JD Bancshares, Inc. Reports Financial Results for Quarter Ended March 31, 2025
JD Bancshares (OTCQX:JDVB) reported Q1 2025 financial results with net income of $2.93 million ($0.85 per share), compared to $3.25 million ($0.95) in Q4 2024 and $3.65 million ($1.07) in Q1 2024. The decrease was primarily due to lower non-interest income and higher non-interest expenses.
Key metrics include:
- Net interest income remained stable at $10.8 million across comparative quarters
- Total assets were $1.2 billion, declining $9.8 million during Q1
- Loans increased by $6.9 million in Q1 2025
- Total deposits grew by $37.5 million to $1.1 billion
- Return on average assets (ROA) was 1.00% compared to 1.08% in Q4 2024
- Tangible book value per share improved to $24.11 from $22.89 in Q4 2024
JD Bancshares (OTCQX:JDVB) ha riportato i risultati finanziari del primo trimestre 2025 con un utile netto di 2,93 milioni di dollari (0,85 dollari per azione), rispetto a 3,25 milioni di dollari (0,95) nel quarto trimestre 2024 e 3,65 milioni di dollari (1,07) nel primo trimestre 2024. La diminuzione è dovuta principalmente a un calo dei ricavi non derivanti da interessi e ad un aumento delle spese non da interessi.
Principali indicatori:
- Il reddito netto da interessi è rimasto stabile a 10,8 milioni di dollari nei trimestri a confronto
- Il totale degli attivi ammontava a 1,2 miliardi di dollari, con un calo di 9,8 milioni nel primo trimestre
- I prestiti sono aumentati di 6,9 milioni nel primo trimestre 2025
- I depositi totali sono cresciuti di 37,5 milioni raggiungendo 1,1 miliardi
- Il rendimento medio degli attivi (ROA) è stato dell'1,00% rispetto all'1,08% del quarto trimestre 2024
- Il valore contabile tangibile per azione è migliorato a 24,11 dollari da 22,89 nel quarto trimestre 2024
JD Bancshares (OTCQX:JDVB) informó los resultados financieros del primer trimestre de 2025 con un ingreso neto de 2,93 millones de dólares (0,85 dólares por acción), en comparación con 3,25 millones (0,95) en el cuarto trimestre de 2024 y 3,65 millones (1,07) en el primer trimestre de 2024. La disminución se debió principalmente a menores ingresos no relacionados con intereses y mayores gastos no relacionados con intereses.
Métricas clave:
- Los ingresos netos por intereses se mantuvieron estables en 10,8 millones de dólares en los trimestres comparados
- Los activos totales fueron de 1,2 mil millones de dólares, con una disminución de 9,8 millones durante el primer trimestre
- Los préstamos aumentaron en 6,9 millones en el primer trimestre de 2025
- Los depósitos totales crecieron 37,5 millones hasta 1,1 mil millones
- El retorno sobre activos promedio (ROA) fue del 1,00% frente al 1,08% en el cuarto trimestre de 2024
- El valor contable tangible por acción mejoró a 24,11 dólares desde 22,89 en el cuarto trimestre de 2024
JD Bancshares (OTCQX:JDVB)는 2025년 1분기 재무 실적을 발표했으며 순이익은 293만 달러 (주당 0.85달러)로, 2024년 4분기 325만 달러 (0.95달러) 및 2024년 1분기 365만 달러 (1.07달러)와 비교해 감소했습니다. 이 감소는 주로 비이자 수익 감소와 비이자 비용 증가 때문입니다.
주요 지표는 다음과 같습니다:
- 순이자수익은 비교 분기 동안 1080만 달러로 안정적이었습니다
- 총 자산은 12억 달러로 1분기 동안 980만 달러 감소했습니다
- 대출은 2025년 1분기에 690만 달러 증가했습니다
- 총 예금은 3750만 달러 증가하여 11억 달러가 되었습니다
- 평균 자산 수익률(ROA)은 2024년 4분기 1.08%에서 1.00%로 감소했습니다
- 주당 유형 장부 가치는 2024년 4분기 22.89달러에서 24.11달러로 개선되었습니다
JD Bancshares (OTCQX:JDVB) a publié ses résultats financiers du premier trimestre 2025 avec un bénéfice net de 2,93 millions de dollars (0,85 dollar par action), contre 3,25 millions (0,95) au quatrième trimestre 2024 et 3,65 millions (1,07) au premier trimestre 2024. La baisse est principalement due à une diminution des revenus hors intérêts et à une augmentation des charges hors intérêts.
Principaux indicateurs :
- Le revenu net d’intérêts est resté stable à 10,8 millions de dollars sur les trimestres comparés
- Le total des actifs s’élevait à 1,2 milliard de dollars, en baisse de 9,8 millions au cours du premier trimestre
- Les prêts ont augmenté de 6,9 millions au premier trimestre 2025
- Les dépôts totaux ont augmenté de 37,5 millions pour atteindre 1,1 milliard
- Le rendement moyen des actifs (ROA) était de 1,00 % contre 1,08 % au quatrième trimestre 2024
- La valeur comptable tangible par action s’est améliorée à 24,11 dollars contre 22,89 au quatrième trimestre 2024
JD Bancshares (OTCQX:JDVB) meldete die Finanzergebnisse für das erste Quartal 2025 mit einem Nettogewinn von 2,93 Millionen US-Dollar (0,85 US-Dollar pro Aktie), verglichen mit 3,25 Millionen (0,95) im vierten Quartal 2024 und 3,65 Millionen (1,07) im ersten Quartal 2024. Der Rückgang ist hauptsächlich auf geringere Erträge aus nicht zinstragenden Geschäften und höhere nicht zinstragende Aufwendungen zurückzuführen.
Wichtige Kennzahlen:
- Der Nettozinsertrag blieb in den Vergleichsquartalen stabil bei 10,8 Millionen US-Dollar
- Die Gesamtvermögenswerte betrugen 1,2 Milliarden US-Dollar und sanken im ersten Quartal um 9,8 Millionen
- Kredite stiegen im ersten Quartal 2025 um 6,9 Millionen
- Die Gesamteinlagen wuchsen um 37,5 Millionen auf 1,1 Milliarden
- Die Rendite auf durchschnittliche Vermögenswerte (ROA) lag bei 1,00 % gegenüber 1,08 % im vierten Quartal 2024
- Der greifbare Buchwert je Aktie verbesserte sich von 22,89 im vierten Quartal 2024 auf 24,11 US-Dollar
- Deposits increased by $37.5 million in Q1 2025
- Net interest margin improved to 3.89% from 3.83% in Q4 2024
- Tangible book value per share increased to $24.11 from $22.89
- Loan portfolio grew by $6.9 million in Q1 2025
- Past due loans decreased to 0.20% from 0.42% of total loans
- Net income declined to $2.93M from $3.65M year-over-year
- EPS decreased to $0.85 from $1.07 year-over-year
- ROA declined to 1.00% from 1.26% year-over-year
- Non-interest expenses increased by 1.7%
- Total assets declined by $9.8 million during Q1
JENNINGS, LA / ACCESS Newswire / April 24, 2025 / JD Bancshares, Inc. (the "Company"), (OTCQX:JDVB), the parent holding company of JD Bank (the "Bank"), reports its unaudited financial results for the quarter ended March 31, 2025.
Net income for the three-month period ended March 31, 2025 is
Paul E. Brummett, II, CEO, commented, "The first quarter of 2025 was one of stable, consistent performance by our company. We believe that the Company is well positioned for the future. The Company is well capitalized, has good liquidity, no wholesale funding, good asset quality, and solid earnings. While there may be some possible economic challenges ahead, we are confident in our ability to navigate these challenging times. Overall, we are pleased with the first quarter 2025 results."
Asset Quality
Loans past due 30 to 89 days at March 31, 2025 are
Provisions for credit losses for the quarters ended March 31, 2025 and December 31, 2024 are
Net Interest Income
Net interest income for all comparative quarters is
Interest income on loans for the current quarter is
Total interest expense is
The decrease in the cost of funds was more pronounced than the decrease in the yield on earning assets resulting in a net interest margin of
Non-Interest Income
Total non-interest income is
Mortgage loan originations are flat from the fourth quarter and increased slightly from the prior year quarter. The demand for housing remains strong in many of our markets; however, the level of interest rates has caused many current homeowners to delay moving up to larger homes due to the attractive interest rate they enjoy on their current mortgage. Gains on the sale of newly originated mortgage loans are
Other non-interest income is
Non-Interest Expense
Total non-interest expense is
Occupancy expense is relatively flat for the current and linked quarters at
All other non-interest expense is
Income tax expense is
Balance Sheet
Total assets declined by
Total deposits increased by
Other liabilities decreased by
Stockholders' equity increased by
Key Performance Ratios
Return on average assets (ROA) in the current quarter is
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 21 full-service branch offices and two Loan Production/Deposit Production offices located along the I-10 and I-12 corridors from Lake Charles to Mandeville, Louisiana. Additional information is available 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.
For more information contact:
JD Bancshares, Inc.
Paul Brummett (CEO) (337-246-5395)
Jared Doucet (CFO) (337-246-5409)
Website: www.jdbank.com
JD BANCSHARES, INC. AND SUBSIDIARIES
JENNINGS, LOUISIANA
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
| Actual |
|
| Actual |
|
| $ Variance |
|
| % Variance |
| |||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Cash and due from banks |
|
| 24,043,094 |
|
|
| 23,114,444 |
|
|
| 928,650 |
|
|
| 4.0 |
|
Interest bearing deposits with banks |
|
| 19,740,939 |
|
|
| 35,765,026 |
|
|
| (16,024,087 | ) |
|
| (44.8 | ) |
Investment Securities - Taxable |
|
| 222,942,757 |
|
|
| 223,870,862 |
|
|
| (928,105 | ) |
|
| (0.4 | ) |
Investment Securities - Tax-exempt |
|
| 121,664,671 |
|
|
| 122,992,133 |
|
|
| (1,327,462 | ) |
|
| (1.1 | ) |
Mortgage loans held for sale |
|
| 85,147 |
|
|
| 321,983 |
|
|
| (236,836 | ) |
|
| (73.6 | ) |
Loans, net of unearned income |
|
| 732,942,363 |
|
|
| 726,030,139 |
|
|
| 6,912,224 |
|
|
| 1.0 |
|
Less: Allowance for credit losses |
|
| (9,114,108 | ) |
|
| (9,121,621 | ) |
|
| 7,513 |
|
|
| (0.1 | ) |
Premises and equipment, net |
|
| 21,432,112 |
|
|
| 21,017,630 |
|
|
| 414,482 |
|
|
| 2.0 |
|
Accrued interest receivable |
|
| 4,549,074 |
|
|
| 4,983,070 |
|
|
| (433,996 | ) |
|
| (8.7 | ) |
Other real estate |
|
| 2,254,255 |
|
|
| 2,204,968 |
|
|
| 49,287 |
|
|
| 2.2 |
|
Other assets |
|
| 46,300,769 |
|
|
| 45,491,024 |
|
|
| 809,745 |
|
|
| 1.8 |
|
Total Assets |
|
| 1,186,841,073 |
|
|
| 1,196,669,658 |
|
|
| (9,828,585 | ) |
|
| (0.8 | ) |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Interest Bearing Deposits |
|
| 241,896,411 |
|
|
| 224,044,996 |
|
|
| 17,851,415 |
|
|
| 8.0 |
|
Interest bearing demand deposits |
|
| 297,651,821 |
|
|
| 311,787,150 |
|
|
| (14,135,329 | ) |
|
| (4.5 | ) |
Savings and Money Market Deposits |
|
| 323,755,127 |
|
|
| 301,157,091 |
|
|
| 22,598,036 |
|
|
| 7.5 |
|
Time Deposits - Retail |
|
| 201,076,266 |
|
|
| 189,885,577 |
|
|
| 11,190,689 |
|
|
| 5.9 |
|
Total Deposits |
|
| 1,064,379,625 |
|
|
| 1,026,874,814 |
|
|
| 37,504,811 |
|
|
| 3.7 |
|
Accrued expenses and other liabilities |
|
| 5,716,563 |
|
|
| 7,473,393 |
|
|
| (1,756,830 | ) |
|
| (23.5 | ) |
Other Borrowings |
|
| 29,854,495 |
|
|
| 79,819,027 |
|
|
| (49,964,532 | ) |
|
| (62.6 | ) |
Total Liabilities |
|
| 1,099,950,683 |
|
|
| 1,114,167,234 |
|
|
| (14,216,551 | ) |
|
| (1.3 | ) |
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
| 21,444,456 |
|
|
| 21,381,956 |
|
|
| 62,500 |
|
|
| 0.3 |
|
Capital surplus |
|
| 10,458,128 |
|
|
| 10,267,070 |
|
|
| 191,058 |
|
|
| 1.9 |
|
Retained earnings |
|
| 90,148,106 |
|
|
| 88,214,577 |
|
|
| 1,933,529 |
|
|
| 2.2 |
|
Accumulated other comprehensive income (loss) |
|
| (34,400,680 | ) |
|
| (36,798,274 | ) |
|
| 2,397,594 |
|
|
| (6.5 | ) |
Less: unearned stock awards |
|
| (759,620 | ) |
|
| (562,905 | ) |
|
| (196,715 | ) |
|
| 34.9 |
|
Total Equity |
|
| 86,890,390 |
|
|
| 82,502,424 |
|
|
| 4,387,966 |
|
|
| 5.3 |
|
Total Liabilities & Equity |
|
| 1,186,841,073 |
|
|
| 1,196,669,658 |
|
|
| (9,828,585 | ) |
|
| (0.8 | ) |
JD BANCSHARES, INC. AND SUBSIDIARIES
JENNINGS, LOUISIANA
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
| QTD |
|
| QTD |
|
| $ Variance |
|
| % Variance |
|
| QTD |
|
| $ Variance |
|
| % Variance |
| ||||||||
Interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest on Loans |
|
| 11,739,793 |
|
|
| 11,948,621 |
|
|
| (208,828 | ) |
|
| (1.7 | ) |
|
| 10,867,803 |
|
|
| 871,990 |
|
|
| 8.0 |
|
Mortgage Loans Held For Sale |
|
| 2,945 |
|
|
| 2,948 |
|
|
| (3 | ) |
|
| (0.1 | ) |
|
| 3,341 |
|
|
| (396 | ) |
|
| (11.9 | ) |
Interest on deposits with banks |
|
| 287,448 |
|
|
| 241,293 |
|
|
| 46,155 |
|
|
| 19.1 |
|
|
| 402,025 |
|
|
| (114,577 | ) |
|
| (28.5 | ) |
Investment Securities - Taxable |
|
| 1,521,139 |
|
|
| 1,643,483 |
|
|
| (122,344 | ) |
|
| (7.4 | ) |
|
| 1,779,010 |
|
|
| (257,871 | ) |
|
| (14.5 | ) |
Investment Securities - Tax-exempt |
|
| 761,313 |
|
|
| 769,027 |
|
|
| (7,714 | ) |
|
| (1.0 | ) |
|
| 779,305 |
|
|
| (17,992 | ) |
|
| (2.3 | ) |
Total Interest Income |
|
| 14,312,638 |
|
|
| 14,605,372 |
|
|
| (292,734 | ) |
|
| (2.0 | ) |
|
| 13,831,484 |
|
|
| 481,154 |
|
|
| 3.5 |
|
Interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand deposits |
|
| 353,708 |
|
|
| 373,234 |
|
|
| (19,526 | ) |
|
| (5.2 | ) |
|
| 327,900 |
|
|
| 25,808 |
|
|
| 7.9 |
|
Savings and Money Market Deposits |
|
| 756,848 |
|
|
| 711,477 |
|
|
| 45,371 |
|
|
| 6.4 |
|
|
| 530,266 |
|
|
| 226,582 |
|
|
| 42.7 |
|
Time Deposits - Retail |
|
| 1,847,462 |
|
|
| 1,774,820 |
|
|
| 72,642 |
|
|
| 4.1 |
|
|
| 1,296,316 |
|
|
| 551,146 |
|
|
| 42.5 |
|
Time Deposits - Wholesale |
|
| - |
|
|
| 16,384 |
|
|
| (16,384 | ) |
|
| (100.0 | ) |
|
| - |
|
|
| - |
|
|
| - |
|
Total Interest Expense on Deposits |
|
| 2,958,018 |
|
|
| 2,875,915 |
|
|
| 82,103 |
|
|
| 2.9 |
|
|
| 2,154,482 |
|
|
| 803,536 |
|
|
| 37.3 |
|
FHLB Advances |
|
| 225,558 |
|
|
| - |
|
|
| 225,558 |
|
|
| - |
|
|
| - |
|
|
| 225,558 |
|
|
| - |
|
Interest on other borrowings |
|
| 323,928 |
|
|
| 924,461 |
|
|
| (600,533 | ) |
|
| (65.0 | ) |
|
| 913,618 |
|
|
| (589,690 | ) |
|
| (64.5 | ) |
Total Interest Expense |
|
| 3,507,504 |
|
|
| 3,800,376 |
|
|
| (292,872 | ) |
|
| (7.7 | ) |
|
| 3,068,100 |
|
|
| 439,404 |
|
|
| 14.3 |
|
Net Interest Income |
|
| 10,805,134 |
|
|
| 10,804,996 |
|
|
| 138 |
|
|
| 0.0 |
|
|
| 10,763,384 |
|
|
| 41,750 |
|
|
| 0.4 |
|
Provision for credit losses |
|
| 35,177 |
|
|
| 145,660 |
|
|
| (110,483 | ) |
|
| (75.8 | ) |
|
| (685,588 | ) |
|
| 720,765 |
|
|
| (105.1 | ) |
Net In. Inc. After Prov. for Credit Losses |
|
| 10,769,957 |
|
|
| 10,659,336 |
|
|
| 110,621 |
|
|
| 1.0 |
|
|
| 11,448,972 |
|
|
| (679,015 | ) |
|
| (5.9 | ) |
Non Interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and fees |
|
| 2,016,291 |
|
|
| 2,100,515 |
|
|
| (84,224 | ) |
|
| (4.0 | ) |
|
| 2,142,249 |
|
|
| (125,958 | ) |
|
| (5.9 | ) |
Mortgage loan and related fees |
|
| 85,696 |
|
|
| 85,339 |
|
|
| 357 |
|
|
| 0.4 |
|
|
| 68,162 |
|
|
| 17,534 |
|
|
| 25.7 |
|
Other noninterest income |
|
| 525,720 |
|
|
| 595,278 |
|
|
| (69,558 | ) |
|
| (11.7 | ) |
|
| 496,455 |
|
|
| 29,265 |
|
|
| 5.9 |
|
Total Non Interest Income |
|
| 2,627,707 |
|
|
| 2,781,132 |
|
|
| (153,425 | ) |
|
| (5.5 | ) |
|
| 2,706,866 |
|
|
| (79,159 | ) |
|
| (2.9 | ) |
Non Interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| - |
|
|
|
|
|
Salaries and employee benefits |
|
| 5,511,942 |
|
|
| 5,309,295 |
|
|
| 202,647 |
|
|
| 3.8 |
|
|
| 5,315,813 |
|
|
| 196,129 |
|
|
| 3.7 |
|
Occupancy |
|
| 1,455,096 |
|
|
| 1,525,873 |
|
|
| (70,777 | ) |
|
| (4.6 | ) |
|
| 1,338,312 |
|
|
| 116,784 |
|
|
| 8.7 |
|
Advertising and public relations |
|
| 364,185 |
|
|
| 349,012 |
|
|
| 15,173 |
|
|
| 4.3 |
|
|
| 333,505 |
|
|
| 30,680 |
|
|
| 9.2 |
|
Data Processing |
|
| 1,121,743 |
|
|
| 865,519 |
|
|
| 256,224 |
|
|
| 29.6 |
|
|
| 1,309,359 |
|
|
| (187,616 | ) |
|
| (14.3 | ) |
Other noninterest expense |
|
| 1,464,790 |
|
|
| 1,703,802 |
|
|
| (239,012 | ) |
|
| (14.0 | ) |
|
| 1,476,180 |
|
|
| (11,390 | ) |
|
| (0.8 | ) |
Total Non Interest Expense |
|
| 9,917,756 |
|
|
| 9,753,501 |
|
|
| 164,255 |
|
|
| 1.7 |
|
|
| 9,773,169 |
|
|
| 144,587 |
|
|
| 1.5 |
|
Income Before Taxes |
|
| 3,479,908 |
|
|
| 3,686,967 |
|
|
| (207,059 | ) |
|
| (5.6 | ) |
|
| 4,382,669 |
|
|
| (902,761 | ) |
|
| (20.6 | ) |
Income taxes |
|
| 554,257 |
|
|
| 441,471 |
|
|
| 112,786 |
|
|
| 25.5 |
|
|
| 730,273 |
|
|
| (176,016 | ) |
|
| (24.1 | ) |
Net Income |
|
| 2,925,651 |
|
|
| 3,245,496 |
|
|
| (319,845 | ) |
|
| (9.9 | ) |
|
| 3,652,396 |
|
|
| (726,745 | ) |
|
| (19.9 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Per common share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings |
| $ | 0.85 |
|
| $ | 0.95 |
|
|
|
|
|
|
|
|
|
| $ | 1.07 |
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding |
|
| 3,422,785 |
|
|
| 3,428,159 |
|
|
|
|
|
|
|
|
|
|
| 3,421,698 |
|
|
|
|
|
|
|
|
|
JD BANCSHARES, INC. AND SUBSIDIARIES
Margin Analysis Compare
Average Yield and Rate |
| Average Funds |
| Interest Income/Expense |
| ||||||||||||||||||||||
QTD |
| QTD |
| Change |
| QTD |
| QTD |
| Change |
| QTD |
| QTD |
| Change |
| ||||||||||
Earning Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Loans |
| 6.56 |
|
| 6.35 |
|
| 0.21 |
|
| 725,403,637 |
|
| 687,866,470 |
|
| 37,537,167 |
|
| 11,739,793 |
|
| 10,867,803 |
|
| 871,990 |
|
Loan fees |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
Loans with fees |
| 6.56 |
|
| 6.35 |
|
| 0.21 |
|
| 725,403,637 |
|
| 687,866,470 |
|
| 37,537,167 |
|
| 11,739,793 |
|
| 10,867,803 |
|
| 871,990 |
|
Mortgage loans held for sale |
| 7.01 |
|
| 7.20 |
|
| (0.19 | ) |
| 168,085 |
|
| 185,554 |
|
| (17,470 | ) |
| 2,945 |
|
| 3,341 |
|
| (396 | ) |
Deposits with banks |
| 4.31 |
|
| 5.35 |
|
| (1.04 | ) |
| 27,020,470 |
|
| 30,209,738 |
|
| (3,189,267 | ) |
| 287,448 |
|
| 402,025 |
|
| (114,577 | ) |
Investment securities - taxable |
| 2.26 |
|
| 2.49 |
|
| (0.23 | ) |
| 268,761,354 |
|
| 285,686,969 |
|
| (16,925,615 | ) |
| 1,521,139 |
|
| 1,779,010 |
|
| (257,871 | ) |
Investment securities - tax-exempt |
| 3.15 |
|
| 3.13 |
|
| 0.02 |
|
| 122,534,840 |
|
| 126,212,075 |
|
| (3,677,236 | ) |
| 761,313 |
|
| 779,305 |
|
| (17,992 | ) |
Total Earning Assets |
| 5.13 |
|
| 4.99 |
|
| 0.14 |
|
| 1,143,888,386 |
|
| 1,130,160,806 |
|
| 13,727,580 |
|
| 14,312,639 |
|
| 13,831,485 |
|
| 481,154 |
|
Interest bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand |
| 0.46 |
|
| 0.45 |
|
| 0.01 |
|
| 311,472,406 |
|
| 296,266,309 |
|
| 15,206,097 |
|
| 353,708 |
|
| 327,900 |
|
| 25,809 |
|
Savings and Money Market |
| 0.99 |
|
| 0.68 |
|
| 0.31 |
|
| 310,932,357 |
|
| 313,686,020 |
|
| (2,753,663 | ) |
| 756,848 |
|
| 530,266 |
|
| 226,581 |
|
Time deposits - Retail |
| 3.81 |
|
| 3.48 |
|
| 0.33 |
|
| 196,640,865 |
|
| 149,936,832 |
|
| 46,704,032 |
|
| 1,847,462 |
|
| 1,296,316 |
|
| 551,146 |
|
Total interest bearing deposits |
| 1.46 |
|
| 1.14 |
|
| 0.32 |
|
| 819,045,627 |
|
| 759,889,161 |
|
| 59,156,466 |
|
| 2,958,018 |
|
| 2,154,482 |
|
| 803,536 |
|
Federal home Loan Bank advances |
| 4.41 |
|
| - |
|
| 4.41 |
|
| 20,444,444 |
|
| - |
|
| 20,444,444 |
|
| 225,558 |
|
| - |
|
| 225,558 |
|
Other borrowings |
| 4.26 |
|
| 4.52 |
|
| (0.26 | ) |
| 30,444,253 |
|
| 79,895,745 |
|
| (49,451,491 | ) |
| 323,928 |
|
| 913,618 |
|
| (589,691 | ) |
Total borrowed funds |
| 4.32 |
|
| 4.52 |
|
| (0.20 | ) |
| 50,888,698 |
|
| 79,895,745 |
|
| (29,007,047 | ) |
| 549,486 |
|
| 913,618 |
|
| (364,132 | ) |
Total interest-bearing liabilities |
| 1.63 |
|
| 1.46 |
|
| 0.17 |
|
| 869,934,325 |
|
| 839,784,906 |
|
| 30,149,419 |
|
| 3,507,504 |
|
| 3,068,101 |
|
| 439,403 |
|
Net interest rate spread |
| 3.50 |
|
| 3.53 |
|
| (0.03 | ) |
|
|
|
|
|
|
|
|
|
| 10,805,135 |
|
| 10,763,384 |
|
| 41,750 |
|
Effect of non-interest bearing deposits |
| (0.34 | ) |
| (0.33 | ) |
| (0.01 | ) |
| 228,003,919 |
|
| 247,414,963 |
|
| (19,411,044 | ) |
|
|
|
|
|
|
|
|
|
Cost of funds |
| 1.29 |
|
| 1.13 |
|
| 0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin |
| 3.89 |
|
| 3.90 |
|
| (0.01 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
JD BANCSHARES, INC. AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL INFORMATION
Financial Ratios
| For the Qtr |
|
| For the Qtr |
|
| For the Qtr |
| ||||
Performance Ratios |
|
|
|
|
|
|
|
|
| |||
Return on Average Assets (ROA) |
|
| 1.00 | % |
|
| 1.08 | % |
|
| 1.26 | % |
ROA based on Pre-tax, pre-provision operating income |
|
| 1.23 | % |
|
| 1.30 | % |
|
| 1.28 | % |
Return on Average Equity (ROE) |
|
| 14.17 | % |
|
| 14.50 | % |
|
| 19.37 | % |
ROE based on Pre-tax, pre-provision operating income |
|
| 17.49 | % |
|
| 17.54 | % |
|
| 19.67 | % |
Earnings per Share |
| $ | 0.85 |
|
| $ | 0.95 |
|
| $ | 1.07 |
|
Net Interest Margin |
|
| 3.89 | % |
|
| 3.82 | % |
|
| 3.90 | % |
Efficiency Ratio ** |
|
| 72.02 | % |
|
| 70.04 | % |
|
| 71.37 | % |
Non-Interest Income as a % of Avg. Assets** |
|
| 0.90 | % |
|
| 0.92 | % |
|
| 0.93 | % |
Non-Interest Expense as a % of Avg. Assets** |
|
| 3.35 | % |
|
| 3.21 | % |
|
| 3.37 | % |
| As of |
|
| As of |
| |||
Bank Level Capital Ratios: |
|
|
|
|
|
| ||
Tier 1 Leverage Ratio |
|
|
|
| 11.34 | % | ||
Common Equity Tier 1 Ratio |
|
|
|
| 16.25 | % | ||
Tier 1 Risk-Based Capital Ratio |
|
|
|
| 16.25 | % | ||
Total Risk-Based Capital Ratio |
|
|
|
| 17.35 | % | ||
Company: |
|
|
|
|
|
|
| |
Tangible Equity / Total Assets |
|
| 6.99 | % |
|
| 6.57 | % |
Tangible Book Value per Share |
| $ | 24.11 |
|
| $ | 22.89 |
|
Reconcilement of GAAP to Pre-tax, Pre-Provision Operating Income:
| For the Qtr |
|
| For the Qtr |
|
| For the Qtr |
| ||||
Net Income (GAAP) |
| $ | 2,925,651 |
|
| $ | 3,245,496 |
|
| $ | 3,652,396 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Provision for Loan Losses |
|
| 35,177 |
|
|
| 145,660 |
|
|
| (685,588 | ) |
Net (Gain) Loss on OREO |
|
| 97,356 |
|
|
| 94,074 |
|
|
| 12,164 |
|
Net (Gain) Loss on Securities |
|
| - |
|
|
| - |
|
|
| - |
|
Non-recurring Revenue |
|
| - |
|
|
| - |
|
|
| - |
|
Non-recurring Expenses |
|
| - |
|
|
| - |
|
|
| - |
|
Income Tax Expense |
|
| 554,257 |
|
|
| 441,471 |
|
|
| 730,273 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Pre-tax, Pre-Provision Operating Income |
| $ | 3,612,441 |
|
| $ | 3,926,701 |
|
| $ | 3,709,245 |
|
** Non-recurring items are eliminated for this ratio
SOURCE: JD Bancshares, Inc.
View the original press release on ACCESS Newswire