PR Newswire
MIDDLETOWN, Md., Oct. 25, 2022
MIDDLETOWN, Md., Oct. 25, 2022 /PRNewswire/ -- Community Heritage Financial, Inc. (the "Company") (OTC PK: CMHF), the parent company of Middletown Valley Bank ("MVB" or the "Bank"), announced today that for the nine months ended September 30, 2022 the Company earned net income of $5.41 million or $2.40 per share, an increase of $653 thousand or 13.7% compared to net income of $4.76 million or $2.11 per share for the nine months ended September 30, 2021. Third quarter 2022 net income was $1.52 million or $0.68 per share, a decrease of $550 thousand compared to second quarter 2022 net income of $2.07 million and a decrease of $737 thousand compared to $2.26 million for the third quarter of 2021.
Balance sheet growth remained strong during the third quarter with total assets growing by $37.1 million, up from $872.6 million as of June 30, 2022 to $909.7 million as of September 30, 2022. Total assets were up $91.8 million on a year-to-date basis for 2022 compared to $817.9 million as of December 31, 2021. The asset growth for the quarter and for the year has been driven by strong loan growth. Total loans grew $34.5 million from $692.8 million as of June 30, 2022 to $727.3 million as of September 30, 2022 and are up $129.3 million (excluding PPP loans) from December 31, 2021. Due to rapidly rising market rates and a decline in liquidity within the economy due to higher inflation, the third quarter saw increased competition for core deposit dollars within the banking industry. Overall funding for the balance sheet and loan growth as noted previously has come from: 1) the deployment of cash, with cash balances going from $41.3 million as of December 31, 2021 to $15.8 million as of September 30, 2022, 2) deposit growth of $41.6 million, with deposit balances increasing from $736.7 million as of December 31, 2021 to $778.3 million as of September 30, 2022 and 3) an increase in short-term borrowing from zero outstanding at December 31, 2021 and $5.0 million as of June 30, 2022 to $53.0 million as of September 30, 2022.
Earnings for the third quarter were impacted by increased interest expense related to the balance sheet funding as noted above. Interest expense increased from $630 thousand in the second quarter of 2022 to $1.3 million for the third quarter of 2022. While funding costs increased, this was largely off-set by increased interest income directly related to the strong loan growth noted above and by the repricing of variable rate loan products within the portfolio, which were tied to the Fed rate increases during the quarter. While net interest margin dropped quarter over quarter from 3.45% in the second quarter of 2022 to 3.35% in the third quarter of 2022, earning asset volumes helped to push overall net interest income higher for the quarter. Most of the decrease in earnings comparing third quarter 2022 to second quarter 2022 can be attributed to lower non-interest income, down $133 thousand due to a slow-down in mortgage activity related to rising rates, and increased operating expenses, up $727 thousand for the quarter, related to higher employee costs, data processing expense and other operating expenses. Management continues to recognize the importance of the employee base to the success of the Company and in a proactive move to reward all employees and to help off-set higher cost of living due to high inflation, the Company increased salaries by 5% effective July 1, 2022 to all employees throughout the organization. Increased communications expense related to volume and technology upgrades contributed to increased data processing expense on a quarter over quarter basis, up $126 thousand comparing the third quarter to second quarter 2022. "Other" operating expense increased $372 thousand when comparing third quarter 2022 to second quarter 2022. The second quarter expense was lower than normal due to a one-time credit adjustment to the provision for off-balance sheet credit lines of approximately $356 thousand to better represent unused line commitments. Income tax expense was also slightly higher during the third quarter due to small adjustments related to the effective tax rate and deferred tax calculations.
In summary, strong earning asset growth for the quarter helped to off-set funding cost pressure and lower secondary mortgage revenue; however, higher operating expenses, due in part to a one-time credit in the second quarter, resulted in lower overall earnings for the third quarter of 2022 when compared to second quarter 2022 results. Year-to-date through September 30, 2022 the Company has recorded net income of $5.4 million, the highest first nine-month earnings in the history of the Company.
Subsequent Events:
On October 3, 2022 the Company announced the closing of its underwritten public offering of 600,000 shares of common stock at a public offering price of $21.00 per share. The offering resulted in gross proceeds to the Company of approximately $12.6 million. The net proceeds to the Company, after deducting underwriting discount and estimated offering expenses was approximately $11.4 million.
The Company is also providing an update on its previously reported data security incident. On October 1, 2022, the Bank determined there was unauthorized access to a portion of its information technology system. Within hours of the detection of the event, the Bank implemented a series of containment and remediation measures to address the situation. The Bank also launched an investigation and engaged legal counsel, a computer forensic firm and other incident response professionals. In connection with the investigation, the Bank subsequently became aware that the incident impacted files containing certain customer information. The Bank is currently notifying all individuals identified to date, consistent with applicable laws whose information may have been impacted, including Bank customers and others whose information was contained in those files. All impacted individuals will be offered free credit monitoring and identity theft protection services. Currently, the Company does not believe that this data security incident will have a material adverse impact on its financial condition or results of operation.
Quarterly Highlights – 3Q22 vs 2Q22
Quarterly Highlights – 3Q22 vs 3Q21
Dividend
A dividend of $0.04 per share was declared by the Board of Directors on October 21, 2022, for stockholders of record as of November 4, 2022, and payable on November 11, 2022.
Community Heritage Financial, Inc.
Robert E. (BJ) Goetz, Jr.
President & Chief Executive Officer
301-371-3055
Community Heritage Financial, Inc. and Subsidiaries | |||||||||||
Consolidated Balance Sheets | |||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | |||||||
2022 | 2022 | 2022 | 2021 | 2021 | |||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Audited) | (Unaudited) | |||||||
Assets | |||||||||||
Cash and due from banks | $ | 15,829,569 | $ | 15,495,064 | $ | 34,704,104 | $ | 41,255,045 | $ | 55,559,304 | |
Total cash and cash equivalents | 15,829,569 | 15,495,064 | 34,704,104 | 41,255,045 | 55,559,304 | ||||||
Securities available-for-sale, at fair value | 39,352,159 | 38,181,195 | 143,435,198 | 144,019,313 | 130,430,620 | ||||||
Securities held to maturity | 102,703,746 | 104,434,552 | - | - | - | ||||||
Total securities | 142,055,905 | 142,615,747 | 143,435,198 | 144,019,313 | 130,430,620 | ||||||
Equity securities, at cost | 2,281,400 | 593,900 | 406,400 | 337,700 | 337,700 | ||||||
Loans | 727,346,209 | 692,810,899 | 643,877,606 | 610,501,481 | 570,726,817 | ||||||
Less allowance for loan loss | 7,524,423 | 7,097,516 | 6,492,858 | 6,499,690 | 6,071,485 | ||||||
Loans, net | 719,821,786 | 685,713,383 | 637,384,748 | 604,001,791 | 564,655,332 | ||||||
Loans held for sale | 2,536,184 | 2,729,626 | 4,043,863 | 5,423,358 | 7,962,808 | ||||||
Premises and equipment, net | 6,594,337 | 6,528,753 | 6,673,970 | 6,771,220 | 6,858,448 | ||||||
Right-of-use assets | 2,989,453 | 2,085,283 | 2,191,459 | 2,300,829 | 2,417,317 | ||||||
Accrued interest receivable | 2,124,769 | 2,263,562 | 2,067,109 | 1,971,018 | 1,737,650 | ||||||
Deferred tax assets | 5,353,435 | 4,917,422 | 4,916,198 | 2,140,827 | 2,007,012 | ||||||
Bank-owned life insurance | 6,746,834 | 6,475,884 | 6,484,376 | 6,475,067 | 6,442,566 | ||||||
Goodwill | 1,656,507 | 1,656,507 | 1,656,507 | 1,656,507 | 1,656,507 | ||||||
Intangible assets | - | - | - | 695 | 2,778 | ||||||
Other Assets | 1,748,574 | 1,487,765 | 1,597,527 | 1,556,354 | 1,715,323 | ||||||
Total Assets | $ | 909,738,753 | $ | 872,562,896 | $ | 845,561,459 | $ | 817,909,724 | $ | 781,783,365 | |
Liabilities and Stockholders' Equity | |||||||||||
Liabilities | |||||||||||
Deposits: | |||||||||||
Non-interest-bearing demand | $ | 277,747,419 | $ | 294,684,219 | $ | 287,579,008 | $ | 272,399,626 | $ | 254,056,956 | |
Interest-bearing | 500,526,922 | 496,127,473 | 482,651,234 | 464,285,444 | 444,489,020 | ||||||
Total Deposits | 778,274,341 | 790,811,692 | 770,230,242 | 736,685,070 | 698,545,976 | ||||||
Federal home loan bank advances | 53,000,000 | 5,000,000 | - | - | - | ||||||
Subordinated debt, net | 14,820,606 | 14,798,182 | 14,775,758 | 14,753,333 | 14,730,909 | ||||||
Other borrowings | - | - | (687) | 1,887,060 | 2,629,280 | ||||||
Lease liabilities | 3,052,126 | 2,155,281 | 2,259,527 | 2,367,676 | 2,480,107 | ||||||
Accrued interest payable | 382,450 | 176,479 | 396,806 | 189,842 | 409,261 | ||||||
Other liabilities | 7,252,244 | 6,930,947 | 6,839,814 | 5,071,852 | 7,099,442 | ||||||
Total Liabilities | 856,781,767 | 819,872,581 | 794,501,460 | 760,954,833 | 725,894,975 | ||||||
Shareholders' Equity | |||||||||||
Common stock, par value $.01;shares authorized 10,000,000; shares issued | |||||||||||
and outstanding, 2,251,320. | 22,513 | 22,513 | 22,513 | 22,513 | 22,513 | ||||||
Additional paid-in-capital | 28,580,504 | 28,566,129 | 28,551,754 | 28,537,379 | 28,523,004 | ||||||
Retained earnings | 34,429,771 | 32,999,658 | 31,019,099 | 29,288,449 | 28,121,441 | ||||||
Accumulated other comprehensive (loss) | (10,075,802) | (8,897,985) | (8,533,367) | (893,450) | (778,568) | ||||||
Total Shareholders' Equity | 52,956,986 | 52,690,315 | 51,059,999 | 56,954,891 | 55,888,390 | ||||||
Total Liabilities and Stockholders' Equity | $ | 909,738,753 | $ | 872,562,896 | $ | 845,561,459 | $ | 817,909,724 | $ | 781,783,365 | |
Community Heritage Financial, Inc. and Subsidiaries | |||||||||||
Consolidated Statements of Income | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | Nine Months Ended | ||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | |||||||
2022 | 2022 | 2021 | 2022 | 2021 | |||||||
Interest Income | |||||||||||
Loans, including fees | $ | 7,656,443 | $ | 6,840,541 | $ | 6,407,015 | $ | 20,859,443 | $ | 19,241,739 | |
Securities | 729,659 | 704,665 | 436,526 | 2,076,853 | 1,088,144 | ||||||
Fed funds sold and other | 42,699 | 17,834 | 26,859 | 75,037 | 40,685 | ||||||
Total interest income | 8,428,801 | 7,563,040 | 6,870,400 | 23,011,333 | 20,370,568 | ||||||
Interest Expense | |||||||||||
Deposits | 886,091 | 351,887 | 427,313 | 1,571,957 | 1,370,982 | ||||||
Borrowed funds | 155,208 | 16,173 | - | 171,381 | 947 | ||||||
Subordinated debt | 238,050 | 238,049 | 238,049 | 714,148 | 714,148 | ||||||
Other Interest Expense | 23,768 | 23,875 | 45,324 | 80,376 | 167,823 | ||||||
Total interest expense | 1,303,117 | 629,984 | 710,686 | 2,537,862 | 2,253,900 | ||||||
Net interest income | 7,125,684 | 6,933,056 | 6,159,714 | 20,473,471 | 18,116,668 | ||||||
Provision for (recovery of) loan losses | 423,907 | 577,632 | (243,346) | 1,009,842 | 2,652,690 | ||||||
Net interest income after provision for (recovery of) loan losses | 6,701,777 | 6,355,424 | 6,403,060 | 19,463,629 | 15,463,978 | ||||||
Non-interest income | |||||||||||
Service charges on deposits | 201,836 | 196,519 | 180,225 | 556,446 | 555,060 | ||||||
Earnings bank owned life insurance | 12,659 | (16,784) | 40,956 | (3,107) | 137,952 | ||||||
Gain sale of fixed assets | - | 16,508 | - | 16,508 | 1,500 | ||||||
Gain sale of securities | - | - | - | - | 196,091 | ||||||
Mortgage loan income activity | 737,355 | 878,041 | 1,252,561 | 2,397,222 | 4,026,646 | ||||||
Other non-interest income | 225,600 | 236,352 | 211,864 | 725,493 | 585,771 | ||||||
Total non-interest income | 1,177,450 | 1,310,636 | 1,685,606 | 3,692,562 | 5,503,020 | ||||||
Non-interest expense | |||||||||||
Salaries and employee benefits | 3,295,141 | 3,068,690 | 2,967,511 | 9,314,325 | 8,430,445 | ||||||
Occupancy and equipment | 760,527 | 771,166 | 708,358 | 2,301,217 | 2,091,761 | ||||||
Legal and professional fees | 187,301 | 161,210 | 155,208 | 529,207 | 474,478 | ||||||
Advertising | 142,327 | 149,740 | 130,244 | 475,271 | 417,594 | ||||||
Data processing | 726,602 | 600,583 | 544,371 | 1,849,786 | 1,637,674 | ||||||
FDIC premiums | 137,991 | 142,860 | 93,840 | 416,434 | 317,599 | ||||||
Loss sale of securities | - | - | - | - | 17,826 | ||||||
Other intangible amortization | - | - | 2,083 | 695 | 6,250 | ||||||
Other | 443,659 | 72,045 | 409,500 | 864,825 | 1,008,063 | ||||||
Total non-interest expense | 5,693,548 | 4,966,294 | 5,011,115 | 15,751,760 | 14,401,690 | ||||||
Income before taxes | 2,185,679 | 2,699,766 | 3,077,551 | 7,404,431 | 6,565,308 | ||||||
Income tax expense | 665,512 | 629,153 | 820,160 | 1,992,950 | 1,807,083 | ||||||
Net Income | $ | $1,520,167 | $ | $2,070,613 | $ | $2,257,391 | $ | $5,411,481 | $ | $4,758,225 | |
Basic earnings per share | $ | 0.68 | $ | 0.92 | $ | 1.00 | $ | 2.40 | $ | 2.11 | |
Diluted earnings per share | $ | 0.67 | $ | 0.92 | $ | 1.00 | $ | 2.40 | $ | 2.11 | |
Community Heritage Financial, Inc. and Subsidiaries | ||||||||||
Selected Financial Data | ||||||||||
Income Statement Review | ||||||||||
For the Three Months Ended | Nine Months Ended | |||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | ||||||
2022 | 2022 | 2021 | 2022 | 2021 | ||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||
Interest Income | $ | 8,428,801 | $ | 7,563,040 | $ | 6,870,400 | 23,011,333 | 20,370,568 | ||
Interest Expense | 1,303,117 | 629,984 | 710,686 | 2,537,862 | 2,253,900 | |||||
Net interest income | 7,125,684 | 6,933,056 | 6,159,714 | 20,473,471 | 18,116,668 | |||||
Provision expense (recovery) | 423,907 | 577,632 | (243,346) | 1,009,842 | 2,652,690 | |||||
Net interest income after provision (recovery) | $ | 6,701,777 | $ | 6,355,424 | $ | 6,403,060 | 19,463,629 | 15,463,978 | ||
Non-interest income | $ | 1,177,450 | $ | 1,310,636 | $ | 1,685,606 | 3,692,562 | 5,503,020 | ||
Non-interest expense | 5,693,548 | 4,966,294 | 5,011,115 | 15,751,760 | 14,401,690 | |||||
Yield on interest-earning assets | 3.84 % | 3.64 % | 3.71 % | 3.68 % | 3.88 % | |||||
Cost of interest-bearing liabilities | 0.96 % | 0.51 % | 0.63 % | 0.67 % | 0.70 % | |||||
Efficiency ratio | 68.57 % | 60.24 % | 63.85 % | 65.18 % | 60.95 % | |||||
Balance Sheet Review | ||||||||||
September 30, | June 30, | September 30, | ||||||||
2022 | 2022 | 2021 | ||||||||
(Unaudited) | (Unaudited) | (Unaudited) | ||||||||
Total assets | $ | 909,738,753 | $ | 872,562,896 | $ | 781,783,365 | ||||
Loans, net of reserve | 719,821,786 | 685,713,383 | 564,655,332 | |||||||
Goodwill & intangibles | 1,656,507 | 1,656,507 | 1,659,285 | |||||||
Deposits | 778,274,341 | 790,811,692 | 698,545,976 | |||||||
Shareholder's equity | 52,956,986 | 52,690,315 | 55,888,390 | |||||||
Asset Quality Review | ||||||||||
Non-accrual loans | $ | 969,229 | $ | 997,403 | $ | 497,762 | ||||
Non-accrual troubled debt restructured | 864,845 | 882,797 | 973,405 | |||||||
Non-performing assets | 1,834,074 | 1,880,200 | 1,471,167 | |||||||
Trouble debt restructured loans still accruing | 748,284 | 751,922 | 962,517 | |||||||
Non-performing assets to total assets | 0.20 % | 0.22 % | 0.19 % | |||||||
Non-performing assets to total loans | 0.25 % | 0.27 % | 0.25 % | |||||||
Summary of Operating Results | ||||||||||
For the Three Months Ended | For the Nine Months Ended | |||||||||
September 30, | September 30, | September 30, | September 30, | |||||||
2022 | 2021 | 2022 | 2021 | |||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||
Pre-allowance for Loan Loss provision (recovery), pre-tax net income | $ | 2,609,586 | $ | 2,834,205 | $ | 8,414,273 | $ | 9,217,998 | ||
Allowance for loan loss provision (recovery), pre-tax | 423,907 | (243,346) | 1,009,842 | 2,652,690 | ||||||
Tax expense | 665,512 | 820,160 | 1,992,950 | 1,807,083 | ||||||
Net Income | $ | 1,520,167 | $ | 2,257,391 | $ | 5,411,481 | $ | 4,758,225 | ||
(dollars in thousands) | ||||||||||
Charge-offs | $ | - | $ | 53,561 | $ | 7,108 | $ | 4,654,935 | ||
(Recoveries) | (3,000) | (549,556) | (40,669) | (578,168) | ||||||
Net (recoveries) charge-offs | $ | (3,000) | $ | (495,995) | $ | (33,561) | $ | 4,076,767 | ||
Per Common Share Data | ||||||||||
Common shares outstanding | 2,251,320 | 2,251,320 | 2,251,320 | 2,251,320 | ||||||
Weighted average shares outstanding | 2,251,320 | 2,251,320 | 2,251,320 | 2,251,320 | ||||||
Weighted average shares outstanding (diluted) | 2,253,309 | 2,253,082 | 2,253,148 | 2,251,320 | ||||||
Basic earnings per share | $ | 0.68 | $ | 1.00 | $ | 2.40 | $ | 2.11 | ||
Diluted earnings per share | $ | 0.67 | $ | 1.00 | $ | 2.40 | $ | 2.11 | ||
Dividend declared | $ | 0.04 | $ | 0.04 | $ | 0.12 | $ | 0.12 | ||
Book value per share | $ | 23.52 | $ | 24.82 | $ | 23.52 | $ | 24.82 | ||
Tangible book value per share | $ | 22.79 | $ | 24.09 | $ | 22.79 | $ | 24.09 | ||
Selected Financial Ratios (unaudited) | ||||||||||
Return on average assets | 0.68 | % | 1.17 | % | 0.85 | % | 0.87 | % | ||
Return on average equity | 11.33 | % | 15.66 | % | 13.33 | % | 11.38 | % | ||
Allowance for loan losses to total loans | 1.03 | % | 1.06 | % | 1.03 | % | 1.06 | % | ||
Allowance for loan loss to total loans (excluding PPP loans) | 1.03 | % | 1.10 | % | 1.03 | % | 1.10 | % | ||
Non-performing assets to total loans | 0.25 | % | 0.25 | % | 0.25 | % | 0.25 | % | ||
Non-performing assets to total loans (excluding PPP) | 0.25 | % | 0.26 | % | 0.25 | % | 0.26 | % | ||
Net Charge-offs to total loans | 0.00 | % | -0.09 | % | 0.00 | % | 0.70 | % | ||
Common equity tier 1 (CET1) capital | 10.71 | % | 10.74 | % | 10.71 | % | 10.74 | % | ||
Tier1 capital | 10.71 | % | 10.74 | % | 10.71 | % | 10.74 | % | ||
Total risk based capital | 11.86 | % | 11.88 | % | 11.86 | % | 11.88 | % | ||
Tier-1 leverage ratio | 8.50 | % | 8.86 | % | 8.50 | % | 8.86 | % | ||
Average equity to average assets | 5.98 | % | 7.49 | % | 6.33 | % | 7.65 | % | ||
Tangible Common Equity/Tangible Common Assets | 5.65 | % | 6.95 | % | 5.65 | % | 6.95 | % | ||
Net interest margin (bank only) | 3.35 | % | 3.45 | % | 3.38 | % | 3.61 | % | ||
Loans to deposits - (EOP) | 93.78 | % | 81.70 | % | 93.78 | % | 81.70 | % | ||
View original content to download multimedia:https://www.prnewswire.com/news-releases/community-heritage-financial-inc-reports-earnings-for-the-third-quarter-of-2022-301659147.html
SOURCE Community Heritage Financial, Inc.