | 1,342 | $ | 5,382 | $ | — | $ | 1,342 | $ | 263,205 | $ | 14,018 |
September 30, 2011 | |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current | 30 – 89 Days Past Due | 90 Days + Past Due | 90 Days + Past Due and Accruing | Total Past Due and Accruing | Total Loans | Non- Accrual | |||||||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||
One-to four-family residential | $ | 190,822 | $ | 3,048 | $ | 2,663 | $ | — | $ | 3,048 | $ | 196,533 | $ | 10,314 | |||||||||||||||||||||||
Multi-family residential | 5,723 | — | — | — | — | 5,723 | — | ||||||||||||||||||||||||||||||
Commercial real estate | 20,272 | 358 | 545 | — | 358 | 21,175 | 545 | ||||||||||||||||||||||||||||||
Construction and land development | 20,454 | — | 1,772 | — | — | 22,226 | 1,772 | ||||||||||||||||||||||||||||||
Commercial business | 814 | — | — | — | — | 814 | — | ||||||||||||||||||||||||||||||
Consumer | 613 | — | — | — | — | 613 | — | ||||||||||||||||||||||||||||||
Total Loans | $ | 238,698 | $ | 3,406 | $ | 4,980 | $ | — | $ | 3,406 | $ | 247,084 | $ | 12,631 |
Six Month Ended March 31, 2013 | ||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
One- to four- family residential | Multi-family residential | Commercial real estate | Construction and land development | Commercial business | Consumer | Unallocated | Total | |||||||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||
ALLL balance at September 30, 2012 | $ | 830 | $ | 7 | $ | 125 | $ | 745 | $ | 3 | $ | 1 | $ | 170 | $ | 1,881 | ||||||||||||||||||||||||||
Charge-offs | (154 | ) | — | — | — | — | — | — | (154 | ) | ||||||||||||||||||||||||||||||||
Recoveries | 25 | — | — | 760 | — | — | — | 785 | ||||||||||||||||||||||||||||||||||
Provision | 100 | — | 50 | (208 | ) | — | — | 58 | — | |||||||||||||||||||||||||||||||||
ALLL balance at March 31, 2013 | $ | 801 | $ | 7 | $ | 175 | $ | 1,297 | $ | 3 | $ | 1 | $ | 228 | $ | 2,512 | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||
Collectively evaluated for impairment | $ | 801 | $ | 7 | $ | 175 | $ | 1,297 | $ | 3 | $ | 1 | $ | 228 | $ | 2,512 |
Six Month Ended March 31, 2012 | ||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
One- to four- family residential | Multi-family residential | Commercial real estate | Construction and land development | Commercial business | Consumer | Unallocated | Total | |||||||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||
ALLL balance at September 30, 2011 | $ | 1,651 | $ | 7 | $ | 221 | $ | 1,481 | $ | 3 | $ | 1 | — | $ | 3,364 | |||||||||||||||||||||||||||
Charge-offs | (261 | ) | — | — | (303 | ) | — | — | — | (564 | ) | |||||||||||||||||||||||||||||||
Recoveries | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Provision | 187 | 94 | 52 | (256 | ) | 1 | — | 276 | 250 | |||||||||||||||||||||||||||||||||
ALLL balance at March 31, 2012 | $ | 1,577 | $ | 101 | $ | 169 | $ | 922 | $ | 4 | $ | 1 | $ | 276 | $ | 3,050 | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 957 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 957 | ||||||||||||||||||||||||||
Collectively evaluated for impairment | $ | 620 | $ | 101 | $ | 169 | $ | 922 | $ | 4 | $ | 1 | $ | 276 | $ | 2,093 |
Year Ended September 30, 2012 | ||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
One- to four- family residential | Multi-family residential | Commercial real estate | Construction and land development | Commercial business | Consumer | Unallocated | Total | |||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||
ALLL balance at September 30, 2011 | $ | 1,651 | $ | 7 | $ | 221 | $ | 1,481 | $ | 3 | $ | 1 | $ | — | $ | 3,364 | ||||||||||||||||||||||||||
Charge-offs | (1,905 | ) | — | — | (303 | ) | — | — | — | (2,208 | ) | |||||||||||||||||||||||||||||||
Recoveries | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Provision | 1,084 | — | (96 | ) | (433 | ) | — | — | 170 | 725 | ||||||||||||||||||||||||||||||||
ALLL balance at September 30, 2012 | $ | 830 | $ | 7 | $ | 125 | $ | 745 | $ | 3 | $ | 1 | $ | 170 | $ | 1,881 | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||
Collectively evaluated for impairment | $ | 830 | $ | 7 | $ | 125 | $ | 745 | $ | 3 | $ | 1 | $ | 170 | $ | 1,881 |
Year Ended September 30, 2011 | ||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
One- to four- family residential | Multi-family residential | Commercial real estate | Construction and land development | Commercial business | Consumer | Unallocated | Total | |||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||
ALLL balance at September 30, 2010 | $ | 672 | $ | 4 | $ | 560 | $ | 1,909 | $ | 3 | $ | 1 | $ | 2 | $ | 3,151 | ||||||||||||||||||||||||||
Charge-offs | (750 | ) | — | — | (3,667 | ) | — | — | — | (4,417 | ) | |||||||||||||||||||||||||||||||
Recoveries | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Provision | 1,729 | 3 | (339 | ) | 3,239 | — | — | (2 | ) | 4,630 | ||||||||||||||||||||||||||||||||
ALLL balance at September 30, 2011 | $ | 1,651 | $ | 7 | $ | 221 | $ | 1,481 | $ | 3 | $ | 1 | $ | — | $ | 3,364 | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 495 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 495 | ||||||||||||||||||||||||||
Collectively evaluated for impairment | $ | 1,156 | $ | 7 | $ | 221 | $ | 1,481 | $ | 3 | $ | 1 | $ | — | $ | 2,869 |
Number of Contracts | Pre-modification Outstanding Recorded Investment | Post-modification Outstanding Recorded Investments | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in Thousands) | |||||||||||||||||
One-to-four family residential | — | $ | — | $ | — | ||||||||||||
Multi-family residential | — | — | — | ||||||||||||||
Commercial real estate | 1 | 1,321 | 1,321 | ||||||||||||||
Construction and land development | — | — | — | ||||||||||||||
Commercial business | — | — | — | ||||||||||||||
Consumer | — | — | — |
March 31, 2013 | September 30, | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | ||||||||||||||||
(unaudited) | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
Land | $ | 247 | $ | 247 | $ | 247 | |||||||||||
Buildings and improvements | 2,577 | 2,565 | 2,565 | ||||||||||||||
Furniture and equipment | 3,732 | 3,695 | 3,519 | ||||||||||||||
Automobiles | 135 | 135 | 144 | ||||||||||||||
Total | 6,691 | 6,642 | 6,475 | ||||||||||||||
Accumulated depreciation | (5,126 | ) | (4,954 | ) | (4,659 | ) | |||||||||||
Total office properties and equipment, net of accumulated depreciation | $ | 1,565 | $ | 1,688 | $ | 1,816 |
March 31, 2013 | September 30, | |||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | |||||||||||||||||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||
Money market deposit accounts | $ | 68,861 | 16.5 | % | $ | 69,735 | 16.4 | % | $ | 75,649 | 17.4 | % | ||||||||||||||||||||
Interest-bearing checking accounts | 35,640 | 8.6 | 33,659 | 7.9 | 29,658 | 6.8 | ||||||||||||||||||||||||||
Non-interest-bearing checking accounts | 3,116 | 0.7 | 3,711 | 0.9 | 3,847 | 0.9 | ||||||||||||||||||||||||||
Passbook, club and statement savings | 72,260 | 17.4 | 71,083 | 16.7 | 70,623 | 16.2 | ||||||||||||||||||||||||||
Certificates maturing in six months or less | 89,095 | 21.4 | 71,173 | 16.7 | 52,539 | 12.0 | ||||||||||||||||||||||||||
Certificates maturing in more than six months | 147,125 | 35.4 | 176,241 | 41.4 | 203,698 | 46.7 | ||||||||||||||||||||||||||
Total | $ | 416,097 | 100.0 | % | $ | 425,602 | 100.0 | % | $ | 436,014 | 100.0 | % |
March 31, 2013 | September 30, 2012 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(unaudited) | ||||||||||||
(Dollars in Thousands) | ||||||||||||
One year or less | $ | 141,425 | $ | 145,367 | ||||||||
One through two years | 26,111 | 42,424 | ||||||||||
Two through three years | 26,992 | 23,551 | ||||||||||
Three through four years | 19,439 | 15,572 | ||||||||||
Four through five years | 22,253 | 20,500 | ||||||||||
Total | $ | 236,220 | $ | 247,414 |
Six Months Ended March 31, | Year Ended September 30, | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Checking and money market deposit accounts | $ | 181 | $ | 274 | $ | 490 | $ | 779 | ||||||||||||||
Passbook, club and statement savings accounts | 121 | 227 | 401 | 701 | ||||||||||||||||||
Certificate accounts | 2,057 | 2,504 | 4,884 | 5,611 | ||||||||||||||||||
Total | $ | 2,359 | $ | 3,005 | $ | 5,775 | $ | 7,091 |
Six Months Ended March 31, | Year Ended September 30, | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Current: | ||||||||||||||||||||||
Federal (benefit) expense | $ | (435 | ) | $ | 505 | $ | 321 | $ | 1,536 | |||||||||||||
Total current taxes | (435 | ) | 505 | 321 | 1,536 | |||||||||||||||||
Deferred income tax expense (benefit) | 972 | (11 | ) | 961 | (1,748 | ) | ||||||||||||||||
Total income tax provision (benefit) | $ | 537 | $ | 494 | $ | 1,282 | $ | (212 | ) |
March 31, 2013 | September 30, | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | ||||||||||||||||
(unaudited) | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
Deferred tax assets: | |||||||||||||||||
Deposit premium | $ | — | $ | 20 | $ | 69 | |||||||||||
Allowance for loan losses | 1,962 | 2,302 | 2,695 | ||||||||||||||
Real estate owned expenses | 222 | 301 | 101 | ||||||||||||||
Non-accrual interest | 119 | 196 | 128 | ||||||||||||||
Accrued vacation | 94 | 95 | 78 | ||||||||||||||
Capital loss carryforward | 1,718 | 1,262 | 1,986 | ||||||||||||||
Impairment loss | 1,113 | 1,562 | 1,510 | ||||||||||||||
Post-retirement benefit plans | 133 | 135 | 176 | ||||||||||||||
Split dollar life insurance | 22 | 22 | 31 | ||||||||||||||
Employee benefit plans | 352 | 386 | 345 | ||||||||||||||
Total deferred tax assets | 5,735 | 6,281 | 7,119 | ||||||||||||||
Valuation allowance | (2,274 | ) | (2,046 | ) | (2,009 | ) | |||||||||||
Total deferred tax assets, net of valuation allowance | 3,461 | 4,235 | 5,110 | ||||||||||||||
Deferred tax liabilities: | |||||||||||||||||
Unrealized gain on available for sale securities | 470 | 661 | 1,161 | ||||||||||||||
Property | 517 | 526 | 545 | ||||||||||||||
Mortgage servicing | — | — | 1 | ||||||||||||||
Deferred loan fees | 506 | 299 | 192 | ||||||||||||||
Total deferred tax liabilities | 1,493 | 1,486 | 1,899 | ||||||||||||||
Net deferred tax asset | $ | 1,968 | $ | 2,749 | $ | 3,211 |
Six Months Ended March 31, | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | |||||||||||||||||||||
Amount | Percentage of Pretax Income | Amount | Percentage of Pretax Income (Loss) | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Tax at statutory rate | $ | 280 | 34.0 | % | $ | 334 | 34.0 | % | ||||||||||||||
Adjustments resulting from: | ||||||||||||||||||||||
Valuation allowance | 228 | 27.7 | 102 | 10.4 | ||||||||||||||||||
Income from bank owned life insurance | (35 | ) | (4.3 | ) | (30 | ) | (3.0 | ) | ||||||||||||||
Employee benefit plans | 64 | 7.8 | 80 | 8.1 | ||||||||||||||||||
Other | — | — | 8 | 0.8 | ||||||||||||||||||
Income tax expense per statements of income | $ | 537 | 65.2 | % | $ | 494 | 50.3 | % |
Year Ended September 30, | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | |||||||||||||||||||||
Amount | Percentage of Pretax Income | Amount | Percentage of Pretax Income (Loss) | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Tax at statutory rate | $ | 1,318 | 34.0 | % | $ | (34 | ) | (34.0 | )% | |||||||||||||
Adjustments resulting from: | ||||||||||||||||||||||
Valuation allowance | 37 | 0.9 | (200 | ) | (200.0 | ) | ||||||||||||||||
Income from bank owned life insurance | (160 | ) | (4.1 | ) | (65 | ) | (65.0 | ) | ||||||||||||||
Employee benefit plans | 92 | 2.4 | 84 | 84.0 | ||||||||||||||||||
Other | (5 | ) | (0.1 | ) | 3 | 3.0 | ||||||||||||||||
Income tax expense (benefit) per statements of income | $ | 1,282 | 33.1 | % | $ | (212 | ) | (212.0 | )% |
Actual | Required for Capital Adequacy Purposes | To Be Well Capitalized Under Prompt Corrective Action Provisions | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||
March 31, 2013 (unaudited): | ||||||||||||||||||||||||||||||||
Tier 1 capital (to average assets) | ||||||||||||||||||||||||||||||||
Company | $ | 56,267 | 12.24 | % | $ | 19,363 | 4.0 | % | N/A | N/A | ||||||||||||||||||||||
Bank | 55,535 | 11.47 | 19,363 | 4.0 | $ | 25,204 | 5.0 | % | ||||||||||||||||||||||||
Tier 1 capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||
Company | 59,267 | 26.74 | 8,866 | 4.0 | N/A | N/A | ||||||||||||||||||||||||||
Bank | 55,535 | 25.06 | 8,866 | 4.0 | 13,299 | 6.0 | ||||||||||||||||||||||||||
Total capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||
Company | 61,779 | 27.87 | 17,732 | 8.0 | N/A | N/A | ||||||||||||||||||||||||||
Bank | 58,047 | 26.19 | 17,732 | 8.0 | 22,165 | 10.0 | ||||||||||||||||||||||||||
September 30, 2012: | ||||||||||||||||||||||||||||||||
Tier 1 capital (to average assets) | ||||||||||||||||||||||||||||||||
Company | $ | 58,548 | 11.73 | % | $ | 19,965 | 4.0 | % | N/A | N/A | ||||||||||||||||||||||
Bank | 54,668 | 10.95 | 19,965 | 4.0 | $ | 24,956 | 5.0 | % | ||||||||||||||||||||||||
Tier 1 capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||
Company | 58,548 | 27.51 | 8,513 | 4.0 | N/A | N/A | ||||||||||||||||||||||||||
Bank | 54,668 | 25.69 | 8,513 | 4.0 | 12,770 | 6.0 | ||||||||||||||||||||||||||
Total capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||
Company | 60,429 | 28.39 | 17,027 | 8.0 | N/A | N/A | ||||||||||||||||||||||||||
Bank | 56,549 | 26.57 | 17,027 | 8.0 | 21,284 | 10.0 | ||||||||||||||||||||||||||
September 30, 2011: | ||||||||||||||||||||||||||||||||
Tier 1 capital (to average assets) | ||||||||||||||||||||||||||||||||
Company | $ | 55,199 | 11.06 | % | $ | 19,961 | 4.0 | % | N/A | N/A | ||||||||||||||||||||||
Bank | 51,051 | 10.23 | 19,961 | 4.0 | $ | 24,951 | 5.0 | % | ||||||||||||||||||||||||
Tier 1 capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||
Company | 55,199 | 25.54 | 8,645 | 4.0 | N/A | N/A | ||||||||||||||||||||||||||
Bank | 51,051 | 23.62 | 8,645 | 4.0 | 12,968 | 6.0 | ||||||||||||||||||||||||||
Total capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||
Company | 57,909 | 26.79 | 17,290 | 8.0 | N/A | N/A | ||||||||||||||||||||||||||
Bank | 53,761 | 24.87 | 17,290 | 8.0 | 21,613 | 10.0 |
Legal Name of Plan | Pentegra Defined Benefit Plan for Financial Institutions | ||||
---|---|---|---|---|---|
Plan Employer Identification Number | 13-5645888 | ||||
The Company’s Contribution for the year ended September 30, 2012 | $980,000 | ||||
Are Company’s Contributions more than 5% of total contributions? | No | ||||
Funded Status | 100.09% |
Six Months Ended March 31, 2013 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Number of Shares | Weighted Average Grant Date Fair Value | |||||||||||
(unaudited) | ||||||||||||
Nonvested stock awards at October 1, 2012 | 72,684 | $ | 11.10 | |||||||||
Issued | 47,266 | 7.38 | ||||||||||
Forfeited | (3,900 | ) | 8.96 | |||||||||
Vested | (35,776 | ) | 11.12 | |||||||||
Nonvested stock awards at the March 31, 2013 | 80,274 | $ | 9.00 |
Year Ended September 30, 2012 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Number of Shares | Weighted Average Grant Date Fair Value | |||||||||||
Nonvested stock awards at beginning of year | 108,460 | $ | 11.10 | |||||||||
Issued | — | — | ||||||||||
Vested | (35,776 | ) | 11.12 | |||||||||
Nonvested stock awards at the end of the period | 72,684 | $ | 11.10 |
Six Months Ended March 31, 2013 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Number of Shares | Weighted Average Exercise Price | |||||||||||
(unaudited) | ||||||||||||
Options outstanding at October 1, 2012 | 442,400 | $ | 11.12 | |||||||||
Granted | 122,969 | 7.37 | ||||||||||
Exercised | — | — | ||||||||||
Forfeited | (10,773 | ) | 8.90 | |||||||||
Outstanding at March 31, 2013 | 554,596 | $ | 10.33 | |||||||||
Exercisable at March 31, 2013 | 351,093 | $ | 11.13 |
Year Ended September 30, 2012 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Number of Shares | Weighted Average Exercise Price | |||||||||||
Options outstanding at beginning of year | 442,400 | $ | 11.12 | |||||||||
Granted | — | — | ||||||||||
Exercised | — | — | ||||||||||
Forfeited | — | — | ||||||||||
Outstanding at the end of the period | 442,400 | $ | 11.12 | |||||||||
Exercisable at the end of the period | 262,613 | $ | 11.13 |
Category Used for Fair Value Measurement | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Assets: | ||||||||||||||||||||||
Securities available for sale: | ||||||||||||||||||||||
U.S. Government and agency obligations | $ | — | $ | 19,957 | $ | — | $ | 19,957 | ||||||||||||||
Mortgage-backed securities – U.S. Government agencies | — | 38,948 | — | 38,948 | ||||||||||||||||||
Mortgage-backed securities – Non-agency | — | 3,792 | — | 3,792 | ||||||||||||||||||
FHLMC preferred stock | 18 | — | — | 18 | ||||||||||||||||||
Total | $ | 18 | $ | 62,697 | $ | — | $ | 62,715 |
Category Used for Fair Value Measurement | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Assets: | ||||||||||||||||||||||
Securities available for sale: | ||||||||||||||||||||||
U.S. Government and agency obligations | $ | — | $ | 14,103 | $ | — | $ | 14,103 | ||||||||||||||
Mortgage-backed securities – U.S. Government agencies | — | 47,762 | — | 47,762 | ||||||||||||||||||
Mortgage-backed securities – Non-agency | — | 4,103 | — | 4,103 | ||||||||||||||||||
FHLMC preferred stock | 7 | — | — | 7 | ||||||||||||||||||
Total | $ | 7 | $ | 65,968 | $ | — | $ | 65,975 |
Category Used for Fair Value Measurement | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Assets: | ||||||||||||||||||||||
Securities available for sale: | ||||||||||||||||||||||
U.S. Government and agency obligations | $ | — | $ | 9,424 | $ | — | $ | 9,424 | ||||||||||||||
Mortgage-backed securities – U.S. Government agencies | — | 61,583 | — | 61,583 | ||||||||||||||||||
Mortgage-backed securities – Non-agency | — | 4,357 | — | 4,357 | ||||||||||||||||||
FHLMC preferred stock | 6 | — | — | 6 | ||||||||||||||||||
Total | $ | 6 | $ | 75,364 | $ | — | $ | 75,370 |
At March 31, 2013 | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Impaired loans | $ | — | $ | — | $ | 21,006 | $ | 21,006 | ||||||||||||||
Real estate owned | — | — | 1,258 | $ | 1,258 | |||||||||||||||||
Total | $ | — | $ | — | $ | 22,264 | $ | 22,264 |
At September 30, 2012 | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Impaired loans | $ | — | $ | — | $ | 30,608 | $ | 30,608 | ||||||||||||||
Real estate owned | — | — | 1,972 | $ | 1,972 | |||||||||||||||||
Total | $ | — | $ | — | $ | 32,580 | $ | 32,580 |
At September 30, 2011 | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Impaired loans | $ | — | $ | — | $ | 10,937 | 10,937 | |||||||||||||||
Real estate owned | — | 2,268 | — | 2,268 | ||||||||||||||||||
Total | $ | — | $ | 2,268 | $ | 10,937 | $ | 13,205 |
At March 31, 2013 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fair Value | Valuation Technique | Unobservable Input | Range | |||||||||||
(unaudited) | ||||||||||||||
(Dollars in Thousands) | ||||||||||||||
Impaired loans | $21,006 | Property appraisals | Management discount for selling costs, property type and market volatility | 10% – 20% discount | ||||||||||
Real estate owned | $1,258 | Property appraisals | Management discount for selling costs, property type and market volatility | 10% – 20% discount |
At September 30, 2012 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fair Value | Valuation Technique | Unobservable Input | Range | |||||||||||
(Dollars in Thousands) | ||||||||||||||
Impaired loans | $30,608 | Property appraisals | Management discount for selling costs, property type and market volatility | 10% – 20% discount | ||||||||||
Real estate owned | $1,972 | Property appraisals | Management discount for selling costs, property type and market volatility | 10% – 20% discount |
Fair Value Measurements at March 31, 2013 | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Carrying Amount | Fair Value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||
Cash and cash equivalents | $ | 33,612 | $ | 33,612 | $ | 33,612 | $ | — | $ | — | |||||||||||||||||
Investment and mortgage-backed securities available for sale | 62,715 | 62,715 | 18 | 62,697 | — | ||||||||||||||||||||||
Investment and mortgage-backed securities held to maturity | 87,976 | 90,182 | — | 90,182 | — | ||||||||||||||||||||||
Loans receivable, net | 278,237 | 283,817 | — | — | 283,817 | ||||||||||||||||||||||
Accrued interest receivable | 1,833 | 1,833 | 1,833 | — | — | ||||||||||||||||||||||
Federal Home Loan Bank stock | 1,659 | 1,659 | 1,659 | — | — | ||||||||||||||||||||||
Bank owned life insurance | 7,022 | 7,022 | 7,022 | — | — | ||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||
Checking accounts | 38,756 | 38,756 | 38,756 | — | — | ||||||||||||||||||||||
Money market deposit accounts | 68,861 | 68,861 | 68,861 | — | — | ||||||||||||||||||||||
Passbook, club and statement savings accounts | 72,260 | 72,260 | 72,260 | — | — | ||||||||||||||||||||||
Certificates of deposit | 236,220 | 240,855 | — | 240,855 | — | ||||||||||||||||||||||
Advances from Federal Home Loan Bank | 340 | 340 | 340 | — | — | ||||||||||||||||||||||
Accrued interest payable | 747 | 747 | 747 | — | — | ||||||||||||||||||||||
Advances from borrowers for taxes and insurance | 1,266 | 1,266 | 1,266 | — | — |
Fair Value Measurements at September 30, 2012 | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Carrying Amount | Fair Value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||
Cash and cash equivalents | $ | 81,273 | $ | 81,273 | $ | 81,273 | $ | — | $ | — | |||||||||||||||||
Investment and mortgage-backed securities available for sale | 65,975 | 65,975 | 7 | 65,968 | — | ||||||||||||||||||||||
Investment and mortgage-backed securities held to maturity | 63,110 | 66,401 | — | 66,401 | — | ||||||||||||||||||||||
Loans receivable, net | 260,684 | 266,699 | — | — | 266,699 | ||||||||||||||||||||||
Accrued interest receivable | 1,661 | 1,661 | 1,661 | — | — | ||||||||||||||||||||||
Federal Home Loan Bank stock | 2,239 | 2,239 | 2,239 | — | — | ||||||||||||||||||||||
Bank owned life insurance | 6,919 | 6,919 | 6,919 | — | — | ||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||
Checking accounts | 37,370 | 37,370 | 37,370 | — | — | ||||||||||||||||||||||
Money market deposit accounts | 69,735 | 69,735 | 69,735 | — | — | ||||||||||||||||||||||
Passbook, club and statement savings accounts | 71,083 | 71,083 | 71,083 | — | — | ||||||||||||||||||||||
Certificates of deposit | 247,414 | 252,479 | — | 252,479 | — | ||||||||||||||||||||||
Advances from Federal Home Loan Bank | 483 | 484 | 484 | — | — | ||||||||||||||||||||||
Accrued interest payable | 2,382 | 2,382 | 2,382 | — | — | ||||||||||||||||||||||
Advances from borrowers for taxes and insurance | 1,273 | 1,273 | 1,273 | — | — |
September 30, 2011 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Carrying Amount | Fair Value | |||||||||||
(Dollars in Thousands) | ||||||||||||
Assets: | ||||||||||||
Cash and cash equivalents | $ | 53,829 | $ | 53,829 | ||||||||
Investment and mortgage-backed securities available for sale | 75,370 | 75,370 | ||||||||||
Investment and mortgage-backed securities held to maturity | 108,956 | 112,721 | ||||||||||
Loans receivable, net | 240,511 | 248,382 | ||||||||||
Accrued interest receivable | 2,026 | 2,026 | ||||||||||
Federal Home Loan Bank stock | 2,887 | 2,887 | ||||||||||
Bank owned life insurance | 6,180 | 6,180 | ||||||||||
Liabilities: | ||||||||||||
Checking accounts | 33,505 | 33,505 | ||||||||||
Money market deposit accounts | 75,649 | 75,649 | ||||||||||
Passbook, club and statement savings accounts | 70,623 | 70,623 | ||||||||||
Certificates of deposit | 256,237 | 262,489 | ||||||||||
Advances from Federal Home Loan Bank | 570 | 570 | ||||||||||
Accrued interest payable | 2,420 | 2,420 | ||||||||||
Advances from borrowers for taxes and insurance | 1,090 | 1,090 |
March 31, 2013 | September 30, | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | ||||||||||||||||
(unaudited) | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
Assets: | |||||||||||||||||
Cash | $ | 105 | $ | 254 | $ | 500 | |||||||||||
ESOP loan receivable | 3,249 | 3,342 | 3,521 | ||||||||||||||
Investment in Bank | 56,448 | 55,952 | 53,304 | ||||||||||||||
Other assets | 378 | 283 | 127 | ||||||||||||||
Total assets | $ | 60,180 | $ | 59,831 | $ | 57,452 | |||||||||||
Stockholders’ equity: | |||||||||||||||||
Preferred stock | — | — | — | ||||||||||||||
Common stock | 126 | 126 | 126 | ||||||||||||||
Additional paid-in-capital | 54,932 | 54,610 | 54,078 | ||||||||||||||
Unearned ESOP shares | (2,676 | ) | (2,787 | ) | (3,011 | ) | |||||||||||
Treasury stock | (31,625 | ) | (31,625 | ) | (31,625 | ) | |||||||||||
Retained earnings | 38,510 | 38,224 | 35,631 | ||||||||||||||
Accumulated other comprehensive income | 913 | 1,283 | 2,253 | ||||||||||||||
Total stockholders’ equity | 60,180 | 59,831 | 57,452 | ||||||||||||||
Total liabilities and stockholders’ equity | $ | 60,180 | $ | 59,831 | $ | 57,452 |
Six Months Ended March 31, | Year Ended September 30, | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Interest on ESOP loan | $ | 95 | $ | 101 | $ | 199 | $ | 209 | ||||||||||||||
Equity in the undistributed earnings (loss) of the Bank | 432 | 679 | 2,863 | (642 | ) | |||||||||||||||||
Dividends from Bank | — | — | — | 1,000 | ||||||||||||||||||
Other income | — | 3 | 3 | 16 | ||||||||||||||||||
Total income | 527 | 783 | 3,065 | 583 | ||||||||||||||||||
Professional services | 121 | 200 | 215 | 236 | ||||||||||||||||||
Other expense | 206 | 193 | 396 | 362 | ||||||||||||||||||
Total expense | 327 | 393 | 611 | 598 | ||||||||||||||||||
Income (loss) before income taxes | 200 | 390 | 2,454 | (15 | ) | |||||||||||||||||
Income tax benefit | (86 | ) | (98 | ) | (139 | ) | (127 | ) | ||||||||||||||
Net income | $ | 286 | $ | 488 | $ | 2,593 | $ | 112 |
Six Months Ended March 31, | Year Ended September 30, | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||
Operating activities: | ||||||||||||||||||||||
Net income | $ | 286 | $ | 488 | $ | 2,593 | $ | 112 | ||||||||||||||
(Increase) decrease in assets | (95 | ) | (124 | ) | (155 | ) | 31 | |||||||||||||||
Equity in the undistributed (earnings) loss of the Bank | (432 | ) | (679 | ) | (2,863 | ) | 642 | |||||||||||||||
Net cash (used in) provided by operating activities | (241 | ) | (315 | ) | (425 | ) | 785 | |||||||||||||||
Investing activities: | ||||||||||||||||||||||
Repayments received on ESOP loan | 92 | 88 | 179 | 168 | ||||||||||||||||||
Net cash provided by investing activities | 92 | 88 | 179 | 168 | ||||||||||||||||||
Financing activities: | ||||||||||||||||||||||
Cash dividends paid | — | — | — | (1,466 | ) | |||||||||||||||||
Payment to repurchase common stock | — | — | — | (49 | ) | |||||||||||||||||
Net cash used in financing activities | — | — | — | (1,515 | ) | |||||||||||||||||
Net decrease in cash and cash equivalents | (149 | ) | (227 | ) | (246 | ) | (562 | ) | ||||||||||||||
Cash and cash equivalents, beginning of year | 254 | 500 | 500 | 1,062 | ||||||||||||||||||
Cash and cash equivalents, end of year | $ | 105 | $ | 273 | $ | 254 | $ | 500 |
March 31, 2013 | September 30, 2012 | September 30, 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1st Qtr | 2nd Qtr | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | |||||||||||||||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | $ | 4,397 | $ | 4,253 | $ | 4,983 | $ | 4,813 | $ | 4,828 | $ | 4,354 | $ | 5,653 | $ | 5,446 | $ | 5,454 | $ | 5,132 | ||||||||||||||||||||||||||||||||
Interest expense | 1,220 | 1,139 | 1,514 | 1,493 | 1,432 | 1,339 | 2,022 | 1,816 | 1,683 | 1,576 | ||||||||||||||||||||||||||||||||||||||||||
Net interest income | 3,177 | 3,114 | 3,469 | 3,320 | 3,396 | 3,015 | 3,631 | 3,630 | 3,771 | 3,556 | ||||||||||||||||||||||||||||||||||||||||||
Provision for loan losses | — | — | 150 | 100 | 100 | 375 | 580 | 3,600 | — | 450 | ||||||||||||||||||||||||||||||||||||||||||
Net interest income after provision for loan losses | 3,177 | 3,114 | 3,319 | 3,220 | 3,296 | 2,640 | 3,051 | 30 | 3,771 | 3,106 | ||||||||||||||||||||||||||||||||||||||||||
Non-interest income | 224 | 199 | 173 | 133 | 188 | 2,572 | 134 | 175 | 241 | 329 | ||||||||||||||||||||||||||||||||||||||||||
Non-interest expense | 2,778 | 3,113 | 2,867 | 2,996 | 2,936 | 2,867 | 2,863 | 2,807 | 2,614 | 2,653 | ||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income tax expense (benefit) | 623 | 200 | 625 | 357 | 548 | 2,345 | 322 | (2,602 | ) | 1,398 | 782 | |||||||||||||||||||||||||||||||||||||||||
Income tax expense (benefit) | 351 | 186 | 221 | 273 | 88 | 700 | 416 | (740 | ) | 227 | (115 | ) | ||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 272 | $ | 14 | $ | 404 | $ | 84 | $ | 460 | $ | 1,645 | $ | (94 | ) | $ | (1,862 | ) | $ | 1,171 | $ | 897 | ||||||||||||||||||||||||||||||
Per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings per share – basic | $ | 0.03 | $ | 0.00 | $ | 0.04 | $ | 0.01 | $ | 0.05 | $ | 0.17 | $ | (0.01 | ) | $ | (0.20 | ) | $ | 0.12 | $ | 0.09 | ||||||||||||||||||||||||||||||
Earnings per share – diluted | 0.03 | 0.00 | 0.04 | 0.01 | 0.05 | 0.17 | (0.01 | ) | (0.20 | ) | 0.12 | 0.09 | ||||||||||||||||||||||||||||||||||||||||
Dividends per share | — | — | — | — | — | — | 0.05 | 0.05 | — | — |