JENNINGS, LA / ACCESSWIRE / April 22, 2021 / JD Bancshares, Inc. (the "Company"), (OTCQX:JDVB), the parent holding company of JD Bank (the "Bank"), reports its unaudited financial results for the quarter ended March 31, 2021.
Net income for the three-month period ended March 31, 2021 was $1,919,989 or $1.12 per share compared to $2,303,079 or $1.34 per share for the linked quarter ended December 31, 2020 and $1,557,713 or $0.91 per share for the prior year period ended March 31, 2020. There were meaningful differences in provisions for loan losses and non-recurring, non-operating items impacting each of the three comparative periods. Pre-tax, pre-provision operating income for the current quarter was $2,852,906 or approximately 14% higher than the $2,508,474 and $2,502,248 reported for the linked quarter and prior year quarter, respectively. Pre-tax, pre-provision operating income excludes net losses on the sale of other real estate owned, net gains on the disposal of available for sale investment securities and a gain on a casualty loss recognized in the fourth quarter of 2020. The increase in earnings in the current period compared to the two comparative periods was primarily due to lower operating expenses and slightly higher recurring non-interest revenue.
Bruce Elder, President and CEO, commented, "We are pleased with the overall performance of the Company in Q1 compared to the December 2020 and March 2020 quarters. After adjusting for provision and several non-operating income and expense items, earnings for the current quarter reflect a 13.73% and 14.01% increase over the two comparative periods, respectively. We experienced solid loan production in Q1, a significant amount of which represents lines of credit which have yet to fully fund, and look forward to deploying more of our liquidity into higher yielding assets in the coming months. The deposit growth experienced in 2020 has continued into the first quarter of 2021. Aided by additional government stimulus, another round of PPP loans and hurricane related insurance proceeds received by both individuals and small businesses, our total deposits have increased by $71.6 million since December 31, 2020."
Asset Quality
Loans past due 30 to 89 days at March 31, 2021 were $713,000 or 0.11% of the total loans outstanding compared to $1.3 million or 0.21% of total loans reported at December 31, 2020. Total nonperforming assets, including loans on non-accrual status, other real estate owned (OREO) and repossessed assets were $8.2 million at March 31, 2021 declining from $9.1 million at December 31, 2020. Loans on non-accrual status decreased by $1.0 million to $7.8 million at March 31, 2021 from $8.8 million at year end 2020. OREO increased slightly to $353,000 from $291,000 at year end. Management performs a quarterly evaluation of OREO properties and believes their adjusted carrying values are representative of their fair market values, although there is no assurance that the ultimate sales will be equal or greater than the carrying values. Also included in total non-performing assets were $61,000 of repossessions at the current quarter end.
The Bank recorded $165,000 in provisions for credit losses in Q1 2021 compared to $190,000 in the linked quarter and $683,000 for the prior year comparative quarter. The allowance for loan losses (ALLL) was $8.4 million at March 31, 2021 or 1.34% of total loans compared to $8.6 million at December 31, 2020 or 1.36% of total loans. Net charge offs were $368,000 for the current period compared to $677,000 for the quarter ended December 31, 2020 and $9,000 for the prior year comparative period. Over the first three quarters of 2020, we increased our provisioning substantially due to the uncertainty of COVID-19 and hurricane impacts on loan quality. We carefully continue to monitor traditional credit metrics of the loan portfolio and while uncertainty with respect to these events is still present, we believe the current level of our ALLL is adequate. However; there is no assurance that regulators, increased risks in the loan portfolio or changes in economic conditions will not require future adjustments to the ALLL.
COVID-19 and Hurricane Impact
In late 2020, Congress extended relief to the nation's small business community by allowing borrowers meeting certain eligibility requirements to apply for additional Small Business Administration (SBA) Paycheck Protection Program (PPP) loans. As of March 31, 2021, the Company had extended 508 second round PPP loans totaling approximately $31.4 million. Of the original 747 PPP loans made in 2020, 585 totaling $39.5 million have been repaid through the forgiveness process and 162 totaling $34.5 million remain outstanding. Currently, there are a total of 670 outstanding PPP loans totaling $65.8 million. We have recognized $814,000 in SBA PPP origination fees in the current quarter compared to $555,000 in the linked quarter. No origination fees had been received or earned during March 31, 2020 quarter. At March 31, 2021, there are approximately $1.4 million in deferred origination fees associated with outstanding PPP loans that we will amortize into income over the remaining life of those loans.
In response to the COVID-19 pandemic and the two hurricanes hitting the southwest Louisiana region, we deferred payments on certain loans by 90 to 180 days. As of March 31, 2021, these loans have reached the end of the deferral period and any loans still experiencing payment issues are reflected in the past due numbers and percentages shown above in the Asset Quality narrative.
Net Interest Income
Net interest income for the current quarter remained relatively stable compared to the linked quarter at $8.4 million and was down 2.0% from the $8.6 million for the quarter ended March 31, 2020. Net interest income is influenced by both the volume and mix of interest-earning assets and interest-bearing liabilities. The net interest margin has experienced substantial compression over the past year. While the volume of interest-earning assets has increased by over 50% year over year, a significant portion of that increase has been in deposits with other banks, low yielding taxable investment securities and PPP loans. The increase in low yielding assets has been driven by growth in average quarterly deposits of $416.5 million between March 2020 and March 2021. Coupled with the lower interest rate environment throughout the twelve month period ending March 31, 2021, net interest margin for the current quarter was 2.87% compared to 4.36% for the prior year comparative quarter.
The current quarter net interest margin also deteriorated by 32 basis points from the linked quarter margin of 3.19%. Average quarterly deposits increased by $106.1 million between the December 2020 and March 2021 quarter fueled largely by government stimulus, PPP lending and hurricane-related insurance proceeds. Supply chain issues resulting from the pandemic and labor shortages have caused delays in spending these insurance proceeds to effectuate the necessary repairs to homes and businesses.
Non-Interest Income
Total non-interest income was $2.7 million for the quarter ended March 31, 2021 compared to $3.0 million for the linked quarter and $2.3 million for the prior year quarter. Service charges and fees associated with deposit accounts were $2.0 million for the current quarter and increased by $90,000 and $215,000, respectively over the comparative quarters. Large increases in ATM surcharge and interchange revenue more than offset significant declines in NSF income. Interchange revenue for the current quarter was $1.1 million and reflects an increase of $148,000 and $447,000, respectively, over the linked and prior year comparative quarters. We anticipate continued growth in interchange revenue as we have more customers and increased card activity.
Mortgage loan activity continues at an increased pace as interest rates remain at historic low levels. Revenue from the sale of mortgage loans in the current period was $337,000 reflecting a 35.2% and 150.6% increase, respectively, over the $249,000 and $134,000 gains reported for the linked and prior year quarters. Other non-interest income was $378,000 for the current quarter, $895,000 for the linked quarter and $422,000 for the quarter ended March 31, 2020. The largest components of other non-interest income over the three comparative periods continues to be revenue from trust and brokerage services. Those two revenue sources totaled $265,000, $281,000 and $227,000, respectively, for the three periods. During the quarter ended December 31, 2020, the Company recognized a gain of $454,000 on a casualty loss resulting from the August 2020 hurricane. The current quarter included a gain on the disposal of available for sale securities of $2,000.
Non-Interest Expense
Total non-interest expense was $8.6 million compared to $8.5 million for the linked quarter and $8.4 million for the prior year quarter. Salaries and benefits is the largest component of non-interest expenses and decreased by $130,000 and $285,000, respectively when compared to the December 2020 and March 2020 quarters. Total salaries and benefits expense was $4.3 million, $4.5 million and $4.6 million for the three comparative quarters.
Data processing expenses were $978,000 for the quarter ended March 31, 2021 compared to $910,000 for the linked quarter and $958,000 for the prior year quarter. Data processing expenses are always elevated during the first quarter of the year due to additional charges for year-end processing routines, creation of tax documents and other annual processes. Additional data processing expenses were incurred as a result of PPP lending. We would expect data processing costs for the rest of the year to moderate from first quarter 2021 levels.
Occupancy expense recorded in the current, linked and prior year quarter remained relatively constant at $1.3 million, respectively. Advertising, marketing and business development expenses were also relatively constant at $352,000, $362,000 and $368,000 for the comparative quarters. Both occupancy and marketing expenses could increase marginally as we celebrate the opening of our second office in the Lafayette, LA market during the second quarter of 2021.
All other non-interest expenses totaled $1.7 million for the current quarter compared to $1.5 million for the linked quarter and $1.2 million in the comparative prior year quarter. All three comparative quarters included non-operating losses on the disposal or write-downs on OREO property. Write-downs or losses on OREO for the current quarter were $408,000, $45,000 for the linked quarter and $25,000 in the prior year quarter. Eliminating these non-operating expenses, total other non-interest expenses would have been $1.3 million, $1.4 million and $1.1 million, respectively for the three quarters being analyzed. The largest components of non-interest expenses are comprised of professional fees, FDIC deposit insurance assessments, telecommunication expenses, accruals for ad valorem taxes and other losses.
Income tax expense was $362,000 for the current quarter compared with $424,000 for the linked quarter and $236,000 for the prior year quarter. Effective tax rates for the three comparative quarters were 15.85%, 15.56% and 13.18%. A greater percentage of total pre-tax income was attributable to tax-exempt income in the prior year quarter resulting in a lower effective tax rate.
Balance Sheet
Total assets increased by $66.5 million or 5.2% to $1.35 billion at March 31, 2021 from $1.29 billion at December 31, 2020. The increase in total assets was primarily concentrated in investment securities and mortgage loans held for sale growing by $96.0 million and $1.5 million, respectively. Loans held for investment declined by $4.4 million during the first three months of 2021. We originated approximately $69.1 million of new, non-PPP loans and lines during Q1 2021 of which $39.3 million was outstanding at quarter end. We did experience a net decrease of PPP loans of $8.1 million and lost a $20.0 plus million relationship to competition during the current quarter. As originated line commitments begin to fully fund, the resulting growth in loans outstanding will be competing against the forgiveness process on the $65.8 million of PPP loans currently on the books. The Company is focused on growing the loan portfolio in 2021, however; PPP forgiveness is a headwind that community banks must deal with.
Total deposits increased by $71.6 million or 6.2% to $1.24 billion at March 31, 2021 from $1.16 billion at December 31, 2020. Over the three-month period, we have seen increases in every deposit category led by savings with $32.4 million in growth, money market at $20.3 million, non-interest bearing demand at $16.2 million, time deposits at $2.6 million and interest-bearing NOW at $130,000. As previously mentioned, the increases can be attributed to the additional stimulus injected into the US economy by the government, which includes direct payments to individuals and an additional round of PPP loans, and the receipt of insurance proceeds by consumers and small businesses as a result of the 2020 hurricane season.
Other liabilities decreased by $503,000 during the three month period as a result of lower accrual and a reduction in the deferred income tax liability.
Stockholders' equity declined by $4.6 million to $94.1 million at March 31, 2021 from $98.7 million at December 31, 2020. The decrease is primarily due to the reduction in accumulated other comprehensive income of $5.8 million since December 31, 2020 as rising interest rates had an adverse impact on the Company's unrealized gains on the investment portfolio. Other changes to stockholders' equity include net income of $1.9 million less $772,000 in cash dividends declared and paid during the quarter. The Company paid a 10% stock dividend in January 2021 increasing common shares outstanding at March 31, 2021 to 1,714,530 compared to 1,558,757 at December 31, 2020. Due to the large decline in accumulated other comprehensive income, tangible book value per common share decreased to $52.47 at March 31, 2021 compared to $55.12 at December 31, 2020.
Key Performance Ratios
Return on average assets (ROA) in the current and linked quarters were impacted by the significant increase in average assets over the March 2020 quarter. ROA is 0.60% for the quarter ended March 31, 2020 compared to 0.76% for the linked quarter and 0.70% for the prior year quarter. ROA on a non-GAAP pre-tax, pre-provision operating basis for the three comparative periods was 0.88%, 0.83% and 1.14%, respectively. Return on average equity (ROE) was 7.97% for the current quarter, 10.16% for the linked quarter and 6.92% for the prior year quarter. On a non-GAAP, pre-tax, pre-provision operating basis, the ROE for the three comparative periods was 11.84%, 10.37% and 11.07%, respectively.
About JD Bancshares, Inc.
JD Bancshares, Inc. is the bank holding company of JD Bank, a state chartered bank headquartered in Jennings, Louisiana. JD Bank has been serving the citizens of southwest Louisiana since 1947 and offers a variety of personal and commercial lending and deposit products through both physical and digital delivery channels. The Bank also offers both trust and investment services. JD Bank operates through 22 full service branch offices located along the Interstate 10 corridor from Lake Charles to Lafayette, Louisiana. JD Bancshares, Inc. may be accessed on its website at www.jdbank.com/investor relations.
JD Bancshares, Inc. (OTCQX: JDVB) trades on the OTCQX Best Market. Companies meet high financial standards, follow best practice corporate governance, demonstrate compliance with U.S. securities laws, and have a professional third-party sponsor introduction. Investors can find current financial disclosure and Real-Time Level 2 quotes for the Company on www.otcmarkets.com.
Forward-Looking Statements
Statements contained in this release, which are not historical facts, are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to risks and uncertainties which could cause actual results to differ materially from those currently anticipated due to a number of factors which include the effects of future economic conditions, governmental fiscal and monetary policies, legislative and regulatory changes, the risks of changes in interest rates, the effects of competition, and including without limitation to other factors that could cause actual results to differ materially as discussed in documents filed by the Company with the Securities and Exchange Commission from time to time.
(OTCQX: JDVB)
CONTACT:
JD Bancshares, Inc.
Bruce Elder (CEO) (337-246-5399)
Paul Brummett (CFO) (337-824-1422)
Website: www.jdbank.com
JD BANCSHARES, INC. AND SUBSIDIARIES
JENNINGS, LOUISIANA
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
|
|
Actual Mar 2021 |
Actual Dec 2020 |
$ Variance | % Variance | ||||||||||||
|
Assets
|
||||||||||||||||
|
Cash and due from banks
|
30,734,392 | 23,526,805 | 7,207,587 | 30.6 | ||||||||||||
|
Interest bearing deposits with banks
|
207,443,890 | 241,606,805 | (34,162,916 | ) | (14.1 | ) | ||||||||||
|
Investment Securities - Taxable
|
311,867,038 | 218,990,753 | 92,876,285 | 42.4 | ||||||||||||
|
Investment Securities - Tax-exempt
|
124,656,627 | 121,492,318 | 3,164,308 | 2.6 | ||||||||||||
|
Mortgage loans held for sale
|
2,420,382 | 918,649 | 1,501,733 | 163.5 | ||||||||||||
|
Loans, net of unearned income
|
625,815,419 | 630,199,440 | (4,384,021 | ) | (0.7 | ) | ||||||||||
|
Less: Allowance for loan losses
|
-8,379,893 | -8,583,238 | 203,345 | 2.4 | ||||||||||||
|
Premises and equipment, net
|
22,971,485 | 23,130,055 | (158,570 | ) | (0.7 | ) | ||||||||||
|
Accrued interest receivable
|
4,215,045 | 4,837,067 | (622,022 | ) | (12.9 | ) | ||||||||||
|
Other real estate
|
352,615 | 290,700 | 61,915 | 21.3 | ||||||||||||
|
Other assets
|
32,140,972 | 31,351,043 | 789,929 | 2.5 | ||||||||||||
|
Total Assets
|
1,354,237,970 | 1,287,760,397 | 66,477,573 | 5.2 | ||||||||||||
|
Liabilities
|
||||||||||||||||
|
Non-Interest Bearing Deposits
|
464,409,386 | 448,228,877 | 16,180,508 | 3.6 | ||||||||||||
|
Interest bearing demand deposits
|
244,467,640 | 244,337,657 | 129,982 | 0.1 | ||||||||||||
|
Savings and Money Market Deposits
|
397,977,532 | 345,297,866 | 52,679,667 | 15.3 | ||||||||||||
|
Time Deposits - Retail
|
128,251,605 | 125,681,460 | 2,570,145 | 2.0 | ||||||||||||
|
Total Deposits
|
1,235,106,163 | 1,163,545,860 | 71,560,303 | 6.2 | ||||||||||||
|
Accrued expenses and other liabilities
|
4,602,346 | 4,962,953 | (360,607 | ) | (7.3 | ) | ||||||||||
|
FHLB Advances
|
2,700,493 | 2,763,431 | (62,937 | ) | (2.3 | ) | ||||||||||
|
Other Borrowings
|
17,689,008 | 17,768,330 | (79,322 | ) | (0.4 | ) | ||||||||||
|
Total Liabilities
|
1,260,098,011 | 1,189,040,574 | 71,057,437 | 6.0 | ||||||||||||
|
Equity
|
||||||||||||||||
|
Common stock
|
10,715,812 | 9,742,231 | 973,581 | 10.0 | ||||||||||||
|
Capital surplus
|
10,525,694 | 3,790,069 | 6,735,625 | 177.7 | ||||||||||||
|
Retained earnings
|
70,269,960 | 71,579,869 | (1,309,909 | ) | (1.8 | ) | ||||||||||
|
Accumulated other comprehensive income (loss)
|
853,051 | 6,606,445 | (5,753,394 | ) | (87.1 | ) | ||||||||||
|
Less: Notes Receivable common stock
|
-144,547 | -202,500 | 57,952 | 28.6 | ||||||||||||
|
Net Income
|
1,919,989 | 7,203,708 | (5,283,719 | ) | (73.3 | ) | ||||||||||
|
Total Equity
|
94,139,959 | 98,719,822 | (4,579,863 | ) | (4.6 | ) | ||||||||||
|
Total Liabilities & Equity
|
1,354,237,970 | 1,287,760,397 | 66,477,573 | 5.2 | ||||||||||||
JD BANCSHARES, INC. AND SUBSIDIARIES
JENNINGS, LOUISIANA
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
QTD Actual Mar 2021 |
QTD Actual Dec 2020 |
$ Variance | % Variance | QTD Actual Mar 2020 |
$ Variance | % Variance | |||||||||||||||||||||
|
Interest Income
|
||||||||||||||||||||||||||||
|
Interest on Loans
|
8,068,107 | 8,327,843 | (259,736 | ) | (3.1 | ) | 8,642,222 | (574,115 | ) | (6.6 | ) | |||||||||||||||||
|
Mortgage Loans Held For Sale
|
8,580 | 9,441 | (861 | ) | (9.1 | ) | 6,338 | 2,242 | 35.4 | |||||||||||||||||||
|
Interest on deposits with banks
|
58,765 | 51,956 | 6,809 | 13.1 | 58,842 | (77 | ) | (0.1 | ) | |||||||||||||||||||
|
Investment Securities - Taxable
|
664,049 | 507,798 | 156,252 | 30.8 | 454,490 | 209,560 | 46.1 | |||||||||||||||||||||
|
Investment Securities - Tax-exempt
|
800,813 | 735,946 | 64,867 | 8.8 | 720,311 | 80,502 | 11.2 | |||||||||||||||||||||
|
Total Interest Income
|
9,600,314 | 9,632,983 | (32,669 | ) | (0.3 | ) | 9,882,203 | (281,889 | ) | (2.9 | ) | |||||||||||||||||
|
Interest Expense
|
||||||||||||||||||||||||||||
|
Interest bearing demand deposits
|
244,836 | 248,121 | (3,285 | ) | (1.3 | ) | 227,580 | 17,256 | 7.6 | |||||||||||||||||||
|
Savings and Money Market Deposits
|
211,300 | 178,807 | 32,493 | 18.2 | 212,164 | (864 | ) | (0.4 | ) | |||||||||||||||||||
|
Time Deposits - Retail
|
364,276 | 396,605 | (32,328 | ) | (8.2 | ) | 472,186 | (107,910 | ) | (22.9 | ) | |||||||||||||||||
|
Total Interest Expense on Deposits
|
820,413 | 823,533 | (3,120 | ) | (0.4 | ) | 911,930 | (91,517 | ) | (10.0 | ) | |||||||||||||||||
|
FHLB Advances
|
30,256 | 30,655 | (399 | ) | (1.3 | ) | 54,513 | (24,257 | ) | (44.5 | ) | |||||||||||||||||
|
Interest on other borrowings
|
338,792 | 338,674 | 118 | - | 332,916 | 5,876 | 1.8 | |||||||||||||||||||||
|
Total Interest Expense
|
1,189,461 | 1,192,862 | (3,401 | ) | (0.3 | ) | 1,299,359 | (109,898 | ) | (8.5 | ) | |||||||||||||||||
|
Net Interest Income
|
8,410,853 | 8,440,122 | (29,268 | ) | (0.3 | ) | 8,582,844 | (171,990 | ) | (2.0 | ) | |||||||||||||||||
|
Provision for loan losses
|
165,000 | 190,000 | (25,000 | ) | (13.2 | ) | 683,000 | (518,000 | ) | (75.8 | ) | |||||||||||||||||
|
Net In. Inc. After Prov. for Loan Losses
|
8,245,853 | 8,250,122 | (4,268 | ) | (0.1 | ) | 7,899,844 | 346,010 | 4.4 | |||||||||||||||||||
|
Non Interest Income
|
||||||||||||||||||||||||||||
|
Service charges and fees
|
1,961,005 | 1,871,350 | 89,655 | 4.8 | 1,746,479 | 214,525 | 12.3 | |||||||||||||||||||||
|
Mortgage loan and related fees
|
336,766 | 249,131 | 87,635 | 35.2 | 134,400 | 202,366 | 150.6 | |||||||||||||||||||||
|
Other noninterest income
|
377,681 | 894,955 | (517,274 | ) | (57.8 | ) | 421,794 | (44,112 | ) | (10.5 | ) | |||||||||||||||||
|
Total Non Interest Income
|
2,675,452 | 3,015,436 | (339,984 | ) | (11.3 | ) | 2,302,672 | 372,779 | 16.2 | |||||||||||||||||||
|
Non Interest Expense
|
||||||||||||||||||||||||||||
|
Salaries and employee benefits
|
4,337,839 | 4,467,426 | (129,587 | ) | (2.9 | ) | 4,622,703 | (284,863 | ) | (6.2 | ) | |||||||||||||||||
|
Occupancy
|
1,307,920 | 1,329,177 | (21,258 | ) | (1.6 | ) | 1,294,305 | 13,614 | 1.1 | |||||||||||||||||||
|
Advertising and public relations
|
351,774 | 362,350 | (10,576 | ) | (3.0 | ) | 368,149 | (16,375 | ) | (4.4 | ) | |||||||||||||||||
|
Data Processing
|
977,918 | 909,798 | 68,120 | 7.0 | 958,038 | 19,880 | 2.1 | |||||||||||||||||||||
|
Other noninterest expense
|
1,664,135 | 1,469,362 | 194,773 | 11.7 | 1,165,213 | 498,922 | 42.8 | |||||||||||||||||||||
|
Total Non Interest Expense
|
8,639,586 | 8,538,113 | 101,473 | 1.2 | 8,408,408 | 231,178 | 2.7 | |||||||||||||||||||||
|
Income Before Taxes
|
2,281,719 | 2,727,444 | (445,725 | ) | (16.3 | ) | 1,794,108 | 487,611 | 27.2 | |||||||||||||||||||
|
Income taxes
|
361,730 | 424,365 | (62,636 | ) | (14.8 | ) | 236,395 | 125,334 | 53.0 | |||||||||||||||||||
|
Net Income
|
1,919,989 | 2,303,079 | (383,090 | ) | (16.6 | ) | 1,557,713 | 362,276 | 23.3 | |||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Per common share data:**
|
||||||||||||||||||||||||||||
|
Earnings
|
$ | 1.12 | $ | 1.34 | $ | 0.91 | ||||||||||||||||||||||
|
Weighted average number of shares outstanding
|
1,714,530 | 1,715,098 | 1,716,000 | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
** Prior period shares outstanding adjusted for 10% stock dividend
|
||||||||||||||||||||||||||||
JD BANCSHARES, INC. AND SUBSIDIARIES
Margin Analysis Compare
|
|
Average Yield and Rate | Average Funds | Interest Income/Expense | |||||||||||||||||||||||||||||||||
|
|
QTD Actual Mar 2021 |
QTD Actual Dec 2020 |
Change | QTD Actual Mar 2021 |
QTD Actual Dec 2020 |
Change | QTD Actual Mar 2021 |
QTD Actual Dec 2020 |
Change | |||||||||||||||||||||||||||
|
Earning Assets
|
||||||||||||||||||||||||||||||||||||
|
Loans
|
5.24 | 5.12 | 0.12 | 624,241,627 | 647,367,342 | (23,125,715 | ) | 8,068,107 | 8,327,843 | (259,735 | ) | |||||||||||||||||||||||||
|
Mortgage loans held for sale
|
2.72 | 3.05 | (0.33 | ) | 1,260,471 | 1,238,141 | 22,330 | 8,580 | 9,441 | (861 | ) | |||||||||||||||||||||||||
|
Deposits with banks
|
0.10 | 0.13 | (0.03 | ) | 239,993,634 | 164,779,741 | 75,213,893 | 58,765 | 51,956 | 6,809 | ||||||||||||||||||||||||||
|
Investment securities - taxable
|
1.16 | 1.28 | (0.12 | ) | 228,676,053 | 158,431,627 | 70,244,426 | 664,049 | 507,798 | 156,252 | ||||||||||||||||||||||||||
|
Investment securities - tax-exempt
|
3.31 | 3.51 | (0.20 | ) | 122,598,685 | 106,214,538 | 16,384,147 | 800,813 | 735,946 | 64,867 | ||||||||||||||||||||||||||
|
Total Earning Assets
|
3.26 | 3.63 | (0.37 | ) | 1,216,770,470 | 1,078,031,390 | 138,739,081 | 9,600,314 | 9,632,983 | (32,669 | ) | |||||||||||||||||||||||||
|
Interest bearing liabilities
|
||||||||||||||||||||||||||||||||||||
|
Interest bearing demand
|
0.42 | 0.47 | (0.05 | ) | 234,684,129 | 212,156,507 | 22,527,622 | 244,836 | 248,121 | (3,285 | ) | |||||||||||||||||||||||||
|
Savings and Money Market
|
0.23 | 0.22 | 0.01 | 376,138,216 | 325,458,543 | 50,679,673 | 211,300 | 178,807 | 32,493 | |||||||||||||||||||||||||||
|
Time deposits - Retail
|
1.16 | 1.28 | (0.12 | ) | 127,333,190 | 122,874,110 | 4,459,080 | 364,276 | 396,605 | (32,328 | ) | |||||||||||||||||||||||||
|
Total interest bearing deposits
|
0.45 | 0.50 | (0.05 | ) | 738,155,535 | 660,489,160 | 77,666,375 | 820,413 | 823,533 | (3,120 | ) | |||||||||||||||||||||||||
|
Federal home Loan Bank advances
|
4.42 | 4.30 | 0.12 | 2,735,730 | 2,786,576 | (50,846 | ) | 30,256 | 30,655 | (399 | ) | |||||||||||||||||||||||||
|
Other borrowings
|
7.60 | 7.49 | 0.11 | 17,827,374 | 17,701,345 | 126,029 | 338,792 | 338,674 | 118 | |||||||||||||||||||||||||||
|
Total borrowed funds
|
7.18 | 7.05 | 0.13 | 20,563,105 | 20,487,921 | 75,184 | 369,049 | 369,329 | (281 | ) | ||||||||||||||||||||||||||
|
Total interest-bearing liabilities
|
0.63 | 0.69 | (0.06 | ) | 758,718,640 | 680,977,080 | 77,741,559 | 1,189,461 | 1,192,862 | (3,401 | ) | |||||||||||||||||||||||||
|
Net interest rate spread
|
2.63 | 2.94 | (0.31 | ) | 8,410,853 | 8,440,122 | (29,268 | ) | ||||||||||||||||||||||||||||
|
Effect of non-interest bearing deposits
|
(0.23 | ) | (0.26 | ) | 0.03 | 446,848,393 | 418,451,260 | 28,397,133 | ||||||||||||||||||||||||||||
|
Cost of funds
|
0.40 | 0.43 | (0.03 | ) | ||||||||||||||||||||||||||||||||
|
Net interest margin
|
2.87 | 3.19 | (0.32 | ) | ||||||||||||||||||||||||||||||||
JD BANCSHARES, INC. AND SUBSIDIARIES
Margin Analysis Compare
|
|
Average Yield and Rate | Average Funds | Interest Income/Expense | |||||||||||||||||||||||||||||||||
|
|
QTD Actual Mar 2021 |
QTD Actual Mar 2020 |
Change | QTD Actual Mar 2021 |
QTD Actual Mar 2020 |
Change | QTD Actual Mar 2021 |
QTD Actual Mar 2020 |
Change | |||||||||||||||||||||||||||
|
Earning Assets
|
||||||||||||||||||||||||||||||||||||
|
Loans
|
5.24 | 5.60 | (0.36 | ) | 624,241,627 | 620,482,135 | 3,759,492 | 8,068,107 | 8,642,222 | (574,115 | ) | |||||||||||||||||||||||||
|
Mortgage loans held for sale
|
2.72 | 2.77 | (0.05 | ) | 1,260,471 | 913,959 | 346,512 | 8,580 | 6,338 | 2,242 | ||||||||||||||||||||||||||
|
Deposits with banks
|
0.10 | 1.06 | (0.96 | ) | 239,993,634 | 22,376,953 | 217,616,681 | 58,765 | 58,842 | (77 | ) | |||||||||||||||||||||||||
|
Investment securities - taxable
|
1.16 | 2.74 | (1.58 | ) | 228,676,053 | 66,362,406 | 162,313,647 | 664,049 | 454,490 | 209,560 | ||||||||||||||||||||||||||
|
Investment securities - tax-exempt
|
3.31 | 3.68 | (0.37 | ) | 122,598,685 | 99,142,671 | 23,456,014 | 800,813 | 720,311 | 80,502 | ||||||||||||||||||||||||||
|
Total Earning Assets
|
3.26 | 5.00 | (1.74 | ) | 1,216,770,470 | 809,278,124 | 407,492,346 | 9,600,314 | 9,882,203 | (281,889 | ) | |||||||||||||||||||||||||
|
Interest bearing liabilities
|
||||||||||||||||||||||||||||||||||||
|
Interest bearing demand
|
0.42 | 0.59 | (0.17 | ) | 234,684,129 | 154,835,179 | 79,848,950 | 244,836 | 227,580 | 17,256 | ||||||||||||||||||||||||||
|
Savings and Money Market
|
0.23 | 0.36 | (0.13 | ) | 376,138,216 | 235,152,732 | 140,985,484 | 211,300 | 212,164 | (864 | ) | |||||||||||||||||||||||||
|
Time deposits - Retail
|
1.16 | 1.65 | (0.49 | ) | 127,333,190 | 115,086,990 | 12,246,200 | 364,276 | 472,186 | (107,910 | ) | |||||||||||||||||||||||||
|
Total interest bearing deposits
|
0.45 | 0.73 | (0.28 | ) | 738,155,535 | 505,074,901 | 233,080,634 | 820,413 | 911,930 | (91,517 | ) | |||||||||||||||||||||||||
|
Federal home Loan Bank advances
|
4.42 | 2.01 | 2.41 | 2,735,730 | 10,721,884 | (7,986,153 | ) | 30,256 | 54,513 | (24,257 | ) | |||||||||||||||||||||||||
|
Other borrowings
|
7.60 | 7.15 | 0.45 | 17,827,374 | 18,431,449 | (604,075 | ) | 338,792 | 332,916 | 5,876 | ||||||||||||||||||||||||||
|
Total borrowed funds
|
7.18 | 5.26 | 1.92 | 20,563,105 | 29,153,332 | (8,590,228 | ) | 369,049 | 387,429 | (18,381 | ) | |||||||||||||||||||||||||
|
Total interest-bearing liabilities
|
0.63 | 0.97 | (0.34 | ) | 758,718,640 | 534,228,233 | 224,490,406 | 1,189,461 | 1,299,359 | (109,898 | ) | |||||||||||||||||||||||||
|
Net interest rate spread
|
2.63 | 4.03 | (1.40 | ) | 8,410,853 | 8,582,844 | (171,990 | ) | ||||||||||||||||||||||||||||
|
Effect of non-interest bearing deposits
|
(0.23 | ) | (0.32 | ) | 0.09 | 446,848,393 | 263,392,252 | 183,456,141 | ||||||||||||||||||||||||||||
|
Cost of funds
|
0.40 | 0.65 | (0.25 | ) | ||||||||||||||||||||||||||||||||
|
Net interest margin
|
2.87 | 4.36 | (1.49 | ) | ||||||||||||||||||||||||||||||||
JD BANCSHARES, INC. AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL INFORMATION
|
Financial Ratios
|
||||||||||||
|
|
||||||||||||
|
|
For the Qtr | For the Qtr | For the Qtr | |||||||||
|
|
Ended | Ended | Ended | |||||||||
|
|
March 31, 2021 | December 31, 2020 | March 31, 2020 | |||||||||
|
Performance Ratios
|
||||||||||||
|
Return on Average Assets (ROA)
|
0.60 | % | 0.76 | % | 0.70 | % | ||||||
|
ROA based on Pre-tax, pre-provision operating income
|
0.88 | % | 0.83 | % | 1.14 | % | ||||||
|
Return on Average Equity (ROE)
|
7.97 | % | 10.16 | % | 6.92 | % | ||||||
|
ROE based on Pre-tax, pre-provision operating income
|
11.84 | % | 10.37 | % | 11.07 | % | ||||||
|
Earnings per Share***
|
$ | 1.12 | $ | 1.34 | $ | 0.91 | ||||||
|
Net Interest Margin
|
2.87 | % | 3.19 | % | 4.36 | % | ||||||
|
Efficiency Ratio **
|
72.86 | % | 75.85 | % | 75.81 | % | ||||||
|
Non-Interest Income as a % of Avg. Assets**
|
0.83 | % | 0.85 | % | 1.05 | % | ||||||
|
Non-Interest Expense as a % of Avg. Assets**
|
2.55 | % | 2.81 | % | 3.81 | % | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
As of | As of | ||||||||||
|
|
March 31, 2021 | December 31, 2020 | ||||||||||
|
Capital
|
||||||||||||
|
Tier 1 Leverage Ratio
|
6.84%(est.) | 7.44 | % | |||||||||
|
Common Equity Tier 1 Ratio
|
13.03%(est.) | 13.12 | % | |||||||||
|
Tier 1 Risk-Based Capital Ratio
|
13.03%(est.) | 13.12 | % | |||||||||
|
Total Risk-Based Capital Ratio
|
14.25%(est.) | 14.37 | % | |||||||||
|
Tangible Equity / Total Assets
|
6.64 | % | 7.34 | % | ||||||||
|
Tangible Book Value per Share***
|
$ | 52.47 | $ | 55.12 | ||||||||
|
|
||||||||||||
Reconcilement of GAAP to Pre-tax, Pre-Provision Operating Income:
|
|
For the Qtr | For the Qtr | For the Qtr | |||||||||
|
|
Ended | Ended | Ended | |||||||||
|
|
March 31, 2021 | December 31, 2020 | March 31, 2020 | |||||||||
|
Net Income (GAAP)
|
$ | 1,919,989 | $ | 2,303,079 | $ | 1,557,713 | ||||||
|
|
||||||||||||
|
Provision for Loan Lossess
|
165,000 | 190,000 | 683,000 | |||||||||
|
Net Loss on OREO
|
408,360 | 45,300 | 25,140 | |||||||||
|
Gain on Casualty Loss
|
- | (454,270 | ) | - | ||||||||
|
Less: Net Gain on Securities
|
(2,173 | ) | - | - | ||||||||
|
Income Tax Expense
|
361,730 | 424,365 | 236,395 | |||||||||
|
|
||||||||||||
|
Pre-tax, Pre-Provision Operating Income
|
$ | 2,852,906 | $ | 2,508,474 | $ | 2,502,248 | ||||||
|
|
||||||||||||
|
** Non-recurring items are eliminated for this ratio
|
||||||||||||
|
*** Prior period shares outstanding adjusted for 10% stock dividend
|
||||||||||||
SOURCE: JD Bancshares, Inc.
View source version on accesswire.com:
https://www.accesswire.com/641794/JD-Bancshares-Inc-Reports-Increase-in-Pre-tax-Pre-provision-Operating-Earnings-for-Q1-2021
