ITEM
6. MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
General
This
discussion and analysis reflects our consolidated financial statements and other
relevant statistical data and is intended to enhance your understanding of our
financial condition and results of operations. You should read the
information in this section in conjunction with our audited consolidated
financial statements, which begin on page F-1, and the other business and
financial information provided in this annual report.
Overview
Our
results of operations depend primarily on our net interest
income. Net interest income is the difference between the interest
income we earn on our interest-earning assets, consisting primarily of loans,
investment securities, mortgage-backed securities and other interest-earning
assets (primarily cash and cash equivalents), and the interest we pay on our
interest-bearing liabilities, consisting of savings accounts, time deposits and
FHLB advances. Our results of operations also are affected by our
provisions for loan losses, non-interest income and non-interest
expense. Non-interest income currently consists primarily of gains
and losses on the sale of securities and miscellaneous other
income. Non-interest expense currently consists primarily of salaries
and employee benefits, occupancy, data processing, professional fees, and other
operating expenses. Our results of operations also may be affected
significantly by general and local economic and competitive conditions, changes
in market interest rates, governmental policies and actions of regulatory
authorities.
Forward-Looking
Statements
This
report contains forward-looking statements, which can be identified by the use
of such words as estimate, project, believe, intend, anticipate, plan, seek,
expect and similar expressions. These forward-looking statements
include:
·
statements
of our goals, intentions and expectations;
·
statements
regarding our business plans and prospects and growth and operating
strategies;
·
statements
regarding the asset quality of our loan and investment portfolios;
and
·
estimates
of our risks and future costs and benefits.
These
forward-looking statements are subject to significant risks, assumptions and
uncertainties, including, among other things, the following important factors
that could affect the actual outcome of future events:
·
significantly
increased competition among depository and other financial
institutions;
·
our
ability to enter new markets successfully and take advantage of growth
opportunities;
·
our
ability to successfully implement our business plan;
·
inflation
and changes in the interest rate environment that reduce our margins or reduce
the fair value of financial instruments;
·
general
economic conditions, either nationally or in our market area, that are worse
than expected;
·
adverse
changes in the securities markets;
·
legislative
or regulatory changes that adversely affect our business;
·
changes
in consumer spending, borrowing and savings habits;
·
changes
in accounting policies and practices, as may be adopted by the bank regulatory
agencies, the Financial Accounting Standards Board, the SEC, and the PCAOB;
and
·
changes
in our organization, compensation and benefit plans.
These
risks and uncertainties should be considered in evaluating forward-looking
statements, and undue reliance should not be placed on such
statements. Because of these and other uncertainties, our actual
future results may be materially different from the results indicated by these
forward-looking statements.
Critical
Accounting Policies
We
consider accounting policies involving significant judgments and assumptions by
management that have, or could have, a material impact on the carrying value of
certain assets or on income to be critical accounting policies. We
consider our critical accounting policies to be those related to our allowance
for loan losses.
Allowance for
Loan Losses
. The allowance for loan losses is the estimated
amount considered necessary to cover probable incurred losses in the loan
portfolio at the balance sheet date. The allowance is established
through a provision for loan losses that is charged against
income. In determining the allowance for loan losses, management
makes significant estimates and has identified this policy as one of our most
critical.
Management
performs a quarterly evaluation of the adequacy of the allowance for loan
losses. We consider a variety of factors in establishing this
estimate including, but not limited to, current economic conditions, delinquency
statistics, geographic and industry concentrations, the adequacy of the
underlying
collateral, the financial strength of the borrower, results of internal loan
reviews and other relevant factors. This evaluation is inherently
subjective as it requires material estimates that may be susceptible to
significant change.
The
analysis has two components: specific and general
allocations. Specific allocations are made for loans that are
determined to be impaired. Impairment is measured by determining the
present value of expected future cash flows or, for collateral-dependent loans,
the fair value of the collateral adjusted for market conditions and selling
expenses. The general allocation is determined by segregating the
remaining loans by type of loan, risk weighting (if applicable) and payment
history. We also analyze historical loss experience, delinquency
trends, general economic conditions and geographic and industry
concentrations. This analysis establishes factors that are applied to
the loan groups to determine the amount of the general allowance for loan
losses. Actual loan losses may be significantly more than the
allowances we have established which could have a material negative effect on
our financial results.
Selected
Consolidated Financial and Other Data
The
following tables set forth our selected historical financial and other data for
the periods and at the dates indicated. The information should be
read in conjunction with the Consolidated Financial Statements and Notes thereto
contained elsewhere herein.
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars
in thousands)
|
|
Selected
Financial Condition Data:
|
|
|
|
|
|
|
Total
assets
|
|
$
|
73,011
|
|
|
$
|
75,063
|
|
Loans,
net
|
|
|
53,047
|
|
|
|
51,924
|
|
Interest-bearing
deposits
|
|
|
1,172
|
|
|
|
855
|
|
Securities
available-for-sale
|
|
|
16,345
|
|
|
|
19,559
|
|
Federal
Home Loan Bank stock, at cost
|
|
|
610
|
|
|
|
500
|
|
Deposits
|
|
|
39,719
|
|
|
|
43,308
|
|
Equity
|
|
|
26,911
|
|
|
|
28,233
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars
in thousands)
|
|
Selected
Operating Data:
|
|
|
|
|
|
|
Total
interest and dividend income
|
|
$
|
4,360
|
|
|
$
|
3,986
|
|
Total
interest expense
|
|
|
1,297
|
|
|
|
1,112
|
|
Net
interest income
|
|
|
3,063
|
|
|
|
2,874
|
|
Provision
for loan losses
|
|
|
50
|
|
|
|
70
|
|
Net
interest income after provision for loan losses
|
|
|
3,013
|
|
|
|
2,804
|
|
Loss
on impairment of securities
|
|
|
(152
|
)
|
|
|
—
|
|
Other
non-interest income
|
|
|
46
|
|
|
|
56
|
|
Total
non-interest expense
|
|
|
2,393
|
|
|
|
2,026
|
|
Income
before income tax expense
|
|
|
514
|
|
|
|
834
|
|
Income
tax expense
|
|
|
219
|
|
|
|
304
|
|
Net
income
|
|
$
|
295
|
|
|
$
|
530
|
|
|
|
At
or for the Years Ended
December 31,
|
|
|
|
|
|
|
|
|
Selected
Financial Ratios and Other Data:
|
|
|
|
|
|
|
Performance
Ratios:
|
|
|
|
|
|
|
Return
on average assets
|
|
|
0.40
|
%
|
|
|
0.73
|
%
|
Return
on average equity
|
|
|
1.06
|
|
|
|
2.10
|
|
Average
interest rate spread
(1)
|
|
|
3.13
|
|
|
|
3.20
|
|
Net
interest margin
(2)
|
|
|
4.26
|
|
|
|
4.10
|
|
Efficiency
ratio
(3)
|
|
|
76.97
|
|
|
|
69.15
|
|
Non-interest
expense to average total assets
|
|
|
3.22
|
|
|
|
2.79
|
|
Average
interest-earning assets to average interest-bearing
liabilities
|
|
|
162.89
|
|
|
|
156.97
|
|
Asset
Quality Ratios:
|
|
|
|
|
|
|
|
|
Non-performing
assets to total assets
|
|
|
0.35
|
%
|
|
|
0.59
|
%
|
Non-performing
loans to total loans
|
|
|
0.48
|
|
|
|
0.85
|
|
Allowance
for loan losses to non-performing loans
|
|
|
1.12
|
x
|
|
|
0.54
|
x
|
Allowance
for loan losses to total loans
|
|
|
0.54
|
%
|
|
|
0.46
|
%
|
Capital
Ratios:
|
|
|
|
|
|
|
|
|
Equity
to total assets
|
|
|
36.86
|
%
|
|
|
37.61
|
%
|
Tangible
capital
(4)
|
|
|
32.85
|
|
|
|
30.99
|
|
Tier 1
(core) capital
(4)
|
|
|
32.85
|
|
|
|
30.99
|
|
Tier 1
risk-based ratio
(4)
|
|
|
58.14
|
|
|
|
56.63
|
|
(1)
|
The
average interest rate spread represents the difference between the
weighted-average yield on interest-earning assets and the weighted-average
cost of interest-bearing liabilities for the
period.
|
(2)
|
The
net interest margin represents net interest income as a percent of average
interest-earning assets for the
period.
|
(3)
|
The
efficiency ratio represents other expense as a percent of net interest
income plus other income less securities gains or plus securities
losses.
|
(4)
|
Tangible
capital and Tier 1 (core) capital ratios are for the Bank
only. Tier 1 risk-based ratio represents Tier 1
capital of the Bank divided by its risk-weighted assets as defined in
federal regulations on required
capital.
|
Comparison
of Financial Condition at December 31, 2007 and December 31,
2006
Our total
assets decreased by $2.1 million, or 2.7%, to $73.0 million at December 31,
2007, from $75.1 million at December 31, 2006. The primary
reason for the decrease in total assets was that funds from securities
repayments and Federal Home Loan Bank advances were used to meet deposit
withdrawals and to fund repurchases of the Company’s common stock.
Loans
receivable increased $1.1 million, or 2.2%, to $53.0 million at
December 31, 2007, from $51.9 million at December 31, 2006, reflecting
an increase in multi-family residential mortgage loans of $252,000, or 1.3%, to
$19.2 million at December 31, 2007, from $19.0 million at December 31,
2006, and an increase in one-to-four family residential mortgage loans of
$893,000, or 2.7%, to $34.2 million at December 31, 2007, from $33.3 million at
December 31, 2006. Securities available for sale decreased $3.2
million, or 16.4%, to $16.3 million at December 31, 2007, from $19.6
million at December 31, 2006.
Total
deposits decreased $3.6 million, or 8.3%, to $39.7 million at December 31,
2007, from $43.3 million at December 31, 2006. The decrease in
deposits resulted, in management’s opinion, primarily from increased competition
for funds based on rate and increasing returns in other markets. We
did not utilize any brokered deposits during 2007 or 2006.
Stockholders’
equity decreased $1.3 million, or 4.7%, to $26.9 million at December 31,
2007, from $28.2 million at December 31, 2006. Stockholders’
equity increased by net income of $295,000 and an $89,000 increase in
accumulated unrealized gains in the fair value of securities
available-for-sale. The vesting of Company stock grants resulted in a
$146,000 charge to earnings and corresponding increase in stockholders’ equity,
and the vesting of Company stock options resulted in a $100,000 charge to
earnings and corresponding increase in stockholders’
equity. Stockholders’ equity decreased by $2.0 million as the
Company repurchased its stock as treasury stock, primarily to fund employee
stock benefit plans.
Comparison
of Operating Results for the Years Ended December 31, 2007 and
2006
General
. Net
income decreased $235,000, or 44.3%, to $295,000 for the year ended
December 31, 2007, from $530,000 for the year ended December 31,
2006. The decrease in net income resulted primarily from a $152,000
write-down of equity securities available-for-sale to market value, and a
$367,000 increase in operating expenses, partially offset by a $209,000 increase
in net interest income. Return on average assets was 0.40% for the
year ended December 31, 2007, compared to 0.73% for the year ended
December 31, 2006, and return on equity was 1.06% and 2.10% for these same
two periods.
Interest
Income
. Interest and dividend income increased $374,000, or
9.4%, to $4.4 million for the year ended December 31, 2007, from $4.0 million
for the year ended December 31, 2006, primarily due to an increase in the return
on interest-earning assets. A 38 basis point increase in the average
yield on interest-earning assets, to 6.07% in 2007, from 5.69% in 2006, combined
with a $1.7 million increase in the average balance of interest-earning assets,
resulted in the increase.
Interest
income and fees from loans receivable increased $509,000, or 17.2%, to $3.5
million for the year ended December 31, 2007, from $3.0 million for the
year ended December 31, 2006. The increase was due to an
increase in the average balance of loans of $7.0 million, or 15.2%, to $53.0
million in 2007, from $46.0 million in 2006, and to a 12 basis point increase in
the average yield on loans to 6.56% in 2007, from 6.44% in 2006.
Interest
and dividend income from securities and deposits decreased $132,000, or 13.1%,
to $876,000 for the year ended December 31, 2007 from $1.0 million for the
year ended December 31, 2006. The decrease resulted from a
decrease in the average balance of these investments of $5.2 million, or
21.7%, to
$18.9 million in 2007, from $24.1 million in 2006, partially offset by an
increase in the average yield on securities and deposits to 4.70% in 2007, from
4.24% in 2006.
During
the last quarter of 2007, the Federal Home Loan Bank of Chicago suspended
dividends on its stock. That resulted in a decrease of $3,000 in
dividend income, to $12,000 for the year ended December 31, 2007, compared to
$15,000 for the year ended December 31, 2006. There has been no
indication from the FHLB as to when dividends will resume.
Also
during the last quarter of 2007, the Federal Home Loan Mortgage Corporation
announced a 50% reduction in the dividend on their common stock. The
$4,000 quarterly dividend paid during the first three quarters of 2007 on the
8,000 shares we own was reduced to $2,000. This resulted in dividend
income on this investment of $14,000 for 2007, compared to $15,000 for
2006. There has been no indication from FHLMC as to what future
dividends will be paid.
Interest
Expense
. Total interest expense increased $185,000, or 16.6%,
to $1.3 million for the year ended December 31, 2007, from $1.1 million for the
year ended December 31, 2006. The increase in interest expense
resulted from a 36 basis point increase in the average cost of deposits, to
2.79% in 2007, from 2.43% in 2006, partially offset by a $2.3 million decrease
in the average balance of interest-bearing deposits. Interest expense
on certificates of deposit increased $119,000, or 15.1%, due to a 54 basis point
increase in the average rate paid on such deposits, to 4.23% for the year ended
December 31, 2007, from 3.69% for the year ended December 31,
2006.
During
2007 the Company used advances from the Federal Home Loan Bank to fund its loan
pipeline, deposit withdrawals, and the repurchase of Company
stock. Interest on borrowings increased by $89,000, or 164.8%, to
$143,000 for the year ended December 31, 2007, compared to $54,000 for the year
ended December 31, 2006. The average rate paid for advances increased
19 basis points, to 5.29% in 2007, from 5.10% in 2006.
Net Interest
Income
. Net interest income increased $189,000, or 6.6%, to
$3.1 million for the year ended December 31, 2007, from $2.9 million for
the year ended December 31, 2006. Our net interest margin
increased to 4.26% during 2007, from 4.10% during 2006, and our interest rate
spread decreased to 3.13% in 2007, from 3.20% in 2006. The average
yield on interest earning assets increased from 5.69% in 2006 to 6.07% in 2007,
complementing a $1.7 million increase in average interest earning assets, with
interest income increasing by $374,000. At the same time the average
rate paid on interest bearing liabilities increased from 2.49% in 2006 to 2.94%
in 2007, causing interest expense to increase by $185,000 in 2007.
Provision for
Loan Losses
. We make provisions for loan losses, which are
charged to operations, so that our allowance for loan losses is maintained at a
level necessary to absorb probable incurred loan losses at the date of the
financial statements. While the Bank has not had a loan charge-off
since 1996, the Bank evaluates the level of the allowance for loan losses
quarterly. Management, in determining the allowance for loan losses
and the resulting provision necessary, considers the losses inherent in our loan
portfolio and changes in the nature and volume of loan activities, along with
the general economic and real estate market conditions, as well as peer group
data. The Bank’s loan committee determines the type of loans to
be evaluated for impairment on an individual basis and the types of loan to be
evaluated on a collective basis based on similarities in loss performance, such
as our one-to-four family residential loans and multifamily residential
loans. We then utilize a two-tier approach: (1) for
the types of loans to be evaluated on an individual basis, identification of
impaired loans and establishment of specific loss allowances on such loans, and
(2) for the types of loans to be evaluated on a collective basis,
establishment of loan loss allocations on pools of loans.
Once a
loan becomes delinquent, we may establish a specific loan loss allowance should
we determine that the loan is impaired. A loan will be considered
impaired when, based on current information and events (such as, among other
things, delinquency status, the size of the loan, the type and market value of
collateral and the financial condition of the borrower), it is probable that we
will be unable to collect all amounts due according to the contractual terms of
the loan agreement. All loans identified as impaired are evaluated
independently. We do not aggregate such loans for evaluation
purposes. Specific allowances for impaired loans are established
based on the present value of expected future cash flows discounted at the
loan’s effective interest rate or, as a practical measure, at the loan’s
observable market price or the fair value of the collateral if the loan is
collateral dependent.
Loan loss
allocations on pools of loans are based upon historical loan loss experience as
adjusted after evaluation of other factors that may or may not be present,
including changes in the composition of the loan portfolio, current national and
local economic conditions, changes in lending policies and procedures, peer
group information, and personnel changes in our lending management or
staff. Since we do not have recent loss experience, determining the
amount of the allowance for loan losses necessarily involves a high degree of
judgment.
Assumptions
and allocation percentages based on loan types and classification status have
been consistently applied. We have allocated the allowance among
categories of loan types as well as classification status at each period-end
date. Management believes multi-family loans present higher inherent
risks than one-to-four family residential mortgage loans because historically
multi-family loans have higher rates of default and because repayments may be
affected to a greater degree by general economic conditions and interest
rates. However, our strict underwriting standards, including a 75%
maximum loan-to-value ratio on non-owner-occupied properties, and the fact that
our multifamily loans generally have ten units or less, partially mitigates this
risk.
Non-performing
loans decreased to $259,000 at December 31, 2007, from $443,000 at
December 31, 2006. Loans delinquent for 60-89 days increased to
$2.6 million at December 31, 2007, from $385,000 at December 31,
2006. Typically non-performing loans are assigned a higher percentage
of allowance allocation. The allowance for loan losses was $290,000,
or 0.54% of gross loans outstanding at December 31, 2007, as compared with
$240,000, or 0.46% of loans outstanding at December 31, 2006. In
reviewing the allowance during 2007 and at December 31, 2007, we considered
various subjective factors including the increasing delinquency trends in our
portfolio, our non-performing loans, and the overall current economic
conditions, and determined that a provision of $50,000 was necessary for the
year then ended. In a similar evaluation of the allowance for loan
losses during 2006 and at December 31, 2006, management determined that a
provision of $70,000, driven primarily by the growth in the loan portfolio, was
necessary for the year then ended.
Although
we believe that we use the best information available to establish the allowance
for loan losses, future additions to the allowance may be necessary based on
estimates that are susceptible to change as a result of changes in economic
conditions and other factors. In addition, the Office of Thrift
Supervision, as an integral part of its examination process, periodically
reviews our allowance for loan losses, and could require additional
reserves.
Non-Interest
Income
. Non-interest income decreased $162,000, to a loss of
$106,000 for the year ended December 31, 2007, from $56,000 income for year
ended December 31, 2006. The decrease was due primarily to a
$152,000 write down of equity securities to market value at December 31,
2007. Other non-interest income decreased $11,000, to $42,000 in
2007, from $53,000 in 2006. Late charges on delinquent loans, increased $18,000,
to $22,000 for the year ended December 31, 2007, compared to $4,000 for
2006. Other non-interest income in 2006 included a $24,000 recovery
of legal fees previously expensed as professional fees.
At
December 31, 2007, we owned 10,000 shares of FHLMC preferred stock paying a
non-cumulative preferred dividend of 5.79%. Primarily because of the
turmoil in the secondary mortgage market during 2007, the market price of this
investment declined. While we do not currently plan to sell this
investment, we could not estimate when or if the security would fully recover in
value, and wrote the security down to its fair value with a $98,000 pre-tax
charge to earnings.
The
Company has investments in various mutual funds that invest in U. S. government
and government agency debt securities, and government agency insured fixed-rate
and adjustable-rate mortgage-backed securities. The net asset value
of these funds have historically been stable, and generally increase when
interest rates decline. However, at December 31, 2007, we wrote the
funds down to their net asset value with a $54,000 pre-tax charge to earnings
because we were unable to forecast a recovery in the net asset value of the
funds in the period we estimated we would hold the securities.
Non-Interest
Expense
. Non-interest expense increased $367,000, or 18.1%, to
$2.4 million for the year ended December 31, 2007, compared to $2.0 million
for the year ended December 31, 2006.
Compensation
and employee benefits increased $264,000, or 23.9%, to $1.4 million in 2007,
from $1.1 million in 2006, due to salary increases in the ordinary course of
business, higher health benefit costs, and newly established stock benefit
plans. The Company’s ESOP expense increased by $23,000, to $75,000
for the year ended December 31, 2007, compared to $52,000 for 2006, primarily
because ESOP expense was incurred for only three quarters in
2006. Grants of common stock and options made during 2007, under the
shareholder approved Management Recognition Plan and Stock Option Plan,
increased compensation and benefit costs by $146,000 and $100,000,
respectively.
Professional
fees, including legal, accounting and consulting fees, increased $108,000, or
31.7%, to $449,000 in 2007, from $341,000 in 2006, primarily due to increased
legal fees associated with the implementation of stock benefit plans, SEC
reporting compliance, and other costs associated with being a new public
company.
Occupancy
expense decreased $19,000, or 11.2%, to $151,000 in 2007, from $170,000 in 2006,
primarily due to decreased depreciation charges. Data processing
costs increased $4,000, or 3.9%, to $108,000 in 2007, from $104,000 in
2006. Miscellaneous other expenses increased $10,000, or 3.3%, to
$315,000 in 2007, from $305,000 in 2006. The ratio of non-interest
expense to average assets was 3.22% for the year ended December 31, 2007,
compared to 2.79% for 2006.
Income Tax
Expense
. The provision for income taxes decreased $85,000, to
$219,000 for the year ended December 31, 2007 from $304,000 for the prior
year, due primarily to our reduced income before income taxes. The
effective tax rates for the periods ended December 31, 2007 and 2006 were
42.61% and 36.45%, respectively. The increase in the effective tax
rate was due to stock benefit plan expenses that were not fully deductible for
income tax purposes.
Average
Balance Sheet
The
following tables set forth average balance sheets, average yields and costs, and
certain other information for the periods indicated. No
tax-equivalent yield adjustments were made, as their effects were not
material. All average balances are based on an average of daily
balances. Non-accrual loans were included in the computation of
average balances, but have been reflected in the table as loans carrying a zero
yield. The yields set forth below include the effect of deferred
fees, discounts and premiums that are amortized or accreted to interest income
or expense.
|
|
|
|
|
For
the Years Ended December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
Outstanding
Balance
|
|
|
|
|
|
|
|
|
Average
Outstanding
Balance
|
|
|
|
|
|
|
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
6.44
|
%
|
|
$
|
52,954
|
|
|
$
|
3,472
|
|
|
|
6.56
|
%
|
|
$
|
45,977
|
|
|
$
|
2,963
|
|
|
|
6.44
|
%
|
Securities
available for sale
|
|
|
4.90
|
|
|
|
17,552
|
|
|
|
839
|
|
|
|
4.78
|
|
|
|
22,377
|
|
|
|
948
|
|
|
|
4.24
|
|
Federal
Home Loan Bank Stock
|
|
|
—
|
|
|
|
580
|
|
|
|
12
|
|
|
|
2.07
|
|
|
|
500
|
|
|
|
15
|
|
|
|
3.00
|
|
Interest-earning
deposits
|
|
|
3.52
|
|
|
|
763
|
|
|
|
37
|
|
|
|
4.85
|
|
|
|
1,253
|
|
|
|
60
|
|
|
|
4.79
|
|
Total
interest-earning assets
|
|
|
6.00
|
%
|
|
|
71,849
|
|
|
|
4,360
|
|
|
|
6.07
|
%
|
|
|
70,107
|
|
|
|
3,986
|
|
|
|
5.69
|
%
|
Non-interest-earning
assets
|
|
|
|
|
|
|
2,353
|
|
|
|
|
|
|
|
|
|
|
|
2,470
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
|
|
|
|
$
|
74,202
|
|
|
|
|
|
|
|
|
|
|
$
|
72,577
|
|
|
|
|
|
|
|
|
|
Interest-Bearing
Liabilities:
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings
deposits
|
|
|
1.24
|
%
|
|
$
|
19,919
|
|
|
$
|
246
|
|
|
|
1.24
|
%
|
|
$
|
22,195
|
|
|
$
|
269
|
|
|
|
1.21
|
%
|
Certificates
of deposit
|
|
|
4.27
|
|
|
|
21,488
|
|
|
|
908
|
|
|
|
4.23
|
|
|
|
21,409
|
|
|
|
789
|
|
|
|
3.69
|
|
Total
deposits
|
|
|
2.82
|
|
|
|
41,407
|
|
|
|
1,154
|
|
|
|
2.79
|
|
|
|
43,604
|
|
|
|
1,058
|
|
|
|
2.43
|
|
Borrowings
|
|
|
4.74
|
|
|
|
2,703
|
|
|
|
143
|
|
|
|
5.29
|
|
|
|
1,059
|
|
|
|
54
|
|
|
|
5.10
|
|
Total
interest-bearing liabilities
|
|
|
3.04
|
%
|
|
|
44,110
|
|
|
|
1,297
|
|
|
|
2.94
|
%
|
|
|
44,663
|
|
|
|
1,112
|
|
|
|
2.49
|
%
|
Non-interest-bearing
liabilities
|
|
|
|
|
|
|
2,162
|
|
|
|
|
|
|
|
|
|
|
|
2,691
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
|
|
|
|
|
46,272
|
|
|
|
|
|
|
|
|
|
|
|
47,354
|
|
|
|
|
|
|
|
|
|
Stockholders’
equity
|
|
|
|
|
|
|
27,930
|
|
|
|
|
|
|
|
|
|
|
|
25,223
|
|
|
|
|
|
|
|
|
|
Total
liabilities and stockholders’ equity
|
|
|
|
|
|
$
|
74,202
|
|
|
|
|
|
|
|
|
|
|
$
|
72,577
|
|
|
|
|
|
|
|
|
|
Net
interest income
|
|
|
|
|
|
|
|
|
|
$
|
3,063
|
|
|
|
|
|
|
|
|
|
|
$
|
2,874
|
|
|
|
|
|
Net
interest rate spread
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.13
|
%
|
|
|
|
|
|
|
|
|
|
|
3.20
|
%
|
Net
interest-earning assets
(3)
|
|
|
|
|
|
$
|
27,739
|
|
|
|
|
|
|
|
|
|
|
$
|
25,444
|
|
|
|
|
|
|
|
|
|
Net
interest margin
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.26
|
%
|
|
|
|
|
|
|
|
|
|
|
4.10
|
%
|
Ratio
of interest-earning assets to interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
162.89
|
%
|
|
|
|
|
|
|
|
|
|
|
156.97
|
%
|
_____________
(1)
|
Non
interest-bearing checking deposits are included in non-interest-bearing
liabilities.
|
(2)
|
Net
interest rate spread represents the difference between the yield on
average interest-earning assets and the cost of average interest-bearing
liabilities.
|
(3)
|
Net
interest-earning assets represents total interest-earning assets less
total interest-bearing liabilities.
|
(4)
|
Net
interest margin represents net interest income divided by average total
interest-earning assets.
|
Rate/Volume
Analysis
The
following table presents the dollar amount of changes in interest income and
interest expense for the major categories of our interest-earning assets and
interest-bearing liabilities. Information is provided for each
category of interest-earning assets and interest-bearing liabilities with
respect to (i) changes attributable to changes in volume (i.e., changes in
average balances multiplied by the prior-period average rate) and
(ii) changes attributable to rate (i.e., changes in average rate multiplied
by prior-period average balances). For purposes of this table,
changes attributable to both rate and volume, which cannot be segregated, have
been allocated proportionately to the change due to volume and the change due to
rate.
|
|
Years
Ended December 31, 2007 vs. 2006
|
|
|
|
Increase
(Decrease) Due to
|
|
|
Total
Increase
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in
thousands)
|
|
Interest-Earning
Assets:
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
457
|
|
|
$
|
52
|
|
|
$
|
509
|
|
Securities
available for sale
|
|
|
(188
|
)
|
|
|
79
|
|
|
|
(109
|
)
|
Federal
Home Loan Bank Stock
|
|
|
2
|
|
|
|
(5
|
)
|
|
|
(3
|
)
|
Interest-earning
deposits
|
|
|
(23
|
)
|
|
|
—
|
|
|
|
(23
|
)
|
Total
interest-earning assets
|
|
|
248
|
|
|
|
126
|
|
|
|
374
|
|
Interest-Bearing
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings
deposits
|
|
|
(27
|
)
|
|
|
4
|
|
|
|
(23
|
)
|
Certificates
of deposit
|
|
|
3
|
|
|
|
116
|
|
|
|
119
|
|
Total
deposits
|
|
|
(24
|
)
|
|
|
120
|
|
|
|
96
|
|
Borrowings
|
|
|
87
|
|
|
|
2
|
|
|
|
89
|
|
Total
interest-bearing liabilities
|
|
|
63
|
|
|
|
122
|
|
|
|
185
|
|
Change
in net interest income
|
|
$
|
185
|
|
|
$
|
4
|
|
|
$
|
189
|
|
Management
of Market Risk
General
. The
majority of our assets and liabilities are monetary in
nature. Consequently, our most significant form of market risk is
interest rate risk. Our assets, consisting primarily of mortgage
loans, have longer maturities than our liabilities, which consist primarily of
deposits. As a result, a principal part of our business strategy is
to manage interest rate risk and reduce the exposure of our net interest income
to changes in market interest rates. Our board of directors has
approved a series of policies for evaluating interest rate risk inherent in our
assets and liabilities; for determining the level of risk that is appropriate
given our business strategy, operating environment, capital, liquidity and
performance objectives; and for managing this risk consistent with these
policies. Senior management regularly monitors the level of interest
rate risk and reports to the board of directors on our compliance with our
asset/liability policies and on our interest rate risk position.
We have
sought to manage our interest rate risk in order to control the exposure of our
earnings and capital to changes in interest rates. During the low
interest rate environment that has existed in recent years, we have managed our
interest rate risk by maintaining a high equity-to-assets ratio and building and
maintaining portfolios of shorter-term fixed rate residential loans and second
mortgage loans. By maintaining a high equity-to-assets ratio, we
believe that we are better positioned to absorb more interest rate risk in order
to improve our net interest margin. However, maintaining high equity
balances reduces our return on equity ratio, and investments in shorter-term
assets generally bear lower yields than longer-term investments.
Net Portfolio
Value
. In past years, many savings institutions have measured
interest rate sensitivity by computing the “gap” between the assets and
liabilities that are expected to mature or reprice within certain time periods,
based on assumptions regarding loan prepayment and deposit decay rates formerly
provided by the OTS. However, the OTS now requires the computation of
amounts by which the net present value of an institution’s cash flow from
assets, liabilities and off balance sheet items (the institution’s net portfolio
value or “NPV”) would change in the event of a range of assumed changes in
market interest rates. The OTS provides all institutions that file a
Consolidated Maturity/Rate Schedule as a part of their quarterly Thrift
Financial Report with an interest rate sensitivity report of net portfolio
value. The OTS simulation model uses a discounted cash flow analysis
and an option-based pricing approach to measuring the interest rate sensitivity
of net portfolio value. Historically, the OTS model estimated the
economic value of each type of asset, liability and off-balance sheet contract
under the assumption that the United States Treasury yield curve increases or
decreases instantaneously by 100
to 300
basis points in 100 basis point increments. A basis point equals
one-hundredth of one percent, and 100 basis points equals one
percent. An increase in interest rates from 3% to 4% would mean, for
example, a 100 basis point increase in the “Change in Interest Rates” column
below. The OTS provides us the results of the interest rate
sensitivity model, which is based on information we provide to the OTS to
estimate the sensitivity of our net portfolio value.
The table
below sets forth, as of December 31, 2007, the estimated changes in our NPV and
our net interest income that would result from the designated instantaneous
changes in the U.S. Treasury yield curve. Computations of prospective
effects of hypothetical interest rate changes are based on numerous assumptions
including relative levels of market interest rates, loan prepayments and deposit
decay, and should not be relied upon as indicative of actual
results.
|
|
|
|
|
|
Net
Portfolio Value as a
Percentage of Present Value of
Assets
|
|
Change
In
Interest Rates (Basis Points)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars
in thousands)
|
|
|
|
|
|
+300
|
|
|
$
|
20,793
|
|
|
$
|
(6,334
|
)
|
|
|
-23
|
%
|
|
|
29.90
|
%
|
|
|
-560
|
bp
|
|
+200
|
|
|
|
23,010
|
|
|
|
(4,117
|
)
|
|
|
-15
|
|
|
|
31.99
|
|
|
|
-351
|
|
|
+100
|
|
|
|
25,199
|
|
|
|
(1,928
|
)
|
|
|
-7
|
|
|
|
33.92
|
|
|
|
-158
|
|
|
+50
|
|
|
|
26,215
|
|
|
|
(912
|
)
|
|
|
-3
|
|
|
|
34.77
|
|
|
|
-73
|
|
Unchanged
|
|
|
|
27,127
|
|
|
|
|
|
|
|
|
|
|
|
35.50
|
|
|
|
|
|
|
-50
|
|
|
|
27,939
|
|
|
|
813
|
|
|
|
3
|
|
|
|
36.13
|
|
|
|
63
|
|
|
-100
|
|
|
|
28,745
|
|
|
|
1,618
|
|
|
|
6
|
|
|
|
36.74
|
|
|
|
124
|
|
|
-200
|
|
|
|
30,250
|
|
|
|
3,123
|
|
|
|
12
|
|
|
|
37.82
|
|
|
|
232
|
|
The table
above indicates that at December 31, 2007, in the event of a 200 basis point
decrease in interest rates, we would experience a 12% increase in net portfolio
value. In the event of a 200 basis point increase in interest rates,
we would experience a 15% decrease in net portfolio value.
Certain
shortcomings are inherent in the methodology used in the above interest rate
risk measurement. Modeling changes in net portfolio value requires
making certain assumptions that may or may not reflect the manner in which
actual yields and costs respond to changes in market interest
rates. In this regard, the net portfolio value table presented
assumes that the composition of our interest-sensitive assets and liabilities
existing at the beginning of a period remains constant over the period being
measured and assumes that a particular change in interest rates is reflected
uniformly across the yield curve regardless of the duration or repricing of
specific assets and liabilities. Accordingly, although the net
portfolio value table provides an indication of our interest rate risk exposure
at a particular point in time, such measurements do not provide a precise
forecast of the effect of changes in market interest rates on net interest
income and will differ from actual results.
Liquidity
and Capital Resources
We
maintain liquid assets at levels we consider adequate to meet our liquidity
needs. We adjust our liquidity levels to fund deposit outflows, pay
real estate taxes on mortgage loans, repay our borrowings and to fund loan
commitments. We also adjust liquidity as appropriate to meet asset
and liability management objectives.
Our
primary sources of liquidity are deposits, advances from the Federal Home Loan
Bank, amortization and prepayment of loans, maturities of investment securities
and other short-term investments, and earnings and funds provided from
operations. While scheduled principal repayments on
loans are
a relatively predictable source of funds, deposit flows and loan prepayments are
greatly influenced by market interest rates, economic conditions, and rates
offered by our competition. We set the interest rates on our deposits
to maintain a desired level of total deposits. In addition, we invest
excess funds in short-term interest-earning assets, which provide liquidity to
meet lending requirements.
A portion
of our liquidity consists of cash and cash equivalents, which are a product of
our operating, investing and financing activities. At
December 31, 2007, $2.3 million of our assets were invested in cash and
cash equivalents. Our primary sources of cash are principal
repayments on loans, proceeds from the calls and maturities of investment
securities, increases in deposit accounts, and advances from the Federal Home
Loan Bank.
Our cash
flows are derived from operating activities, investing activities and financing
activities as reported in our consolidated statements of cash flows included
with our consolidated financial statements elsewhere in this
report.
Our
primary investing activities are the origination of loans and the purchase of
investment securities. During the year ended December 31, 2007,
our loan originations, net of collected principal, totaled $1.4
million. During the year ended December 31, 2006, there was a
net increase that totaled $14.0 million. We did not sell any loans
during the years ended December 31, 2007 and 2006. Cash received
from calls and maturities of securities totaled $3.3 million and $6.6 million
for the years ended December 31, 2007 and 2006, respectively. We
purchased no securities in 2007 and $2.0 million in securities during the year
ended December 31, 2006. We sold no securities in 2007 or
2006. We purchased $110,000 in FHLB stock in 2007 to meet our minimum
membership requirement.
Deposit
flows are generally affected by the level of interest rates, the interest rates
and products offered by us and by local competitors, and other
factors. There was a net decrease in total deposits of $3.6 million
and $217,000 for the years ended December 31, 2007 and 2006,
respectively. During 2006 depositors used $796,000 in deposits to
purchase the Company’s common stock during its public
offering. Deposit growth has been difficult due to the very
competitive interest rate environment.
Liquidity
management is both a daily and long-term function of business
management. If we require funds beyond our ability to generate them
internally, borrowing agreements exist with the Federal Home Loan Bank of
Chicago, which provide an additional source of funds. During the year
ended December 31, 2007, the Bank borrowed $7.5 million from the Federal Home
Loan Bank and repaid $4.5 million of those advances. During the
year ended December 31, 2006, the Bank borrowed $6.0 million from the Federal
Home Loan Bank and repaid $4.0 million of those advances. Our
available borrowing limit at December 31, 2007, was $12.2
million.
At
December 31, 2007, we had outstanding commitments to originate loans of
$205,000. At December 31, 2007, certificates of deposit
scheduled to mature in less than one year totaled $18.3
million. Based on prior experience, management believes that a
significant portion of such deposits will remain with us, although there can be
no assurance that this will be the case. In the event we do not
retain a significant portion of our maturing certificates of deposit, we will
have to utilize other funding sources, such as Federal Home Loan Bank advances,
in order to maintain our level of assets. Alternatively, we would
reduce our level of liquid assets, such as our cash and cash
equivalents. In addition, the cost of such deposits may be
significantly higher if market interest rates are higher at the time of
renewal.
Off-Balance
Sheet Arrangements
In the
ordinary course of business, the Bank is a party to credit-related financial
instruments with off-balance-sheet risk to meet the financing needs of its
customers. These financial instruments include
commitments
to extend credit. The Bank follows the same credit policies in making
commitments as it does for on-balance-sheet instruments.
Commitments
to extend credit are agreements to lend to a customer as long as there is no
violation of any condition established in the contract. Commitments
generally have fixed expiration dates or other termination clauses and may
require payment of a fee. Therefore, the total commitment amounts do
not necessarily represent future cash requirements.
At
December 31, 2007 and December 31, 2006, the Bank had $205,000 and
$576,000, respectively, of commitments to grant mortgage loans.
Impact
of Recent Accounting Pronouncements
FASB
Statement 123(R), “Shares-Based Payment,” addresses the accounting for
share-based payment transactions in which an enterprise receives employee
services in exchange for (a) equity instruments of the enterprise or
(b) liabilities that are based on the fair value of the enterprise’s equity
instruments or that may be settled by the issuance of such equity
instruments. Statement 123(R) requires an entity to recognize the
grant-date fair-value of stock options and other equity-based compensation
issued to employees in the income statement. The revised Statement
generally requires that an entity account for those transactions using the
fair-value-based method; and eliminates an entity’s ability to account for
share-based compensation transactions using the intrinsic value method of
accounting in APB Opinion No. 25, “Accounting for Stock Issued to
Employees,” which was permitted under Statement 123, as originally
issued. The revised Statement requires entities to disclose
information about the nature of the share-based payment transactions and the
effects of those transactions on the financial statements. Statement
123(R) is effective for the Bank for fiscal year 2006.
On
November 29, 2006, the Registrant’s stockholders approved the Mutual
Federal Bancorp, Inc. 2006 Stock Option Plan (the “Stock Option Plan”),
and the Mutual Federal Bancorp, Inc. 2006 Recognition and Retention
Plan and Trust Agreement (the “MRP”, and collectively with the Stock Option
Plan, the “Plans”). A total of 178,026 and 71,282
shares of Company common stock have been reserved for issuance under the Stock
Option Plan and the MRP, respectively. As of December 31, 2006 no shares had
been awarded under either plan. During January 2007 the Company
granted 131,871 stock options and 52,748 restricted stock awards, at fair market
value ($14.41 per share) on the grant date. The plans have a term of
ten years. Both the stock options and restricted stock awards will
vest equally over five years. Compensation expense related to vesting
of the restricted stock awards granted was $146,000 for the year ended December
31, 2007, and will approximate $152,000 per year beginning in
2008. The Company is also required to record compensation expense
related to the stock options in accordance with Statement on
Financial Accounting Standard No. 123
(
R
)
. Compensation
expense related to vesting of stock options granted was $100,000 for the year
ended December 31, 2007, and will approximate $104,000 per year beginning in
2008.
Impact
of Inflation and Changing Prices
Our
financial statements and related notes have been prepared in accordance with
U.S. generally accepted accounting principles (“GAAP”). GAAP
generally requires the measurement of financial position and operating results
in terms of historical dollars without consideration for changes in the relative
purchasing power of money over time due to inflation. The impact of
inflation is reflected in the increased cost of our
operations. Unlike industrial companies, our assets and liabilities
are primarily monetary in nature. As a result, changes in market
interest rates have a greater impact on performance than the effects of
inflation.