|
|
|
![]() |
|
|
•
|
Net income was $5.5 million, or $0.25 per diluted share.
|
|
•
|
Pre-tax, pre-provision for loan losses income (non-GAAP) was $5.9 million for the quarter compared to $7.3 million in the preceding quarter and $5.2 million for the
quarter ended December 31, 2020.
|
|
•
|
Net interest income was $12.1 million for the quarter compared to $12.4 million in the preceding quarter and $11.5 million in the third fiscal quarter a year ago.
|
|
•
|
Net interest margin (“NIM”) was 2.96%.
|
|
•
|
Riverview recorded a recapture of loan losses of $1.3 million during the quarter.
|
|
•
|
The allowance for loan losses was $15.2 million, or 1.58% of total loans. The allowance for loan losses excluding SBA purchased and SBA PPP loans (non-GAAP) was 1.68% of
total loans.
|
|
•
|
Total loans increased $47.7 million, or 20.9% annualized, during the quarter. The net increase consisted of an increase of $66.0 million in non-PPP loans offset by a
decrease of $18.3 million in SBA PPP loans.
|
|
|
° Of the $66.0 million in third quarter loan growth, Riverview purchased $35.1 million of pooled loans and its organic loan portfolio increased by $30.2 million,
13.6% annualized.
|
|
•
|
Total deposits decreased $33.2 million during the quarter to $1.47 billion.
|
|
•
|
Non-performing assets were 0.11% of total assets.
|
|
•
|
Total risk-based capital ratio was 16.72% and Tier 1 leverage ratio was 9.10%.
|
|
•
|
Paid a quarterly cash dividend during the quarter of $0.055 per share.
|
|
Three Months Ended
|
||||||||||||
|
December 31, 2021
|
September 30, 2021
|
December 31, 2020
|
||||||||||
|
Net interest margin (GAAP)
|
2.96
|
%
|
3.12
|
%
|
3.40
|
%
|
||||||
|
Net fees on loan prepayments
|
(0.06
|
)
|
(0.13
|
)
|
0.00
|
|||||||
|
Accretion on purchased MBank loans
|
(0.02
|
)
|
(0.03
|
)
|
(0.02
|
)
|
||||||
|
SBA PPP loans
|
(0.15
|
)
|
(0.15
|
)
|
(0.17
|
)
|
||||||
|
Excess FRB liquidity
|
0.62
|
0.79
|
0.72
|
|||||||||
|
Core net interest margin (non-GAAP)
|
3.35
|
%
|
3.60
|
%
|
3.93
|
%
|
||||||
|
Range
|
Number of loans
|
Total
(in 000s)
|
||
|
Up to $150,000
|
82
|
$
|
3,486
|
|
|
$150,001 to $350,000
|
26
|
5,860
|
||
|
$350,001 to $2,000,000
|
7
|
4,976
|
||
|
Total
|
115
|
$
|
14,322
|
|
Tangible shareholders' equity to tangible assets and tangible book value per share:
|
||||||||||||||||
|
(Dollars in thousands)
|
December 31, 2021
|
September 30, 2021
|
December 31, 2020
|
March 31, 2021
|
||||||||||||
|
Shareholders' equity (GAAP)
|
$
|
163,141
|
$
|
159,760
|
$
|
151,874
|
$
|
151,594
|
||||||||
|
Exclude: Goodwill
|
(27,076
|
)
|
(27,076
|
)
|
(27,076
|
)
|
(27,076
|
)
|
||||||||
|
Exclude: Core deposit intangible, net
|
(526
|
)
|
(557
|
)
|
(654
|
)
|
(619
|
)
|
||||||||
|
Tangible shareholders' equity (non-GAAP)
|
$
|
135,539
|
$
|
132,127
|
$
|
124,144
|
$
|
123,899
|
||||||||
|
Total assets (GAAP)
|
$
|
1,683,076
|
$
|
1,716,352
|
$
|
1,436,184
|
$
|
1,549,158
|
||||||||
|
Exclude: Goodwill
|
(27,076
|
)
|
(27,076
|
)
|
(27,076
|
)
|
(27,076
|
)
|
||||||||
|
Exclude: Core deposit intangible, net
|
(526
|
)
|
(557
|
)
|
(654
|
)
|
(619
|
)
|
||||||||
|
Tangible assets (non-GAAP)
|
$
|
1,655,474
|
$
|
1,688,719
|
$
|
1,408,454
|
$
|
1,521,463
|
||||||||
|
Shareholders' equity to total assets (GAAP)
|
9.69
|
%
|
9.31
|
%
|
10.57
|
%
|
9.79
|
%
|
||||||||
|
Tangible common equity to tangible assets (non-GAAP)
|
8.19
|
%
|
7.82
|
%
|
8.81
|
%
|
8.14
|
%
|
||||||||
|
Shares outstanding
|
22,176,612
|
22,164,707
|
22,345,235
|
22,351,235
|
||||||||||||
|
Book value per share (GAAP)
|
7.36
|
7.21
|
6.80
|
6.78
|
||||||||||||
|
Tangible book value per share (non-GAAP)
|
6.11
|
5.96
|
5.56
|
5.54
|
||||||||||||
|
Pre-tax, pre-provision income
|
||||||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||
|
(Dollars in thousands)
|
December 31, 2021
|
September 30, 2021
|
December 31, 2020
|
December 31, 2021
|
December 31, 2020
|
|||||||||||||||
|
Net income (GAAP)
|
$
|
5,510
|
$
|
6,430
|
$
|
4,035
|
$
|
17,695
|
$
|
7,058
|
||||||||||
|
Include: Provision for income taxes
|
1,661
|
1,933
|
1,199
|
5,174
|
1,989
|
|||||||||||||||
|
Include: Provision for (recapture of) loan losses
|
(1,275
|
)
|
(1,100
|
)
|
-
|
(3,975
|
)
|
6,300
|
||||||||||||
|
Pre-tax, pre-provision income (non-GAAP)
|
$
|
5,896
|
$
|
7,263
|
$
|
5,234
|
$
|
18,894
|
$
|
15,347
|
||||||||||
|
Net interest margin reconciliation to core net interest margin
|
||||||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||
|
(Dollars in thousands)
|
December 31, 2021
|
September 30, 2021
|
December 31, 2020
|
December 31, 2021
|
December 31, 2020
|
|||||||||||||||
|
Net interest income (GAAP)
|
$
|
12,059
|
$
|
12,376
|
$
|
11,529
|
$
|
35,719
|
$
|
33,721
|
||||||||||
|
Tax equivalent adjustment
|
21
|
17
|
14
|
54
|
25
|
|||||||||||||||
|
Net fees on loan prepayments
|
(250
|
)
|
(485
|
)
|
11
|
(778
|
)
|
141
|
||||||||||||
|
Accretion on purchased MBank loans
|
(64
|
)
|
(89
|
)
|
(58
|
)
|
(224
|
)
|
(252
|
)
|
||||||||||
|
SBA PPP loans interest income and net fees
|
(781
|
)
|
(928
|
)
|
(1,405
|
)
|
(2,602
|
)
|
(2,707
|
)
|
||||||||||
|
Income on excess FRB liquidity
|
(114
|
)
|
(129
|
)
|
(61
|
)
|
(320
|
)
|
(129
|
)
|
||||||||||
|
Adjusted net interest income (non-GAAP)
|
$
|
10,871
|
$
|
10,762
|
$
|
10,030
|
$
|
31,849
|
$
|
30,799
|
||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||
|
(Dollars in thousands)
|
December 31, 2021
|
September 30, 2021
|
December 31, 2020
|
December 31, 2021
|
December 31, 2020
|
|||||||||||||||
|
Average balance of interest-earning assets (GAAP)
|
$
|
1,619,775
|
$
|
1,577,652
|
$
|
1,346,324
|
$
|
1,559,165
|
$
|
1,296,203
|
||||||||||
|
SBA PPP loans (average)
|
(23,769
|
)
|
(46,169
|
)
|
(99,851
|
)
|
(49,972
|
)
|
(98,461
|
)
|
||||||||||
|
Excess FRB liquidity (average)
|
(307,437
|
)
|
(345,806
|
)
|
(235,163
|
)
|
(308,656
|
)
|
(178,464
|
)
|
||||||||||
|
Average balance of interest-earning assets excluding
|
||||||||||||||||||||
|
SBA PPP loans and excess FRB liquidity (non-GAAP)
|
$
|
1,288,569
|
$
|
1,185,677
|
$
|
1,011,310
|
$
|
1,200,537
|
$
|
1,019,278
|
||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||
|
December 31, 2021
|
September 30, 2021
|
December 31, 2020
|
December 31, 2021
|
December 31, 2020
|
||||||||||||||||
|
Net interest margin (GAAP)
|
2.96
|
%
|
3.12
|
%
|
3.40
|
%
|
3.05
|
%
|
3.46
|
%
|
||||||||||
|
Net fees on loan prepayments
|
(0.06
|
)
|
(0.13
|
)
|
0.00
|
(0.07
|
)
|
0.01
|
||||||||||||
|
Accretion on purchased MBank loans
|
(0.02
|
)
|
(0.03
|
)
|
(0.02
|
)
|
(0.02
|
)
|
(0.03
|
)
|
||||||||||
|
SBA PPP loans
|
(0.15
|
)
|
(0.15
|
)
|
(0.17
|
)
|
(0.13
|
)
|
(0.01
|
)
|
||||||||||
|
Excess FRB liquidity
|
0.62
|
0.79
|
0.72
|
0.69
|
0.58
|
|||||||||||||||
|
Core net interest margin (non-GAAP)
|
3.35
|
%
|
3.60
|
%
|
3.93
|
%
|
3.52
|
%
|
4.01
|
%
|
||||||||||
|
Allowance for loan losses reconciliation, excluding SBA purchased and PPP loans
|
||||||||||||||||
|
(Dollars in thousands)
|
December 31, 2021
|
September 30, 2021
|
December 31, 2020
|
March 31, 2021
|
||||||||||||
|
Allowance for loan losses
|
$
|
15,173
|
$
|
16,500
|
$
|
19,192
|
$
|
19,178
|
||||||||
|
Loans receivable (GAAP)
|
$
|
962,223
|
$
|
914,532
|
$
|
931,468
|
$
|
943,235
|
||||||||
|
Exclude: SBA purchased loans
|
(46,152
|
)
|
(43,709
|
)
|
(53,743
|
)
|
(47,379
|
)
|
||||||||
|
Exclude: SBA PPP loans
|
(14,322
|
)
|
(32,666
|
)
|
(80,785
|
)
|
(93,444
|
)
|
||||||||
|
Loans receivable excluding SBA purchased and PPP loans (non-GAAP)
|
$
|
901,749
|
$
|
838,157
|
$
|
796,940
|
$
|
802,412
|
||||||||
|
Allowance for loan losses to loans receivable (GAAP)
|
1.58
|
%
|
1.80
|
%
|
2.06
|
%
|
2.03
|
%
|
||||||||
|
Allowance for loan losses to loans receivable excluding SBA purchased and PPP loans (non-GAAP)
|
1.68
|
%
|
1.97
|
%
|
2.41
|
%
|
2.39
|
%
|
||||||||
|
RIVERVIEW BANCORP, INC. AND SUBSIDIARY
|
||||||||||||||||
|
Consolidated Balance Sheets
|
||||||||||||||||
|
(In thousands, except share data) (Unaudited)
|
December 31, 2021
|
September 30, 2021
|
December 31, 2020
|
March 31, 2021
|
||||||||||||
|
ASSETS
|
||||||||||||||||
|
Cash (including interest-earning accounts of $227,635, $352,187,
|
$
|
239,857
|
$
|
368,122
|
$
|
235,834
|
$
|
265,408
|
||||||||
|
$220,597 and $254,205)
|
||||||||||||||||
|
Certificate of deposits held for investment
|
249
|
249
|
249
|
249
|
||||||||||||
|
Investment securities:
|
||||||||||||||||
|
Available for sale, at estimated fair value
|
182,303
|
278,224
|
153,219
|
216,304
|
||||||||||||
|
Held to maturity, at amortized cost
|
212,722
|
72,109
|
33,425
|
39,574
|
||||||||||||
|
Loans receivable (net of allowance for loan losses of $15,173,
|
||||||||||||||||
|
$16,500, $19,192, and $19,178)
|
947,050
|
898,032
|
912,276
|
924,057
|
||||||||||||
|
Prepaid expenses and other assets
|
11,597
|
11,681
|
13,365
|
13,189
|
||||||||||||
|
Accrued interest receivable
|
4,580
|
4,772
|
5,283
|
5,236
|
||||||||||||
|
Federal Home Loan Bank stock, at cost
|
1,722
|
1,722
|
1,420
|
1,722
|
||||||||||||
|
Premises and equipment, net
|
17,410
|
16,307
|
17,909
|
17,824
|
||||||||||||
|
Financing lease right-of-use assets
|
1,374
|
1,393
|
1,451
|
1,432
|
||||||||||||
|
Deferred income taxes, net
|
5,791
|
5,467
|
3,141
|
5,419
|
||||||||||||
|
Mortgage servicing rights, net
|
41
|
52
|
102
|
81
|
||||||||||||
|
Goodwill
|
27,076
|
27,076
|
27,076
|
27,076
|
||||||||||||
|
Core deposit intangible, net
|
526
|
557
|
654
|
619
|
||||||||||||
|
Bank owned life insurance
|
30,778
|
30,589
|
30,780
|
30,968
|
||||||||||||
|
TOTAL ASSETS
|
$
|
1,683,076
|
$
|
1,716,352
|
$
|
1,436,184
|
$
|
1,549,158
|
||||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||||||
|
LIABILITIES:
|
||||||||||||||||
|
Deposits
|
$
|
1,473,454
|
$
|
1,506,679
|
$
|
1,236,933
|
$
|
1,346,060
|
||||||||
|
Accrued expenses and other liabilities
|
17,163
|
20,165
|
18,155
|
21,906
|
||||||||||||
|
Advance payments by borrowers for taxes and insurance
|
211
|
650
|
156
|
521
|
||||||||||||
|
Junior subordinated debentures
|
26,812
|
26,791
|
26,726
|
26,748
|
||||||||||||
|
Finance lease liability
|
2,295
|
2,307
|
2,340
|
2,329
|
||||||||||||
|
Total liabilities
|
1,519,935
|
1,556,592
|
1,284,310
|
1,397,564
|
||||||||||||
|
SHAREHOLDERS' EQUITY:
|
||||||||||||||||
|
Serial preferred stock, $.01 par value; 250,000 authorized,
|
||||||||||||||||
|
issued and outstanding, none
|
-
|
-
|
-
|
-
|
||||||||||||
|
Common stock, $.01 par value; 50,000,000 authorized,
|
||||||||||||||||
|
December 31, 2021 – 22,426,520 issued and 22,176,612 outstanding;
|
||||||||||||||||
|
September 30, 2021 – 22,414,615 issued and 22,164,707 outstanding;
|
221
|
221
|
223
|
223
|
||||||||||||
|
December 31, 2020 - 22,345,235 issued and outstanding;
|
||||||||||||||||
|
March 31, 2021 – 22,351,235 issued and outstanding;
|
||||||||||||||||
|
Additional paid-in capital
|
62,234
|
62,122
|
63,539
|
63,650
|
||||||||||||
|
Retained earnings
|
102,023
|
97,727
|
85,584
|
87,881
|
||||||||||||
|
Accumulated other comprehensive income (loss)
|
(1,337
|
)
|
(310
|
)
|
2,528
|
(160
|
)
|
|||||||||
|
Total shareholders’ equity
|
163,141
|
159,760
|
151,874
|
151,594
|
||||||||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,683,076
|
$
|
1,716,352
|
$
|
1,436,184
|
$
|
1,549,158
|
||||||||
|
RIVERVIEW BANCORP, INC. AND SUBSIDIARY
|
||||||||||||||||||||
|
Consolidated Statements of Income
|
||||||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||
|
(In thousands, except share data) (Unaudited)
|
Dec. 31, 2021
|
Sept. 30, 2021
|
Dec. 31, 2020
|
Dec. 31, 2021
|
Dec. 31, 2020
|
|||||||||||||||
|
INTEREST INCOME:
|
||||||||||||||||||||
|
Interest and fees on loans receivable
|
$
|
11,046
|
$
|
11,626
|
$
|
11,601
|
$
|
33,448
|
$
|
34,475
|
||||||||||
|
Interest on investment securities - taxable
|
1,303
|
1,136
|
549
|
3,438
|
1,709
|
|||||||||||||||
|
Interest on investment securities - nontaxable
|
66
|
55
|
44
|
171
|
79
|
|||||||||||||||
|
Other interest and dividends
|
136
|
148
|
98
|
379
|
216
|
|||||||||||||||
|
Total interest and dividend income
|
12,551
|
12,965
|
12,292
|
37,436
|
36,479
|
|||||||||||||||
|
INTEREST EXPENSE:
|
||||||||||||||||||||
|
Interest on deposits
|
300
|
399
|
556
|
1,141
|
2,071
|
|||||||||||||||
|
Interest on borrowings
|
192
|
190
|
207
|
576
|
687
|
|||||||||||||||
|
Total interest expense
|
492
|
589
|
763
|
1,717
|
2,758
|
|||||||||||||||
|
Net interest income
|
12,059
|
12,376
|
11,529
|
35,719
|
33,721
|
|||||||||||||||
|
Provision for (recapture of) loan losses
|
(1,275
|
)
|
(1,100
|
)
|
-
|
(3,975
|
)
|
6,300
|
||||||||||||
|
Net interest income after provision for (recapture of) loan losses
|
13,334
|
13,476
|
11,529
|
39,694
|
27,421
|
|||||||||||||||
|
NON-INTEREST INCOME:
|
||||||||||||||||||||
|
Fees and service charges
|
1,759
|
1,814
|
1,654
|
5,428
|
4,715
|
|||||||||||||||
|
Asset management fees
|
1,137
|
928
|
889
|
3,041
|
2,746
|
|||||||||||||||
|
Bank owned life insurance ("BOLI")
|
189
|
234
|
193
|
613
|
625
|
|||||||||||||||
|
BOLI death benefit in excess of cash surrender value
|
-
|
21
|
-
|
500
|
-
|
|||||||||||||||
|
Other, net
|
31
|
77
|
76
|
196
|
168
|
|||||||||||||||
|
Total non-interest income, net
|
3,116
|
3,074
|
2,812
|
9,778
|
8,254
|
|||||||||||||||
|
NON-INTEREST EXPENSE:
|
||||||||||||||||||||
|
Salaries and employee benefits
|
5,880
|
5,635
|
5,698
|
17,269
|
16,269
|
|||||||||||||||
|
Occupancy and depreciation
|
1,367
|
1,309
|
1,434
|
4,085
|
4,341
|
|||||||||||||||
|
Data processing
|
698
|
724
|
638
|
2,187
|
1,996
|
|||||||||||||||
|
Amortization of core deposit intangible
|
32
|
31
|
35
|
94
|
105
|
|||||||||||||||
|
Advertising and marketing
|
155
|
180
|
144
|
487
|
383
|
|||||||||||||||
|
FDIC insurance premium
|
113
|
113
|
89
|
321
|
221
|
|||||||||||||||
|
State and local taxes
|
195
|
221
|
190
|
614
|
598
|
|||||||||||||||
|
Telecommunications
|
51
|
55
|
74
|
152
|
245
|
|||||||||||||||
|
Professional fees
|
285
|
343
|
321
|
945
|
962
|
|||||||||||||||
|
Gain on sale of premises and equipment, net
|
-
|
(1,001
|
)
|
-
|
(993
|
)
|
5
|
|||||||||||||
|
Other
|
503
|
577
|
484
|
1,442
|
1,503
|
|||||||||||||||
|
Total non-interest expense
|
9,279
|
8,187
|
9,107
|
26,603
|
26,628
|
|||||||||||||||
|
INCOME BEFORE INCOME TAXES
|
7,171
|
8,363
|
5,234
|
22,869
|
9,047
|
|||||||||||||||
|
PROVISION FOR INCOME TAXES
|
1,661
|
1,933
|
1,199
|
5,174
|
1,989
|
|||||||||||||||
|
NET INCOME
|
$
|
5,510
|
$
|
6,430
|
$
|
4,035
|
$
|
17,695
|
$
|
7,058
|
||||||||||
|
Earnings per common share:
|
||||||||||||||||||||
|
Basic
|
$
|
0.25
|
$
|
0.29
|
$
|
0.18
|
$
|
0.80
|
$
|
0.32
|
||||||||||
|
Diluted
|
$
|
0.25
|
$
|
0.29
|
$
|
0.18
|
$
|
0.80
|
$
|
0.32
|
||||||||||
|
Weighted average number of common shares outstanding:
|
||||||||||||||||||||
|
Basic
|
22,166,130
|
22,179,829
|
22,320,699
|
22,229,832
|
22,279,774
|
|||||||||||||||
|
Diluted
|
22,177,120
|
22,191,487
|
22,337,644
|
22,242,035
|
22,296,827
|
|||||||||||||||
|
(Dollars in thousands)
|
At or for the three months ended
|
At or for the nine months ended
|
||||||||||||||||||
|
Dec. 31, 2021
|
Sept. 30, 2021
|
Dec. 31, 2020
|
Dec. 31, 2021
|
Dec. 31, 2020
|
||||||||||||||||
|
AVERAGE BALANCES
|
||||||||||||||||||||
|
Average interest–earning assets
|
$
|
1,619,775
|
$
|
1,577,652
|
$
|
1,346,324
|
$
|
1,559,165
|
$
|
1,296,203
|
||||||||||
|
Average interest-bearing liabilities
|
1,032,089
|
1,023,389
|
878,526
|
1,005,003
|
847,321
|
|||||||||||||||
|
Net average earning assets
|
587,686
|
554,263
|
467,798
|
554,162
|
448,882
|
|||||||||||||||
|
Average loans
|
938,113
|
902,971
|
955,183
|
922,071
|
975,203
|
|||||||||||||||
|
Average deposits
|
1,503,736
|
1,469,311
|
1,236,601
|
1,448,986
|
1,177,826
|
|||||||||||||||
|
Average equity
|
162,282
|
159,794
|
151,636
|
159,034
|
150,915
|
|||||||||||||||
|
Average tangible equity (non-GAAP)
|
134,661
|
132,142
|
123,886
|
131,383
|
123,129
|
|||||||||||||||
|
ASSET QUALITY
|
Dec. 31, 2021
|
Sept. 30, 2021
|
Dec. 31, 2020
|
|||||||||
|
Non-performing loans
|
$
|
1,840
|
$
|
490
|
$
|
393
|
||||||
|
Non-performing loans to total loans
|
0.19
|
%
|
0.05
|
%
|
0.04
|
%
|
||||||
|
Real estate/repossessed assets owned
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
|
Non-performing assets
|
$
|
1,840
|
$
|
490
|
$
|
393
|
||||||
|
Non-performing assets to total assets
|
0.11
|
%
|
0.03
|
%
|
0.03
|
%
|
||||||
|
Net loan charge-offs in the quarter
|
$
|
52
|
$
|
(10
|
)
|
$
|
(326
|
)
|
||||
|
Net charge-offs in the quarter/average net loans
|
0.02
|
%
|
0.00
|
%
|
(0.14
|
)%
|
||||||
|
Allowance for loan losses
|
$
|
15,173
|
$
|
16,500
|
$
|
19,192
|
||||||
|
Average interest-earning assets to average
|
||||||||||||
|
interest-bearing liabilities
|
156.94
|
%
|
154.16
|
%
|
153.25
|
%
|
||||||
|
Allowance for loan losses to
|
||||||||||||
|
non-performing loans
|
824.62
|
%
|
3367.35
|
%
|
4883.46
|
%
|
||||||
|
Allowance for loan losses to total loans
|
1.58
|
%
|
1.80
|
%
|
2.06
|
%
|
||||||
|
Shareholders’ equity to assets
|
9.69
|
%
|
9.31
|
%
|
10.57
|
%
|
||||||
|
CAPITAL RATIOS
|
||||||||||||
|
Total capital (to risk weighted assets)
|
16.72
|
%
|
17.42
|
%
|
17.58
|
%
|
||||||
|
Tier 1 capital (to risk weighted assets)
|
15.47
|
%
|
16.16
|
%
|
16.32
|
%
|
||||||
|
Common equity tier 1 (to risk weighted assets)
|
15.47
|
%
|
16.16
|
%
|
16.32
|
%
|
||||||
|
Tier 1 capital (to average tangible assets)
|
9.10
|
%
|
9.08
|
%
|
9.80
|
%
|
||||||
|
Tangible common equity (to average tangible assets) (non-GAAP)
|
8.19
|
%
|
7.82
|
%
|
8.81
|
%
|
||||||
|
DEPOSIT MIX
|
Dec. 31, 2021
|
Sept. 30, 2021
|
Dec. 31, 2020
|
March 31, 2021
|
||||||||||||
|
Interest checking
|
$
|
285,807
|
$
|
288,242
|
$
|
237,051
|
$
|
258,014
|
||||||||
|
Regular savings
|
327,887
|
329,462
|
267,901
|
291,769
|
||||||||||||
|
Money market deposit accounts
|
277,355
|
277,321
|
211,129
|
240,554
|
||||||||||||
|
Non-interest checking
|
469,100
|
491,313
|
393,023
|
435,098
|
||||||||||||
|
Certificates of deposit
|
113,305
|
120,341
|
127,829
|
120,625
|
||||||||||||
|
Total deposits
|
$
|
1,473,454
|
$
|
1,506,679
|
$
|
1,236,933
|
$
|
1,346,060
|
||||||||
|
COMPOSITION OF COMMERCIAL AND CONSTRUCTION LOANS
|
||||||||||||||||
|
Other
|
Commercial
|
|||||||||||||||
|
Commercial
|
Real Estate
|
Real Estate
|
& Construction
|
|||||||||||||
|
Business
|
Mortgage
|
Construction
|
Total
|
|||||||||||||
|
December 31, 2021
|
(Dollars in thousands)
|
|||||||||||||||
|
Commercial business
|
$
|
208,213
|
$
|
-
|
$
|
-
|
$
|
208,213
|
||||||||
|
SBA PPP
|
14,322
|
-
|
-
|
14,322
|
||||||||||||
|
Commercial construction
|
-
|
-
|
7,887
|
7,887
|
||||||||||||
|
Office buildings
|
-
|
125,139
|
-
|
125,139
|
||||||||||||
|
Warehouse/industrial
|
-
|
97,414
|
-
|
97,414
|
||||||||||||
|
Retail/shopping centers/strip malls
|
-
|
79,860
|
-
|
79,860
|
||||||||||||
|
Assisted living facilities
|
-
|
712
|
-
|
712
|
||||||||||||
|
Single purpose facilities
|
-
|
263,531
|
-
|
263,531
|
||||||||||||
|
Land
|
-
|
11,351
|
-
|
11,351
|
||||||||||||
|
Multi-family
|
-
|
53,865
|
-
|
53,865
|
||||||||||||
|
One-to-four family construction
|
-
|
-
|
10,478
|
10,478
|
||||||||||||
|
Total
|
$
|
222,535
|
$
|
631,872
|
$
|
18,365
|
$
|
872,772
|
||||||||
|
March 31, 2021
|
||||||||||||||||
|
Commercial business
|
$
|
171,701
|
$
|
-
|
$
|
-
|
$
|
171,701
|
||||||||
|
SBA PPP
|
93,444
|
-
|
-
|
93,444
|
||||||||||||
|
Commercial construction
|
-
|
-
|
9,810
|
9,810
|
||||||||||||
|
Office buildings
|
-
|
135,526
|
-
|
135,526
|
||||||||||||
|
Warehouse/industrial
|
-
|
87,880
|
-
|
87,880
|
||||||||||||
|
Retail/shopping centers/strip malls
|
-
|
85,414
|
-
|
85,414
|
||||||||||||
|
Assisted living facilities
|
-
|
854
|
-
|
854
|
||||||||||||
|
Single purpose facilities
|
-
|
233,793
|
-
|
233,793
|
||||||||||||
|
Land
|
-
|
14,040
|
-
|
14,040
|
||||||||||||
|
Multi-family
|
-
|
45,014
|
-
|
45,014
|
||||||||||||
|
One-to-four family construction
|
-
|
-
|
7,180
|
7,180
|
||||||||||||
|
Total
|
$
|
265,145
|
$
|
602,521
|
$
|
16,990
|
$
|
884,656
|
||||||||
|
LOAN MIX
|
Dec. 31, 2021
|
Sept. 30, 2021
|
Dec. 31, 2020
|
March 31, 2021
|
||||||||||||
|
Commercial and construction
|
(Dollars in thousands)
|
|||||||||||||||
|
Commercial business
|
$
|
222,535
|
$
|
206,709
|
$
|
252,687
|
$
|
265,145
|
||||||||
|
Other real estate mortgage
|
631,872
|
623,423
|
595,709
|
602,521
|
||||||||||||
|
Real estate construction
|
18,365
|
13,621
|
16,922
|
16,990
|
||||||||||||
|
Total commercial and construction
|
872,772
|
843,753
|
865,318
|
884,656
|
||||||||||||
|
Consumer
|
||||||||||||||||
|
Real estate one-to-four family
|
87,821
|
69,079
|
63,621
|
56,405
|
||||||||||||
|
Other installment
|
1,630
|
1,700
|
2,529
|
2,174
|
||||||||||||
|
Total consumer
|
89,451
|
70,779
|
66,150
|
58,579
|
||||||||||||
|
Total loans
|
962,223
|
914,532
|
931,468
|
943,235
|
||||||||||||
|
Less:
|
||||||||||||||||
|
Allowance for loan losses
|
15,173
|
16,500
|
19,192
|
19,178
|
||||||||||||
|
Loans receivable, net
|
$
|
947,050
|
$
|
898,032
|
$
|
912,276
|
$
|
924,057
|
||||||||
|
DETAIL OF NON-PERFORMING ASSETS
|
|||||||||||||
|
Southwest
|
|||||||||||||
|
Washington
|
Other
|
Total
|
|||||||||||
|
December 31, 2021
|
(Dollars in thousands)
|
||||||||||||
|
Commercial business
|
$
|
105
|
$
|
-
|
$
|
105
|
|||||||
|
Commercial real estate
|
127
|
-
|
127
|
||||||||||
|
Consumer
|
56
|
1,552
|
1,608
|
||||||||||
|
Total non-performing assets
|
$
|
288
|
$
|
1,552
|
$
|
1,840
|
|||||||
|
At or for the three months ended
|
At or for the nine months ended
|
|||||||||||||||||||
|
SELECTED OPERATING DATA
|
Dec. 31, 2021
|
Sept. 30, 2021
|
Dec. 31, 2020
|
Dec. 31, 2021
|
Dec. 31, 2020
|
|||||||||||||||
|
Efficiency ratio (4)
|
61.15
|
%
|
52.99
|
%
|
63.50
|
%
|
58.47
|
%
|
63.44
|
%
|
||||||||||
|
Coverage ratio (6)
|
129.96
|
%
|
151.17
|
%
|
126.59
|
%
|
134.27
|
%
|
126.64
|
%
|
||||||||||
|
Return on average assets (1)
|
1.28
|
%
|
1.52
|
%
|
1.11
|
%
|
1.42
|
%
|
0.67
|
%
|
||||||||||
|
Return on average equity (1)
|
13.47
|
%
|
15.96
|
%
|
10.56
|
%
|
14.77
|
%
|
6.21
|
%
|
||||||||||
|
Return on average tangible equity (1) (non-GAAP)
|
16.23
|
%
|
19.31
|
%
|
12.92
|
%
|
17.88
|
%
|
7.61
|
%
|
||||||||||
|
NET INTEREST SPREAD
|
||||||||||||||||||||
|
Yield on loans
|
4.67
|
%
|
5.11
|
%
|
4.82
|
%
|
4.81
|
%
|
4.69
|
%
|
||||||||||
|
Yield on investment securities
|
1.50
|
%
|
1.47
|
%
|
1.56
|
%
|
1.50
|
%
|
1.71
|
%
|
||||||||||
|
Total yield on interest-earning assets
|
3.08
|
%
|
3.26
|
%
|
3.63
|
%
|
3.19
|
%
|
3.74
|
%
|
||||||||||
|
Cost of interest-bearing deposits
|
0.12
|
%
|
0.16
|
%
|
0.26
|
%
|
0.16
|
%
|
0.34
|
%
|
||||||||||
|
Cost of FHLB advances and other borrowings
|
2.62
|
%
|
2.59
|
%
|
2.17
|
%
|
2.63
|
%
|
1.86
|
%
|
||||||||||
|
Total cost of interest-bearing liabilities
|
0.19
|
%
|
0.23
|
%
|
0.34
|
%
|
0.23
|
%
|
0.43
|
%
|
||||||||||
|
Spread (7)
|
2.89
|
%
|
3.03
|
%
|
3.29
|
%
|
2.96
|
%
|
3.31
|
%
|
||||||||||
|
Net interest margin
|
2.96
|
%
|
3.12
|
%
|
3.40
|
%
|
3.05
|
%
|
3.46
|
%
|
||||||||||
|
PER SHARE DATA
|
||||||||||||||||||||
|
Basic earnings per share (2)
|
$
|
0.25
|
$
|
0.29
|
$
|
0.18
|
$
|
0.80
|
$
|
0.32
|
||||||||||
|
Diluted earnings per share (3)
|
0.25
|
0.29
|
0.18
|
0.80
|
0.32
|
|||||||||||||||
|
Book value per share (5)
|
7.36
|
7.21
|
6.80
|
7.36
|
6.80
|
|||||||||||||||
|
Tangible book value per share (5) (non-GAAP)
|
6.11
|
5.96
|
5.56
|
6.11
|
5.56
|
|||||||||||||||
|
Market price per share:
|
||||||||||||||||||||
|
High for the period
|
$
|
8.07
|
$
|
7.60
|
$
|
5.72
|
$
|
8.07
|
$
|
6.12
|
||||||||||
|
Low for the period
|
7.19
|
6.76
|
4.21
|
6.47
|
3.82
|
|||||||||||||||
|
Close for period end
|
7.69
|
7.27
|
5.26
|
7.69
|
5.26
|
|||||||||||||||
|
Cash dividends declared per share
|
0.0550
|
0.0550
|
0.0500
|
0.1600
|
0.1500
|
|||||||||||||||
|
Average number of shares outstanding:
|
||||||||||||||||||||
|
Basic (2)
|
22,166,130
|
22,179,829
|
22,320,699
|
22,229,832
|
22,279,774
|
|||||||||||||||
|
Diluted (3)
|
22,177,120
|
22,191,487
|
22,337,644
|
22,242,035
|
22,296,827
|
|||||||||||||||
|
(1)
|
Amounts for the periods shown are annualized.
|
|
(2)
|
Amounts exclude ESOP shares not committed to be released.
|
|
(3)
|
Amounts exclude ESOP shares not committed to be released and include common stock equivalents.
|
|
(4)
|
Non-interest expense divided by net interest income and non-interest income.
|
|
(5)
|
Amounts calculated based on shareholders’ equity and include ESOP shares not committed to be released.
|
|
(6)
|
Net interest income divided by non-interest expense.
|
|
(7)
|
Yield on interest-earning assets less cost of funds on interest-bearing liabilities.
|