HopFed Bancorp, Inc. (NASDAQ: HFBC) (the “Company”), the holding company for Heritage Bank USA, Inc. (the “Bank”), today reported growth in loans and deposits at June 30, 2017 as well as significant growth in net income in the three and six month periods ended June 30, 2017. For the three month period ended June 30, 2017, net income rose 275.0% to $1.1 million, or $0.18 per share, as compared to the three month period ended June 30, 2016. At June 30, 2017, loans rose 12.6% to $631.2 million and deposits were up 6.6% to $745.9 million as compared to June 30, 2016. For the six month period ended June 30, 2017, net income rose 155.4% to $2.1 million, or $0.33 per share, compared to $813,000, or $0.13 per share, for the six month period ended June 30, 2016.

Commenting on the second quarter results, John E. Peck, President and Chief Executive Officer, said, “HopFed’s earnings rose significantly in the second quarter based on loan growth, improved margins and our program to manage non-interest expenses. We continued to make progress in growing HopFed’s earnings since last year and expect to show solid growth in 2017 compared to last year.

Our Board of Directors recently approved a 25% increase in our quarterly cash dividend to $0.05 per share. We believe the increased dividend highlights our improved profitability and our Board’s positive outlook for the future of HopFed.” The cash dividend is payable on July 27, 2017 to shareholders of record on July 7, 2017.

Financial Highlights

  • Net income rose 275.0% to $1,141,000 in the second quarter of 2017 compared to $304,000 in the second quarter of 2016. Net income per diluted share rose 260.0% to $0.18 in the second quarter of 2017 compared to $0.05 in the second quarter of 2016. The growth in net income benefited from higher net interest income, a lower provision for loan losses and lower non-interest expenses.
  • Loans receivable rose 12.6% to $631.2 million at June 30, 2017, compared to $560.8 million at June 30, 2016. Loan growth benefited from solid production from the Company’s loan production office in Nashville, Tennessee. At June 30, 2017, total loans originated and outstanding in the Nashville loan production office was $61.5 million, compared to $23.3 million at June 30, 2016.
  • Total deposits rose 6.6% to $745.9 million at June 30, 2017, compared to $699.6 million at June 30, 2016. Non-interest bearing deposits rose 8.6% to $132.3 million, NOW accounts rose 13.5% to $216.3 million and other time deposits increased 4.4% to $299.1 million compared to June 30, 2016.
  • At June 30, 2017, the Company’s tangible book value rose to $14.23 per share and tangible common equity ratio was 9.73%. The Company’s tangible book value and common equity ratio computations do not include 476,862 unallocated shares of common stock held by the Company’s ESOP.
  • Loan quality improved in the second quarter in 2017. Non-accruing loans declined 25.5% to $8.6 million, or 1.34% of total loans, at June 30, 2017, compared to $11.5 million, or 2.03% of total loans, at June 30, 2016. Loans classified as substandard were down 34.1% to $24.8 million at June 30, 2017, compared to $37.6 million at June 30, 2016. For the three and six month periods ended June 30, 2017, recoveries exceeded charge offs by $958,000 and $719,000, respectively. The Company’s provision for loan loss expense declined to $59,000 in the second quarter of 2017 compared to $465,000 in the second quarter of 2016, reflecting the overall improvement in asset quality and higher level of loan loss recoveries.
  • The Company’s tax equivalent net interest margin rose 11 basis points to 3.39% for the second quarter of 2017 compared to 3.28% for the second quarter of 2016. The growth in net interest margin benefited from a 4.1% increase in average earning assets and an 18 basis point increase in average rates on interest earning assets compared to the second quarter of 2016. Average rates on interest bearing liabilities increased only 7 basis points since the second quarter of last year.
  • The Company continued our efforts to reduce our non-interest expenses. For the three month period ended June 30, 2017, non-interest expense declined 4.9%, to $7.2 million, as compared to $7.6 million in the three month period ended June 30, 2016.
  • The Company continued to repurchase its treasury shares as part of the Board approved share repurchase program. For the three and six month periods ended June 30, 2017, the Company purchased 438 shares and 1,131 shares of its common stock, respectively, at a weighted average price of $12.72 per share and $12.64 per share, respectively. At June 30, 2017, the Company held 1,247,267 shares in treasury stock with a weighted average cost of $12.32 per share. The Company may purchase an additional 91,419 additional shares of treasury stock under its current repurchase program.

Net Interest Income

For the six month period ended June 30, 2017, the Company’s net interest income was $13.7 million, compared to $13.1 million for the six month period ended June 30, 2016. For the three month period ended June 30, 2017, the Company’s net interest income was $7.0 million, compared to $6.8 million for the three month period ended March 31, 2017, and $6.4 million for the three month period ended June 30, 2016, respectively. The Company continues to reduce the average balances of our investment portfolio and deploy these funds into higher yielding loans.

The Company’s improved level of net interest income compared to last year was largely the result of an increase in the average balance in loans. For the six month period ended June 30, 2017, the average balance of loans was $618.4 million with a weighted average yield of 4.44% compared to $556.6 million with a weighted average yield of 4.53% for the same period in 2016. For the three month period ended June 30, 2017, the average balance of loans was $622.6 million with a weighted average yield of 4.48% compared to $555.1 million with a weighted average yield of 4.43% in the second quarter of 2016.

For the six month period ended June 30, 2017, the average balance of taxable securities available for sale was $177.0 million with an average yield of 2.57% compared to $199.1 million with an average yield of 2.46% for the first six months of 2016. For the six month period ended June 30, 2017, the average balance of tax free securities available for sale was $33.4 million with a weighted average tax equivalent yield of 5.04% compared to $41.2 million with a weighted average tax equivalent yield of 5.03% for the first six months of 2016.

For the three month period ended June 30, 2017, the average balance of taxable securities available for sale was $177.3 million with a weighted average yield of 2.61% compared to $200.5 million with an average yield of 2.39% for the three month period ended June 30, 2016. The average balance of tax free securities available for sale was $32.9 million with a weighted average tax equivalent yield of 5.09% for the three month period ended June 30, 2017 compared to $40.3 million with a weighted average tax equivalent yield of 5.05% for the three month period ended June 30, 2016.

Interest expense for the six month period ended June 30, 2017, was $2.9 million compared to $2.7 million for the six month period ended June 30, 2016. The average cost of interest bearing liabilities was 0.83% and 0.80% for the six month periods ended June 30, 2017 and June 30, 2016, respectively. The average balance of interest bearing liabilities for the six month periods ended June 30, 2017 and June 30, 2016 were $689.9 million and $667.0 million, respectively. For the six month periods ended June 30, 2017 and June 30, 2016, the Company’s tax equivalent net interest margin was 3.35% and 3.34%, respectively.

Interest expense was $1.5 million for the three month period ended June 30, 2017, compared to $1.4 million in the three month period ended March 31, 2017, and $1.3 million for the three month period ended June 30, 2016. For the three month periods ending June 30, 2017, March 31, 2017 and June 30, 2016, the average cost of interest bearing liabilities was 0.84%, 0.81% and 0.77%, respectively. The average balance of interest bearing liabilities for the three month periods ended June 30, 2017, March 31, 2017 and June 30, 2016 were $689.2 million, $690.7 million and $655.4 million, respectively. For the three month periods ended June 30, 2017, March 31, 2017 and June 30, 2016, the Company’s tax equivalent net interest margin was 3.39%, 3.31% and 3.28%, respectively.

Non-interest Income

Non-interest income for the six month period ended June 30, 2017, was $4.1 million, compared to $4.0 million for the six month period ended June 30, 2016. For the six month period ended June 30, 2017, service charge income was $1.6 million, compared to $1.4 million for the six month period ended June 30, 2016. The improvement in service charge income is the result of a change made to the Company’s consumer transaction deposit product offerings. For the six month period ended June 30, 2017, income from bank owned life insurance was $307,000, compared to $161,000 for the six month period ended June 30, 2016, due to the payment of a death benefit in March 2017. For the six month period ended June 30, 2017, other income was $691,000, an increase of $312,000 compared to the six month period ended June 30, 2016. The increase in other income was the result of a one-time bonus paid for a marketing agreement with a vendor. In the six month period ended June 30, 2017, the Company experienced declines in mortgage origination income and gains on the sale of securities of $191,000 and $327,000 compared to the six month period ended June 30, 2016, due largely to an increase in market interest rates.

Non-interest income for the three month period ended June 30, 2017, was $1.8 million compared to $2.3 million for the three month period ended March 31, 2017, and $2.0 million for the three month period ended June 30, 2016. For the three month period ended June 30, 2017, service charge income was $800,000 compared to $804,000 for the three month period ended March 31, 2017, and $698,000 for the three month period ended June 30, 2016.

For the three month period ended June 30, 2017, the Company’s income on the origination of mortgage loans was $278,000 compared to $334,000 for the three month period ended March 31, 2017, and $435,000 for the three month period ended June 30, 2016. The Company recognized net gains on the sale of securities of $14,000, $2,000 and $52,000 for the three month periods ended June 30, 2017, March 31, 2017 and June 30, 2016, respectively. The decline in security gains is the result of higher interest rates and modest growth in the Company’s deposit balances.

Non-interest Expense

For the six month period ended June 30, 2017, non-interest expenses were $14.9 million, representing a decline of $370,000 compared to the six month period ended June 30, 2016. For the six month period ended June 30, 2017, the Company’s salary and benefit expense was $8.2 million, an increase of $324,000 compared to the six month period ended June 30, 2016. The increase in salary and benefit expense is the result of higher costs associated with employee medical insurance and an increase in salaries due to bonuses paid to commercial loan officers who exceeded production goals. For the six month period ended June 30, 2017, professional services expense was $812,000, an increase of $172,000 compared to the six month period ended June 30, 2016. The increase in professional services expense was due largely to higher legal fees associated with a shareholder demand letter and shareholder lawsuit. For the six month period ended June 30, 2017, foreclosure expenses were $114,000, representing a decline of $155,000 compared to the six month period ended June 30, 2017. For the six month period ended June 30, 2017, other operating expenses were $1.8 million compared to $2.3 million for the six month period ended June 30, 2016.

For the three month period ended June 30, 2017, total non-interest expenses were $7.2 million, compared to $7.6 for the three month period ended June 30, 2016. For the three month period ended June 30, 2017, the Company’s salaries and benefits expense was $4.0 million, compared to $3.9 million for the three month period ended June 30, 2016. The Company’s reduced balances in foreclosed assets have resulted in lower levels of expenses and losses of $6,000 in the three month period ended June 30, 2017, compared to $201,000 for the three month period ended June 30, 2016.

On a linked quarter basis, non-interest expenses declined by $456,000. On a linked quarter basis, the Company’s salary and benefit expense declined by $259,000 largely as the result of reduced vacation accruals and lower levels of payroll taxes. On a linked quarter basis, foreclosed assets expense declined by $102,000 and data processing expenses declined by $218,000 due to a one-time reimbursement of previously paid expenses.

Balance Sheet

At June 30, 2017, consolidated assets rose 5.8% to $912.1 million, an increase of $50.4 million compared to June 30, 2016. For the six month period ended June 30, 2017, the Company experienced a $6.0 million increase in time deposits, a $740,000 decline in cash balances, and a $27.0 million increase in net loan balances. For the six month period ended June 30, 2017, the Company’s non-interest bearing and interest bearing checking accounts increased by $1.2 million and $6.9 million, respectively.

The Bank’s Tier 1 Leverage Ratio, Common Equity Tier 1 Capital Ratio and Total Risk Based Capital Ratio at June 30, 2017, were 10.36%, 14.59% and 15.73, respectively. The Company’s Tier 1 Leverage Ratio, Common Equity Tier 1 Capital Ratio and Total Risk Based Capital Ratio at June 30, 2017, were 10.41%, 14.97% and 16.11%, respectively. All of the capital ratios were significantly above the highest regulatory rating of “well capitalized.”

Asset Quality

For the three and six month periods ended June 30, 2017, loan recoveries exceeded charge offs by $958,000 and $719,000, respectively. For the six month period ended June 30, 2017, the Company’s annualized net recoveries ratio was 0.23% of average loans. A summary of non-accrual loans at June 30, 2017 and December 31, 2016, is as follows:

         
June 30, 2017 December 31, 2016
(Dollars in Thousands)
 
One-to-four family mortgages $ 261 270
Home equity line of credit 402 402
Land 6,730 7,675
Farmland 455 ---
Non-residential real estate 207 208
Consumer loans 3 3
Commercial loans   521 516
Total non-accrual loans   8,579 9,074
 
Non-accrual loans / Total loans   0.0134 0.0149
 
 

At June 30, 2017, the Company’s level of loans classified as substandard was $24.8 million compared to $29.3 million at December 31, 2016. At June 30, 2017, the Company’s classified loans to risk based capital ratio was 24.9%. The Company’s specific reserve for impaired loans was $979,000 at June 30, 2017 and $1,148,000 at December 31, 2016. A summary of the level of classified loans at June 30, 2017, is as follows:

                             
Specific Allowance
Special Impaired Loans Allowance for For Loans
Pass Mention Substandard Doubtful Total Impairment Not Impaired
(Dollars in Thousands)
One-to-four family mortgages $ 161,055 53 959 --- 162,067 --- 1,301
Home equity line of credit 35,289 --- 562 --- 35,851 --- 345
Junior liens 1,437 27 8 --- 1,472 --- 11
Multi-family 36,765 --- 1,858 --- 38,623 --- 604
Construction 25,033 --- --- --- 25,033 --- 226
Land 12,398 429 7,222 --- 20,049 561 318
Farmland 37,402 478 1,695 --- 39,575 69 648
Non-residential real estate 205,435 1,505 10,109 --- 217,049 2 1,397
Consumer loans 8,119 --- 160 --- 8,279 37 136
Commercial loans   87,906 716 2,235 ---   90,857 310 1,215
 
Total $ 610,839 3,208 24,808 --- $ 638,855 979 6,201
 
 

Foreclosed Assets

A summary of the activity in foreclosed assets for the six month period ended June 30, 2017, is as follows:

      Activity During 2017
                 
Balance Reduction Gain (Loss) Balance
December 31, 2016 Foreclosure Sales in Values on Sale June 30, 2017
(Dollars in Thousands)
 
One-to-four family mortgages $ 135 125 --- (84 ) --- 14 $ 190
HELOC 28 --- --- --- (10 ) --- 18
Multi-family 1,775 --- --- (552 ) --- (23 ) 1,200
Non-residential real estate   459 43 (500 ) ---   (2 )   ---
 
Total $ 2,397 168 (1,136 ) (10 ) (11 ) $ 1,408
 
 
 

The Company

HopFed Bancorp, Inc. is the holding company for Heritage Bank USA, Inc. (“Heritage Bank”), a Kentucky state chartered commercial bank. Heritage Bank has eighteen offices in western Kentucky and middle Tennessee and loan production offices in Nashville, Tennessee and Brentwood, Tennessee. The Company offers a broad line of financial services and products with the personalized focus of a community banking organization. More information about HopFed Bancorp and Heritage Bank is located on its website www.bankwithheritage.com.

Forward-Looking Information

Information contained in this press release, other than historical information, may be considered forward-looking in nature and is subject to various risks, uncertainties, and assumptions. Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or expected. Among the key factors that may have a direct bearing on the Company’s operating results, performance or financial condition are competition and the demand for the Company’s products and services, and other factors as set forth in filings with the Securities and Exchange Commission. The Company undertakes no duty to update any forward-looking statement to conform the statement to actual results or changes in the Company’s expectations. Certain tabular presentations may not reconcile because of rounding.

 
 
 

HOPFED BANCORP, INC.
Consolidated Balance Sheets
(Dollars in thousands)

         

Assets

June 30, 2017 December 31, 2016
(Unaudited)
 
Cash and due from banks $ 20,208 21,779
Interest bearing deposits in banks   4,801 3,970
Cash and cash equivalents 25,009 25,749
Federal Home Loan Bank stock, at cost 4,428 4,428
Securities available for sale 205,363 209,480
Loans held for sale 2,386 1,094

Loans receivable, net of allowance for loan losses of $7,180 at June 30, 2017, and $6,112 at December 31, 2016

631,242 604,286
Accrued interest receivable 3,332 3,799
Foreclosed assets, net 1,408 2,397
Bank owned life insurance 10,192 10,662
Premises and equipment, net 23,097 23,461
Deferred tax assets 3,025 3,052
Other assets   2,645 3,078
Total assets   912,127 891,486
 

Liabilities and Stockholders' Equity

Liabilities:
Deposits:
Non-interest-bearing accounts $ 132,305 131,145
Interest-bearing accounts
NOW accounts 216,256 209,347
Savings and money market accounts 98,270 99,312
Other time deposits   299,113 293,078
Total deposits 745,944 732,882
 
Advances from Federal Home Loan Bank 21,000 11,000
Repurchase agreements 41,820 47,655
Subordinated debentures 10,310 10,310
Advances from borrowers for taxes and insurance 984 766
Accrued expenses and other liabilities   3,278 2,445
Total liabilities   823,336 805,058
 

This information is preliminary and based on company data available at the time of the presentation.

 
 
 

HOPFED BANCORP, INC.
Consolidated Balance Sheets, Continued
(Dollars in thousands)

 
      June 30, 2017     December 31, 2016
(Unaudited)
Stockholders' equity

Preferred stock, par value $0.01 per share; authorized - 500,000 shares; no shares issued or outstanding at June 30, 2017, and December 31, 2016

--- ---

Common stock, par value $.01 per share; authorized 15,000,000 shares; 7,964,076 issued and 6,716,809 outstanding at June 30, 2017, and 7,963,378 issued and 6,717,242 outstanding at December 31, 2016

80 80
Additional paid-in-capital 58,750 58,660
Retained earnings 50,552 49,035

Treasury stock, at cost (1,247,267 shares at June 30, 2017, and 1,246,136 shares at December 31, 2016)

(15,361 ) (15,347 )

Unearned ESOP Shares, at cost (476,862 at June 30, 2017, and 498,346 shares at December 31, 2016)

(6,269 ) (6,548 )
Accumulated other comprehensive income   1,039   548  
 
Total stockholders' equity   88,791   86,428  
 
Total liabilities and stockholders' equity $ 912,127   891,486  
 

This information is preliminary and based on company data available at the time of the presentation.

 
 
 

HOPFED BANCORP, INC.
Consolidated Condensed Statements of Income
(Dollars in thousands)
(Unaudited)

 
      For the Three Month Periods     For the Six Month Periods
Ended June 30, Ended June 30,
2017     2016 2017     2016
Interest and dividend income:
Loans 6,963 6,141 13,699 12,606
Taxable securities available for sale 1,155 1,198 2,273 2,445
Nontaxable securities available for sale 280 340 563 693

Interest-bearing deposits

21 12 44 28
Total interest and dividend income 8,419 7,691 16,579 15,772
 
Interest expense:
Deposits 1,197 1,007 2,364 2,102
FHLB borrowings 30 28 62 101
Repurchase agreements 119 139 222 282
Subordinated debentures 108 94 212 188
Total interest expense 1,454 1,268 2,860 2,673
 
Net interest income 6,965 6,423 13,719 13,099
Provision for loan losses 59 465 350 923
 

Net interest income after provision for loan losses

6,906 5,958 13,369 12,176
 
Non-interest income:
Service charges 800 698 1,604 1,375
Merchant card 315 314 617 605
Mortgage origination revenue 278 435 612 803
Gain on sale of investments 14 52 16 343
Income from bank owned life insurance 72 77 307 161
Income from financial services 145 191 285 324
Other operating income 212 203 691 379
Total non-interest income 1,836 1,970 4,132 3,990
 

This information is preliminary and based on company data available at the time of the presentation.

 
 
 

HOPFED BANCORP, INC.
Consolidated Condensed Statements of Income, Continued
(Dollars in thousands, except share and per share data)
(Unaudited)

 
      For the Three Month Periods     For the Six Month Periods
Ended June 30, Ended June 30,
2017     2016 2017     2016
Non-interest expenses:
Salaries and benefits 3,977 3,901 8,213 7,889
Occupancy 729 801 1,504 1,588
Data processing 546 704 1,310 1,431
State deposit tax 200 247 431 495
Professional services 464 305 812 640
Advertising 368 371 749 691
Foreclosure, net 6 201 114 269
Loss on sale of asset 3 --- 3 ---
Other   940   1,079   1,786   2,289
Total non-interest expense   7,233   7,609   14,922   15,292
 
Income before income tax expense 1,509 319 2,579 874
Income tax expense   368   15   503   61
 
Net income   1,141   304   2,076   813
Net income per share:
Basic $ 0.18 $ 0.05 $ 0.33 $ 0.13
Diluted $ 0.18 $ 0.05 $ 0.33 $ 0.13
Dividend per share $ 0.05 $ 0.04 $ 0.09 $ 0.08
 
Weighted average shares outstanding - basic   6,228,894   6,232,457   6,223,802   6,265,106
Weighted average shares outstanding - diluted   6,228,894   6,232,457   6,223,802   6,265,106
 

This information is preliminary and based on company data available at the time of the presentation.

 
 
 

HOPFED BANCORP, INC.
Selected Financial Data
(Dollars in thousands)
(Unaudited)

 
      For the three-months ended      
    Change from
06/30/17 03/31/17 Prior Quarter
Interest and dividend income:
Loans $ 6,963 6,736 227
Taxable securities available for sale 1,155 1,118 37
Nontaxable securities available for sale 280 283 (3 )
Interest-bearing deposits   21 23 (2 )
Total interest and dividend income   8,419 8,160 259  
 
Interest expense:
Deposits 1,197 1,167 30
FHLB borrowings 30 32 (2 )
Repurchase agreements 119 103 16
Subordinated debentures   108 104 4  
Total interest expense   1,454 1,406 48  
 
Net interest income 6,965 6,754 211
Provision for loan losses   59 291 (232 )
 

Net interest income after provision for loan losses

  6,906 6,463 443  

 

 
Non-interest income:
Service charges 800 804 (4 )
Merchant card 315 302 13
Mortgage origination income 278 334 (56 )
Gain on sale of investments 14 2 12
Income from bank owned life insurance 72 235 (163 )
Income from financial services 145 140 5
Other operating income   212 479 (267 )
Total non-interest income   1,836 2,296 (460 )
 

This information is preliminary and based on company data available at the time of the presentation.

 
 
 

HOPFED BANCORP, INC.
Selected Financial Data
(Dollars in thousands, except share and per share data)
(Unaudited)

 
      For the three-months ended      
      Change from
6/30/17 3/31/17 Prior Quarter
 
Non-interest expenses:
Salaries and benefits $ 3,977 4,236 (259 )
Occupancy 729 775 (46 )
Data processing 546 764 (218 )
State deposit tax 200 231 (31 )
Professional services 464 348 116
Advertising 368 381 (13 )
Foreclosure, net 6 108 (102 )
Loss on sale of asset 3 --- 3
Other   940   846   94  
Total non-interest expense   7,233   7,689   (456 )
 
Income before income tax expense 1,509 1,070 439
Income tax expense   368   135   233  
Net income $ 1,141   935   206  
Net income per share
Basic $ 0.18 $ 0.15 $ 0.03  
Diluted $ 0.18 $ 0.15 $ 0.03  
Dividend per share $ 0.05 $ 0.04 $ 0.01  
 
Weighted average shares outstanding - basic   6,228,894   6,218,706
Weighted average shares outstanding - diluted   6,228,894   6,218,706
 

This information is preliminary and based on company data available at the time of the presentation.

 
 

HOPFED BANCORP, INC.
Selected Financial Data

The table below adjusts tax-free investment income for the six month periods ended June 30, 2017 and June 30, 2016, by $279,000 and $344,000, respectively; for a tax equivalent rate using a cost of funds rate of 0.83% for the three month period ended June 30, 2017, and 0.80% for the six month period ended June 30, 2016. The table adjusts tax-free loan income by $21,000 for the six month period ended June 30, 2017, and $13,000 for the three month period ended June 30, 2016, for a tax equivalent rate using the same cost of funds rate:

 
      Average     Income and     Average     Average     Income and     Average
Balance Expense Rates Balance Expense Rates
6/30/2017 6/30/2017 6/30/2017 6/30/2016 6/30/2016 6/30/2016
(Table Amounts in Thousands, Except Percentages)
Loans receivable, net $ 618,430 13,720 4.44 % $ 556,562 12,619 4.53 %
Taxable securities AFS 177,044 2,273 2.57 % 199,129 2,445 2.46 %
Non-taxable securities AFS 33,391 842 5.04 % 41,202 1,037 5.03 %
Other interest bearing deposits   7,565   44 1.16 %   9,508   28 0.59 %
 
Total interest earning assets 836,430   16,879 4.04 % 806,401   16,129 4.00 %
 
Other assets   73,072   77,219
 
Total assets $ 909,502 $ 883,620
 
Retail time deposits $ 258,518 1,342 1.04 % $ 258,776 1,218 0.94 %
Brokered deposits 47,461 280 1.18 % 34,478 187 1.08 %
Interest bearing checking 221,580 660 0.60 % 209,810 610 0.58 %
Saving / MMDA 99,294 82 0.17 % 98,223 87 0.18 %
Borrowings 12,298 62 1.01 % 12,297 101 1.64 %
Repurchase agreements 40,482 222 1.10 % 43,127 282 1.31 %
Subordinated debentures   10,310   212 4.11 %   10,310   188 3.65 %
 
Total interest bearing liabilities 689,943   2,860 0.83 % 667,021   2,673 0.80 %
 
Non-interest bearing deposits 127,447 124,379
 
Other liabilities 3,987 3,270
 
Stockholders' equity   88,125   88,950
 

Total liabilities and stockholders' equity

$ 909,502 $ 883,620
 
Net interest income $ 14,019 $ 13,456
 
Net interest spread 3.21 % 3.20 %
 
Net interest margin 3.35 % 3.34 %
 

This information is preliminary and based on company data available at the time of the presentation.

 
 

HOPFED BANCORP, INC.
Selected Financial Data

The table below adjusts tax-free investment income for the three month periods ended June 30, 2017 and June 30, 2016, by $139,000 and $169,000, respectively; for a tax equivalent rate using a cost of funds rate of 0.84% for the three month period ended June 30, 2017, and 0.77% for the three month period ended June 30, 2016. The table adjusts tax-free loan income by $12,000 for the three month period ended June 30, 2017, and $6,000 for the three month period ended June 30, 2016, for a tax equivalent rate using the same cost of funds rate:

      Average     Income and     Average     Average     Income and     Average
Balance Expense Rates Balance Expense Rates
6/30/2017 6/30/2017 6/30/2017 6/30/2016 6/30/2016 6/30/2016
(Table Amounts in Thousands, Except Percentages)
Loans receivable, net $ 622,606 6,975 4.48 % $ 555,147 6,147 4.43 %
Taxable securities AFS 177,260 1,155 2.61 % 200,496 1,198 2.39 %
Non-taxable securities AFS 32,919 419 5.09 % 40,306 509 5.05 %
Other interest bearing deposits   5,888   21 1.43 %   9,525   12 0.50 %
 
Total interest earning assets 838,673   8,570 4.09 % 805,474   7,866 3.91 %
 
Other assets   70,359   67,697
 
Total assets $ 909,032 $ 873,171
 
Retail time deposits $ 257,956 678 1.05 % $ 253,244 578 0.91 %
Brokered deposits 48,866 145 1.19 % 32,971 88 1.07 %
Interest bearing checking 223,444 334 0.60 % 206,284 299 0.58 %
Saving / MMDA 98,317 40 0.16 % 99,054 42 0.17 %
Borrowings 11,176 30 1.07 % 11,000 28 1.02 %
Repurchase agreements 39,138 119 1.22 % 42,510 139 1.31 %
Subordinated debentures   10,310   108 4.19 %   10,310   94 3.65 %
 
Total interest bearing liabilities 689,207   1,454 0.84 % 655,373   1,268 0.77 %
 
Non-interest bearing deposits 128,078 125,833
 
Other liabilities 3,915 3,302
 
Stockholders' equity   87,832   88,663
 

Total liabilities
and stockholders' equity

$ 909,032 $ 873,171
 
Net interest income $ 7,116 $ 6,598
 
Net interest spread 3.25 % 3.14 %
 
Net interest margin 3.39 % 3.28 %
 

This information is preliminary and based on company data available at the time of the presentation.