Performance Highlights
MINEOLA, New York, Jan. 22, 2019 (GLOBE NEWSWIRE) -- Hanover Bancorp, Inc. (“Hanover” or “the Company”), the holding company for Hanover Community Bank (“the Bank”) today reported significant performance achievements for the quarter ended December 31, 2018, highlighted by record levels of total assets, net income and net interest income, earnings per common share, continued momentum in year-over-year loan and deposit growth and outstanding asset quality.
Earnings Summary for the Quarter Ended December 31, 2018
The Company recorded record net income for the quarter ended December 31, 2018 of $2.3 million or $0.61 per diluted common share, versus a loss of $78 thousand or ($0.02) per diluted common share in the comparable 2017 quarter. Core operating net income for the fourth quarter of 2018 was $2.4 million versus $853 thousand in the year ago period, an increase of $1.6 million or 183.1%.
The significant improvement in net income achieved in the December quarter resulted principally from a $1.3 million or 31.4% increase in core net interest income in 2018 versus the fourth quarter of 2017 coupled with the impact of the $876 thousand deferred tax non-recurring charge recorded in the fourth quarter of 2017. Growth in average interest-earning assets (up $141.6 million or 28.3%) resulting from an increase in average total loans of $131.9 million or 28.8%, coupled with an eight basis point widening of the core net interest margin (net of a debt restructuring charge in 2017) to 3.43% in the fourth quarter of 2018, accounted for the improvement in core net interest income. An increase of $888 thousand or 205.1% in non-interest income, resulting from significant growth in gains on the sale of loans held-for-sale, and a $325 thousand reduction in the provision for loan losses, also contributed to the year-over-year increase in earnings. Partially offsetting the foregoing improvements was an increase in non-interest expense of $698 thousand in the fourth quarter of 2018 versus the comparable year ago period. The higher level of non-interest expense resulted principally from growth in compensation and benefits and occupancy and equipment in connection with an increase in staff to support the Company’s continued growth and operations. Additional marketing and advertising and acquisition transaction costs also contributed to the year-over-year increase in operating expenses.
Michael P. Puorro, Chairman, President and Chief Executive Officer, commented on the Company’s results: “Over the past year we have achieved asset growth of approximately $110 million or 20% and we continue to expand our ability to generate non-interest income which has led to another quarter of both record earnings and net interest income. When compared to last year, we have been able to report a $2.4 million increase in quarterly GAAP net income and a corresponding increase in earnings per share and tangible book value per share while we continue to invest in the Company’s future through talent acquisition and franchise building. Fourth quarter core operating net income, which excludes the impacts of a $119 thousand pre-tax write-down on Company owned real estate in 2018 and the Tax Act in 2017, improved by $1.6 million or 183.1% in 2018 versus the comparable 2017 period. We also achieved year-over-year core net interest income growth of 31.4%, loan growth of 19.3% net of $160 million in sales during the last twelve months, and deposit growth of 18.0%. As we remain steadfastly selective in our loan underwriting, our growth story continues to be highlighted by industry leading asset quality. At December 31, 2018, for the sixteenth consecutive quarter, our loan portfolio had no non-performing loans. We believe that our growth outlook remains robust as evidenced by our most recent quarter-end originations of $90 million and our current loan pipeline of $111 million, one of our largest ever. Additionally, we are very excited about our agreement to acquire Chinatown Federal Savings Bank which will provide us with three new high-visibility branch offices in Manhattan and Brooklyn in addition to our new branch location in Flushing, Queens, which is expected to open next month. Growth in low cost core deposits is a significant focus for the Hanover management team and we are confident that these additional branch locations will help us achieve that goal.”
Mr. Puorro further noted, “Our ability to generate shareholder value continues to be reflected by our success to date in each capital raising effort at successively higher stock prices, most recently at $18.95 per share for $8 million in new capital, coupled with continued robust growth in book value per share which increased by $2.70, or 20.0%, to $16.20 per share at December 30, 2018 from the comparable 2017 date. We’ve been able to achieve these results while maintaining a core operating efficiency ratio that is also class-leading amongst peers our size.”
Strong Balance Sheet Growth
Total assets for the quarter ended December 31, 2018 amounted to $651.5 million, an increase of $110.3 million from the comparable 2017 date as the Bank continued to record significant loan portfolio growth (up $91.4 million) without any sacrifice in asset quality. The year-over-year balance sheet growth was funded by increases in total deposits (up $71.3 million), borrowings (up $20.3 million) and shareholders’ equity (up $16.7 million).
Total deposits at December 31, 2018 grew by 18.0% to $466.6 million versus December 31, 2017, the result of growth in core deposits (up $53.2 million) and time deposits (up $18.1 million). Core deposits grew by 40.2% as the result of increases in Demand, N.O.W. and Money Market accounts. Management has also been successful in expanding its FHLB borrowing capacity which is strategically utilized to enhance both the Bank’s liquidity position and its interest rate risk profile. FHLB borrowings will continue to be used selectively to supplement management’s ongoing effort to build low cost core deposit balances through relationship banking at each of its branch locations. Total borrowings at December 31, 2018 were $104.1 million with a weighted average rate and term of 1.81% and 20 months, respectively. At December 31, 2018, the Bank had $103.4 million of additional borrowing capacity from the FHLB.
Shareholders’ equity grew by $16.7 million to $60.6 million at December 31, 2018 from the comparable 2017 date resulting in a $2.70 or 20.0% increase in book value per share over the past twelve months to $16.20 at December 31, 2018. The Company’s executive management team and Board of Directors are always focused on continued enhancement of shareholder value through prudent asset growth, effective expense management and the development of long-term customer relationships in its primary markets. Insiders continue to make significant investments of their own capital into Hanover Bancorp, Inc. Such insider ownership investments represented approximately 29% of total shares outstanding at December 31, 2018.
The Company’s average cost of interest-bearing liabilities increased to 1.92% for the quarter ended December 31, 2018, from 1.55% (net of a 2017 debt restructuring charge) a year ago and 1.84% on a linked quarter basis. This increase is primarily due to higher market interest rates in 2018, significant ongoing competition for deposits in the Bank’s core geographic area and an increase in non-deposit funding when compared to the year ago period. Partially offsetting the 37 basis point increase in the Company’s average cost of interest-bearing liabilities from the December 2017 quarter was a corresponding 34 basis point improvement in the average yield on interest-earning assets to 5.08% during the fourth quarter of 2018, primarily driven by higher loan yields and a continued shift in the loan portfolio mix to a lesser reliance on lower-yielding multi-family credits in 2018.
Strong Loan Portfolio and Industry Leading Asset Quality
For the twelve months ended December 31, 2018, the Bank’s loan portfolio, net of sales, grew by $91.4 million, or 19.3%, with the growth concentrated primarily in adjustable-rate two-to-four family residential loans. Management employs a strategy of concentrating its loan growth in these products with shorter durations, which provides the Bank with traditionally safe credit quality at acceptable credit spreads, greater liquidity and an enhanced interest-rate-risk profile. Over the past year, originations of our niche adjustable-rate residential product amounted to $226.8 million with an average loan balance of approximately $530 thousand and a weighted average loan-to-value ratio of 56%. At December 31, 2018, the Company’s residential loan portfolio amounted to $386.2 million, with an average loan balance of $387 thousand and a weighted average loan-to-value ratio of 53%. During the same twelve month period, the Bank originated $29.0 million in commercial real estate loans, inclusive of multi-family loans, with an average loan balance of approximately $1.2 million and a weighted average loan-to-value ratio of 59%. Commercial real estate loans totaled $173.0 million at December 31, 2018, with an average loan balance of $939 thousand and a weighted average loan-to-value ratio of 57%. The Company’s commercial real estate concentration ratio was 208% of capital at December 31, 2018 versus 275% of capital at the comparable 2017 date.
Through its strong asset growth capabilities, the Bank has been able to generate additional income by strategically originating and selling its primary lending products to other financial institutions at premiums, while also retaining servicing rights in some sales. The Bank expects that it will continue to originate loans, for its own portfolio and for sale, which will result in continued growth in interest income while also realizing gains on sale of loans to others and recording servicing income. During the quarter ended December 31, 2018, the Company sold $61 million in performing loans and recorded gains on the sale of loans held-for-sale of $1.3 million versus gains of $878 thousand in the quarter ended September 30, 2018 and gains of $370 thousand in the quarter ended December 31, 2017. During the twelve months ended December 31, 2018, the Company sold $159.5 million in performing loans held-for-sale and recorded cumulative gains of $3.3 million.
The Bank’s asset quality ratios remain pristine and class leading among its peer group of community banks. At December 31, 2018, the loan portfolio, for the sixteenth consecutive quarter, had no non-performing loans. During the quarter ended December 31, 2018, the Bank’s provision for loan losses was $225 thousand and the December 31, 2018 allowance for loan losses balance was $6.7 million versus $5.3 million a year ago. The Bank continues to record a quarterly provision for loan losses expense due to the ongoing growth in the loan portfolio. The allowance for loan losses as a percent of total loans was 1.19% at December 31, 2018, 1.16% at September 30, 2018 and 1.13% at December 31, 2017.
Net Interest Margin
The Bank’s core net interest margin continued to remain strong for the quarter ended December 31, 2018 at 3.43% versus 3.35% in the comparable 2017 quarter and 3.33% in the quarter ended September 30, 2018. The eight basis point increase in the Bank’s core net interest margin versus 2017 (net of a 2017 debt restructuring charge) was primarily attributable to a 34 basis point increase in the yield on average interest-earning assets to 5.08% from 4.74% a year ago. This improvement was largely the result of a 29 basis point increase in the average loan yield to 5.25% in 2018. The Bank’s average cost of interest-bearing liabilities (net of a 2017 debt restructuring charge) rose by 37 basis points to 1.92% in the fourth quarter of 2018 as the result of continued increases in short-term interest rates, significant competition for deposits in the Company’s market area and a reliance on non-core funding sources, principally certificates of deposit and FHLB borrowings. Year-over-year growth in average core deposits of 23.3% versus the quarter ended December 31, 2017, due principally to growth in demand deposits and money market accounts, coupled with a 34.5% increase in average stockholders’ equity partially mitigated the higher cost of funds in the fourth quarter.
Operating Leverage and Efficiency Ratio
The Bank’s operating efficiency ratio was 52.2% in the fourth quarter of 2018 as compared to 60.9% a year ago. The Company’s core operating efficiency ratio was 50.5% during the quarter ended December 31, 2018 versus a core efficiency ratio of 59.8% in the comparable 2017 quarter. The core operating efficiency ratio excludes the impact of a non-recurring real estate carrying value write-down and debt restructuring charge in applicable periods. Although total operating expenses have risen on a year-over-year basis, the Bank’s net operating revenue continues to grow at a faster pace, thereby creating positive operating leverage. Pre-provision net revenue (net interest income plus non-interest income minus total operating expenses) has improved for eight consecutive quarters and represented 2.06% of average total assets on an annualized basis during the fourth quarter of 2018.
About Hanover Community Bank and Hanover Bancorp, Inc.
Hanover Bancorp, Inc., is a locally owned and operated privately held stock bank holding company for Hanover Community Bank, a community commercial bank focusing on highly personalized and efficient services and products responsive to local needs. Management and the Board of Directors are comprised of a select group of successful local businessmen and women who are committed to the success of the Bank by knowing and understanding the metro-New York area’s financial needs and opportunities. Backed by state-of-the-art technology, Hanover offers a full range of financial services. Hanover employs a complete suite of consumer and commercial banking products and services, including multi-family and commercial mortgages, residential loans, business loans and lines of credit. Hanover also offers customers access to 24-hour ATM service with no fees attached, free checking with interest, telephone banking, advanced technologies in mobile and internet banking for our consumer and business customers, safe deposit boxes and much more. The Company’s corporate administrative office is located in Mineola, New York where it also operates a full service branch office along with branch locations in Garden City Park, N.Y. and Forest Hills, Queens, N.Y.
Hanover Community Bank is a member of the Federal Deposit Insurance Corporation and is an Equal Housing/Equal Opportunity Lender. For further information, call 516-248-4868 or visit the Bank’s website at
Non-GAAP Disclosure
This discussion includes non-GAAP financial measures of the Company’s core operating earnings, core net interest margin, core returns on average assets and shareholders’ equity, and core operating efficiency ratio. A non-GAAP financial measure is a numerical measure of historical or future performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”). The Company’s management believes that the presentation of non-GAAP financial measures provide both management and investors with a greater understanding of the Company’s operating results and trends in addition to the results measured in accordance with GAAP. While management uses these non-GAAP financial measures in its analysis of the Company’s performance, this information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with GAAP or considered to be more important than financial results determined in accordance with GAAP. The Company’s non-GAAP financial measures may not be comparable to similarly titled measures used by other financial institutions.
With respect to the calculations of core operating net income, core net interest income, core net interest margin and core operating efficiency ratio for the periods presented in this discussion, reconciliations to the most comparable U.S. GAAP measures are provided in the tables that follow.
Forward-Looking Statements
This release may contain certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, and may be identified by the use of such words as "may," "believe," "expect," "anticipate," "should," "plan," "estimate," "predict," "continue," and "potential" or the negative of these terms or other comparable terminology. Examples of forward-looking statements include, but are not limited to, estimates with respect to the financial condition, results of operations and business of Hanover Bancorp, Inc. Any or all of the forward-looking statements in this release and in any other public statements made by Hanover Bancorp, Inc. may turn out to be incorrect. They can be affected by inaccurate assumptions Hanover Bancorp, Inc. might make or by known or unknown risks and uncertainties. Consequently, no forward-looking statement can be guaranteed. Hanover Bancorp, Inc. does not intend to update any of the forward-looking statements after the date of this release or to conform these statements to actual events.
Investor and Press Contact:
Brian K. Finneran
Chief Financial Officer
(516) 548-8500
HANOVER BANCORP, INC. | ||||||||||||
STATEMENTS OF CONDITION - (unaudited) | ||||||||||||
(dollars in thousands) | ||||||||||||
December 31, | September 30, | December 31, | ||||||||||
2018 | 2018 | 2017 | ||||||||||
Assets | ||||||||||||
Cash and cash equivalents | $ | 55,437 | $ | 57,096 | $ | 35,502 | ||||||
Securities-available for sale, at fair value | 170 | 185 | 260 | |||||||||
Investments-held to maturity | 12,714 | 12,931 | 13,607 | |||||||||
Loans held for sale | - | 2,660 | - | |||||||||
Loans, net of deferred loan fees and costs | 566,117 | 559,380 | 474,670 | |||||||||
Less: allowance for loan losses | (6,717 | ) | (6,493 | ) | (5,345 | ) | ||||||
Loans, net | 559,400 | 552,887 | 469,325 | |||||||||
Premises & fixed assets | 13,956 | 13,843 | 13,781 | |||||||||
Other assets | 9,826 | 10,361 | 8,732 | |||||||||
Assets | $ | 651,503 | $ | 649,963 | $ | 541,207 | ||||||
Liabilities and stockholders' equity | ||||||||||||
Core deposits | $ | 185,760 | $ | 175,087 | $ | 132,540 | ||||||
Time deposits | 280,843 | 291,072 | 262,780 | |||||||||
Total deposits | 466,603 | 466,159 | 395,320 | |||||||||
Borrowings | 104,100 | 109,518 | 83,767 | |||||||||
Note payable | 14,979 | 14,978 | 14,976 | |||||||||
Other liabilities | 5,208 | 5,078 | 3,181 | |||||||||
Liabilities | 590,890 | 595,733 | 497,244 | |||||||||
Stockholders' equity | 60,613 | 54,230 | 43,963 | |||||||||
Liabilities and stockholders' equity | $ | 651,503 | $ | 649,963 | $ | 541,207 | ||||||
HANOVER BANCORP, INC. | |||||||
CONSOLIDATED STATEMENTS OF INCOME - (unaudited) | |||||||
(dollars in thousands, except per share data) | |||||||
Three Months Ended | Three Months Ended | ||||||
12/31/2018 | 12/31/2017 | ||||||
Interest income | $ | 8,211 | $ | 5,975 | |||
Interest expense | 2,657 | 1,747 | |||||
Net interest income | 5,554 | 4,228 | |||||
Provision for loan losses | 225 | 550 | |||||
Net interest income after provision for loan losses | 5,329 | 3,678 | |||||
Loan fees and service charges | 53 | 34 | |||||
Mortgage servicing income | - | 1 | |||||
Service charges on deposit accounts | 10 | 8 | |||||
Gain on sale of investments | - | 20 | |||||
Gain on sale of loans held-for-sale | 1,258 | 370 | |||||
Non-interest income | 1,321 | 433 | |||||
Compensation and benefits | 1,975 | 1,455 | |||||
Occupancy and equipment | 600 | 505 | |||||
Data processing | 118 | 113 | |||||
Marketing and advertising | 158 | 81 | |||||
Professional fees | 209 | 328 | |||||
Other operating expenses | 412 | 292 | |||||
Non-interest expense | 3,472 | 2,774 | |||||
Core operating income before income taxes | 3,178 | 1,337 | |||||
Income tax expense | 763 | 484 | |||||
Core operating net income (1) | 2,415 | 853 | |||||
Non-recurring charges, net of tax | 90 | 55 | |||||
Non-recurring tax expense | - | 876 | |||||
Net income (loss) | $ | 2,325 | $ | (78 | ) | ||
Basic earnings per share-Core | $ | 0.65 | $ | 0.27 | |||
Diluted earnings per share-Core | $ | 0.64 | $ | 0.27 | |||
Basic earnings (loss) per share-GAAP basis | $ | 0.63 | $ | (0.02 | ) | ||
Diluted earnings (loss) per share-GAAP basis | $ | 0.61 | $ | (0.02 | ) | ||
Note: Prior period information has been adjusted to conform to current period presentation. | |||||||
(1) Core operating earnings is a non-GAAP financial measure. A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The Company’s management believes the presentation of non-GAAP financial measures provide investors with a greater understanding of the Company’s operating results in addition to the results measured in accordance with GAAP. While management uses non-GAAP measures in its analysis of the Company’s performance, this information should not be viewed as a substitute for financial results determined in accordance with GAAP or considered to be more important than financial results determined in accordance with GAAP. | |||||||
HANOVER BANCORP, INC. | ||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (unaudited) | ||||||||||||||||
QUARTERLY TREND | ||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
Three Months Ended | ||||||||||||||||
12/31/2018 | 9/30/2018 | 6/30/2018 | 3/31/2018 | 12/31/2017 | ||||||||||||
Interest income | $ | 8,211 | $ | 7,598 | $ | 6,850 | $ | 6,301 | $ | 5,975 | ||||||
Interest expense | 2,657 | 2,495 | 2,217 | 1,961 | 1,747 | |||||||||||
Net interest income | 5,554 | 5,103 | 4,633 | 4,340 | 4,228 | |||||||||||
Provision for loan losses | 225 | 570 | 328 | 250 | 550 | |||||||||||
Net interest income after provision for loan losses | 5,329 | 4,533 | 4,305 | 4,090 | 3,678 | |||||||||||
Loan fees and service charges | 53 | 48 | 38 | 43 | 34 | |||||||||||
Mortgage servicing income | - | - | - | 52 | 1 | |||||||||||
Service charges on deposit accounts | 10 | 11 | 8 | 7 | 8 | |||||||||||
Mortgage banking income | - | - | 2 | - | - | |||||||||||
Gain on sale of investments | - | - | - | - | 20 | |||||||||||
Gain on sale of loans held-for-sale | 1,258 | 878 | 548 | 665 | 370 | |||||||||||
Non-interest income | 1,321 | 937 | 596 | 767 | 433 | |||||||||||
Compensation and benefits | 1,975 | 1,730 | 1,658 | 1,707 | 1,455 | |||||||||||
Occupancy and equipment | 600 | 574 | 579 | 564 | 505 | |||||||||||
Data processing | 118 | 125 | 126 | 125 | 113 | |||||||||||
Marketing and advertising | 158 | 134 | 108 | 47 | 81 | |||||||||||
Professional fees | 209 | 272 | 202 | 307 | 328 | |||||||||||
Other operating expenses | 412 | 338 | 262 | 248 | 292 | |||||||||||
Non-interest expense | 3,472 | 3,173 | 2,935 | 2,998 | 2,774 | |||||||||||
Income before income taxes | 3,178 | 2,297 | 1,966 | 1,859 | 1,337 | |||||||||||
Income tax expense | 763 | 559 | 450 | 434 | 484 | |||||||||||
Core operating net income (1) | 2,415 | 1,738 | 1,516 | 1,425 | 853 | |||||||||||
Non-recurring charges, net of tax | 90 | - | - | - | 55 | |||||||||||
Non-recurring tax expense | - | - | - | - | 876 | |||||||||||
Net income (loss) | $ | 2,325 | $ | 1,738 | $ | 1,516 | $ | 1,425 | $ | (78 | ) | |||||
Basic earnings per share-Core | $ | 0.65 | $ | 0.51 | $ | 0.45 | $ | 0.43 | $ | 0.27 | ||||||
Diluted earnings per share-Core | $ | 0.64 | $ | 0.50 | $ | 0.44 | $ | 0.42 | $ | 0.27 | ||||||
Basic earnings per share-GAAP basis | $ | 0.63 | $ | 0.51 | $ | 0.45 | $ | 0.43 | $ | (0.02 | ) | |||||
Diluted earnings per share-GAAP basis | $ | 0.61 | $ | 0.50 | $ | 0.44 | $ | 0.42 | $ | (0.02 | ) | |||||
Note: Prior period information has been adjusted to conform to current period presentation. | ||||||||||||||||
(1) Core operating earnings is a non-GAAP financial measure. A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The Company’s management believes the presentation of non-GAAP financial measures provide investors with a greater understanding of the Company’s operating results in addition to the results measured in accordance with GAAP. While management uses non-GAAP measures in its analysis of the Company’s performance, this information should not be viewed as a substitute for financial results determined in accordance with GAAP or considered to be more important than financial results determined in accordance with GAAP. | ||||||||||||||||
HANOVER BANCORP, INC. | |||||||||||||||
SELECTED FINANCIAL DATA (unaudited) | |||||||||||||||
(dollars in thousands, except per share data) | |||||||||||||||
12/31/2018 | 9/30/2018 | 6/30/2018 | 3/31/2018 | ||||||||||||
Asset quality: | |||||||||||||||
Allowance for loan losses | $ | 6,717 | $ | 6,493 | $ | 5,923 | $ | 5,595 | |||||||
Allowance for loan losses to total loans (1) | 1.19 | % | 1.16 | % | 1.12 | % | 1.12 | % | |||||||
Non-performing loans | $ | - | $ | - | $ | - | $ | - | |||||||
Non-performing loans/total loans | N/A | N/A | N/A | N/A | |||||||||||
Non-performing loans/total assets | N/A | N/A | N/A | N/A | |||||||||||
Allowance for loan losses/ non-performing loans | N/A | N/A | N/A | N/A | |||||||||||
Capital (Bank only): | |||||||||||||||
Tier 1 Capital | $ | 74,235 | $ | 67,560 | $ | 61,454 | $ | 59,300 | |||||||
Tier 1 leverage ratio | 11.30 | % | 10.85 | % | 10.58 | % | 10.82 | % | |||||||
Common equity tier 1 capital ratio | 21.02 | % | 19.04 | % | 18.10 | % | 18.75 | % | |||||||
Tier 1 risk based capital ratio | 21.02 | % | 19.04 | % | 18.10 | % | 18.75 | % | |||||||
Total risk based capital ratio | 22.27 | % | 20.30 | % | 19.36 | % | 20.01 | % | |||||||
Equity data: | |||||||||||||||
Common shares outstanding | 3,741,317 | 3,582,477 | 3,369,506 | 3,360,941 | |||||||||||
Stockholders' equity | $ | 60,613 | $ | 54,230 | $ | 48,449 | $ | 46,756 | |||||||
Book value per common share | 16.20 | 15.14 | 14.38 | 13.91 | |||||||||||
Tangible common equity | 60,613 | 54,230 | 48,449 | 46,756 | |||||||||||
Tangible book value per common share | 16.20 | 15.14 | 14.38 | 13.91 | |||||||||||
(1) Calculation excludes loans held for sale. | |||||||||||||||
Note: Prior period information has been adjusted to conform to current period presentation | |||||||||||||||
N/A: Such ratios are not applicable as the Bank has no non-performing loans and assets | |||||||||||||||
HANOVER BANCORP, INC. | ||||||||||
SELECTED FINANCIAL DATA (unaudited) | ||||||||||
(dollars in thousands, except per share data) | ||||||||||
Three Months Ended | ||||||||||
12/31/2018 | 12/31/2017 | |||||||||
Profitability: | ||||||||||
Return on average assets | 1.46 | % | (1 | ) | 0.66 | % | (3 | ) | ||
Return on average equity | 16.51 | % | (1 | ) | 7.85 | % | (3 | ) | ||
Yield on average interest-earning assets | 5.08 | % | 4.74 | % | ||||||
Cost of average interest-bearing liabilities | 1.92 | % | 1.55 | % | (4 | ) | ||||
Net interest rate spread (5) | 3.16 | % | 3.19 | % | (4 | ) | ||||
Net interest margin (6) | 3.43 | % | 3.35 | % | (4 | ) | ||||
Non-interest expense to average assets | 2.10 | % | 2.13 | % | ||||||
Operating efficiency ratio | 50.50 | % | (2 | ) | 59.77 | % | (4 | ) | ||
Average balances: | ||||||||||
Interest-earning assets | $ | 641,825 | $ | 500,230 | ||||||
Interest-bearing liabilities | 549,417 | 445,994 | ||||||||
Loans | 589,698 | 457,756 | ||||||||
Deposits | 469,470 | 380,698 | ||||||||
Borrowings | 123,785 | 88,119 | ||||||||
(1) Calculation excludes the non-recurring after tax asset write down of $90,000. | ||||||||||
(2) Calculation excludes the non-recurring pre-tax asset write down of $119,000. | ||||||||||
(3) Calculation excludes the non-recurring deferred tax asset charge of $876,000 and $55,000 after-tax debt restructuring charge. | ||||||||||
(4) Calculation excludes the non-recurring pre-tax debt restructuring charge of $83,000. | ||||||||||
(5) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities. | ||||||||||
(6) Net interest margin represents net interest income divided by average interest-earning assets. | ||||||||||
Note: Prior period information has been adjusted to conform to current period presentation | ||||||||||
N/A: Such ratios are not applicable as the Bank has no non-performing loans and assets | ||||||||||
HANOVER BANCORP, INC. | ||||||||||||||||||
STATISTICAL SUMMARY | ||||||||||||||||||
QUARTERLY TREND | ||||||||||||||||||
(unaudited,dollars in thousands, except share data) | ||||||||||||||||||
12/31/2018 | 9/30/2018 | 6/30/2018 | 3/31/2018 | 12/31/2017 | ||||||||||||||
Loan distribution (1): | ||||||||||||||||||
Residential mortgages | $ | 376,742 | $ | 365,259 | $ | 331,721 | $ | 307,824 | 291,576 | |||||||||
Multifamily | 126,851 | 132,536 | 137,601 | 132,712 | 126,389 | |||||||||||||
Commercial real estate | 46,196 | 48,763 | 48,555 | 50,193 | 50,168 | |||||||||||||
Commercial & industrial | 6,878 | 6,740 | 6,841 | 7,379 | 6,455 | |||||||||||||
Home equity | 9,433 | 6,059 | 4,362 | 1,620 | - | |||||||||||||
Consumer | 17 | 23 | 21 | 75 | 81 | |||||||||||||
Total loans | $ | 566,117 | $ | 559,380 | $ | 529,101 | $ | 499,803 | 474,669 | |||||||||
Sequential quarter growth rate | 1.20 | % | 5.72 | % | 5.86 | % | 5.30 | % | ||||||||||
Loans sold during the quarter | $ | 61,166 | $ | 39,952 | $ | 27,562 | $ | 30,774 | $ | 26,314 | ||||||||
Funding distribution : | ||||||||||||||||||
Demand | $ | 42,667 | $ | 44,697 | $ | 25,409 | $ | 24,631 | 27,152 | |||||||||
N.O.W | 33,009 | 33,036 | 25,226 | 11,713 | 6,895 | |||||||||||||
Savings | 27,786 | 34,649 | 43,850 | 64,817 | 87,901 | |||||||||||||
Money market | 82,298 | 62,705 | 43,683 | 19,749 | 10,592 | |||||||||||||
Total core deposits | 185,760 | 175,087 | 138,168 | 120,910 | 132,540 | |||||||||||||
Time | 280,843 | 291,072 | 285,740 | 285,977 | 262,780 | |||||||||||||
Total deposits | 466,603 | 466,159 | 423,908 | 406,887 | 395,320 | |||||||||||||
Borrowings | 104,100 | 109,518 | 110,468 | 94,718 | 83,767 | |||||||||||||
Note payable | 14,979 | 14,978 | 14,978 | 14,977 | 14,976 | |||||||||||||
Total funding sources | $ | 585,682 | $ | 590,655 | $ | 549,354 | $ | 516,582 | 494,063 | |||||||||
Sequential quarter growth rate - total deposits | 0.10 | % | 9.97 | % | 4.18 | % | 2.93 | % | ||||||||||
Period-end core deposits/total deposits ratio | 39.81 | % | 37.56 | % | 32.59 | % | 29.72 | % | ||||||||||
Period-end demand deposits/total deposits ratio | 9.14 | % | 9.59 | % | 5.99 | % | 6.05 | % | ||||||||||
(1) Excluding loans held for sale | ||||||||||||||||||
HANOVER BANCORP, INC. | |||||||||||||||||||||||
NON-GAAP DISCLOSURE (unaudited) | |||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
Reconciliation of As Reported (GAAP) and Non-GAAP Financial Measures | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
12/31/2018 | 9/30/2018 | 6/30/2018 | 3/31/2018 | ||||||||||||||||||||
Net income, as reported | $ | 2,325 | $ | 1,738 | $ | 1,516 | $ | 1,425 | |||||||||||||||
Adjustments: | |||||||||||||||||||||||
Non-recurring asset writedown, net of tax | 90 | - | - | - | |||||||||||||||||||
Core operating net income | $ | 2,415 | $ | 1,738 | $ | 1,516 | $ | 1,425 | |||||||||||||||
Three Months Ended | |||||||||||||||||||||||
12/31/2018 | 9/30/2018 | 6/30/2018 | 3/31/2018 | ||||||||||||||||||||
Net-interest income | $ | 5,554 | $ | 5,103 | $ | 4,633 | $ | 4,340 | |||||||||||||||
Adjustments: | - | - | - | - | |||||||||||||||||||
Core net interest income | 5,554 | 5,103 | 4,633 | 4,340 | |||||||||||||||||||
Non-interest income | 1,321 | 937 | 596 | 767 | |||||||||||||||||||
Adjustments: | - | - | - | - | |||||||||||||||||||
Core non-interest income | 1,321 | 937 | 596 | 767 | |||||||||||||||||||
Core total revenue | $ | 6,875 | $ | 6,040 | $ | 5,229 | $ | 5,107 | |||||||||||||||
Operating expenses | $ | 3,591 | $ | 3,173 | $ | 2,935 | $ | 2,998 | |||||||||||||||
Adjustments: | |||||||||||||||||||||||
Non-recurring asset writedown | 119 | - | - | - | |||||||||||||||||||
Core operating expenses | $ | 3,472 | $ | 3,173 | $ | 2,935 | $ | 2,998 | |||||||||||||||
Core operating efficiency ratio | 50.50 | % | 52.53 | % | 56.13 | % | 58.70 | % | |||||||||||||||
GAAP operating efficiency ratio | 52.23 | % | 52.53 | % | 56.13 | % | 58.70 | % | |||||||||||||||
Three Months Ended | |||||||||||||||||||||||
12/31/2018 | 9/30/2018 | 6/30/2018 | 3/31/2018 | ||||||||||||||||||||
Net interest income / margin | $ | 5,554 | 3.43 | % | $ | 5,103 | 3.33 | % | $ | 4,633 | 3.28 | % | $ | 4,340 | 3.30 | % | |||||||
Non-recurring debt restructuring charge | - | 0.00 | % | - | 0.00 | % | - | 0.00 | % | - | 0.00 | % | |||||||||||
Core net interest income / margin | $ | 5,554 | 3.43 | % | $ | 5,103 | 3.33 | % | $ | 4,633 | 3.28 | % | $ | 4,340 | 3.30 | % | |||||||
HANOVER BANCORP, INC. | ||||||||||||
NON-GAAP DISCLOSURE (unaudited) | ||||||||||||
(dollars in thousands) | ||||||||||||
Reconciliation of As Reported (GAAP) and Non-GAAP Financial Measures | ||||||||||||
Three Months Ended | Three Months Ended | |||||||||||
12/31/2018 | 12/31/2017 | |||||||||||
Net income (loss), as reported | $ | 2,325 | $ | (78 | ) | |||||||
Adjustments: | ||||||||||||
Non-recurring asset writedown | 119 | - | ||||||||||
Non-recurring debt restructuring charge | - | 83 | ||||||||||
Total adjustments, before income taxes | 119 | 83 | ||||||||||
Adjustment for reported effective tax rate | 29 | 28 | ||||||||||
Subtotal adjustments, after income taxes | 90 | 55 | ||||||||||
Non-recurring deferred tax asset charge | - | 876 | ||||||||||
Total adjustments, after income taxes | $ | 90 | $ | 931 | ||||||||
Core operating net income | $ | 2,415 | $ | 853 | ||||||||
Three Months Ended | Three Months Ended | |||||||||||
12/31/2018 | 12/31/2017 | |||||||||||
Net-interest income | $ | 5,554 | $ | 4,145 | ||||||||
Adjustments: | ||||||||||||
Non-recurring debt restructuring charge | - | 83 | ||||||||||
Core net interest income | 5,554 | 4,228 | ||||||||||
Non-interest income | 1,321 | 433 | ||||||||||
Adjustments: | ||||||||||||
Net gain on sale of securities available for sale | - | (20 | ) | |||||||||
Core non-interest income | 1,321 | 413 | ||||||||||
Core total revenue | $ | 6,875 | $ | 4,641 | ||||||||
Operating expenses | $ | 3,591 | $ | 2,774 | ||||||||
Adjustments: | ||||||||||||
Non-recurring asset writedown | 119 | - | ||||||||||
Operating expenses | $ | 3,472 | $ | 2,774 | ||||||||
Core operating efficiency ratio | 50.50 | % | 59.77 | % | ||||||||
GAAP operating efficiency ratio | 52.23 | % | 60.86 | % | ||||||||
Three Months | Three Months | |||||||||||
Ended | Ended | |||||||||||
12/31/2018 | 12/31/2017 | |||||||||||
Net interest income / margin | $ | 5,554 | 3.43 | % | $ | 4,145 | 3.29 | % | ||||
Non-recurring debt restructuring charge | - | 0.00 | % | 83 | 0.06 | % | ||||||
Core net interest income / margin | $ | 5,554 | 3.43 | % | $ | 4,228 | 3.35 | % | ||||
HANOVER BANCORP, INC. | |||||||||||||||
(unaudited, dollars in thousands) | |||||||||||||||
Core Net Interest Income Analysis | |||||||||||||||
For the Three Months Ended December 31, 2018 and 2017 | |||||||||||||||
2018 | 2017 | ||||||||||||||
Average | Average | Average | Average | ||||||||||||
Balance | Interest | Rate | Balance | Interest | (1) | Rate | |||||||||
Assets: | |||||||||||||||
Interest-earning assets: | |||||||||||||||
Loans | $ | 589,698 | $ | 7,807 | 5.25 | % | $ | 457,756 | $ | 5,723 | 4.96 | % | |||
Investment securities | 12,974 | 109 | 3.33 | % | 14,161 | 117 | 3.28 | % | |||||||
Interest-earning cash | 33,461 | 198 | 2.35 | % | 24,123 | 75 | 1.23 | % | |||||||
FHLB stock and other investments | 5,692 | 97 | 6.76 | % | 4,190 | 60 | 5.68 | % | |||||||
Total interest-earning assets | 641,825 | 8,211 | 5.08 | % | 500,230 | 5,975 | 4.74 | % | |||||||
Non interest-earning assets: | |||||||||||||||
Cash and due from banks | 3,687 | 2,405 | |||||||||||||
Other assets | 11,392 | 13,715 | |||||||||||||
Total assets | $ | 656,904 | $ | 516,350 | |||||||||||
Liabilities and stockholders' equity: | |||||||||||||||
Interest-bearing liabilities: | |||||||||||||||
Savings, N.O.W and money market deposits | $ | 138,548 | $ | 531 | 1.52 | % | $ | 112,371 | $ | 295 | 1.04 | % | |||
Time deposits | 287,084 | 1,403 | 1.94 | % | 245,504 | 1,018 | 1.65 | % | |||||||
Total savings and time deposits | 425,632 | 1,934 | 1.80 | % | 357,875 | 1,313 | 1.46 | % | |||||||
Fed funds purchased & FHLB advances | 108,807 | 498 | 1.82 | % | 79,490 | 302 | 1.51 | % | |||||||
Note payable | 14,978 | 225 | 5.96 | % | 8,629 | 132 | (1) | 6.07 | % | ||||||
Total interest-bearing liabilities | 549,417 | 2,657 | 1.92 | % | 445,994 | 1,747 | 1.55 | % | |||||||
Demand deposits | 43,838 | 22,823 | |||||||||||||
Other liabilities | 5,636 | 4,401 | |||||||||||||
Total liabilities | 598,891 | 473,218 | |||||||||||||
Stockholders' equity | 58,013 | 43,132 | |||||||||||||
Total liabilities & stockholders' equity | $ | 656,904 | $ | 516,350 | |||||||||||
Net interest rate spread | 3.16 | % | 3.19 | % | |||||||||||
Net interest income/margin | $ | 5,554 | 3.43 | % | $ | 4,228 | (1) | 3.35 | % | ||||||
(1) Calculation excludes the non-recurring pre-tax debt restructuring charge of $83,000. | |||||||||||||||