There were 1,635 press releases posted in the last 24 hours and 400,466 in the last 365 days.

MSB Financial Corp. Releases Third Quarter Earnings

MILLINGTON, N.J., Oct. 18, 2018 (GLOBE NEWSWIRE) -- MSB Financial Corp. (NASDAQ: MSBF) (the “Company”), parent company of Millington Bank, reported today the results of its operations for the three and nine months ended September 30, 2018.

The Company reported net income of $1.3 million, or $0.24 per diluted common share, for the three months ended September 30, 2018, compared to net income of $1.2 million, or $0.21 per diluted common share, for the three months ended September 30, 2017. Net income for the nine months ended September 30, 2018 was $3.6 million, or $0.66 per diluted common share, compared to net income of $2.5 million, or 0.44 per diluted common share, for the nine months ended September 30, 2017.

Highlights for the quarter:

  • Return on average assets was 0.92% for the three months ended September 30, 2018 compared to 0.90% for the three months ended September 30, 2017 and return on average equity was 7.56% for the three months ended September 30, 2018 compared to 6.31% for the three months ended September 30, 2017.

  • Net interest margin increased 7 basis points to 3.44% for the quarter ended September 30, 2018 from 3.37% for the quarter ended September 30, 2017 due to the recognition of $280,000 in commercial prepayment penalties resulting from four large loan payoffs.

  • The efficiency ratio, which is calculated by dividing non-interest expense by the sum of net interest income and non-interest income, improved to 61.96% for the quarter ended September 30, 2018 from 64.21% for the quarter ended September 30, 2017 driven by an increase in net interest income year over year.

  • Non-performing assets represented 0.48% of total assets at September 30, 2018 compared with 0.73% at December 31, 2017. The allowance for loan losses as a percentage of total non-performing loans was 198.67% at September 30, 2018 compared to 130.99% at December 31, 2017.

  • The Company’s balance sheet reflected total asset growth of $27.4 million at September 30, 2018, compared to December 31, 2017, improved asset quality, and capital levels that exceeded regulatory standards for a well-capitalized institution.

  • The effective tax rate increased to 27.8% for the quarter ended September 30, 2018 compared to (7.9)% for the quarter ended September 30, 2017 primarily due to a permanent tax deduction for the 2017 period due to non-qualified stock options that were exercised during the prior year quarter.

Selected Financial Ratios

                   
(unaudited; annualized where applicable)                    
                     
As of or for the quarter ended:   9/30/2018
    6/30/2018
    3/31/2018
    12/31/2017
    9/30/2017
 
Return on average assets   0.92 %   0.87 %   0.74 %   0.20 %   0.90 %
Return on average equity   7.56 %   7.17 %   5.65 %   1.48 %   6.31 %
Net interest margin   3.44 %   3.24 %   3.24 %   3.30 %   3.37 %
Net loans / deposit ratio   113.08 %   113.64 %   110.85 %   105.46 %   116.04 %
Shareholders' equity / total assets   11.86 %   11.39 %   12.37 %   12.97 %   13.39 %
Efficiency ratio   61.96 %   62.49 %   66.29 %   62.26 %   64.21 %
Book value per common share   $ 12.70     $ 12.43     $ 12.63     $ 12.66     $ 12.57  


Net Interest Income

Total interest income for the three months ended September 30, 2018 increased $1.1 million, or 21.5%, to $6.2 million compared to $5.1 million for the third quarter of 2017. Interest income increased in the quarter ended September 30, 2018 compared to the comparable period in 2017, primarily due to a $52.7 million increase in average loan balances. In addition, $280,000 was recorded in interest income due to commercial prepayment penalties on four large loan payoffs. Total interest expense increased by $527,000, or 59.0%, to $1.4 million, for the three months ended September 30, 2018 compared to the same period in 2017 due to a combination of higher deposit rates and average deposit balances and an increase in the average balance of borrowings outstanding during the 2018 period.

Net interest income for the three months ended September 30, 2018 increased $565,000, or 13.5%, to $4.8 million compared to $4.2 million for the same three-month period in 2017. The change for the three months ended September 30, 2018 was primarily a result of an increase in average earning assets of $55.2 million. The annualized net interest spread was 3.23% and 3.19% for the three months ended September 30, 2018 and 2017, respectively. For the quarter ended September 30, 2018, the Company's annualized net interest margin increased to 3.44% compared to 3.37% for the corresponding three-month period in 2017.

Total interest income for the nine months ended September 30, 2018, increased $3.2 million, or 23.0%, to $17.3 million compared to $14.1 million for the nine months ended September 30, 2017 as average earning assets increased $76.0 million year over year. Total interest expense increased by $1.5 million, or 61.0%, to $3.9 million for the nine months ended September 30, 2018 compared to September 30, 2017 as average interest-bearing liabilities increased $81.9 million year over year and the average cost of such liabilities increased 27 basis points.

Net interest income grew $1.8 million, or 15.2%, to $13.5 million for the nine months ended September 30, 2018 compared to $11.7 million for the nine months ended September 30, 2017. Net interest spread and net interest margin for the nine months ended September 30, 2018, declined 4 and 3 basis points respectively, to 3.12% and 3.31% compared to 3.16% and 3.34% for the nine months ended September 30, 2017. Net interest income and net interest margin decreased as the Company's deposit pricing has become more competitive year over year.

Non-Interest Income and Non-Interest Expense

Non-interest income for the three months ended September 30, 2018 was $190,000, as compared to $205,000 for the same period in 2017.  Non-interest expense, which consists of salaries and employee benefits, occupancy expense, professional services and other non-interest expenses totaled $3.1 million for the quarter ended September 30, 2018 as compared to $2.8 million for the same period in 2017. The increase in non-interest expense was primarily related to professional service expense for the costs associated with our Sarbanes-Oxley implementation which requires additional reporting on internal control over the financial reporting of the Company. Previously, the Company was not subject to these requirements as its public float was below the applicable  threshold.

Non-interest income for the nine months ended September 30, 2018 was $602,000, as compared to $611,000 for the same period in 2017.  Non-interest expense, totaled $9.0 million for the nine months ended September 30, 2018 as compared to $8.4 million for the same period in 2017 with the $593,000 increase primarily attributable to salaries and employee benefits as a result of merit and infrastructure increases. In addition, professional services expense increased as a result of costs associated with our SOX implementation offset by a decrease in director's compensation due to the termination of the director retirement plan last year.

Taxes

For the three months ended September 30, 2018, the Company recorded a $506,000 tax provision compared to a benefit of $86,000 for the three months ended September 30, 2017. The effective tax rate increased to 27.8% for the quarter ended September 30, 2018 compared to (7.9)% for the quarter ended September 30, 2017. As a result of the passage of the Tax Cuts and Jobs Act on December 22, 2017, the federal tax rate for corporations was reduced to 21% during 2018. The increase in tax provision is attributable to an increase in pre-tax income offset by a decrease in the applicable tax rate. The increase in the effective tax rate is due to a permanent tax deduction that was taken in the 2017 period due to non-qualified options that were exercised during the 2017 period.

For the nine months ended September 30, 2018, the Company recorded a $1,320,000 tax provision compared to a provision of $528,000 for the nine months ended September 30, 2017. The effective tax rate increased to 26.9% for the nine months ended September 30, 2018 compared to 17.7% for the nine months ended September 30, 2017. The increase in tax provision is attributable to an increase in pre-tax income offset by a decrease in the applicable tax rate. The increase in the effective tax rate is due to a permanent tax deduction that was taken in the 2017 period due to non-qualified options that were exercised during the 2017 period.

Earnings Summary for Period Ended September 30, 2018

The following table presents condensed consolidated statements of income data for the periods indicated.

Condensed Consolidated Statements of Income (unaudited)            
                     
(dollars in thousands, except for per share data)
 
                   
For the quarter ended:   9/30/2018
    6/30/2018
    3/31/2018
    12/31/2017
    9/30/2017
 
Net interest income   $ 4,755     $ 4,431     $ 4,302     $ 4,325     $ 4,190  
Provision for loan losses   60     90     90     200     490  
Net interest income after provision for loan losses   4,695     4,341     4,212     4,125     3,700  
Other income   190     208     204     211     205  
Other expense   3,064     2,899     2,987     2,824     2,822  
Income before income taxes   1,821     1,650     1,429     1,512     1,083  
Income taxes (benefit)   506     407     407     1,240     (86 )
Net income   $ 1,315     $ 1,243     $ 1,022     $ 272     $ 1,169  
Earnings per common share:                    
    Basic   $ 0.25     $ 0.23     $ 0.19     $ 0.05     $ 0.21  
    Diluted   $ 0.24     $ 0.23     $ 0.19     $ 0.05     $ 0.21  
Weighted average common shares outstanding:                    
    Basic   5,330,029     5,331,090     5,470,349     5,577,314     5,563,938  
    Diluted   5,388,577     5,375,090     5,507,443     5,588,598     5,574,535  


Statement of Condition Highlights at September 30, 2018

  • Balance sheet growth, with total assets amounting to $590.4 million at September 30, 2018, an increase of $27.4 million, or 4.86%, compared to December 31, 2017.

  • The Company’s total gross loans receivable were $500.5 million at September 30, 2018, an increase of $21.7 million, or 4.5%, from December 31, 2017.

  • Securities held to maturity were $43.0 million at September 30, 2018, an increase of $4.5 million, or 11.8%, compared to December 31, 2017.

  • Deposits decreased $11.3 million totaling $437.6 million at September 30, 2018 compared to $448.9 million at December 31, 2017.

  • Borrowings totaled $80.1 million at September 30, 2018, an increase of $42.4 million, or 112.5%, compared to $37.7 million at December 31, 2017.

The following table presents condensed consolidated statements of condition data as of the dates indicated.

Condensed Consolidated Statements of Condition (unaudited)            
                     
(in thousands)
 
                   
At:   9/30/2018
    6/30/2018
    3/31/2018
    12/31/2017
    9/30/2017
 
Cash and due from banks   $ 1,254     $ 1,654     $ 1,871     $ 2,030     $ 1,800  
Interest-earning demand deposits with banks   20,817     14,660     15,484     20,279     6,971  
Securities held to maturity   43,009     44,770     36,375     38,482     40,752  
Loans receivable, net of allowance   494,848     509,689     480,916     473,405     461,285  
Premises and equipment   8,323     8,461     8,580     8,698     8,804  
Federal home Loan Bank of New York stock, at cost   4,117     4,212     3,049     2,131     3,512  
Bank owned life insurance   14,489     14,392     14,294     14,197     14,097  
Accrued interest receivable   1,734     1,754     1,642     1,607     1,548  
Other assets   1,803     1,657     1,816     2,211     2,988  
    Total assets   $ 590,394     $ 601,249     $ 564,027     $ 563,040     $ 541,757  
Deposits   $ 437,597     $ 448,512     $ 433,843     $ 448,913     $ 397,510  
Borrowings   80,075     82,175     58,075     37,675     68,375  
Other liabilities   2,714     2,056     2,350     3,427     3,332  
Shareholders' equity   70,008     68,506     69,759     73,025     72,540  
    Total liabilities and shareholders' equity   $ 590,394     $ 601,249     $ 564,027     $ 563,040     $ 541,757  


Loans

At September 30, 2018, the Company’s net loan portfolio totaled $494.8 million, an increase of $21.4 million, or 4.5%, compared to $473.4 million at December 31, 2017. The allowance for loan losses amounted to $5.7 million and $5.4 million at September 30, 2018 and December 31, 2017, respectively.

At September 30, 2018, the loan portfolio primarily consisted of commercial real estate loans (40.8%) and residential mortgages (33.6%). Commercial and industrial loans represented 19.8% of the portfolio while construction loans accounted for 5.6% of the portfolio. Total loans receivable increased $14.0 million to $513.1 million at September 30, 2018 compared to $499.2 million at December 31, 2017. The increase primarily reflects a $28.4 million increase in commercial and industrial loans and a $12.6 million increase in commercial real estate loans. These increases were partially offset by a $12.1 million decrease in residential mortgages  as the Company continues to focus on commercial lending as well as a $14.9 million decrease in construction due to the completion of projects.

The following table shows the composition of the Company's loan portfolio as of the dates indicated.

Loans (unaudited)                    
                     
(dollars in thousands)
 
                   
At quarter ended:   9/30/2018
    6/30/2018
    3/31/2018
    12/31/2017
    9/30/2017
 
Residential mortgage:                  
    One-to-four family   $ 147,127     $ 151,372     $ 154,576     $ 157,876     $ 161,679  
    Home equity   25,494     26,174     27,051     26,803     27,409  
Total residential mortgage   172,621     177,546     181,627     184,679     189,088  
Commercial and multi-family real estate   209,283     214,653     195,951     196,681     184,791  
Construction   28,788     48,423     49,397     43,718     36,002  
Commercial and industrial   101,849     94,140     82,712     73,465     73,409  
Total commercial loans   339,920     357,216     328,060     313,864     294,202  
Consumer loans   580     608     595     618     659  
Total loans receivable   513,121     535,370     510,282     499,161     483,949  
Less:                    
    Loans in process   12,142     19,594     23,398     19,868     16,864  
    Deferred loan fees   475     491     462     474     525  
    Allowance   5,656     5,596     5,506     5,414     5,275  
Total loans receivable, net   $ 494,848     $ 509,689     $ 480,916     $ 473,405     $ 461,285  


Asset Quality

At September 30, 2018, non-performing loans totaled $2.8 million, or 0.48% of total assets, compared with $4.1 million, or 0.73% of total assets, at December 31, 2017. Of the fifteen loans classified as non-performing, only two are currently in the foreclosure process. All other loans are chronic slow payers that continue to make payments, but are unable to maintain a current status for six consecutive months. Total delinquent loans (including nonperforming delinquent loans) were $6.6 million at September 30, 2018, an increase of $1.2 million from December 31, 2017 due to an increase in loans past due 30-59 days. The allowance for loan losses as a percentage of total loans was 1.13% at September 30, 2018 and at December 31, 2017, respectively, while the allowance for loan losses as a percentage of non-performing loans increased to 198.67% at September 30, 2018 from 130.99% at December 31, 2017. Non-performing loans to total loans decreased to 0.57% at September 30, 2018 from 0.86% at December 31, 2017 primarily due to loans previously on non-accrual moving to an accrual status due to at least six consecutive months of performance.

The following table presents the components of non-performing assets and other asset quality data for the periods indicated.

                     
(dollars in thousands, unaudited)
 
                   
As of or for the quarter ended:   9/30/2018
    6/30/2018
    3/31/2018
    12/31/2017
    9/30/2017
 
Non-accrual loans   $ 2,746     $ 3,430     $ 3,548     $ 3,975     $ 4,071  
Loans 90 days or more past due and still accruing   101     699     1,266     158     374  
    Total non-performing loans   $ 2,847     $ 4,129     $ 4,814     $ 4,133     $ 4,445  
                     
Non-performing assets / total assets   0.48 %   0.69 %   0.85 %   0.73 %   0.82 %
Non-performing loans / total loans   0.57 %   0.80 %   0.99 %   0.86 %   0.95 %
Net charge-offs (recoveries)   $     $     $ (2 )   $ 61     $ 140  
Net charge-offs (recoveries) / average loans (annualized)   %   %   %   0.05 %   0.13 %
Allowance for loan loss / total loans   1.13 %   1.09 %   1.13 %   1.13 %   1.13 %
Allowance for loan losses / non-performing loans   198.67 %   135.53 %   114.37 %   130.99 %   118.67 %
                     
Total assets   $ 590,394     $ 601,249     $ 564,027     $ 563,040     $ 541,757  
Gross loans, excluding ALLL   $ 500,504     $ 515,285     $ 486,422     $ 478,819     $ 466,560  
Average loans   $ 499,082     $ 500,959     $ 483,255     $ 472,388     $ 446,383  
Allowance for loan losses   $ 5,656     $ 5,596     $ 5,506     $ 5,414     $ 5,275  


Deposits

Total deposits at September 30, 2018 were $437.6 million compared with $448.9 million at December 31, 2017.  Overall, deposits decreased $11.3 million. Money market and interest demand balances declined $14.6 million and $5.0 million, respectively. Money market balances declined to $12.8 million compared to $27.4 million while interest demand balances declined to $150.2 million compared to $155.2 million from the prior year end. In addition, savings balances decreased $2.7 million to $102.4 million from $105.1 million from year end. Offsetting the decreases were increases in non-interest demand and certificates of deposit (including IRA) balances of $8.6 million and $2.3 million, respectively. Non-interest demand balances increased to $45.5 million from $36.9 million from year end while certificates of deposit balances increased to $126.6 million compared to $124.3 million from year end.

The following table shows the composition of the Company's deposits as of the dates indicated.

Deposits (unaudited)                    
                     
(dollars in thousands)
 
                   
At quarter ended:   9/30/2018
    6/30/2018
    3/31/2018
    12/31/2017
    9/30/2017
 
Demand:                                        
    Non-interest bearing   $ 45,501     $ 42,687     $ 36,751     $ 36,919     $ 40,504  
    Interest-bearing   150,248     153,968     148,888     155,199     107,419  
Savings   102,434     109,254     109,215     105,106     108,249  
Money market   12,822     14,381     20,251     27,350     16,517  
Time   126,592     128,222     118,738     124,339     124,821  
    Total deposits   $ 437,597     $ 448,512     $ 433,843     $ 448,913     $ 397,510  


Capital

At September 30, 2018, the Company's total stockholders' equity amounted to $70.0 million, or 11.86% of total assets, compared to $73.0 million at December 31, 2017. The Company’s book value per common share was $12.70 at September 30, 2018, compared to $12.66 at December 31, 2017. The decline in shareholders' equity was primarily due to the repurchase of 249,837 shares of common stock for a total of $4.5 million and the payment of a special dividend in the aggregate amount of $2.5 million, partially offset by net income of $3.6 million.

At September 30, 2018, the Bank’s common equity tier 1 ratio was 11.72%, tier 1 leverage ratio was 10.50%, tier 1 capital ratio was 11.72% and the total capital ratio was 12.83%. At December 31, 2017, the Bank’s common equity tier 1 ratio was 11.98%, tier 1 leverage ratio was 10.72%, tier 1 capital ratio was 11.98% and the total capital ratio was 13.10%. At September 30, 2018, Company and the Bank were in compliance with all applicable regulatory capital requirements.


The following table sets forth the Company's consolidated average statements of condition for the periods presented.

Condensed Consolidated Average Statements of Condition (unaudited)        
                     
(dollars in thousands)                    
For the quarter ended:   9/30/2018
    6/30/2018
    3/31/2018
    12/31/2017
    9/30/2017
 
Loans   $ 499,082     $ 500,959     $ 483,255     $ 472,388     $ 446,383  
Securities held to maturity   43,871     36,494     37,661     39,899     41,423  
Allowance for loan losses   (5,624 )   (5,538 )   (5,461 )   (5,376 )   (4,922 )
All other assets   37,466     38,053     38,851     41,886     38,545  
    Total assets   $ 574,795     $ 569,968     $ 554,306     $ 548,797     $ 521,429  
Non-interest bearing deposits   $ 43,495     $ 38,903     $ 36,211     $ 43,336     $ 44,970  
Interest-bearing deposits   386,364     385,047     390,522     375,098     350,589  
Borrowings   73,077     74,192     53,191     53,844     47,788  
Other liabilities   2,320     2,495     1,972     3,104     3,964  
Stockholders' Equity   69,539     69,331     72,410     73,415     74,118  
    Total liabilities and shareholders' equity   $ 574,795     $ 569,968     $ 554,306     $ 548,797     $ 521,429  
                     


CEO outlook:

“I’m very pleased with our third quarter results.  Our staff remains focused on improving asset quality and strengthening our origination process.  As a result, the Company experienced a lower loan loss provision and increased interest income from loan prepayment penalties associated with several payoffs,” stated Michael Shriner, President and Chief Executive Officer.

Mr. Shriner further commented, “The Company is committed to originating safe and sound loans at competitive terms and interest rates.  The Company will not chase rates and terms, or lower underwriting standards during this period of intense competition for loans.”

Forward Looking Statement Disclaimer

The foregoing release may contain forward-looking statements concerning the financial condition, results of operations and business of the Company. We caution that such statements are subject to a number of uncertainties and actual results could differ materially, and, therefore, readers should not place undue reliance on any forward-looking statements. Factors that may cause actual results to differ from those contemplated include our continued ability to grow the loan portfolio, the impact of the passage of the Tax Cuts and Jobs Act and our continued ability to manage cybersecurity risks.

Contact: Michael A. Shriner, President & CEO  
(908) 647-4000  
  mshriner@millingtonbank.com  


     
MSB Financial Corp. and Subsidiaries
 
Consolidated Statements of Financial Condition
  At
September 30,
2018
At
December 31,
2017
(Dollars in thousands, except per share amounts)
Cash and due from banks $ 1,254   $ 2,030  
Interest-earning demand deposits with banks 20,817   20,279  
  Cash and Cash Equivalents 22,071   22,309  
Securities held to maturity (fair value of $41,765 and $38,255, respectively) 43,009   38,482  
Loans receivable, net of allowance for loan losses of $5,656 and $5,414, respectively 494,848   473,405  
Premises and equipment 8,323   8,698  
Federal Home Loan Bank of New York stock, at cost 4,117   2,131  
Bank owned life insurance 14,489   14,197  
Accrued interest receivable 1,734   1,607  
Other assets 1,803   2,211  
Total Assets $ 590,394   $ 563,040  
  Liabilities and Stockholders' Equity    
Liabilities    
Deposits:    
Non-interest bearing $ 45,501   $ 36,919  
Interest bearing 392,096   411,994  
Total Deposits 437,597   448,913  
Advances from Federal Home Loan Bank of New York 80,075   37,675  
Advance payments by borrowers for taxes and insurance 704   686  
Other liabilities 2,010   2,741  
Total Liabilities 520,386   490,015  
Stockholders' Equity    
Preferred stock, par value $0.01; 1,000,000 shares authorized; no shares issued or outstanding    
Common stock, par value $0.01; 49,000,000 shares authorized; 5,513,165 and 5,768,632 issued and
outstanding at September 30, 2018 and December 31, 2017, respectively
55   58  
Paid-in capital 46,848   51,068  
Retained earnings 24,765   23,641  
Unearned common stock held by ESOP (182,218 and 190,390 shares, respectively) (1,660 ) (1,742 )
Total Stockholders' Equity 70,008   73,025  
  Total Liabilities and Stockholders' Equity $ 590,394   $ 563,040  
     


                 
MSB Financial Corp. and Subsidiaries
 
Consolidated Statements of Income
    Three months ended
September 30,
  Nine months ended
September 30,
    2018   2017   2018   2017
(in thousands except per share amounts)                
Interest Income                
Loans receivable, including fees   $ 5,788     $ 4,769     $ 16,360     $ 13,213  
Securities held to maturity   304     264     763     762  
Other   83     50     219     128  
Total Interest Income   6,175     5,083     17,342     14,103  
Interest Expense                
Deposits   1,014     622     2,795     1,703  
Borrowings   406     271     1,059     691  
Total Interest Expense   1,420     893     3,854     2,394  
Net Interest Income   4,755     4,190     13,488     11,709  
Provision for Loan Losses   60     490     240     985  
Net Interest Income after Provision for Loan Losses   4,695     3,700     13,248     10,724  
Non-Interest Income                
Fees and service charges   78     87     252     256  
Income from bank owned life insurance   97     101     292     313  
Other   15     17     58     42  
Total Non-Interest Income   190     205     602     611  
Non-Interest Expenses                
Salaries and employee benefits   1,625     1,577     5,107     4,661  
Directors compensation   121     188     365     551  
Occupancy and equipment   390     394     1,172     1,217  
Service bureau fees   107     67     251     164  
Advertising   18     4     31     12  
FDIC assessment   71     61     194     131  
Professional services   528     342     1,217     1,050  
Other   204     189     613     571  
Total Non-Interest Expenses   3,064     2,822     8,950     8,357  
Income before Income Taxes   1,821     1,083     4,900     2,978  
Income Tax Expense   506     (86 )   1,320     528  
Net Income   $ 1,315     $ 1,169     $ 3,580     $ 2,450  
Earnings per share:                
Basic   $ 0.25     $ 0.21     $ 0.67     $ 0.44  
Diluted   $ 0.24     $ 0.21     $ 0.66     $ 0.44  
                 


           
MSB Financial Corp. and Subsidiaries    
           
Selected Quarterly Financial and Statistical Data          
  Three Months Ended
(in thousands, except for share and per share data) (annualized where applicable) 9/30/2018   6/30/2018   9/30/2017
(unaudited)          
Statements of Operations Data          
           
Interest income $ 6,175     $ 5,738     $ 5,083  
Interest expense 1,420     1,307     893  
  Net interest income 4,755     4,431     4,190  
Provision for loan losses 60     90     490  
  Net interest income after provision for loan losses 4,695     4,341     3,700  
Other income 190     208     205  
Other expense 3,064     2,899     2,822  
Income before income taxes 1,821     1,650     1,083  
Income tax expense (benefit) 506     407     (86 )
  Net Income $ 1,315     $ 1,243     $ 1,169  
Earnings (per Common Share)          
Basic $ 0.25     $ 0.23     $ 0.21  
Diluted $ 0.24     $ 0.23     $ 0.21  
Statements of Condition Data (Period-End)          
Investment securities held to maturity (fair value of $41,765, $43,749, and $40,794) $ 43,009     $ 44,770     $ 40,752  
Loans receivable, net of allowance for loan losses 494,848     509,689     461,285  
Total assets 590,394     601,249     541,757  
Deposits 437,597     448,512     397,510  
Borrowings 80,075     82,175     68,375  
Stockholders' equity 70,008     68,506     72,540  
Common Shares Dividend Data          
Cash dividends $     $ 2,456     $  
Weighted Average Common Shares Outstanding          
Basic 5,330,029     5,331,090     5,563,938  
Diluted 5,388,577     5,375,090     5,574,535  
Operating Ratios          
Return on average assets 0.92 %   0.87 %   0.90 %
Return on average equity 7.56 %   7.17 %   6.31 %
Average equity / average assets 12.10 %   12.16 %   14.21 %
Book value per common share (period-end) $ 12.70     $ 12.43     $ 12.57