JD Bancshares, Inc. Reports Financial Results for Q3 2023

Rhea-AI Summary

JD Bancshares, Inc. reports unaudited financial results for Q3 2023. Net income is $3.5M, reflecting a small decline compared to the linked quarter. PTPPI for the current quarter is $4.1M, lower than the linked and prior year quarters. For the nine-month period, net income is $8.8M, with a 28% increase in PTPPI. The Company expects interest rates to remain elevated and a recession in 2024 is likely.

Positive

• Net income for Q3 2023 is $3.5M, exceeding the previous quarter's net income. PTPPI for the current nine-month period increased by 28% compared to the prior year period.

Negative

• PTPPI for Q3 2023 is lower than the linked and prior year quarters. The Company anticipates a recession in 2024.

JENNINGS, LA / ACCESSWIRE / October 26, 2023 / JD Bancshares, Inc. (the "Company"), (OTCQX:JDVB), the parent holding company of JD Bank (the "Bank"), reports its unaudited financial results for the three and nine-month periods ended September 30, 2023.

Net income is $3,492,852 or $1.02 per share for the three-month period ended September 30, 2023, compared to $3,216,519 or $0.94 per share for the linked quarter ended June 30, 2023 and $3,388,452 or $0.99 per share for the three-month period ended September 30, 2022. Pre-tax, pre-provision operating income for the current quarter is $4,154,284, reflecting a small decline compared to $4,373,181 and $4,261,659 for the linked and prior year quarters, respectively. Pre-tax, pre-provision operating income (PTPPI) excludes taxes, provision for loan losses, losses on the sale of other real estate owned, losses on the sale of investment securities, recognized origination fees earned from the Paycheck Protection Program (PPP) and other non-operating revenues and expenses. The decline in PTPPI between the current and linked quarter is primarily due to a combination of lower levels of net interest and non-interest income, and the decline between the current and prior year quarter is attributable to an increase in non-interest expenses and partially offset by higher net interest income.

For the nine-month period ended September 30, 2023, net income is $8,794,599 or $2.57 per share compared to $8,672,339 or $2.54 per share for the prior year comparative period. PTPPI for the current nine-month period is $12,809,557 reflecting a 28% increase over $9,975,321 for the prior year period. The increase is attributable to a 13.1% increase in net interest income.

Bruce W. Elder, President & CEO commented, "We are pleased to report our third quarter net income results of $3.5 million, which exceeds net income for both the June 30, 2023 and September 30, 2022 quarters. While our year-to-date financial performance is relatively flat when compared to last year, the current year's results includes an after-tax loss realized on the sale of investment securities in the first quarter of $998,000. Thus far, the improved revenue due to higher yielding earning assets has been able to offset increases in overhead expenses and declines in mortgage banking revenues. We believe our ability to maintain and grow earnings into the future will be predicated on generating quality, well-priced loan growth in the face of rising funding costs and non-interest expenses. While the economy continues to show a great deal of resilience, we do believe interest rates will remain at elevated levels for the near future and that a recession in 2024 is likely. The Company will continue to be vigilant and use sound judgment in its decisions and face future challenges head on."

Paycheck Protection Program Lending

During 2020 and 2021, the Company made 1,422 PPP loans totaling $110.4 million. As of September 30, 2023, there is one loan for $758,000 that remains outstanding. The remaining PPP borrower has received partial forgiveness from the Small Business Administration (SBA) and is making payments on the loan. The Company continues to have the full guarantee of the SBA for this loan.

The Company received origination fees from the SBA for participating in the program. At origination, we recognized as interest income that portion of the fee estimated to be our internal cost of origination. The remainder is amortized over the contractual life of the loan. If the loan is forgiven or repaid early, the remaining unamortized portion is recognized as interest income in the month of repayment. There are no origination fees recognized as interest income for the quarters ended September 30, 2023 and June 30, 2023 and $32,000 recognized for the September 30, 2022 quarter. There have been no origination fees recognized for the current nine-month period compared to $605,000 for the prior nine-month period. These fee recognitions have been excluded from PTPPI calculations.

Asset Quality

Loans past due 30 to 89 days as of September 30, 2023 total $1.3 million or 0.19% of total gross loans compared to $2.3 million or 0.35% at December 31, 2022. Past due loans remain at a manageable level on September 30, 2023, but inflation and the actions of the Federal Reserve Open Market Committee (FOMC) to combat inflation continue to serve as a headwind to local and national economic conditions. Management is paying close attention to determine whether any adverse trends might develop in the near term.

Total nonperforming assets, including loans on non-accrual status, other real estate owned (OREO) and repossessed assets are $13.9 million at September 30, 2023 compared to $14.3 million at December 31, 2022. As of September 30, 2023 and December 31, 2022, loans in non-accrual status are $12.9 million and $13.4 million, respectively; OREO is $955,000 compared to $863,000 and there are currently no repossessed assets compared to $37,000 at the prior year end. The level of non-accrual loans is elevated at September 30, 2023 primarily due to a $7.2 million relationship consisting of multiple loans. Management and the borrower are working toward a resolution, and we anticipate progress to be made over the coming quarters. 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.

Beginning January 1, 2023, the Company is applying the current expected credit loss (CECL) method to account for the allowance for credit losses (ACL). The Bank released $37,000 of its ACL in the current quarter compared to recording provisions of $364,000 and $189,000 for the linked and prior year quarters, respectively. The ACL is $9.9 million at September 30, 2023 or 1.47% of total loans compared to $9.2 million at December 31, 2022 or 1.32% of total loans. Net charge-offs are $486,000 for the first nine months of 2023 compared to net recoveries of $353,000 for the prior year comparative period. During a review of loan system parameters in Q2 2022, it was noted that payments collected and applied to loans charged-off in prior periods were not properly accounted for as recoveries. The correction of this issue resulted in an addition to the ACL of approximately $488,000 in the prior year. While we believe the current level of our ACL is adequate, there is no assurance that regulators, increased risks in the loan portfolio, or changes in economic conditions will not require additional adjustments to the ACL.

Net Interest Income

Net interest income for the current quarter is $10.8 million, reflecting a decrease of $468,000 compared to $11.3 million for the linked quarter ended June 30, 2023. The current quarter results reflect an increase of $291,000 compared to $10.5 million reported for the prior year quarter ended September 30, 2022. Comparing net interest income for the September and June 2023 quarters, the decline is primarily due to a combination of lower yields on earning assets and the higher cost of interest-bearing liabilities. The increase in net interest income between the current and prior year quarter is due to a higher yield on earning assets and partially offset by increased funding costs and reduced levels of both earning assets and interest-bearing liabilities.

Total interest income on all earning assets for the current quarter is $13.1 million compared to $13.2 million for the linked quarter and $11.5 million for the prior year quarter. Interest income on loans is $10.1 million, $10.3 million and $8.7 million for the three comparative quarters, respectively. Average loans outstanding are $672.6 million for Q3 2023, $674.8 million for Q2 2023 and $656.0 million for Q3 2022. The yield on loans declined to 5.93% in the current quarter from 6.11% in linked quarter and increased from 5.25% for the prior year quarter. During Q2 2023, the Company resolved a large problem loan relationship and recognized $555,000 of previously reversed and unaccrued interest income which positively impacted the yield on loans in Q2 2023 by approximately 33 basis points. Interest income from all other earning assets is $3.0 million for Q3 2023, $2.9 million for Q2 2023 and $2.8 million in Q3 2022. Yields and average volumes of all other earning assets are relatively constant for the current and linked quarters. Despite average volumes of all other earning assets decreasing by approximately $68.1 million from the prior year quarter, the higher yields on other earning assets in the current quarter more than offset the volume impact.

Total interest expense is $2.3 million, $1.9 million and $963,000 for the three comparative quarters, respectively. Interest expense on deposits is $1.6 million in Q3 2023, $1.4 million in Q2 2023 and $649,000 in Q3 2022. The cost of interest-bearing deposits is 1.06% for the current quarter, 0.90% for the linked quarter and 0.43% for the prior year quarter. The average volume of interest-bearing deposits is $786.3 million for the current quarter, reflecting declines of $24.7 million and $77.4 million from the linked and prior year quarters, respectively. Interest expense on subordinated debt and other borrowings is $699,000 in the current quarter compared to $502,000 in the linked quarter and $315,000 in the prior year quarter. The increase in interest expense from borrowings is due to increases in both the volume of borrowing and the cost of those borrowings. The cost of funds, which includes the impact of noninterest-bearing deposits, is 0.79% for the current period compared to 0.68% for Q2 2023 and 0.32% for Q3 2022.

Net interest income for the current nine-month period is $33.1 million compared to $29.2 million for the prior year period. Total interest income from earning assets is $38.6 million producing a yield of 4.46% compared to $32.2 million and a yield of 3.54% a year ago. Despite a decline in the volume of average earning assets outstanding of $61.5 million, the 92 basis point increase in yields on those assets resulted in the $6.4 million increase. Total interest expense increased from $2.9 million and a cost of interest-bearing funds of 0.43% for the prior year period to $5.5 million and 0.86% for the current nine-month period. The higher interest expense is due to the 43 basis point increase in the cost of interest-bearing funds and is partially offset by a $55.3 million reduction in the average volume of interest-bearing funds outstanding. The cost of total funds is currently 0.65% compared to 0.32% a year ago. In June 2022, the Company became aware of a loan system setting which affected the accounting for loan payments collected in prior years and impacted loans previously charged-off and in non-accrual status. The setting adjustment resulted in the recognition of $291,000 in interest income which is considered non-recurring, non-operating revenue for the nine-month period ended September 30, 2022.

In our June 30, 2023 press release, we cautioned that we could experience some net interest margin compression due to the FOMC's aggressive actions to tame inflation pressures. The higher interest rates have increased our cost of funds and is putting downward pressure on our net interest margin. The net interest margin is 3.74% for the current quarter compared to 3.92% in the linked quarter. The cost of funds increased by 11 basis points and the yield on earning assets declined by 7 basis points resulting in the 18 basis point decline. However, when discounting the aforementioned $555,000 recognized through the resolution of the large loan relationship, net margin would have been 3.75% for Q2 2023, and therefore net interest margin would have declined by only 1 basis point. For the nine-month periods ended September 30, 2023 and 2022, net interest margin increased by 59 basis points from 3.22% to 3.81%. The increase is due to the yield on earning assets increasing by 92 basis points and is partially offset by an increase in the total cost of funds of 33 basis points.

While we believe there continues to be pressure on the net interest margin, we can minimize the impact by improving our loan to deposit ratio and transitioning lower earning assets to higher earning asset categories. Our loan to deposit ratio has grown from 58.7% at December 31, 2022 to 64.2% at September 30, 2023. While we do believe that economic conditions are softening and could negatively impact future loan demand, south Louisiana is still in the process of recovering from three 2020 hurricanes which could fuel future loan growth for the Company.

Non-Interest Income

Total non-interest income is $2.9 million for the three-month period ended September 30, 2023 compared to $3.0 million for both the linked quarter and the prior year quarter. Service charges and fees associated with deposit accounts are $2.2 million for both the current quarter and linked quarter and are down from $2.4 million for the prior year quarter. The largest component of service charges and fees is interchange revenue on debit card transactions. Interchange revenue is $1.2 million for the current quarter, $1.3 million for the linked quarter and $1.2 million for the prior year quarter. Revenue from non-sufficient funds (NSF) is $754,000 in the current quarter compared to $696,000 in the linked quarter and $870,000 in the prior year quarter. The decrease in NSF fee revenue in the current year quarters compared to 2022 is primarily due to the Company's decision to no longer charge fees for those items returned against a customer's account more than once.

Gains on the sale of originated mortgage loans continues to be impacted by the higher interest rate environment. Gains on the sale of originated mortgages is $124,000 for the current quarter compared to $152,000 for Q2 2023 and $222,000 for Q3 2022. Although the demand for housing remains strong, the current level of mortgage loan rates is causing more people to reconsider home ownership, and existing homeowners from giving up their current 3% mortgage loan to move into larger homes. We anticipate mortgage originations to remain at or below current levels in the near term.

Other non-interest income is $563,000 for the current quarter compared to $587,000 for the linked quarter and $424,000 for the prior year quarter. Revenues from trust and brokerage activities comprise the largest components of other non-interest income. The sum of these two revenue streams is $247,000, $271,000 and $217,000 for the three comparative quarters respectively. There are no non-recurring, non-operating revenue items for any of the comparative quarters.

Non-interest income for the nine-month period ended September 30, 2023 is $7.4 million, compared to $8.8 million for the prior year period. Service charges and fees declined by $230,000 to $6.7 million from $6.9 million and were negatively impacted by a $198,000 decrease in NSF fees. Debit card interchange revenue is relatively stable and is $3.8 million for both periods. Gains on sale of originated mortgage loans is $386,000 compared to $741,000 and other non-interest income is $304,000 compared to $1.1 million. Other non-interest income for the current nine-month period includes a $1,263,000 non-recurring realized loss on the sale of investment securities recognized in the first quarter.

Non-Interest Expense

Total non-interest expense is $9.6 million for the September 30, 2023 quarter compared to $10.0 million for the linked quarter and $9.3 million for the prior year quarter. Salary and benefits expense is the largest component of non-interest expenses and is $5.1 million for the current quarter, $5.2 million for the linked quarter and $4.7 million for the prior year quarter. We recently rounded out our lending team in the Baton Rouge market and salary and benefits expense should increase slightly through year-end.

Occupancy expenses are $1.4 million for both the current and linked quarters and $1.3 million for the prior year quarter. Two components of occupancy expense that have increased in 2023 periods compared to Q3 2022 are depreciation and lease expense. Depreciation expense has increased as a result of the new Sale Road Branch in Lake Charles and lease expense has increased due to the expansion into the Baton Rouge and Mandeville, LA markets.

Data processing expense is $1.4 million for the current quarter, $1.3 million in the linked quarter and $1.0 million for the prior year quarter. Data processing expenses increase as the Company adds new accounts, new products and due to contractual annual consumer price index adjustments. Advertising and public relations expenses total $250,000 in the current quarter compared to $351,000 for the June 2023 quarter and $387,000 for the September 2022 quarter. Other non-interest expenses are $1.5 million for Q3 2023, $1.9 million for Q2 2023 and $1.8 million for Q3 2022. The largest components of other non-interest expenses are professional fees, ad valorem taxes, FDIC insurance assessments and other losses. Included in other non-interest expenses are net losses on the sale of OREO of $3,000, $1,000 and $41,000 for each of the comparative quarters. Additionally, $153,000 of non-recurring, non-operating expenses were incurred during Q2 2023 to reimburse certain customers who had been charged, in accordance with the Company's disclosures, multiple NSF fees on represented items. We decided to reimburse those charges due to recent regulatory scrutiny regarding fees on represented items.

Non-interest expenses for the nine-month period ended September 30, 2023 are $29.1 million compared to $27.5 million for the prior year. Increases in salaries and employee benefits, data processing and occupancy are partially offset by decreases in advertising and public relations expenses and fraud losses. Losses on the sale of OREO for the current and prior nine-month periods are $4,000 and $42,000, respectively. Non-recurring, non-operating expenses for the two comparative nine-month periods include the aforementioned $153,000 for the current period and $283,000 on the disposal of a former bank branch in the prior period.

Income tax expense is $695,000 for the current quarter compared to $638,000 for the linked quarter and $675,000 for the September 30, 2022 quarter. The effective tax rate is 16.60%, 16.56% and 16.61% for the three comparative quarters, respectively. Current year-to-date income tax expense is $1.7 million with an effective rate of 15.92% compared to $1.7 million and 16.27% for the prior year nine-month period.

Balance Sheet

Total assets are $1.2 billion at both September 30, 2023 and December 31, 2022, but did decline by 5.03% or $62.1 million. The decline is the net effect of using cash, investment securities and new borrowings to fund declines in deposits and new net loan growth. A portion of the decline is due to the net after-tax impact of rising interest rates on the Company's available for sale investment securities portfolio.

In the nine months since December 31, 2022, the Company has raised $43.3 million in cash from its investment portfolio through securities sales and principal amortizations. We have also raised $30.1 million in cash through additional borrowed funds. The cash generated from these activities, plus $12.7 million of existing cash and $4.9 million of net income, less dividends paid stockholders, has been used to fund the decline in total deposits and new net loan growth. Total deposits have declined by $91.8 million through September 30, 2023. The largest decline has occurred in interest-bearing demand accounts, which have decreased by $68.9 million. Savings accounts and noninterest-bearing demand accounts have experienced year-to-date declines of $41.1 million and $3.4 million, respectively. Deposit types showing year-to-date increases include time deposits, increasing by $18.5 million, and money market accounts, increasing by $3.1 million. New net loan growth for 2023 is $3.1 million. The Company has no brokered deposits within its funding mix at September 30, 2023 or December 31, 2022.

The decline in deposit levels between December 31, 2022 and September 30, 2023 is attributed to a combination of factors. The FOMC has aggressively increased interest rates in response to inflationary conditions and bank customers now have more alternatives as to where they invest their cash. In the midst and aftermath of the COVID-19 pandemic, the US Government injected trillions of stimulus dollars into the economy in the form of PPP loans to small businesses and direct payments to consumers, which created a substantial buffer for customers who placed excess cash in savings and interest-bearing accounts. As inflation increased through the US economy, the price of goods and services spiked and much of that buffer is being exhausted. Southwest Louisiana experienced two hurricanes in the fall of 2020. Due to insurance delays, the scarcity of labor and supply chain issues, customers were delayed making repairs to their properties. Those repairs have been ongoing over the past two years and have resulted in a use of funds. Finally, a small number of bank failures occurring between March and July 2023 caused customers to more carefully consider FDIC insurance coverage levels. Although the Company is financially strong, is well capitalized and has access to significant off-balance sheet liquidity, some depositors may have decided to diversify their deposits across multiple banks. It should be noted that the Company was the recipient of new deposits from customers of other financial institutions who made those same diversification decisions. Despite the outflow of deposits over the past 21 months, total deposits have still increased by $280.1 million since December 2019.

Stockholders' equity decreased by $3.4 million to $53.7 million at September 30, 2023 from $57.1 million at December 31, 2022. The decrease is primarily comprised of an increase in the accumulated other comprehensive loss of $8.4 million, dividends paid to common shareholders of $2.8 million, the one-time CECL implementation adjustment of $1.2 million and is partially offset by year-to-date earnings of $8.8 million. Tangible book value per common share is $14.48 at September 30, 2023 compared to $15.47 at December 31, 2022.

Key Performance Ratios

Return on average assets (ROA) increased to 1.16% for the current quarter compared to 1.07% for both the linked and prior year quarters. Return on average equity (ROE) is 21.43%, 19.21% and 20.61% for the three comparative quarters ended September 2023, June 2023 and September 2022, respectively. ROA and ROE for the nine-month periods ended September 30, 2023 and 2022 are 0.98% and 0.90%, and 18.64% and 14.10%, respectively. The ROA and ROE for the current nine-month period are negatively impacted by the realized loss on available for sale investment securities. The pre-tax realized loss was $1.3 million and the after-tax loss was $998,000.

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 south 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 and two Loan Production/Deposit Production offices located along the Interstate 10/12 corridor from Lake Charles to Mandeville, Louisiana. JD Bancshares, Inc. may be accessed on its website at jdbank.com.

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 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.

Contact:

Bruce Elder (CEO) 337-246-5399
Paul Brummett (CFO) 337-246-5395
Website: www.jdbank.com

JD BANCSHARES, INC. AND SUBSIDIARIES
JENNINGS, LOUISIANA

CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

		Actual Sep 2023				Actual Dec 2022				$ Variance				% Variance
Assets
Cash and due from banks			23,325,862				26,434,524				-3,108,662				(11.8	)
Interest bearing deposits with banks			12,285,799				21,855,505				-9,569,706				(43.8	)
Investment Securities - Taxable			271,980,397				321,185,999				-49,205,602				(15.3	)
Investment Securities - Tax-exempt			126,761,049				131,488,014				-4,726,965				(3.6	)
Mortgage loans held for sale			77,515				549,984				-472,469				(85.9	)
Loans, net of unearned income			675,001,620				671,942,133				3,059,487				0.5
Less: Allowance for credit losses			-9,921,686				-9,208,070				-713,616				7.7
Premises and equipment, net			21,911,685				22,692,381				-780,696				(3.4	)
Accrued interest receivable			4,620,441				4,985,487				-365,046				(7.3	)
Other real estate			955,965				863,101				92,864				10.8
Other assets			46,308,340				42,656,191				3,652,149				8.6
Total Assets			1,173,306,987				1,235,445,249				-62,138,262				(5.0	)
Liabilities
Non-Interest Bearing Deposits			278,535,633				281,921,238				-3,385,605				(1.2	)
Interest bearing demand deposits			314,833,161				383,786,414				-68,953,253				(18.0	)
Savings and Money Market Deposits			338,079,103				376,093,240				-38,014,137				(10.1	)
Time Deposits - Retail			120,739,082				102,193,314				18,545,768				18.1
Total Deposits			1,052,186,979				1,143,994,206				-91,807,227				(8.0	)
Accrued expenses and other liabilities			7,558,890				4,590,785				2,968,105				64.7
Other Borrowings			59,871,093				29,764,526				30,106,567				101.1
Total Liabilities			1,119,616,962				1,178,349,517				-58,732,555				(5.0	)
Equity
Common stock			21,372,250				21,378,500				-6,250				(0.0	)
3,419,560 shares outstanding at 9.30.23
3,420,560 shares outstanding at 12.31.22
Capital surplus			10,294,678				10,312,636				-17,958				(0.2	)
Retained earnings			81,699,617				76,844,905				4,854,712				6.3
Accumulated other comprehensive income (loss)			-59,278,411				-50,873,123				-8,405,288				16.5
Less: Unearned common stock awards			-398,109				-567,186				169,077				(29.8	)
Total Equity			53,690,025				57,095,732				-3,405,707				(6.0	)
Total Liabilities & Equity			1,173,306,987				1,235,445,249				-62,138,262				(5.0	)

JD BANCSHARES, INC. AND SUBSIDIARIES
JENNINGS, LOUISIANA

CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)

		QTD Actual Sep 2023			QTD Actual Jun 2023			$ Variance			% Variance			QTD Actual Sep 2022			$ Variance			% Variance
Interest Income
Interest on Loans			10,054,185			10,287,045			(232,860	)		(2.3	)		8,704,143			1,350,042			15.5
Mortgage Loans Held For Sale			8,213			11,239			(3,026	)		(26.9	)		10,009			(1,796	)		(17.9	)
Interest on deposits with banks			317,052			217,110			99,942			46.0			252,489			64,563			25.6
Investment Securities - Taxable			1,933,021			1,940,442			(7,421	)		(0.4	)		1,727,851			205,170			11.9
Investment Securities - Tax-exempt			781,796			785,478			(3,682	)		(0.5	)		812,774			(30,978	)		(3.8	)
Total Interest Income			13,094,267			13,241,314			(147,047	)		(1.1	)		11,507,266			1,587,001			13.8
Interest Expense
Interest bearing demand deposits			333,127			346,809			(13,682	)		(3.9	)		215,821			117,306			54.4
Savings and Money Market Deposits			507,377			502,290			5,087			1.0			253,011			254,366			100.5
Time Deposits - Retail			720,298			560,918			159,380			28.4			179,686			540,612			300.9
Total Interest Expense on Deposits			1,560,802			1,410,017			150,785			10.7			648,518			912,284			140.7
FHLB Advances			-			25,686			(25,686	)		(100.0	)		-			-			-
Interest on other borrowings			698,643			502,353			196,290			39.1			314,788			383,855			121.9
Total Interest Expense			2,259,445			1,938,056			321,389			16.6			963,306			1,296,139			134.6
Net Interest Income			10,834,822			11,303,258			(468,436	)		(4.1	)		10,543,960			290,862			2.8
Provision for credit losses			(36,920	)		364,080			(401,000	)		(110.1	)		189,000			(225,920	)		(119.5	)
Net In. Inc. After Prov. for Loan Losses			10,871,742			10,939,178			(67,436	)		(0.6	)		10,354,960			516,782			5.0
Non Interest Income
Service charges and fees			2,224,841			2,217,554			7,287			0.3			2,354,001			(129,160	)		(5.5	)
Mortgage loan and related fees			123,787			152,199			(28,412	)		(18.7	)		221,542			(97,755	)		(44.1	)
Other noninterest income			562,600			586,641			(24,041	)		(4.1	)		423,537			139,063			32.8
Total Non Interest Income			2,911,228			2,956,394			(45,166	)		(1.5	)		2,999,080			(87,852	)		(2.9	)
Non Interest Expense
Salaries and employee benefits			5,128,945			5,199,103			(70,158	)		(1.3	)		4,743,698			385,247			8.1
Occupancy			1,390,439			1,386,800			3,639			0.3			1,343,839			46,600			3.5
Advertising and public relations			250,061			351,454			(101,393	)		(28.8	)		387,039			(136,978	)		(35.4	)
Data Processing			1,366,432			1,251,898			114,534			9.1			1,039,588			326,844			31.4
Other noninterest expense			1,458,952			1,851,651			(392,699	)		(21.2	)		1,776,589			(317,637	)		(17.9	)
Total Non Interest Expense			9,594,829			10,040,906			(446,077	)		(4.4	)		9,290,753			304,076			3.3
Income Before Taxes			4,188,141			3,854,666			333,475			8.7			4,063,287			124,854			3.1
Income taxes			695,289			638,147			57,142			9.0			674,835			20,454			3.0
Net Income			3,492,852			3,216,519			276,333			8.6			3,388,452			104,400			3.1
Per common share data:
Earnings		$	1.02		$	0.94								$	0.99
Weighted average number of shares outstanding			3,419,560			3,420,549									3,416,740

Note: Some items may have been reclassified from prior presentations

JD BANCSHARES, INC. AND SUBSIDIARIES
JENNINGS, LOUISIANA

CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)

		YTD Actual Sep 2023				YTD Actual Sep 2022				$ Variance				% Variance
Interest Income
Interest on Loans			29,559,390				24,906,796				4,652,594				18.7
Mortgage Loans Held For Sale			25,226				27,855				(2,629	)			(9.4	)
Interest on deposits with banks			773,467				475,593				297,874				62.6
Investment Securities - Taxable			5,871,876				4,340,560				1,531,316				35.3
Investment Securities - Tax-exempt			2,363,406				2,409,936				(46,530	)			(1.9	)
Total Interest Income			38,593,365				32,160,740				6,432,625				20.0
Interest Expense
Interest bearing demand deposits			904,688				631,897				272,791				43.2
Savings and Money Market Deposits			1,436,723				662,718				774,005				116.8
Time Deposits - Retail			1,613,964				628,196				985,768				156.9
Total Interest Expense on Deposits			3,955,375				1,922,811				2,032,564				105.7
FHLB Advances			36,522				-				36,522				-
Interest on other borrowings			1,517,768				993,485				524,283				52.8
Total Interest Expense			5,509,665				2,916,296				2,593,369				88.9
Net Interest Income			33,083,700				29,244,444				3,839,256				13.1
Provision for credit losses			928,749				189,000				739,749				391.4
Net In. Inc. After Prov. for Loan Losses			32,154,951				29,055,444				3,099,507				10.7
Non Interest Income
Service charges and fees			6,670,437				6,900,872				(230,435	)			(3.3	)
Mortgage loan and related fees			385,614				741,412				(355,798	)			(48.0	)
Other noninterest income			304,265				1,135,589				(831,324	)			(73.2	)
Total Non Interest Income			7,360,316				8,777,873				(1,417,557	)			(16.1	)
Non Interest Expense
Salaries and employee benefits			15,242,826				14,067,912				1,174,914				8.4
Occupancy			4,135,285				3,783,808				351,477				9.3
Advertising and public relations			904,803				1,119,048				(214,245	)			(19.1	)
Data Processing			3,913,459				3,317,376				596,083				18.0
Other noninterest expense			4,858,684				5,187,174				(328,490	)			(6.3	)
Total Non Interest Expense			29,055,057				27,475,318				1,579,739				5.7
Income Before Taxes			10,460,210				10,357,999				102,211				1.0
Income taxes			1,665,611				1,685,660				(20,049	)			(1.2	)
Net Income			8,794,599				8,672,339				122,260				1.4
Per common share data:
Earnings		$	2.57			$	2.54
Weighted average number of shares outstanding			3,420,219				3,416,740

Note: Some items may have been reclassified from prior presentations

JD BANCSHARES, INC. AND SUBSIDIARIES

Margin Analysis Compare

		Average Yield and Rate									Average Funds									Interest Income/Expense
		QTD Actual Sep 2023			QTD Actual Sep 2022			Change			QTD Actual Sep 2023			QTD Actual Sep 2022			Change			QTD Actual Sep 2023			QTD Actual Sep 2022			Change
Earning Assets
Loans			5.93			5.25			0.68			672,609,097			655,982,188			16,626,909			10,054,185			8,672,115			1,382,070
PPP fee recognition			-			0.01			(0.01	)		-			-			-			-			32,028			(32,028	)
Loans with fees			5.93			5.26			0.67			672,609,097			655,982,188			16,626,909			10,054,185			8,704,143			1,350,042
Mortgage loans held for sale			8.72			5.93			2.79			376,875			675,460			(298,585	)		8,213			10,009			(1,796	)
Deposits with banks			5.84			2.26			3.58			21,540,204			44,337,345			(22,797,141	)		317,052			252,489			64,563
Investment securities - taxable			2.22			1.78			0.44			348,900,279			388,791,156			(39,890,877	)		1,933,021			1,727,851			205,170
Investment securities - tax-exempt			3.11			3.11			-			127,314,013			132,442,096			(5,128,083	)		781,796			812,774			(30,978	)
Total Earning Assets			4.53			3.81			0.72			1,170,740,468			1,222,228,245			(51,487,777	)		13,094,267			11,507,266			1,587,001
Interest bearing liabilities																											-
Interest bearing demand			0.42			0.24			0.18			313,936,339			361,368,509			(47,432,170	)		333,127			215,821			117,306
Savings and Money Market			0.57			0.25			0.32			351,842,925			398,283,640			(46,440,715	)		507,377			253,011			254,366
Time deposits - Retail			2.37			0.69			1.68			120,539,555			104,048,520			16,491,035			720,298			179,686			540,612
Total interest bearing deposits			0.79			0.30			0.49			786,318,819			863,700,669			(77,381,850	)		1,560,802			648,517			912,285
Other borrowings			4.46			4.12			0.34			61,259,186			29,886,370			31,372,816			698,643			314,788			383,855
Total borrowed funds			4.46			4.12			0.34			61,259,186			29,886,370			31,372,816			698,643			314,788			383,855
Total interest-bearing liabilities			1.06			0.43			0.63			847,578,005			893,587,039			(46,009,034	)		2,259,445			963,306			1,296,139
Net interest rate spread			3.47			3.38			0.09												10,834,822			10,543,960			290,862
Effect of non-interest bearing deposits			(0.27	)		(0.11	)		(0.16	)		278,960,273			292,240,136			(13,279,863	)
Cost of funds			0.79			0.32			0.47
Net interest margin			3.74			3.49			0.25

JD BANCSHARES, INC. AND SUBSIDIARIES

Margin Analysis Compare

		Average Yield and Rate									Average Funds									Interest Income/Expense
		YTD Actual Sep 2023			YTD Actual Sep 2022			Change			YTD Actual Sep 2023			YTD Actual Sep 2022			Change			YTD Actual Sep 2023			YTD Actual Sep 2022			Change
Earning Assets
Loans			5.88			5.07			0.81			671,611,674			641,107,152			30,504,522			29,559,390			24,301,299			5,258,091
Loan fees			-			0.12			(0.12	)		-			-			-			-			605,497			(605,497	)
Loans with fees			5.88			5.19			0.69			671,611,674			641,107,152			30,504,522			29,559,390			24,906,796			4,652,594
Mortgage loans held for sale			7.58			4.64			2.94			443,722			801,199			(357,477	)		25,226			27,855			(2,629	)
Deposits with banks			5.71			0.82			4.89			18,108,955			82,701,022			(64,592,067	)		773,467			508,870			264,597
Investment securities - taxable			2.19			1.51			0.68			356,830,249			380,463,866			(23,633,617	)		5,871,876			4,307,283			1,564,593
Investment securities - tax-exempt			3.10			3.08			0.02			128,517,551			131,951,669			(3,434,118	)		2,363,406			2,409,936			(46,530	)
Total Earning Assets			4.46			3.54			0.92			1,175,512,152			1,237,024,909			(61,512,757	)		38,593,365			32,160,740			6,432,625
Interest bearing liabilities									-
Interest bearing demand			0.37			0.23			0.14			330,772,678			365,999,561			(35,226,883	)		904,688			631,897			272,791
Savings and Money Market			0.52			0.22			0.30			367,929,248			408,669,264			(40,740,016	)		1,436,723			662,718			774,005
Time deposits - Retail			1.88			0.77			1.11			114,500,220			109,647,492			4,852,728			1,613,964			628,196			985,768
Total interest bearing deposits			0.65			0.29			0.36			813,202,146			884,316,317			(71,114,171	)		3,955,374			1,922,811			2,032,563
Federal home Loan Bank advances			5.22			-			5.22			923,077			-			923,077			36,522			-			36,522
Other borrowings			4.39			4.26			0.13			45,620,492			30,762,438			14,858,054			1,517,768			993,485			524,283
Total borrowed funds			4.40			4.26			0.14			46,543,569			30,762,438			15,781,131			1,554,290			993,485			560,805
Total interest-bearing liabilities			0.86			0.43			0.43			859,745,715			915,078,755			(55,333,040	)		5,509,664			2,916,296			2,593,368
Net interest rate spread			3.60			3.11			0.49												33,083,700			29,244,444			3,839,256
Effect of non-interest bearing deposits			(0.21	)		(0.11	)		(0.10	)		274,238,437			291,080,255			(16,841,817	)
Cost of funds			0.65			0.32			0.33
Net interest margin			3.81			3.22			0.59

JD BANCSHARES, INC. AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL INFORMATION

Financial Ratios
														For the Nine				For the Nine
		For the Qtr				For the Qtr				For the Qtr				Months				Months
		Ended				Ended				Ended				Ended				Ended
		September 30, 2023				June 30, 2023				September 30, 2022				September 30, 2023				September 30, 2022
Performance Ratios
Return on Average Assets (ROA)			1.16	%			1.07	%			1.07	%			0.98	%			0.90	%
ROA based on Pre-tax, pre-provision operating income			1.38	%			1.46	%			1.35	%			1.42	%			1.03	%
Return on Average Equity (ROE)			21.43	%			19.21	%			20.61	%			18.64	%			14.10	%
ROE based on Pre-tax, pre-provision operating income			25.49	%			26.11	%			25.92	%			27.14	%			16.22	%
Earnings per Share		$	1.02			$	0.94			$	0.99			$	2.57			$	2.54
Net Interest Margin			3.74	%			3.92	%			3.49	%			3.81	%			3.22	%
Efficiency Ratio **			68.74	%			68.33	%			67.22	%			68.26	%			70.76	%
Non-Interest Income as a % of Avg. Assets**			0.96	%			0.99	%			0.95	%			0.96	%			0.89	%
Non-Interest Expense as a % of Avg. Assets**			3.18	%			3.29	%			2.92	%			3.21	%			2.81	%

		As of				As of
		September 30, 2023				December 31, 2022
Bank Level Capital Ratios:
Tier 1 Leverage Ratio		10.84% (Est.)					10.04	%
Common Equity Tier 1 Ratio		16.51% (Est.)					15.45	%
Tier 1 Risk-Based Capital Ratio		16.51% (Est.)					15.45	%
Total Risk-Based Capital Ratio		17.73% (Est.)					16.55	%
Company:
Tangible Equity / Total Assets			4.22	%			4.28	%
Tangible Book Value per Share		$	14.48			$	15.47

Reconcilement of GAAP to Pre-tax, Pre-Provision Operating Income:

											For the Nine			For the Nine
		For the Qtr			For the Qtr			For the Qtr			Months			Months
		Ended			Ended			Ended			Ended			Ended
		September 30, 2023			June 30, 2023			September 30, 2022			September 30, 2023			September 30, 2022
Net Income (GAAP)		$	3,492,852		$	3,216,519		$	3,388,452		$	8,794,599		$	8,672,339
Provision for Loan Losses			(36,920	)		364,080			189,000			928,749			189,000
Net (Gain) Loss on OREO			3,063			1,022			41,400			4,085			41,985
Net (Gain) Loss on Securities			-			-			-			1,263,100			-
Non-recurring Revenue			-			-			-			-			(291,127	)
Non-recurring Expenses			-			153,413			-			153,413			282,961
Nonrecurring Revenue - PPP origination fees			-			-			(32,028	)		-			(605,497	)
Income Tax Expense			695,289			638,147			674,835			1,665,611			1,685,660
Pre-tax, Pre-Provision Operating Income		$	4,154,284		$	4,373,181		$	4,261,659		$	12,809,557		$	9,975,321

** Non-recurring items are eliminated for this ratio

SOURCE: JD Bancshares, Inc.

View source version on accesswire.com:
https://www.accesswire.com/796775/jd-bancshares-inc-reports-financial-results-for-q3-2023

FAQ

What is the net income for Q3 2023?

The net income for Q3 2023 is $3.5 million.

How does PTPPI for the current nine-month period compare to the prior year period?

PTPPI for the current nine-month period increased by 28% compared to the prior year period.

What does the Company anticipate for interest rates and a recession?

The Company expects interest rates to remain elevated and a recession in 2024 is likely.