EX-99.1 2 ex_473447.htm EXHIBIT 99.1 ex_473447.htm
 

Exhibit 99.1

 

 

ex_473447img001.jpg

 

         NEWS RELEASE

 

 

42 E. Lancaster Avenue Paoli, Pennsylvania 19301 | 610-644-9400 | http://ir.malvernbancorp.com

 

Investor Contacts:

Joseph D. Gangemi

610-695-3676

 

Media Contact:

Nathanial Jordan

610-695-3646

 

 

Malvern Bancorp, Inc. Reports First Fiscal Quarter Operating Results

 

 

PAOLI, PA., February 8, 2023 Malvern Bancorp, Inc. (NASDAQ: MLVF) (the “Company”), the parent company of Malvern Bank, National Association (the “Bank”), today reported operating results for the first fiscal quarter ended December 31, 2022. Net income amounted to $1.9 million, or $0.25 per fully diluted common share, compared with a net income of $2.0 million, or $0.27 per fully diluted common share, for the first fiscal quarter ended December 31, 2021. Annualized return on average assets (“ROAA”) was 0.75% for the quarter ended December 31, 2022, compared to 0.69% for the quarter ended December 31, 2021, and annualized return on average equity (“ROAE”) was 5.14% for the quarter ended December 31, 2022, compared with 5.61% for the quarter ended December 31, 2021.

 

On a non-GAAP basis, core net income, which excludes merger-related expenses related to the pending merger with First Bank N.J. (“First Bank”), as detailed in the non-GAAP section of this earnings release, was $2.3 million, or $0.30 per fully diluted common shares, for the three months ended December 31, 2022. There were no meaningful non-core income or expense items for the three months ended December 31, 2021. Management believes the core net income measure is important in evaluating the Company’s performance on a more comparable basis between periods.

 

“We are pleased with the start of fiscal year 2023, posting another quarter of solid earnings and strong core performance,” commented Anthony C. Weagley, President and Chief Executive Officer. “We look forward to the rest of the year as we work to complete our pending merger with First Bank and strive to deliver strong results”, continued Mr. Weagley.

 

 

Statement of Operations Highlights for the three months ended December 31, 2022

 

 

Net interest margin (“NIM”) increased 41 basis points to 3.19% for the quarter ended December 31, 2022, compared to 2.78% for the quarter ended December 31, 2021. The increase was primarily driven by an 84 basis point increase on the yield on loans.

 

 

Total interest expense increased $931,000, or 55.9%, to $2.6 million for the three months ended December 31, 2022, compared to $1.7 million for the three months ended December 31, 2021, which resulted primarily from an increase in average rate of interest-bearing liabilities.

 

 

Net interest income increased $596,000, or 8.3%, to $7.8 million for the three months ended December 31, 2022, compared to $7.2 million for the three months ended December 31, 2021, which resulted from an increase in the average rate of interest earning assets partially offset by an increase in average rate of interest-bearing liabilities.

 

 

The Company did not record a provision for loan losses during the three months ended December 31, 2022 and 2021.

 

- 1 -

 

Linked Quarter Financial Ratios

                                       

(unaudited)

                                       
                                         

As of or for the quarter ended:

 

12/31/2022

   

9/30/2022

   

6/30/2022

   

3/31/2022

   

12/31/2021

 

Return on average assets (1)

    0.75 %     1.01 %     0.69 %     0.18 %     0.69 %

Return on average equity (1)

    5.14 %     7.08 %     5.06 %     1.43 %     5.61 %

Net interest margin (1)

    3.19 %     3.26 %     2.97 %     2.81 %     2.78 %

Loans / deposits ratio

    109.49 %     103.19 %     102.91 %     94.57 %     95.06 %

Shareholders' equity / total assets

    14.61 %     14.02 %     14.11 %     13.11 %     12.54 %

Efficiency ratio (2)

    69.9 %     62.1 %     70.0 %     91.1 %     66.3 %

Book value per common share

  $ 19.48     $ 19.18     $ 19.03     $ 18.95     $ 18.97  

(1)   Annualized.
(2)   3/31/2022 quarter includes the impact of a valuation allowance adjustment related to a held-for-sale commercial real estate loan.

 

Linked Quarter Income Statement Data

                                       

(unaudited)

                                       

(in thousands, except share and per share data)

                                       
                                         

For the quarter ended:

 

12/31/2022

   

9/30/2022

   

6/30/2022

   

3/31/2022

   

12/31/2021

 

Net interest income

  $ 7,754     $ 7,909     $ 7,293     $ 6,954     $ 7,158  

Provision for loan losses

    -       -       -       -       -  

Net interest income after provision for loan losses

    7,754       7,909       7,293       6,954       7,158  

Other income

    485       557       482       561       727  

Other expense

    5,762       5,254       5,439       6,845       5,228  

Income before income tax expense

    2,477       3,212       2,336       670       2,657  

Income tax expense

    569       634       502       148       640  

Net income

  $ 1,908     $ 2,578     $ 1,834     $ 522     $ 2,017  

Earnings per common share

                                       

Basic

    0.25       0.34       0.24       0.07       0.27  

Diluted

    0.25       0.34       0.24       0.07       0.27  

Weighted average common shares outstanding

                                       

Basic

    7,578,873       7,574,870       7,569,806       7,554,955       7,551,606  

Diluted

    7,580,788       7,581,105       7,574,266       7,556,194       7,553,208  

 

 

Net Interest Income

 

Net interest income was $7.8 million for the quarter ended December 31, 2022, an increase of $596,000, or 8.3%, from $7.2 million for the quarter ended December 31, 2021. For the quarter ended December 31, 2022, NIM increased by 41 basis points to 3.19%, as compared to 2.78% for the quarter ended December 31, 2021. The increase in NIM during the three months ended December 31, 2022, compared to the same period in 2021 was primarily due to an improvement in rate related factors in interest earning assets which was partially offset by an increase in average rates in interest bearing liabilities by 59 basis points.

 

- 2 -

 

Interest Income

 

For the quarters ended December 31, 2022 and December 31, 2021, total interest income was $10.3 million and $8.8 million, respectively. Total interest income increased $1.5 million or 17.3% for the quarter ended December 31, 2022, compared to the quarter ended December 31, 2021, primarily due to rising interest rates resulting in additional interest income from net loans and investment securities partially offset by lower average loans.

 

Interest Expense

 

For the quarter ended December 31, 2022, interest expense increased by $931,000, or 55.9%, to $2.6 million, compared to $1.7 million for the quarter ended December 31, 2021. The increase in interest expense is attributable to higher interest rates on deposits and borrowings during the comparable period. Total average interest-bearing liabilities declined $159.1 million, or 16.4%, to $809.1 million, and the average rate on interest-bearing liabilities increased 59 basis points to 1.28%, compared to 0.69%, for the quarters ended December 31, 2022 and December 31, 2021, respectively.

 

Other Income

 

Other income decreased $242,000, or 33.3%, to $485,000 for the quarter ended December 31, 2022, compared to $727,000 for the quarter ended December 31, 2021. The decrease in other income was primarily due to a decrease in prepayment penalties and service charges of $277,000 for the quarter ended December 31, 2022 as compared to the quarter ended December 31, 2021.

 

Other Expense

 

Other expenses for the quarter ended December 31, 2022 increased $534,000, or 10.2%, to $5.8 million when compared to the quarter ended December 31, 2021. The increase was primarily due to an increase of $511,000 in merger related expenses for the three months ended December 31, 2022. These expenses primarily consisted of legal and professional fees.

 

Income Taxes

 

The Company recorded income tax expense of $569,000 during the quarter ended December 31, 2022, compared to income tax expense of $640,000 for the quarter ended December 31, 2021. The effective tax rates for the Company for the quarters ended December 31, 2022 and December 31, 2021 were 23.0% and 24.1%, respectively. The effective tax rate includes discrete tax items related to non-deductible merger-related expenses recognized in the first quarter of fiscal year 2023.

 

Statement of Financial Condition Highlights at December 31, 2022

 

 

Non-performing assets (“NPAs”) were 0.22% and 0.12% of total assets at December 31, 2022 and September 30, 2022, respectively.

 

 

Non-performing loans (“NPLs”) were 0.24% and 0.12% of total loans at December 31, 2022 and September 30, 2022, respectively.

 

 

Total assets were $1.0 billion at December 31, 2022, a decrease of $26.6 million, or 2.5%, compared to September 30, 2022. The decrease was primarily due to a $18.3 million decline in total cash and cash equivalents, a $5.1 million reduction in other assets and $3.0 million decline in loans driven by payoff and paydowns during the year.

 

 

Total liabilities were $869.1 million at December 31, 2022, a decrease of $28.9 million, or 3.2%, compared to September 30, 2022. The decrease was primarily due to a $48.0 million decline in total deposits, partially offset by an increase of $18.0 million in FHLB advances and other borrowings.

 

 

Book value per common share amounted to $19.48 at December 31, 2022, compared to $19.18 at September 30, 2022.

 

- 3 -

 

Linked Quarter Statement of Condition Data

                                       

(in thousands, unaudited)

                                       

At the quarter ended:

 

12/31/2022

   

9/30/2022

   

6/30/2022

   

3/31/2022

   

12/31/2021

 

Cash and due from depository institutions

  $ 1,901     $ 4,677     $ 9,560     $ 49,674       104,568  

Interest bearing deposits in depository institutions

    33,106       48,590       30,199       72,349       30,336  

Investment securities available for sale, at fair value

    50,385       49,844       53,080       54,183       41,718  

Equity securities

    1,376       1,374       1,412       1,445       1,491  

Investment securities held to maturity, at amortized cost

    58,147       58,767       52,350       48,512       39,045  

Restricted stock, at cost

    7,060       7,104       6,027       6,462       6,294  

Loans held-for-sale

    13,232       13,780       13,863       13,244       13,616  

Loans receivable, net of allowance for loan losses

    798,862       801,854       805,957       799,310       858,203  

Other real estate owned

    259       259       4,763       4,961       4,961  

Accrued interest receivable

    4,675       4,252       3,671       3,478       3,394  

Property and equipment, net

    5,134       5,231       5,365       5,486       5,635  

Deferred income taxes, net

    3,649       3,722       3,975       3,632       3,461  

Bank-owned life insurance

    26,407       26,233       26,063       25,896       26,224  

Other assets

    13,599       18,673       13,268       14,964       14,254  

Total assets

  $ 1,017,792     $ 1,044,360     $ 1,029,553     $ 1,103,596     $ 1,153,200  

Deposits

  $ 737,422     $ 785,323     $ 791,694     $ 854,437     $ 912,688  

FHLB advances

    80,000       80,000       60,000       60,000       60,000  

Other borrowings

    18,000       -       -       -       -  

Subordinated debt

    25,000       25,000       25,000       25,000       24,974  

Other liabilities

    8,635       7,592       7,569       19,609       10,981  

Shareholders’ equity

    148,735       146,445       145,290       144,550       144,557  

Total liabilities and shareholders’ equity

  $ 1,017,792     $ 1,044,360     $ 1,029,553     $ 1,103,596     $ 1,153,200  

 

 

 

Condensed Consolidated 

Average Statement of Condition

(in thousands, unaudited)

 

For the quarter ended:

 

12/31/2022

   

9/30/2022

   

6/30/2022

   

3/31/2022

   

12/31/2021

 

Investment securities

  $ 116,982     $ 116,004     $ 113,539     $ 97,697     $ 82,126  

Interest-bearing cash accounts

    30,650       26,581       48,161       36,452       32,775  

Loans, net of allowance for loan losses

    815,240       817,938       811,829       846,420       899,430  

All other assets

    59,824       62,134       93,481       148,374       163,117  

Total assets

  $ 1,022,696     $ 1,022,657     $ 1,067,010     $ 1,128,943     $ 1,177,448  

Non-interest-bearing deposits

  $ 56,755     $ 57,195     $ 57,479     $ 54,501     $ 54,092  

Interest-bearing deposits

    703,280       718,760       767,843       829,050       876,269  

FHLB advances

    80,000       67,174       60,000       60,000       66,847  

Other short-term borrowings

    837       1,087       -       -       120  

Subordinated debt

    25,000       25,000       25,000       24,990       24,952  

Other liabilities

    8,460       7,763       11,658       14,250       11,408  

Shareholders’ equity

    148,364       145,678       145,030       146,152       143,760  

Total liabilities and shareholders’ equity

  $ 1,022,696     $ 1,022,657     $ 1,067,010     $ 1,128,943     $ 1,177,448  

 

- 4 -

 

Deposits

 

Total deposits decreased $47.9 million, or 6.1%, from $785.3 million at September 30, 2022 to $737.4 million at December 31, 2022. The decrease in deposits was primarily related to a reduction of $28.8 million in money market deposits and $7.2 million in interest-bearing demand deposits, $7.0 million decline in non-interest-bearing deposits and a decrease of $3.4 million in time deposits. Non-interest-bearing core deposits; interest-bearing core deposits, savings and money market; and time deposits represent approximately 7%, 73%, and 20%, respectively, of total deposits as of December 31, 2022.

 

The Company continues to focus on the maintenance and development of its deposit base to align with its funding requirements and liquidity needs, but with an emphasis on serving the needs of its communities to provide a long-term relationship base to efficiently compete for and retain deposits in its market.

 

The following table reflects the composition of the Company’s deposits as of the dates indicated.

 

(in thousands, unaudited)

                                       

At quarter ended:

 

12/31/2022

   

9/30/2022

   

6/30/2022

   

3/31/2022

   

12/31/2021

 

Demand:

                                       

Non-interest-bearing

  $ 51,066     $ 58,014     $ 56,731     $ 54,712     $ 60,320  

Interest-bearing

    233,635       240,819       270,532       302,468       335,411  

Savings

    53,655       55,288       54,184       54,074       56,342  

Money market

    250,936       279,699       301,165       328,324       346,023  

Time

    148,130       151,503       109,082       114,859       114,592  

Total deposits

  $ 737,422     $ 785,323     $ 791,694     $ 854,437     $ 912,688  

 

Loans

 

Total net loans amounted to $798.9 million at December 31, 2022, compared to $801.9 million at September 30, 2022, resulting in a net decrease of $3.0 million, or 0.4%, for the period, driven by loan payoffs and paydowns during the period, primarily in the construction and development and commercial loan categories. Loans held-for-sale amounted to $13.2 million at December 31, 2022, compared to $13.8 million at September 30, 2022.

 

At December 31, 2022, gross loans remained weighted toward two primary components: the commercial and core residential portfolios, with commercial loans accounting for 72.9% and single-family residential real estate loans accounting for 21.8% of the gross loan portfolio at such date. Construction and development loans amounted to 2.9% and consumer loans represented 2.4% of the gross loan portfolio at such date.

 

- 5 -

 

The following table reflects the Company’s loan portfolio composition, excluding loans held-for-sale.

 

(in thousands, unaudited)

                                       

At quarter ended:

 

12/31/2022

   

9/30/2022

   

6/30/2022

   

3/31/2022

   

12/31/2021

 

Residential mortgage

  $ 176,207     $ 175,957     $ 176,499     $ 177,669     $ 187,516  

Construction and Development:

                                       

Residential and commercial

    22,871       24,362       20,459       25,558       56,876  

Land

    545       550       2,054       4,603       2,138  

Total construction and development

    23,416       24,912       22,513       30,161       59,014  

Commercial:

                                       

Commercial real estate

    408,671       406,914       407,783       400,974       416,248  

Farmland

    11,435       11,506       15,348       15,624       15,582  

Multi-family

    50,004       55,295       54,879       54,788       54,448  

Commercial and industrial

    105,345       102,703       104,504       101,354       106,493  

Other

    13,192       13,356       13,955       7,978       7,433  

Total commercial

    588,647       589,774       596,469       580,718       600,204  

Consumer:

                                       

Home equity lines of credit

    12,849       13,233       12,432       12,283       13,174  

Second mortgages

    4,024       4,395       4,605       4,969       5,384  

Other

    2,252       2,136       2,182       2,237       2,282  

Total consumer

    19,125       19,764       19,219       19,489       20,840  

Total loans

    807,395       810,407       814,700       808,037       867,574  

Deferred loan costs, net

    566       537       566       574       667  

Allowance for loan losses

    (9,099 )     (9,090 )     (9,309 )     (9,301 )     (10,037 )

Loans Receivable, net

  $ 798,862     $ 801,854     $ 805,957     $ 799,310     $ 858,204  

 

At December 31, 2022, the Company had $131.4 million in overall undisbursed loan commitments, which consisted primarily of available usage from active construction facilities, unused commercial lines of credit, and home equity lines of credit.

 

Asset Quality

 

At December 31, 2022, NPAs, consisting of non-accrual loans, loans 90 days past due and still accruing and other real estate owned (“OREO”) totaled $2.2 million, or 0.22% of total assets, as compared with $6.8 million, or 0.59% of total assets, at December 31, 2021. The decrease in NPAs is primarily due to a decrease in OREO of $4.7 million. The decrease in OREO was attributed to a sale of OREO reported previously in the third fiscal quarter of 2022. During the current quarter ended December 31, 2022, a new commercial and industrial loan totaling $259,000 was transferred to OREO.

 

Non-accrual loans totaled $1.3 million at December 31, 2022, and $753,000 at September 30, 2022. The increase in non-accrual loans was attributable to two new residential loan with a combined carrying value of $573,000 being classified as non-accrual.

 

Troubled debt restructured (“TDR”) loans were $10.9 million at December 31, 2022, and $6.1 million at September 30, 2022. The increase is primarily related to one new $4.8 million commercial and industrial loan that was modified during the period. The loan is currently performing under its modified terms.

 

- 6 -

 

 

The following table reflects the composition of the Company’s NPAs and other asset quality data as of the dates indicated.

 

(dollars in thousands, unaudited)

                                       

As of or for the quarter ended:

 

12/31/2022

   

9/30/2022

   

6/30/2022

   

3/31/2022

   

12/31/2021

 

Non-accrual loans

  $ 1,277     $ 753     $ 1,075     $ 1,101     $ 1,790  

Loans 90 days or more past due and still accruing

    675       243       401       3       -  

Total non-performing loans

    1,952       996       1,476       1,104       1,790  

OREO

    259       259       4,763       4,961       4,961  

Total NPAs

  $ 2,211     $ 1,255     $ 6,239     $ 6,065     $ 6,751  
                                         

NPAs / total assets

    0.22 %     0.12 %     0.61 %     0.55 %     0.59 %

Non-performing loans / total loans

    0.24 %     0.12 %     0.18 %     0.14 %     0.21 %

Net charge-offs

  $ -     $ 215     $ (8 )   $ 736     $ 1,436  

Net charge-offs /average loans(1)

    0.00 %     0.11 %     0.00 %     0.35 %     0.63 %

Allowance for loan losses / total loans

    1.13 %     1.12 %     1.14 %     1.15 %     1.16 %

Allowance for loan losses / non-performing loans

    466.2 %     912.7 %     630.7 %     842.5 %     560.7 %
                                         

Total assets

  $ 1,017,792     $ 1,044,360     $ 1,029,553     $ 1,103,596     $ 1,153,200  

Total gross loans

    807,395       810,407       814,700       808,037       867,574  

Average net loans

    815,240       817,938       811,829       846,420       899,430  

Allowance for loan losses

    9,099       9,090       9,309       9,301       10,037  

 


 

(1)

Annualized.

 

The allowance for loan losses amounted to $9.1 million for both periods ending December 31, 2022 and September 30, 2022. The allowance to total gross loans was 1.13% at December 31, 2022, compared to 1.12% of total gross loans at September 30, 2022. The Company did not record a provision for loan losses for the quarter ended December 31, 2022 or September 30, 2022.

 

Capital

 

At December 31, 2022, the Company’s total shareholders’ equity amounted to $148.7 million, or 14.6% of total assets, compared to $146.4 million, or 14.0% of total assets at September 30, 2022, which continues to exceed all regulatory capital requirements. At December 31, 2022, the Bank’s common equity Tier 1 capital ratio was 19.69%, Tier 1 leverage ratio was 16.53%, Tier 1 risk-based capital ratio was 19.69% and the total risk-based capital ratio was 20.77%. At September 30, 2022, the Bank’s common equity Tier 1 capital ratio was 19.27%, Tier 1 leverage ratio was 16.30%, Tier 1 risk-based capital ratio was 19.27% and the total risk-based capital ratio was 20.34%.

 

Non-GAAP Financial Measures

 

The Company's management believes that the supplemental non-GAAP information provided in this press release is utilized by market analysts and others to evaluate a company's financial condition and, therefore, that such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures presented by other companies.

 

- 7 -

 

 

The Company’s net income, including non-core income and expense items is presented in the table below.

 

(dollars in thousands except per share data)

                                       

For the quarter ended

 

12/31/22

   

9/30/22

   

6/30/22

   

3/31/22

   

12/31/21

 

Net income as reported under GAAP

  $ 1,908     $ 2,578     $ 1,834     $ 522     $ 2,017  

Less: Non-core items, net of tax (1)

    394       -       -       -       -  

Core net income non-GAAP

    2,302       2,578       1,834       522       2,017  
                                         

Earnings per common share

  $ 0.30     $ 0.34     $ 0.24     $ 0.07     $ 0.27  
                                         

Weighted diluted average common shares outstanding

    7,580,788       7,581,105       7,574,266       7,556,194       7,553,208  

(1)      Non-core items for the quarter ended December 31, 2022, include expenses, net of related tax benefits of $117,000, related to the previously announced pending merger of the Company with and into First Bank.

 

“Efficiency ratio” is a non-GAAP financial measure and is defined as other expense, excluding certain non-core items, as a percentage of net interest income plus other income, calculated as follows:

 

(dollars in thousands)

                                       

For the quarter ended

 

12/31/22

   

9/30/22

   

6/30/22

   

3/31/22

   

12/31/21

 

Other expense as reported under GAAP

  $ 5,762     $ 5,254     $ 5,439     $ 6,845     $ 5,228  

Less: Non-core items(1)

    (511 )     -       -       -       -  

Other expense, excluding non-core items, non-GAAP

    5,251       5,254       5,439       6,845       5,228  
                                         

Net interest income (2)

    7,754       7,909       7,293       6,954       7,158  

Other income

    485       557       482       561       727  

Total

  $ 8,239     $ 8,466     $ 7,775     $ 7,515     $ 7,885  
                                         

Efficiency ratio, non-GAAP

    63.7 %     62.1 %     70.0 %     91.1 %     66.3 %

(1)      Non-core items for the quarter ended December 31, 2022, include expenses related to the previously announced pending merger of the Company with and into First Bank.

(2)     No tax equivalent adjustments have been made as the amounts are not meaningful.

         

 

About Malvern Bancorp, Inc.

 

Malvern Bancorp, Inc. is the holding company for Malvern Bank, National Association (“Malvern Bank”), an institution that was originally organized in 1887 as a federally-chartered savings bank. Malvern Bank now serves as one of the oldest banks headquartered on the Philadelphia Main Line. For more than a century, Malvern Bank has been committed to helping people build prosperous communities as a trusted financial partner, forging lasting relationships through teamwork, respect, and integrity.

 

Malvern Bank conducts business from its headquarters in Paoli, Pennsylvania, a suburb of Philadelphia, and through its nine other banking locations in Chester and Delaware counties, Pennsylvania, Morristown, New Jersey, its New Jersey regional headquarters and Palm Beach Florida. Malvern Bank also maintains a representative office in Allentown, Pennsylvania.  Malvern Bank’s primary market niche is providing personalized service to its client base. 

 

Malvern Bank, through its Private Banking division, provides personalized investment advisory services to individuals, families, businesses, and non-profits. These services include banking, liquidity management, investment services, 401(k) accounts and planning, custody, tailored lending, wealth planning, trust and fiduciary services, family wealth advisory services and philanthropic advisory services.

 

Malvern Bank offers insurance services though Malvern Insurance Associates, LLC, which provides clients a rich array of financial services, including commercial and personal insurance and commercial and personal lending.

 

For further information regarding Malvern Bancorp, Inc., please visit our web site at http://ir.malvernbancorp.com. For further information regarding Malvern Bank, please visit our web site at http://www.mymalvernbank.com.

 

- 8 -

 

 

Forward-Looking Statements

 

The statements contained herein that are not historical facts are forward-looking statements based on managements current expectations and beliefs concerning future developments and their potential effects on the Company, including, without limitation, plans, strategies and goals, the Companys pending merger with First Bank, and statements about the Companys expectations regarding revenue and asset growth, financial performance and profitability, loan and deposit growth, yields and returns, loan diversification and credit management, and shareholder value creation.

 

Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. The Company cautions readers that a number of important factors could cause actual results to differ materially from those expressed in, or implied or projected by, such forward-looking statements. These risks and uncertainties include, but are not limited to, the following: the ability of the Company and First Bank to obtain regulatory approvals and meet other closing conditions to the pending merger, including approval by First Banks and the Companys shareholders, on the expected terms and schedule, as well as any delay or related problems with respect to closing the pending merger, the effects of, and changes in, trade, monetary and fiscal policies and laws, including changes in interest rate policies of the Board of Governors of the Federal Reserve System; inflation, interest rate, market and monetary fluctuations; the impact of competition and the acceptance of the Companys products and services by new and existing customers; the impact of changes in financial services policies, laws and regulations; technological changes; any oversupply of inventory and deterioration in values of real estate in the markets in which the Company operates, both residential and commercial; the effect of changes in accounting policies and practices, as may be adopted from time-to-time by bank regulatory agencies, the Securities and Exchange Commission (SEC), the Public Company Accounting Oversight Board, the Financial Accounting Standards Board or other accounting standards setters; possible other-than-temporary impairment of securities held by the Company; the effects of the Companys lack of a widely-diversified loan portfolio, including the risks of geographic and industry concentrations; ability to attract deposits and other sources of liquidity; changes in the competitive environment among financial and bank holding companies and other financial service providers; regulatory or judicial proceedings or unknown outcomes in such proceedings; the impact of any change in the FDIC insurance assessment rate or the rules and regulations related to the calculation of the FDIC insurance assessment amount; and the Companys ability to manage the risk involved in the foregoing. Additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in the Companys Annual Report Filed on Form 10-K and Quarterly Reports on Form 10-Q filed with the SEC and available at the SECs Internet site (http://www.sec.gov).

 

Further, it is difficult to predict the full impact of COVID-19 including the outbreak of its variants on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus and its variants can be controlled completely and the effects on general economic conditions. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, we are subject to any of the following risks, any of which could continue to have a material, adverse effect on our business, financial condition, liquidity, and results of operations: the demand for our products and services may decline, making it difficult to grow assets and income; the economy , and particularly commercial real estate markets may be affected; there may be high levels of unemployment , loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income; if the economy is unable to continue to remain open, and there are high levels of unemployment for extended periods of time, loan delinquencies, problem assets, and foreclosures may increase resulting in increased charges and reduced income; collateral for loans, especially commercial real estate, may continue to decline in value, which could cause loan losses to increase; our allowance for loan losses may increase if borrowers experience financial difficulties, which will adversely affect our net income; the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us; due to fluctuation in interest rates, the yield on our assets may decline to a greater extent than the decline in our cost of interest-bearing liabilities, reducing our NIM and spread and reducing net income; our cyber security risks are increased as the result of an increase in the number of employees working remotely.

 

The Company undertakes no obligation to revise or publicly release any revision or update to these forward-looking statements to reflect events or circumstances that occur after the date on which such statements were made, unless required by law.

 

- 9 -

 

MALVERN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

 

   

December 31, 2022

   

September 30, 2022

 

(in thousands, except for share data)

 

(unaudited)

 

ASSETS

               

Cash and due from depository institutions

  $ 1,901     $ 4,677  

Interest bearing deposits in depository institutions

    33,106       48,590  

Total cash and cash equivalents

    35,007       53,267  

Investment securities available for sale, at fair value

    50,385       49,844  

Equity securities, at fair value

    1,376       1,374  

Investment securities held to maturity, at amortizing cost

    58,147       58,767  

Restricted stock, at cost

    7,060       7,104  

Loans held-for-sale

    13,232       13,780  

Loans receivable, net of allowance for loan losses

    798,862       801,854  

Other real estate owned

    259       259  

Accrued interest receivable

    4,675       4,252  

Property and equipment, net

    5,134       5,231  

Deferred income taxes, net

    3,649       3,722  

Bank-owned life insurance

    26,407       26,233  

Other assets

    13,599       18,673  

Total assets

  $ 1,017,792     $ 1,044,360  

LIABILITIES

               

Deposits:

               

Non-interest bearing

  $ 51,066     $ 58,014  

Interest-bearing

    686,356       727,309  

Total deposits

    737,422       785,323  

FHLB advances

    80,000       80,000  

Other borrowings

    18,000        

Subordinated debt

    25,000       25,000  

Advances from borrowers for taxes and insurance

    1,510       1,002  

Accrued interest payable

    1,068       543  

Other liabilities

    6,057       6,047  

Total liabilities

    869,057       897,915  

SHAREHOLDERS EQUITY

               

Common stock, $0.01 par value, 50,000,000 shares authorized; 7,831,102 and 7,636,586 issued and outstanding, respectively, at December 31, 2022 and 7,828,344 and 7,633,828 issued and outstanding, respectively, at September 30, 2022

    76       76  

Additional paid in capital

    85,988       85,917  

Retained earnings

    69,155       67,247  

Unearned Employee Stock Ownership Plan (ESOP) shares

    (718 )     (756 )

Accumulated other comprehensive loss

    (2,903 )     (3,176 )

Treasury stock, at cost: 194,516 shares at December 31, 2022 and September 30, 2022

    (2,863 )     (2,863 )

Total shareholders equity

    148,735       146,445  

Total liabilities and shareholders equity

  $ 1,017,792     $ 1,044,360  

 

- 10 -

 

 

MALVERN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

   

Three Months Ended December 31,

 

(in thousands, except for share data)

 

2022

   

2021

 

(unaudited)

               

Interest and Dividend Income

               

Loans, including fees

  $ 9,150     $ 8,228  

Investment securities, taxable

    669       455  

Investment securities, tax-exempt

    151       36  

Dividends, restricted stock

    113       91  

Interest-bearing deposits

    267       13  

Total Interest and Dividend Income

    10,350       8,823  

Interest Expense

               

Deposits

    1,830       1,045  

Short-term borrowings

    9       -  

Long-term borrowings

    327       237  

Subordinated debt

    430       383  

Total Interest Expense

    2,596       1,665  

Net interest income

    7,754       7,158  

Provision for Loan Losses

    -       -  

Net Interest Income after Provision for Loan Losses

    7,754       7,158  

Other Income

               

Service charges and other fees

    177       454  

Rental income

    49       52  

Net gains on sale of loans

    8       52  

Earnings on bank-owned life insurance

    173       169  

Other real estate owned income, net

    78       -  

Total Other Income

    485       727  

Other Expense

               

Salaries and employee benefits

    2,582       2,295  

Occupancy expense

    537       515  

Federal deposit insurance premium

    64       76  

Advertising

    32       32  

Data processing

    275       320  

Professional fees

    763       1,055  

Pennsylvania shares tax

    127       170  

Merger related expense

    511       -  

Other operating expenses

    871       765  

Total Other Expense

    5,762       5,228  

Income before income tax expense

    2,477       2,657  

Income tax expense

    569       640  

Net Income

  $ 1,908     $ 2,017  

Earnings per common share

               

Basic

  $ 0.25     $ 0.27  

Diluted

  $ 0.25     $ 0.27  

Weighted Average Common Shares Outstanding

               

Basic

    7,578,873       7,551,606  

Diluted

    7,580,788       7,553,208  

 

- 11 -

 

MALVERN BANCORP, INC. AND SUBSIDIARIES

SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA

 

   

At or for the three months ended

 

(in thousands, except for share data) (annualized where applicable)

 

12/31/2022

   

9/30/2022

   

12/31/2021

 

(unaudited)

                       

Statements of Operations Data

                       

Interest income

  $ 10,350     $ 9,315     $ 8,823  

Interest expense

    2,596       1,406       1,665  

Net interest income

    7,754       7,909       7,158  

Provision for loan losses

    -       -       -  

Net interest income after provision for loan losses

    7,754       7,909       7,158  

Other income

    485       557       727  

Other expense

    5,762       5,254       5,228  

Income before income tax expense

    2,477       3,212       2,657  

Income tax expense

    569       634       640  

Net income

  $ 1,908     $ 2,578     $ 2,017  

Earnings (per Common Share)

                       

Basic

  $ 0.25     $ 0.34     $ 0.27  

Diluted

  $ 0.25     $ 0.34     $ 0.27  

Statements of Financial Condition Data (Period-End)

                       

Equity securities

  $ 1,376     $ 1,374     $ 1,491  

Investment securities available for sale, at fair value

    50,385       49,844       41,718  

Investment securities held to maturity

    58,147       58,767       39,045  

Loans held-for-sale

    13,232       13,780       13,616  

Loans, net of allowance for loan losses

    798,862       801,854       858,204  

Total assets

    1,017,792       1,044,360       1,153,200  

Deposits

    737,422       785,323       912,688  

FHLB advances

    80,000       80,000       60,000  

Other Borrowings

    18,000       -       -  

Subordinated debt

    25,000       25,000       24,974  

Shareholders' equity

    148,735       146,445       144,577  

Common Shares Dividend Data

                       

Cash dividends

  $ -     $ -     $ -  

Weighted Average Common Shares Outstanding

                       

Basic

    7,578,873       7,574,870       7,551,606  

Diluted

    7,580,788       7,581,105       7,553,208  

Operating Ratios

                       

Return on average assets

    0.75 %     1.01 %     0.69 %

Return on average equity

    5.14 %     7.08 %     5.61 %

Average equity / average assets

    14.51 %     14.25 %     12.21 %

Book value per common share (period-end)

  $ 19.48     $ 19.18     $ 18.97  

Non-Financial Information (Period-End)

                       

Common shareholders of record

    367       369       376  

Full-time equivalent staff

    76       77       79  

 

- 12 -