EX-99.1 2 v310753_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

Shore Bancshares, Inc.

18 E. Dover Street

Easton, Maryland 21601

Phone 410-763-7800

PRESS RELEASE

Shore Bancshares Reports First Quarter 2012 Financial Results

Easton, Maryland (04/24/2012) - Shore Bancshares, Inc. (NASDAQ - SHBI) reported a net loss of $3.0 million or $(0.36) per diluted common share for the first quarter of 2012, compared to net income of $325 thousand or $0.04 per diluted common share for the fourth quarter of 2011, and a net loss of $1.1 million or $(0.13) per diluted common share for the first quarter of 2011. For the first quarter of 2012, the Company recorded a provision for credit losses of $8.4 million, which was $4.4 million higher than the provision recorded for the fourth quarter of 2011 and $2.0 million higher than the provision recorded for the first quarter of 2011.

“Two main challenges dominated our agenda during the first quarter, as has been the case for several quarters now. We continued to push known problem loans through the resolution pipeline toward final charge-off and removal from our balance sheet, and we also continued to evaluate and monitor certain existing loans to set aside appropriate reserves,” said W. Moorhead Vermilye, chief executive officer. “Accordingly, during the quarter we recorded an $8.4 million provision for possible credit losses, which was more than twice the amount we set aside during the linked fourth quarter and about 30% higher than the first quarter a year ago. Notably, over 50% of the $9.1 million of problem credit charge-offs we incurred during the quarter were attributable to a single large real estate related borrower, where we made the tough decision to move the relationship off of our books. Thus, substantially higher credit-related costs were the primary reason we reported a loss for the quarter, even as our underlying day-to-day community banking activities produced consistent, dependable operating revenue. Total deposits increased 4.2% on a year-over-year basis and, notably, core noninterest-bearing deposits were up 17.4% year-over-year. This growth reflects the effective cross-selling efforts of our experienced branch staff, as well as the confidence in our banks that Delmarva residents continue to exhibit during this very tough and disappointing economic cycle.”

“We haven’t yet seen a clear upturn in sight for the real estate driven micro-economy across our footprint. This scenario is testing the resilience of the best and strongest borrowers at banks across our competitive landscape. Fortunately, we remain a well-capitalized institution and our strong capital base is enabling us to move aggressively to fund the costs we must incur to resolve our problem loans, which should ultimately position us favorably vis-à-vis our smaller local competitors when the economy finally turns,” said Vermilye.

The Company’s return on average assets for the first quarter of 2012 was (1.05)%, compared to 0.11% and (0.39)% for the quarters ended December 31, 2011 and March 31, 2011, respectively. The return on average stockholders’ equity was (10.04)% for the first quarter of 2012, compared to 1.07% for the fourth quarter of 2011 and (3.59)% for the first quarter of 2011. The return on average tangible equity was (11.33)% for the first quarter of 2012, compared to 1.53% for the fourth quarter of 2011 and (3.92)% for the first quarter of 2011.

Page 2 of 11

Total assets were $1.170 billion at March 31, 2012, a 1.0% increase when compared to the $1.158 billion at the end of 2011. Total loans decreased 2.6% to $819.0 million while total earning assets increased 1.0% to $1.093 billion when compared to December 31, 2011. Total deposits increased 1.8% to $1.028 billion while total stockholders’ equity decreased 2.2% from the end of 2011. The ratio of average equity to average assets was 10.49% and 10.83% for the first three months of 2012 and 2011, respectively, while the ratio of average tangible equity to average tangible assets was 9.19% and 9.35% for the first three months of 2012 and 2011, respectively. Capital levels remain well above regulatory minimums to be considered well-capitalized.

Review of Quarterly Financial Results

Net interest income was $9.2 million for the first quarter of 2012, compared to $9.8 million for the fourth quarter of 2011 and $9.9 million for the first quarter of 2011. The decrease in net interest income when compared to the fourth quarter of 2011 and the first quarter of 2011 was primarily due to lower yields earned on average earning assets and a decline in higher-yielding average loan balances. The Company’s net interest margin was 3.42% for the first quarter of 2012, 3.60% for the fourth quarter of 2011 and 3.79% for the first quarter of 2011.

As previously mentioned, the provision for credit losses was $8.4 million for the three months ended March 31, 2012. The comparable amounts were $4.0 million and $6.4 million for the three months ended December 31, 2011 and March 31, 2011, respectively. The ratio of the allowance for credit losses to period-end loans was 1.65% at March 31, 2012, compared to 1.70% at December 31, 2011 and 1.97% at March 31, 2011. Management believes that the provision for credit losses and the resulting allowance were adequate to provide for probable losses in our loan portfolio at March 31, 2012.

The level of provision for credit losses was primarily in response to loan charge-offs. Net charge-offs were $9.1 million for the first quarter of 2012, compared to $3.3 million for the fourth quarter of 2011 and $3.1 million for the first quarter of 2011. A large portion of the loan charge-offs during the first quarter of 2012 was from one real estate loan relationship. The ratio of quarter-to-date annualized net charge-offs to average loans was 4.40% for the first quarter of 2012, compared to 1.53% for the fourth quarter of 2011 and 1.44% for the first quarter of 2011. When compared to the end of 2011, nonperforming assets at March 31, 2012 increased $5.9 million, of which $4.8 million was due to an increase in accruing troubled debt restructurings. When compared to March 31, 2011, nonperforming assets at March 31, 2012 increased $7.3 million, of which $6.6 million was due to an increase in other real estate owned. The ratio of nonperforming assets to total assets was 8.09% at March 31, 2012, compared to 7.66% at December 31, 2011 and 7.72% at March 31, 2011.

Total noninterest income for the first quarter of 2012 increased $555 thousand, or 13.8%, when compared to the fourth quarter of 2011 and $179 thousand, or 4.1%, when compared to the first quarter of 2011. The increase when compared to the fourth quarter of 2011 was primarily a result of higher insurance agency commissions of $628 thousand, due to contingency payments which are typically received in the first quarter of each year and are based on the prior year’s performance. The increase in insurance agency commissions was partially offset by a decline in investment securities gains of $128 thousand that were recorded in the fourth quarter of 2011. The increase in noninterest income during the first quarter of 2012 when compared to the first quarter of 2011 was primarily due to an increase in insurance agency commissions of $179 thousand, resulting from higher contingency payments.

Total noninterest expense for the first quarter of 2012 increased $1.1 million, or 11.6%, when compared to the fourth quarter of 2011. Other employee benefits increased $247 thousand mainly due to higher payroll taxes ($170 thousand) and group insurance costs ($65 thousand). Occupancy expense increased

Page 3 of 11

$124 thousand, which included costs incurred to make changes to the headquarters building of The Avon-Dixon Agency, LLC, one of our insurance producer firms, in order to relocate employees to a central location. Other noninterest expenses increased $516 thousand mainly due to higher expenses related to collection and other real estate owned activities ($197 thousand), employee training ($102 thousand), primarily on the use of upgraded insurance software, and the provision for off-balance sheet commitments ($219 thousand).

Total noninterest expense for the first quarter of 2012 increased $607 thousand, or 6.1%, when compared to the first quarter of 2011. Salaries and wages increased $170 thousand and other noninterest expenses increased $713 thousand primarily due to higher expenses related to other real estate owned activities and the previously-mentioned employee training and provision for off-balance sheet commitments. Partially offsetting these increases were lower data processing expenses of $185 thousand due to nonrecurring charges relating to the merger of The Felton Bank into CNB during the first quarter of 2011, and FDIC insurance premiums of $187 thousand.

Shore Bancshares Information

Shore Bancshares, Inc. is a financial holding company headquartered in Easton, Maryland and is the largest independent bank holding company located on Maryland’s Eastern Shore. It is the parent company of two banks, The Talbot Bank of Easton, Maryland, and CNB; three insurance producer firms,

The Avon-Dixon Agency, LLC, Elliott Wilson Insurance, LLC and Jack Martin and Associates, Inc; a wholesale insurance company, TSGIA, Inc; two insurance premium finance companies, Mubell Finance, LLC and ESFS, Inc; and a registered investment adviser firm, Wye Financial Services, LLC. Shore Bancshares, Inc. engages in the mortgage broker business under the name “Wye Mortgage Group” through a minority series investment in an unrelated Delaware limited liability company. Additional information is available at www.shbi.com.

Forward-Looking Statements

This press release contains forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. Forward-looking statements do not represent historical facts, but statements about management’s beliefs, plans and objectives. These statements are evidenced by terms such as “anticipate,” “estimate,” “should,” “expect,” “believe,” “intend,” and similar expressions. Although these statements reflect management’s good faith beliefs and projections, they are not guarantees of future performance and they may not prove true. These projections involve risk and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements. For a discussion of these risks and uncertainties, see the section of the periodic reports filed by Shore Bancshares, Inc. with the Securities and Exchange Commission entitled “Risk Factors”.

For further information contact: W. Moorhead Vermilye, Chief Executive Officer, 410-763-7800

Shore Bancshares, Inc.					Page 4 of 11
Financial Highlights
(Dollars in thousands, except per share data)

	For the Three Months Ended
	March 31,
	2012			2011			Change
PROFITABILITY FOR THE PERIOD
Net interest income	$	9,195		$	9,862			(6.8	)%
Provision for credit losses		8,370			6,390			31.0
Noninterest income		4,574			4,395			4.1
Noninterest expense		10,498			9,891			6.1
Loss before income tax benefit		(5,099	)		(2,024	)		(151.9	)
Income tax benefit		(2,063	)		(941	)		(119.2	)
Net loss	$	(3,036	)	$	(1,083	)		(180.3	)

Return on average assets		(1.05	)%		(0.39	)%		(66	)bp
Return on average equity		(10.04	)		(3.59	)		(645	)
Return on average tangible equity (1)		(11.33	)		(3.92	)		(741	)
Net interest margin		3.42			3.79			(37	)
Efficiency ratio - GAAP		75.98			69.09			689
Efficiency ratio - Non-GAAP (1)		75.07			68.57			650


PER SHARE DATA
Basic net loss per common share	$	(0.36	)	$	(0.13	)		(176.9	)%
Diluted net loss per common share		(0.36	)		(0.13	)		(176.9	)
Dividends paid per common share		0.01			0.06			(83.3	)
Book value per common share at period end		14.02			14.32			(2.1	)
Tangible book value per common share at period end (1)		12.07			12.14			(0.6	)
Market value at period end		7.09			9.75			(27.3	)
Market range:
High		7.40			11.11			(33.4	)
Low		4.91			9.42			(47.9	)

PERIOD-END BALANCE SHEET DATA
Loans	$	819,015		$	884,715			(7.4	)%
Securities		127,149			106,920			18.9
Assets		1,169,721			1,131,334			3.4
Deposits		1,028,071			986,486			4.2
Stockholders' equity		118,584			120,926			(1.9	)

AVERAGE BALANCE SHEET DATA
Loans	$	832,585		$	887,531			(6.2	)%
Securities		134,037			106,235			26.2
Earning assets		1,088,106			1,062,164			2.4
Assets		1,159,566			1,131,259			2.5
Deposits		1,011,170			982,249			2.9
Stockholders' equity		121,658			122,466			(0.7	)

CAPITAL AND CREDIT QUALITY RATIOS
Average equity to average assets		10.49	%		10.83	%		(34	)bp
Average tangible equity to average tangible assets (1)		9.19			9.35			(16	)
Annualized net charge-offs to average loans		4.40			1.44			296
Allowance for credit losses to period-end loans		1.65			1.97			(32	)
Allowance for credit losses to nonaccrual loans		27.41			35.83			(842	)
Allowance for credit losses to nonperforming loans (2)		16.28			21.16			(488	)
Nonaccrual loans to total loans		6.03			5.51			52
Nonaccrual loans to total assets		4.22			4.31			(9	)
Nonperforming assets to total loans+other real estate and
other assets owned (3)		11.40			9.82			158
Nonperforming assets to total assets		8.09			7.72			37

(1)

See the reconciliation table on page 11 of 11.

(2)

Nonperforming loans include nonaccrual, 90 days past due and still accruing and accruing troubled debt restructurings.

(3)

Nonperforming assets include nonperforming loans and other real estate and other assets owned.

Shore Bancshares, Inc.		Page 5 of 11
Consolidated Balance Sheets
(In thousands, except per share data)

										March 31, 2012			March 31, 2012
	March 31,			December 31,			March 31,			compared to			compared to
	2012			2011			2011			December 31, 2011			March 31, 2011
ASSETS
Cash and due from banks	$	19,168		$	22,986		$	19,074			(16.6	)%		0.5	%
Interest-bearing deposits with other banks		130,641			99,776			31,311			30.9			317.2
Federal funds sold		16,190			4,980			39,597			225.1			(59.1	)
Investments available for sale (at fair value)		121,093			129,780			100,234			(6.7	)		20.8
Investments held to maturity		6,056			6,480			6,686			(6.5	)		(9.4	)

Loans		819,015			841,050			884,715			(2.6	)		(7.4	)
Less: allowance for credit losses		(13,544	)		(14,288	)		(17,471	)		(5.2	)		(22.5	)
Loans, net		805,471			826,762			867,244			(2.6	)		(7.1	)

Premises and equipment, net		15,243			14,662			14,304			4.0			6.6
Goodwill		12,454			12,454			13,678			-			(8.9	)
Other intangible assets, net		4,082			4,208			4,711			(3.0	)		(13.4	)
Other real estate and other assets owned, net		11,418			9,385			4,802			21.7			137.8
Other assets		27,905			26,720			29,693			4.4			(6.0	)

Total assets	$	1,169,721		$	1,158,193		$	1,131,334			1.0			3.4

LIABILITIES
Noninterest-bearing deposits	$	143,800		$	133,801		$	122,490			7.5			17.4
Interest-bearing deposits		884,271			876,118			863,996			0.9			2.3
Total deposits		1,028,071			1,009,919			986,486			1.8			4.2

Short-term borrowings		13,683			17,817			12,078			(23.2	)		13.3
Accrued expenses and other liabilities		8,928			8,753			10,912			2.0			(18.2	)
Long-term debt		455			455			932			-			(51.2	)
Total liabilities		1,051,137			1,036,944			1,010,408			1.4			4.0

STOCKHOLDERS' EQUITY
Common stock, par value $0.01; authorized
35,000,000 shares		85			85			84			-			1.2
Warrant		-			-			1,543			-			(100.0	)
Additional paid in capital		32,066			32,052			30,290			-			5.9
Retained earnings		87,680			90,801			90,868			(3.4	)		(3.5	)
Accumulated other comprehensive loss		(1,247	)		(1,689	)		(1,859	)		26.2			32.9
Total stockholders' equity		118,584			121,249			120,926			(2.2	)		(1.9	)

Total liabilities and stockholders' equity	$	1,169,721		$	1,158,193		$	1,131,334			1.0			3.4

Period-end common shares outstanding		8,457			8,457			8,443			-			0.2
Book value per common share	$	14.02		$	14.34		$	14.32			(2.2	)		(2.1	)

Shore Bancshares, Inc.				Page 6 of 11
Consolidated Statements of Income
(In thousands, except per share data)

	For the Three Months Ended
	March 31,
	2012			2011			% Change
INTEREST INCOME
Interest and fees on loans	$	11,011		$	12,001			(8.2	)%
Interest and dividends on investment securities:
Taxable		757			657			15.2
Tax-exempt		38			38			-
Interest on federal funds sold		2			16			(87.5	)
Interest on deposits with other banks		48			6			700.0
Total interest income		11,856			12,718			(6.8	)

INTEREST EXPENSE
Interest on deposits		2,641			2,833			(6.8	)
Interest on short-term borrowings		15			13			15.4
Interest on long-term debt		5			10			(50.0	)
Total interest expense		2,661			2,856			(6.8	)

NET INTEREST INCOME		9,195			9,862			(6.8	)
Provision for credit losses		8,370			6,390			31.0

NET INTEREST INCOME AFTER PROVISION
FOR CREDIT LOSSES		825			3,472			(76.2	)

NONINTEREST INCOME
Service charges on deposit accounts		648			704			(8.0	)
Trust and investment fee income		423			376			12.5
Investment securities gains		-			79			(100.0	)
Insurance agency commissions		2,689			2,510			7.1
Other noninterest income		814			726			12.1
Total noninterest income		4,574			4,395			4.1

NONINTEREST EXPENSE
Salaries and wages		4,416			4,246			4.0
Employee benefits		1,170			1,153			1.5
Occupancy expense		687			596			15.3
Furniture and equipment expense		251			272			(7.7	)
Data processing		666			851			(21.7	)
Directors' fees		109			107			1.9
Amortization of intangible assets		126			129			(2.3	)
Insurance agency commissions expense		385			375			2.7
FDIC insurance premium expense		273			460			(40.7	)
Other noninterest expenses		2,415			1,702			41.9
Total noninterest expense		10,498			9,891			6.1

Loss before income tax benefit		(5,099	)		(2,024	)		(151.9	)
Income tax benefit		(2,063	)		(941	)		(119.2	)

NET LOSS	$	(3,036	)	$	(1,083	)		(180.3	)

Weighted average shares outstanding - basic		8,457			8,443			0.2
Weighted average shares outstanding - diluted		8,457			8,443			0.2

Basic net loss per common share	$	(0.36	)	$	(0.13	)		(176.9	)
Diluted net loss per common share		(0.36	)		(0.13	)		(176.9	)
Dividends paid per common share		0.01			0.06			(83.3	)

Shore Bancshares, Inc.							Page 7 of 11
Consolidated Average Balance Sheets
(Dollars in thousands)

	For the Three Months Ended
	March 31,
	2012						2011
	Average			Yield/			Average			Yield/
		balance			rate			balance			rate
Earning assets
Loans	$	832,585			5.33	%	$	887,531			5.50	%
Investment securities
Taxable		129,767			2.35			101,625			2.62
Tax-exempt		4,270			5.36			4,610			5.08
Federal funds sold		9,794			0.06			46,813			0.14
Interest-bearing deposits		111,690			0.17			21,585			0.12
Total earning assets		1,088,106			4.40	%		1,062,164			4.88	%
Cash and due from banks		18,174						19,316
Other assets		68,163						65,426
Allowance for credit losses		(14,877	)					(15,647	)
Total assets	$	1,159,566					$	1,131,259


Interest-bearing liabilities
Demand deposits	$	153,291			0.19	%	$	131,628			0.22	%
Money market and savings deposits (1)		279,355			1.12			260,841			0.93
Certificates of deposit $100,000 or more		240,521			1.46			259,179			1.70
Other time deposits		201,743			1.83			208,301			2.10
Interest-bearing deposits		874,910			1.21			859,949			1.34
Short-term borrowings		17,621			0.35			14,165			0.37
Long-term debt		455			4.63			932			4.56
Total interest-bearing liabilities		892,986			1.20	%		875,046			1.32	%
Noninterest-bearing deposits		136,260						122,300
Accrued expenses and other liabilities		8,662						11,447
Stockholders' equity		121,658						122,466
Total liabilities and stockholders' equity	$	1,159,566					$	1,131,259

Net interest spread					3.20	%					3.56	%
Net interest margin					3.42	%					3.79	%

(1)

Shore Bancshares, Inc.						Page 8 of 11
Financial Highlights By Quarter
(Dollars in thousands, except per share data)

	1st quarter			4th quarter			3rd quarter			2nd quarter			1st quarter			1Q 12			1Q 12
	2012			2011			2011			2011			2011			compared to			compared to
	(1Q 12)			(4Q 11)			(3Q 11)			(2Q 11)			(1Q 11)			4Q 11			1Q 11
PROFITABILITY FOR THE PERIOD
Taxable-equivalent net interest income	$	9,243		$	9,889		$	10,172		$	10,001		$	9,921			(6.5	)%		(6.8	)%
Less: Taxable-equivalent adjustment		48			52			49			59			59			(7.7	)		(18.6	)
Net interest income		9,195			9,837			10,123			9,942			9,862			(6.5	)		(6.8	)
Provision for credit losses		8,370			4,035			3,650			5,395			6,390			107.4			31.0
Noninterest income		4,574			4,019			4,523			4,381			4,395			13.8			4.1
Noninterest expense		10,498			9,405			10,677			9,194			9,891			11.6			6.1
(Loss) income before income taxes		(5,099	)		416			319			(266	)		(2,024	)		(1,325.7	)		(151.9	)
Income tax (benefit) expense		(2,063	)		91			225			(33	)		(941	)		(2,367.0	)		(119.2	)
Net (loss) income	$	(3,036	)	$	325		$	94		$	(233	)	$	(1,083	)		(1,034.2	)		(180.3	)


Return on average assets		(1.05	)%		0.11	%		0.03	%		(0.08	)%		(0.39	)%		(116	) bp		(66	) bp
Return on average equity		(10.04	)		1.07			0.31			(0.77	)		(3.59	)		(1,111	)		(645	)
Return on average tangible equity (1)		(11.33	)		1.53			4.21			(0.60	)		(3.92	)		(1,286	)		(741	)
Net interest margin		3.42			3.60			3.77			3.80			3.79			(18	)		(37	)
Efficiency ratio - GAAP		75.98			67.62			72.66			63.93			69.09			836			689
Efficiency ratio - Non-GAAP (1)		75.07			67.61			64.18			63.05			68.57			746			650


PER SHARE DATA
Basic net (loss) income per common share	$	(0.36	)	$	0.04		$	0.01		$	(0.03	)	$	(0.13	)		(1,000.0	)%		(176.9	)%
Diluted net (loss) income per common share		(0.36	)		0.04			0.01			(0.03	)		(0.13	)		(1,000.0	)		(176.9	)
Dividends paid per common share		0.01			0.01			0.01			0.01			0.06			-			(83.3	)
Book value per common share at period end		14.02			14.34			14.31			14.30			14.32			(2.2	)		(2.1	)
Tangible book value per common share at period end (1)		12.07			12.37			12.32			12.14			12.14			(2.4	)		(0.6	)
Market value at period end		7.09			5.15			4.36			6.98			9.75			37.7			(27.3	)
Market range:
High		7.40			6.13			7.06			10.21			11.11			20.7			(33.4	)
Low		4.91			4.20			3.95			6.51			9.42			16.9			(47.9	)


PERIOD-END BALANCE SHEET DATA
Loans	$	819,015		$	841,050		$	862,566		$	877,331		$	884,715			(2.6	)%		(7.4	)%
Securities		127,149			136,260			112,328			113,271			106,920			(6.7	)		18.9
Assets		1,169,721			1,158,193			1,157,536			1,124,191			1,131,334			1.0			3.4
Deposits		1,028,071			1,009,919			1,011,919			973,442			986,486			1.8			4.2
Stockholders' equity		118,584			121,249			120,986			120,941			120,926			(2.2	)		(1.9	)


AVERAGE BALANCE SHEET DATA
Loans	$	832,585		$	854,302		$	869,221		$	881,976		$	887,531			(2.5	)%		(6.2	)%
Securities		134,037			122,725			113,938			111,190			106,235			9.2			26.2
Earning assets		1,088,106			1,089,078			1,069,636			1,056,658			1,062,164			(0.1	)		2.4
Assets		1,159,566			1,160,652			1,142,588			1,125,213			1,131,259			(0.1	)		2.5
Deposits		1,011,170			1,013,848			994,968			976,840			982,249			(0.3	)		2.9
Stockholders' equity		121,658			121,020			121,327			121,187			122,466			0.5			(0.7	)


CAPITAL AND CREDIT QUALITY RATIOS
Average equity to average assets		10.49	%		10.43	%		10.62	%		10.77	%		10.83	%		6	bp		(34	) bp
Average tangible equity to average tangible assets (1)		9.19			9.12			9.17			9.29			9.35			7			(16	)
Annualized net charge-offs to average loans		4.40			1.53			2.95			2.96			1.44			287			296
Allowance for credit losses to period-end loans		1.65			1.70			1.57			1.86			1.97			(5	)		(32	)
Allowance for credit losses to nonaccrual loans		27.41			27.81			27.31			33.74			35.83			(40	)		(842	)
Allowance for credit losses to nonperforming loans (2)		16.28			18.02			16.31			22.68			21.16			(174	)		(488	)
Nonaccrual loans to total loans		6.03			6.11			5.75			5.53			5.51			(8	)		52
Nonaccrual loans to total assets		4.22			4.44			4.28			4.31			4.31			(22	)		(9	)
Nonperforming assets to total loans+other real estate and
other assets owned (3)		11.40			10.43			10.65			9.04			9.82			97			158
Nonperforming assets to total assets		8.09			7.66			8.02			7.12			7.72			43			37

(1)

See the reconciliation table on page 11 of 11.

(2)

Nonperforming loans include nonaccrual, 90 days past due and still accruing and accruing troubled debt restructurings.

(3)

Nonperforming assets include nonperforming loans and other real estate and other assets owned.

Shore Bancshares, Inc.							Page 9 of 11
Consolidated Statements of Income By Quarter
(In thousands, except per share data)

														1Q 12			1Q 12
														compared to			compared to
	1Q 12			4Q 11		3Q 11		2Q 11			1Q 11			4Q 11			1Q 11
INTEREST INCOME
Interest and fees on loans	$	11,011		$	11,649	$	12,003	$	11,896		$	12,001			(5.5	)%		(8.2	)%
Interest and dividends on investment securities:
Taxable		757			797		795		782			657			(5.0	)		15.2
Tax-exempt		38			38		38		40			38			-			-
Interest on federal funds sold		2			1		3		5			16			100.0			(87.5	)
Interest on deposits with other banks		48			46		29		12			6			4.3			700.0
Total interest income		11,856			12,531		12,868		12,735			12,718			(5.4	)		(6.8	)

INTEREST EXPENSE
Interest on deposits		2,641			2,673		2,720		2,769			2,833			(1.2	)		(6.8	)
Interest on short-term borrowings		15			15		15		13			13			-			15.4
Interest on long-term debt		5			6		10		11			10			(16.7	)		(50.0	)
Total interest expense		2,661			2,694		2,745		2,793			2,856			(1.2	)		(6.8	)

NET INTEREST INCOME		9,195			9,837		10,123		9,942			9,862			(6.5	)		(6.8	)
Provision for credit losses		8,370			4,035		3,650		5,395			6,390			107.4			31.0

NET INTEREST INCOME AFTER PROVISION
FOR CREDIT LOSSES		825			5,802		6,473		4,547			3,472			(85.8	)		(76.2	)

NONINTEREST INCOME
Service charges on deposit accounts		648			700		697		744			704			(7.4	)		(8.0	)
Trust and investment fee income		423			380		389		418			376			11.3			12.5
Investment securities gains		-			128		354		2			79			(100.0	)		(100.0	)
Insurance agency commissions		2,689			2,061		2,312		2,475			2,510			30.5			7.1
Other noninterest income		814			750		771		742			726			8.5			12.1
Total noninterest income		4,574			4,019		4,523		4,381			4,395			13.8			4.1

NONINTEREST EXPENSE
Salaries and wages		4,416			4,378		4,097		4,104			4,246			0.9			4.0
Employee benefits		1,170			923		878		886			1,153			26.8			1.5
Occupancy expense		687			563		585		568			596			22.0			15.3
Furniture and equipment expense		251			234		262		291			272			7.3			(7.7	)
Data processing		666			660		661		680			851			0.9			(21.7	)
Directors' fees		109			83		198		112			107			31.3			1.9
Goodwill and other intangible assets impairment		-			-		1,344		-			-			-			-
Amortization of intangible assets		126			126		129		128			129			-			(2.3	)
Insurance agency commissions expense		385			285		250		357			375			35.1			2.7
FDIC insurance premium expense		273			254		180		404			460			7.5			(40.7	)
Other noninterest expenses		2,415			1,899		2,093		1,664			1,702			27.2			41.9
Total noninterest expense		10,498			9,405		10,677		9,194			9,891			11.6			6.1

(Loss) income before income taxes		(5,099	)		416		319		(266	)		(2,024	)		(1,325.7	)		(151.9	)
Income tax (benefit) expense		(2,063	)		91		225		(33	)		(941	)		(2,367.0	)		(119.2	)

NET (LOSS) INCOME	$	(3,036	)	$	325	$	94	$	(233	)	$	(1,083	)		(1,034.2	)		(180.3	)

Weighted average shares outstanding - basic		8,457			8,457		8,457		8,446			8,443			-			0.2
Weighted average shares outstanding - diluted		8,457			8,457		8,457		8,446			8,443			-			0.2

Basic net (loss) income per common share	$	(0.36	)	$	0.04	$	0.01	$	(0.03	)	$	(0.13	)		(1,000.0	)		(176.9	)
Diluted net (loss) income per common share		(0.36	)		0.04		0.01		(0.03	)		(0.13	)		(1,000.0	)		(176.9	)
Dividends paid per common share		0.01			0.01		0.01		0.01			0.06			-			(83.3	)

Shore Bancshares, Inc.	Page 10 of 11
Consolidated Average Balance Sheets By Quarter
(Dollars in thousands)

																										Average balance
																											1Q 12		1Q 12
																											compared to		compared to
		1Q 12					4Q 11					3Q 11					2Q 11					1Q 11					4Q 11		1Q 11
		Average		Yield/			Average		Yield/			Average		Yield/			Average		Yield/			Average		Yield/
		balance		rate			balance		rate			balance		rate			balance		rate			balance		rate
Earning assets
Loans	$	832,585		5.33	%	$	854,302		5.42	%	$	869,221		5.49	%	$	881,976		5.43	%	$	887,531		5.50	%		(2.5	)%	(6.2	)%
Investment securities
Taxable		129,767		2.35			118,315		2.67			109,498		2.88			106,609		2.94			101,625		2.62			9.7		27.7
Tax-exempt		4,270		5.36			4,410		5.27			4,440		5.12			4,581		5.27			4,610		5.08			(3.2	)	(7.4	)
Federal funds sold		9,794		0.06			8,709		0.05			15,905		0.07			24,310		0.09			46,813		0.14			12.5		(79.1	)
Interest-bearing deposits		111,690		0.17			103,342		0.18			70,572		0.16			39,182		0.12			21,585		0.12			8.1		417.4
Total earning assets		1,088,106		4.40	%		1,089,078		4.58	%		1,069,636		4.79	%		1,056,658		4.86	%		1,062,164		4.88	%		(0.1	)	2.4
Cash and due from banks		18,174					18,728					20,414					18,327					19,316					(3.0	)	(5.9	)
Other assets		68,163					68,014					69,394					68,190					65,426					0.2		4.2
Allowance for credit losses		(14,877	)				(15,168	)				(16,856	)				(17,962	)				(15,647	)				(1.9	)	(4.9	)
Total assets	$	1,159,566				$	1,160,652				$	1,142,588				$	1,125,213				$	1,131,259					(0.1	)	2.5


Interest-bearing liabilities
Demand deposits	$	153,291		0.19	%	$	157,657		0.19	%	$	154,685		0.20	%	$	137,775		0.22	%	$	131,628		0.22	%		(2.8	)	16.5
Money market and savings deposits (1)		279,355		1.12			273,906		1.07			266,871		1.03			261,869		0.97			260,841		0.93			2.0		7.1
Certificates of deposit $100,000 or more		240,521		1.46			241,810		1.46			235,362		1.63			244,805		1.67			259,179		1.70			(0.5	)	(7.2	)
Other time deposits		201,743		1.83			201,249		1.91			204,836		1.91			206,310		2.02			208,301		2.10			0.2		(3.1	)
Interest-bearing deposits		874,910		1.21			874,622		1.21			861,754		1.25			850,759		1.31			859,949		1.34			-		1.7
Short-term borrowings		17,621		0.35			16,421		0.37			15,640		0.37			15,020		0.36			14,165		0.37			7.3		24.4
Long-term debt		455		4.63			466		4.46			932		4.46			932		4.51			932		4.56			(2.4	)	(51.2	)
Total interest-bearing liabilities		892,986		1.20	%		891,509		1.20	%		878,326		1.24	%		866,711		1.29	%		875,046		1.32	%		0.2		2.1
Noninterest-bearing deposits		136,260					139,226					133,214					126,081					122,300					(2.1	)	11.4
Accrued expenses and other liabilities		8,662					8,897					9,721					11,234					11,447					(2.6	)	(24.3	)
Stockholders' equity		121,658					121,020					121,327					121,187					122,466					0.5		(0.7	)
Total liabilities and stockholders' equity	$	1,159,566				$	1,160,652				$	1,142,588				$	1,125,213				$	1,131,259					(0.1	)	2.5


Net interest spread				3.20	%				3.38	%				3.55	%				3.57	%				3.56	%
Net interest margin				3.42	%				3.60	%				3.77	%				3.80	%				3.79	%

(1)

Interest on money market and savings deposits includes an adjustment to expense related to interest rate caps and the hedged deposits associated with them. This adjustment increased interest expense $460 thousand for the first quarter of 2012, $405 thousand for the fourth quarter of 2011, $348 thousand for the third quarter of 2011, $298 thousand for the second quarter of 2011 and $260 thousand for the first quarter of 2011.

Shore Bancshares, Inc.	Page 11 of 11
Reconciliation of Generally Accepted Accounting Principles (GAAP)
and Non-GAAP Measures
(In thousands, except per share data)

	1Q 12			4Q 11			3Q 11			2Q 11			1Q 11

The following reconciles return on average equity and return on
average tangible equity (Note 1):

Net (loss) income	$	(3,036	)	$	325		$	94		$	(233	)	$	(1,083	)
Net (loss) income - annualized (A)	$	(12,211	)	$	1,289		$	373		$	(935	)	$	(4,392	)

Net (loss) income, excluding net amortization and
impairment charges of intangible assets	$	(2,960	)	$	401		$	1,094		$	(155	)	$	(1,005	)

Net (loss) income, excluding net amortization and
impairment charges of intangible assets - annualized (B)	$	(11,905	)	$	1,591		$	4,340		$	(622	)	$	(4,076	)

Average stockholders' equity (C)	$	121,658		$	121,020		$	121,327		$	121,187		$	122,466
Less: Average goodwill and other intangible assets		(16,606	)		(16,732	)		(18,190	)		(18,334	)		(18,465	)
Average tangible equity (D)	$	105,052		$	104,288		$	103,137		$	102,853		$	104,001

Return on average equity (GAAP) (A)/(C)		(10.04	)%		1.07	%		0.31	%		(0.77	)%		(3.59	)%
Return on average tangible equity (Non-GAAP) (B)/(D)		(11.33	)%		1.53	%		4.21	%		(0.60	)%		(3.92	)%


The following reconciles GAAP efficiency ratio and non-GAAP
efficiency ratio (Note 2):

Noninterest expense (E)	$	10,498		$	9,405		$	10,677		$	9,194		$	9,891
Less: Amortization of intangible assets		(126	)		(126	)		(129	)		(128	)		(129	)
Impairment charges		-			-			(1,344	)		-			-
Adjusted noninterest expense (F)	$	10,372		$	9,279		$	9,204		$	9,066		$	9,762

Taxable-equivalent net interest income (G)	$	9,243		$	9,889		$	10,172		$	10,001		$	9,921

Noninterest income (H)	$	4,574		$	4,019		$	4,523		$	4,381		$	4,395
Less: Investment securities (gains)/losses		-			(128	)		(354	)		(2	)		(79	)
Other nonrecurring (gains)/losses		-			(56	)		-			-			-
Adjusted noninterest income (I)	$	4,574		$	3,835		$	4,169		$	4,379		$	4,316

Efficiency ratio (GAAP) (E)/(G)+(H)		75.98	%		67.62	%		72.66	%		63.93	%		69.09	%
Efficiency ratio (Non-GAAP) (F)/(G)+(I)		75.07	%		67.61	%		64.18	%		63.05	%		68.57	%


The following reconciles book value per common share and tangible
book value per common share (Note 1):

Stockholders' equity (J)	$	118,584		$	121,249		$	120,986		$	120,941		$	120,926
Less: Goodwill and other intangible assets		(16,536	)		(16,662	)		(16,788	)		(18,261	)		(18,389	)
Tangible equity (K)	$	102,048		$	104,587		$	104,198		$	102,680		$	102,537

Shares outstanding (L)		8,457			8,457			8,457			8,457			8,443

Book value per common share (GAAP) (J)/(L)	$	14.02		$	14.34		$	14.31		$	14.30		$	14.32
Tangible book value per common share (Non-GAAP) (K)/(L)	$	12.07		$	12.37		$	12.32		$	12.14		$	12.14


The following reconciles average equity to average assets and
average tangible equity to average tangible assets (Note 1):

Average stockholders' equity (M)	$	121,658		$	121,020		$	121,327		$	121,187		$	122,466
Less: Average goodwill and other intangible assets		(16,606	)		(16,732	)		(18,190	)		(18,334	)		(18,465	)
Average tangible equity (N)	$	105,052		$	104,288		$	103,137		$	102,853		$	104,001

Average assets (O)	$	1,159,566		$	1,160,652		$	1,142,588		$	1,125,213		$	1,131,259
Less: Average goodwill and other intangible assets		(16,606	)		(16,732	)		(18,190	)		(18,334	)		(18,465	)
Average tangible assets (P)	$	1,142,960		$	1,143,920		$	1,124,398		$	1,106,879		$	1,112,794

Average equity/average assets (GAAP) (M)/(O)		10.49	%		10.43	%		10.62	%		10.77	%		10.83	%
Average tangible equity/average tangible assets (Non-GAAP) (N)/(P)		9.19	%		9.12	%		9.17	%		9.29	%		9.35	%

Note 1: Management believes that reporting tangible equity and tangible assets more closely approximates the adequacy of capital for regulatory purposes

Note 2: Management believes that reporting the non-GAAP efficiency ratio more closely measures its effectiveness of controlling cash-based operating activities.