Stewardship Financial Corporation
Selected Consolidated Financial Information
(dollars in thousands, except per share amounts)
March 31, December 31, March 31,
2009 2008 2008
--------- ------------- ---------
Selected Financial Condition Data:
Cash and cash equivalents $ 11,820 $ 12,814 $ 16,533
Securities available for sale 106,577 90,023 88,242
Securities held to maturity 70,842 48,856 37,410
FHLB Stock 3,032 2,420 2,558
Loans receivable:
Loans receivable, gross 437,196 439,656 425,791
Allowance for loan losses (5,324) (5,166) (4,571)
Other, net (405) (387) (434)
--------- ------------- ---------
Loans receivable, net 431,467 434,103 420,786
Loans held for sale 1,968 394 2,246
Other assets 23,310 23,206 22,458
--------- ------------- ---------
Total assets $ 649,016 $ 611,816 $ 590,233
========= ============= =========
Total deposits $ 515,470 $ 506,531 $ 476,567
Other borrowings 50,500 36,900 41,425
Subordinated debentures 7,217 7,217 7,217
Securities sold under agreements to
repurchase 15,162 15,160 16,508
Other liabilities 7,087 3,212 6,378
Stockholders' equity 53,580 42,796 42,138
--------- ------------- ---------
Total liabilities and stockholders'
equity $ 649,016 $ 611,816 $ 590,233
========= ============= =========
Book value per common share $ 7.90 $ 7.70 $ 7.55
Equity to assets 8.26% 6.99% 7.14%
Asset Quality Data:
Nonaccrual loans $ 6,592 $ 4,230 $ 360
Loans past due 90 days or more and
accruing 414 353 703
Restructured loans 2,375 1,855 -
--------- ------------- ---------
Total nonperforming loans $ 9,381 $ 6,438 $ 1,063
========= ============= =========
Non-performing loans to total loans 2.15% 1.46% 0.25%
Non-performing loans to total assets 1.45% 1.05% 0.18%
Allowance for loan losses to
nonperforming loans 56.75% 80.24% 430.01%
Allowance for loan losses to total
gross loans 1.22% 1.18% 1.07%
All share data has been restated to include the effects of a 5% stock
dividend paid in November 2008.
Stewardship Financial Corporation
Selected Consolidated Financial Information
(dollars in thousands, except per share amounts)
For the three months ended
March 31,
--------------------------
2009 2008
------------ ------------
Selected Operating Data:
Interest income $ 8,473 $ 8,657
Interest expense 2,875 3,495
------------ ------------
Net interest and dividend income 5,598 5,162
Provision for loan losses 150 100
------------ ------------
Net interest and dividend income after
provision for loan losses 5,448 5,062
Non-interest income:
Fees and service charges 396 295
Bank owned life insurance 83 81
Gain on sales of mortgage loans 11 55
Gain on calls and sales of securities 39 41
Merchant processing 118 369
Other 60 135
------------ ------------
Total non-interest income 707 976
Non-interest expenses:
Salaries and employee benefits 2,059 2,016
Occupancy, net 472 449
Equipment 265 273
Data processing 305 308
Advertising 83 104
FDIC insurance premium 170 73
Charitable contributions 171 162
Merchant processing 108 325
Other 775 769
------------ ------------
Total non-interest expenses 4,408 4,479
------------ ------------
Income before income taxes 1,747 1,559
Income tax expense 560 498
------------ ------------
Net income 1,187 1,061
Dividends on preferred stock 84 -
------------ ------------
Net income available to common stockholders $ 1,103 $ 1,061
============ ============
Weighted avg. no. of diluted common shares 5,557,098 5,591,517
Diluted earnings per common share $ 0.20 $ 0.19
Return on average common equity 10.48% 10.30%
Return on average assets 0.76% 0.74%
Yield on average interest-earning assets 5.81% 6.52%
Cost of average interest-bearing liabilities 2.39% 3.29%
------------ ------------
Net interest rate spread 3.42% 3.23%
============ ============
Net interest margin 3.87% 3.94%
All share data has been restated to include the effects of a 5% stock
dividend paid in November 2008.
Contact Information: Contact: Claire M. Chadwick SVP and Chief Financial Officer 630 Godwin Avenue Midland Park, NJ 07432 201-444-7100