Hanover Bancorp, Inc. Reports Fourth Calendar Quarter Net Income of $6.5 million ($1.16 Per Share) and Announces Initiation of $0.10 Quarterly Cash Dividend

Fourth Calendar Quarter Performance Highlights

  • Net Income: Net income for the quarter ended December 31, 2021, totaled $6.5 million or $1.16 per diluted common share, versus $1.5 million or $0.36 per diluted common share recorded in the same period a year ago.
  • Initiation of Quarterly Cash Dividend: The Company’s Board of Directors approved a $0.10 per common share cash dividend payable on February 15, 2022, to stockholders of record on February 8, 2022.
  • Financial Performance Metrics: Returns on average total assets and average stockholders’ equity were 1.80% and 20.52%, respectively, in the quarter ended December 31, 2021, versus 0.71% and 7.62% in the comparable 2020 period.
  • Net Interest Income: Net interest income was $15.3 million for the quarter ended December 31, 2021, an increase of $7.9 million, or 108.39%, versus the comparable 2020 quarter.
  • Net Interest Margin: The Company’s net interest margin increased significantly during the quarter ended December 31, 2021, to 4.39% versus 3.53% in the quarter ended December 31, 2020. Excluding the impact of net purchase accounting accretion, the Company’s net interest margin was 3.90% and 3.76% in the quarters ended December 31, 2021, and September 30, 2021, respectively.
  • Balance Sheet: Assets totaled $1.46 billion at December 31, 2021, versus $1.48 billion at September 30, 2021, and $876.9 million at December 31, 2020.
  • Capital Strength: The Bank’s Tier 1 leverage ratio was 9.92% and its Total Risk-Based capital ratio was 15.52% at December 31, 2021, each significantly above the regulatory minimums for a well-capitalized institution.
  • Tangible Book Value Per Share: Tangible book value per common share increased to $19.73 at December 31, 2021, from $18.49 at September 30, 2021, and $18.66 at December 31, 2020.
  • Strong Lending Activity: On a linked quarter basis, the Company exhibited net loan growth, excluding Paycheck Protection Program (“PPP”) loans, of $97.8 million or 35.35% on an annualized basis. At December 31, 2021, the Company’s loan pipeline was approximately $253.9 million.
  • Expansion into New Jersey Market: The Company intends to open a full-service branch in Freehold, New Jersey in the first quarter of 2022. This location will expand the Company’s niche Small Business Administration (“SBA”) lending footprint into both the New Jersey and eastern Pennsylvania marketplaces.

MINEOLA, N.Y., Jan. 25, 2022 (GLOBE NEWSWIRE) -- Hanover Bancorp, Inc. (“Hanover” or “the Company”), the holding company for Hanover Community Bank (“the Bank”) today reported significant performance achievements for the quarter ended December 31, 2021, highlighted by strong levels of net income, net interest income and net interest margin. Further, the Company’s Board of Directors approved the payment of a $0.10 per common share cash dividend payable on February 15, 2022, to stockholders of record on February 8, 2022. This is the Company’s first cash dividend.

Earnings Summary for the Quarter Ended December 31, 2021

The Company reported net income for the calendar quarter ended December 31, 2021, of $6.5 million or $1.16 per diluted common share, versus $1.5 million or $0.36 per diluted common share in the comparable year ago period, representing an increase of $5.0 million. Returns on average total assets and average stockholders’ equity were 1.80% and 20.52%, respectively, in the quarter ended December 31, 2021, versus 0.71% and 7.62% in the comparable 2020 quarter.

The improvement in net income recorded in the fourth calendar quarter of 2021 resulted from a $7.9 million or 108.39% increase in net interest income coupled with a $2.1 million improvement in non-interest income. Partially offsetting these positive factors was a $2.7 million increase in total operating expenses, principally resulting from growth in compensation and benefits due largely to an increase in personnel from the acquisition of Savoy Bank (“Savoy”) in May 2021, coupled with an $800 thousand increase in the provision for loan losses expense due to growth in the loan portfolio in the fourth calendar quarter of 2021. The year-over-year growth in net interest income was due to a substantial widening of the Company’s net interest margin to 4.39% in 2021 from 3.53% in the comparable 2020 quarter. The margin improvement resulted principally from an increase in average interest-earning assets of $557.2 million in 2021, primarily related to the acquisition of Savoy, and a 78 basis point reduction in the cost of interest-bearing liabilities to 0.48% in 2021 from 1.26% in the fourth calendar quarter of 2020.

Michael P. Puorro, Chairman and Chief Executive Officer, commented on the Company’s quarterly results: “Hanover Bancorp, Inc., reported solid operating results across the board during the fourth calendar quarter of 2021. I am truly proud of the incredible effort made by our employees during another challenging period made difficult by the Omicron variant and inflationary headwinds, among other factors. We’ve been able to seamlessly integrate the Savoy Bank acquisition and welcome their customers into the Hanover family while simultaneously growing our core franchise in a highly profitable way. We are also ahead of the post-merger financial and operational goals that we established for ourselves when we initially announced the Savoy transaction. I am very pleased to report that our returns on average assets and average stockholders’ equity during the fourth calendar quarter amounted to 1.80% and 20.52%, respectively. Our operating efficiency ratio during the quarter was 46.84%. These ratios are among the best results that Hanover has ever recorded. We now possess the ability to build our earning asset base across multiple highly profitable lending niches funded by strong deposit generating businesses. Further, we continue to explore several Fin-Tech related partnerships that, if completed, would benefit us in generating additional fee income and additional low-cost deposit funding.

In addition, I am proud to report that the Board of Directors approved the initiation of Hanover Bancorp, Inc.’s first quarterly cash dividend of $0.10 per common share which will be payable on February 15, 2022 to stockholders of record on February 8, 2022. Our goal is to generate strong and consistent core operating earnings which will allow us to pay a sustainable competitive dividend to stockholders.”

Mr. Puorro also noted, “Growth in stockholder value remains our highest priority at Hanover Bancorp. During the quarter ended December 31, 2021, tangible book value per share increased by $1.24 or 6.69% to $19.73 on a linked quarter basis.”

Balance Sheet Highlights

Total assets at December 31, 2021, grew to $1.46 billion versus $876.9 million at the comparable 2020 date primarily due to the Savoy acquisition. Total deposits at December 31, 2021, increased to $1.2 billion compared to $688.3 million at December 31, 2020, the result of growth in core deposits (Demand, N.O.W., Savings and Money Market) of $538.4 million resulting from deposits acquired in the Savoy transaction as well as significant growth in the Company’s municipal deposit portfolio.

The Company had $407.1 million in total municipal deposits at December 31, 2021, at a weighted rate of 0.19% versus $74.3 million at the comparable 2020 date. The Company’s municipal deposit program is built on long-standing relationships developed in the local marketplace. This core deposit business will continue to provide a stable source of funding for the Company’s lending products at costs lower than consumer deposits.

Total borrowings at December 31, 2021, were $113.3 million, including $65.4 million in Federal Reserve Paycheck Protection Program Liquidity Facility advances, with a weighted average rate and term of 0.67% and 37 months, respectively. Management reduced usage of its Federal Home Loan Bank (“FHLB”) borrowing capacity in the fourth calendar quarter of 2021 as other lower cost funding options were utilized to replace maturing FHLB advances. At December 31, 2021, the Bank had $47.9 million of FHLB advances outstanding versus $58.6 million a year ago. The Company had $36.7 million in additional borrowing capacity from the FHLB at December 31, 2021.

Stockholders’ equity increased to $129.4 million at December 31, 2021, from $80.0 million at the comparable 2020 date resulting in an increase in tangible book value per share over the past twelve months to $19.73 at December 31, 2021, from $18.66 at the comparable 2020 date.

Loan Portfolio Growth and Allowance for Loan Losses

On a linked quarter basis, the Company exhibited net loan growth, excluding PPP loans, of $97.8 million or 35.4% on an annualized basis. For the twelve months ended December 31, 2021, the Bank’s loan portfolio grew to $1.28 billion, primarily due to the acquisition of Savoy. Year over year growth was concentrated primarily in multi-family, commercial real estate, and PPP loans. At December 31, 2021, the Company’s residential loan portfolio amounted to $436.6 million, with an average loan balance of $465 thousand and a weighted average loan-to-value ratio of 54%. Commercial real estate loans totaled $731.1 million at December 31, 2021, with an average loan balance of $1.2 million and a weighted average loan-to-value ratio of 52%. The Company’s commercial real estate concentration ratio was 408% of capital at December 31, 2021, versus 231% of capital at the comparable 2020 date. At December 31, 2021, the Company’s loan pipeline was approximately $253.9 million with a weighted average coupon, excluding fees, of 4.50%.

Historically, the Bank has generated additional income by strategically originating and selling its primary lending products to other financial institutions at premiums, while also retaining servicing rights in some sales. The Bank expects that it will continue to originate loans, for its own portfolio and for sale, which will result in continued growth in interest income while also realizing gains on sale of loans to others and recording servicing income. During the quarter ended December 31, 2021, the Company sold $35.2 million primarily in performing residential and SBA loans and recorded gains on the sale of loans held-for-sale of $1.5 million versus gains of $619 thousand in the quarter ended September 30, 2021. The Company recorded gains of $181 thousand on the sale of performing loans in the quarter ended December 31, 2020.

During the fourth calendar quarter of 2021, the Bank recorded a provision for loan losses expense of $900 thousand. The December 31, 2021, allowance for loan losses balance was $9.4 million versus $8.0 million a year ago. The allowance for loan losses as a percent of total loans was 0.73% at December 31, 2021, versus 0.69% at September 30, 2021, and 1.09% at December 31, 2020. The allowance for loan losses as a percent of total loans excluding acquired loans (“originated loans”) was 1.08% at December 31, 2021. At December 31, 2021, non-performing loans totaled $8.6 million of which $4.8 million represented legacy Savoy Bank originated loans that were either written down to fair value at the acquisition date or are 100% guaranteed by the SBA. The remaining $3.8 million of non-performing loans represent Hanover originated residential credits with a weighted average loan-to-value ratio of 53%.

Net Interest Margin

The Bank’s net interest margin improved to 4.39% during the fourth calendar quarter of 2021, versus 3.53% in the comparable 2020 quarter and 4.51% in the quarter ended September 30, 2021. Excluding the impact of net purchase accounting accretion, the Company’s net interest margin was 3.90% and 3.76% in the quarters ended December 31, 2021, and September 30, 2021, respectively.

Expansion into New Jersey Market

The Company intends to open a full-service branch in Freehold, New Jersey in the first quarter of 2022. This location, coupled with our success in recruiting business development officers in recent months, will expand the Company’s SBA lending footprint into both the New Jersey and eastern Pennsylvania marketplaces.

Operating Efficiency Ratio

The Bank’s operating efficiency ratio was a class leading 46.84% in the fourth calendar quarter of 2021 versus 73.43% a year ago.

About Hanover Community Bank and Hanover Bancorp, Inc.

Hanover Bancorp, Inc., is a locally owned and operated privately held stock bank holding company for Hanover Community Bank, a community commercial bank focusing on highly personalized and efficient services and products responsive to local needs. Management and the Board of Directors are comprised of a select group of successful local businessmen and women who are committed to the success of the Bank by knowing and understanding the metro-New York area’s financial needs and opportunities. Backed by state-of-the-art technology, Hanover offers a full range of financial services. Hanover employs a complete suite of consumer and commercial banking products and services, including multi-family and commercial mortgages, residential loans, business loans and lines of credit. Hanover also offers its customers access to 24-hour ATM service with no fees attached, free checking with interest, telephone banking, advanced technologies in mobile and internet banking for our consumer and business customers, safe deposit boxes and much more. The Company’s corporate administrative office is located in Mineola, New York where it also operates a full service branch office along with additional branch locations in Garden City Park, Forest Hills, Flushing, Sunset Park, Rockefeller Center and Chinatown, New York.

Hanover Community Bank is a member of the Federal Deposit Insurance Corporation and is an Equal Housing/Equal Opportunity Lender. For further information, call (516) 548-8500 or visit the Bank’s website at www.hanoverbank.com.

Non-GAAP Disclosure

This discussion includes non-GAAP financial measures, including the Company’s adjusted operating earnings, adjusted net interest margin, adjusted returns on average assets and shareholders’ equity, and adjusted operating efficiency ratio. A non-GAAP financial measure is a numerical measure of historical or future performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”). The Company’s management believes that the presentation of non-GAAP financial measures provides both management and investors with a greater understanding of the Company’s operating results and trends in addition to the results measured in accordance with GAAP. While management uses non-GAAP financial measures in its analysis of the Company’s performance, this information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with U.S. GAAP or considered to be more important than financial results determined in accordance with U.S. GAAP. The Company’s non-GAAP financial measures may not be comparable to similarly titled measures used by other financial institutions.

With respect to the calculations of adjusted operating net income, adjusted net interest income, adjusted net interest margin, and adjusted operating efficiency ratio for the periods presented in this discussion, reconciliations to the most comparable U.S. GAAP measures are provided in the tables that follow.

Forward-Looking Statements

This release may contain certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and may be identified by the use of such words as “may,” “believe,” “expect,” “anticipate,” “should,” “plan,” “estimate,” “predict,” “continue,” and “potential” or the negative of these terms or other comparable terminology. Examples of forward-looking statements include, but are not limited to, estimates with respect to the financial condition, results of operations and business of Hanover Bancorp, Inc. Any or all of the forward-looking statements in this release and in any other public statements made by Hanover Bancorp, Inc. may turn out to be incorrect. They can be affected by inaccurate assumptions Hanover Bancorp, Inc. might make or by known or unknown risks and uncertainties. Further, the adverse effect of the COVID-19 pandemic on the Company, its customers, and the communities where it operates may adversely affect the Company’s business, results of operations and financial condition for an indefinite period of time. Consequently, no forward-looking statement can be guaranteed. Hanover Bancorp, Inc. does not intend to update any of the forward-looking statements after the date of this release or to conform these statements to actual events.

Investor and Press Contact:
Brian K. Finneran
President
(516) 548-8500

 

HANOVER BANCORP, INC.          
STATEMENTS OF CONDITION (unaudited)          
(dollars in thousands)          
             
             
    December 31,   September 30,   December 31,
      2021       2021       2020  
Assets            
Cash and cash equivalents $ 114,951     $ 166,544     $ 98,388  
Securities-available for sale, at fair value   7,536       7,747       7,434  
Investments-held to maturity   4,834       8,611       10,001  
Loans held for sale   -       -       4,150  
             
Loans, net of deferred loan fees and costs   1,277,434       1,247,125       728,752  
Less: allowance for loan losses   (9,386 )     (8,552 )     (7,979 )
Loans, net   1,268,048       1,238,573       720,773  
             
Goodwill     19,168       19,168       1,901  
Premises & fixed assets   14,895       15,002       14,325  
Other assets   28,748       28,996       19,911  
  Assets $ 1,458,180     $ 1,484,641     $ 876,883  
             
Liabilities and stockholders’ equity          
Core deposits $ 849,868     $ 786,826     $ 311,439  
Time deposits   326,883       377,836       376,877  
Total deposits   1,176,751       1,164,662       688,316  
             
Borrowings   113,274       159,642       74,514  
Subordinated debentures   24,504       24,513       24,468  
Other liabilities   14,272       13,295       9,561  
  Liabilities   1,328,801       1,362,112       796,859  
             
Stockholders’ equity   129,379       122,529       80,024  
  Liabilities and stockholders’ equity $ 1,458,180     $ 1,484,641     $ 876,883  
             

 

HANOVER BANCORP, INC.        
CONSOLIDATED STATEMENTS OF INCOME (unaudited)      
(dollars in thousands, except per share data)        
           
    Three Months Ended  
    12/31/2021   12/31/2020  
           
Interest income $ 16,616   $ 9,497  
Interest expense   1,347     2,170  
  Net interest income   15,269     7,327  
Provision for loan losses   900     100  
  Net interest income after provision for loan losses   14,369     7,227  
           
Loan servicing and fee income   690     83  
Service charges on deposit accounts   63     15  
Gain on sale of loans held-for-sale   1,492     181  
Other operating income   130     7  
  Non-interest income   2,375     286  
           
Compensation and benefits   4,939     3,108  
Occupancy and equipment   1,413     1,171  
Data processing   366     245  
Marketing and advertising   33     48  
Acquisition costs   -     145  
Professional fees   499     412  
Other operating expenses   1,014     461  
  Non-interest expense   8,264     5,590  
           
  Income before income taxes   8,480     1,923  
Income tax expense   1,943     404  
           
  Net income $ 6,537   $ 1,519  
           
Basic earnings per share $ 1.18   $ 0.36  
Diluted earnings per share $ 1.16   $ 0.36  
           
Note: Prior period information has been adjusted to conform to current period presentation.  
           

 

HANOVER BANCORP, INC.                    
CONSOLIDATED STATEMENTS OF INCOME (unaudited)                  
QUARTERLY TREND                    
(dollars in thousands, except per share data)                    
                       
                       
    Three Months Ended  
    12/31/2021   9/30/2021   6/30/2021   3/31/2021   12/31/2020  
                       
Interest income $ 16,616   $ 17,760   $ 12,038   $ 9,380   $ 9,497  
Interest expense   1,347     1,629     1,590     1,578     2,170  
  Net interest income   15,269     16,131     10,448     7,802     7,327  
Provision for loan losses   900     700     -     200     100  
  Net interest income after provision for loan losses   14,369     15,431     10,448     7,602     7,227  
                       
Loan servicing and fee income   690     584     401     139     83  
Service charges on deposit accounts   63     61     34     17     15  
Gain on sale of loans held-for-sale   1,492     619     212     295     181  
Gain on sale of investments   -     -     -     240     -  
Other operating income   130     457     3     1     7  
  Non-interest income   2,375     1,721     650     692     286  
                       
Compensation and benefits   4,939     4,463     3,923     3,268     3,108  
Occupancy and equipment   1,413     1,298     1,300     1,209     1,171  
Data processing   366     346     419     270     245  
Marketing and advertising   33     33     18     19     48  
Acquisition costs   -     197     3,937     151     145  
Professional fees   499     616     370     308     412  
Other operating expenses   1,014     1,005     765     500     461  
  Non-interest expense   8,264     7,958     10,732     5,725     5,590  
                       
  Income before income taxes   8,480     9,194     366     2,569     1,923  
Income tax expense   1,943     2,138     145     514     404  
                       
  Net income $ 6,537   $ 7,056   $ 221   $ 2,055   $ 1,519  
                       
Basic earnings per share $ 1.18   $ 1.27   $ 0.05   $ 0.49   $ 0.36  
Diluted earnings per share $ 1.16   $ 1.25   $ 0.05   $ 0.48   $ 0.36  
                       
                       
Note: Prior period information has been adjusted to conform to current period presentation.
                       

 

HANOVER BANCORP, INC.        
CONSOLIDATED NON-GAAP FINANCIAL INFORMATION (1) (unaudited)  
(dollars in thousands, except per share data)        
         
  Three Months Ended  
  12/31/2021   12/31/2020  
         
ADJUSTED NET INCOME:        
Net income, as reported $ 6,537     $ 1,519    
Adjustments:        
Merger-related expenses   -       145    
Debt extinguishment charges   -       54    
Total adjustments, before income taxes   -       199    
Adjustment for reported effective income tax rate   -       42    
Total adjustments, after income taxes   -       157    
Adjusted net income $ 6,537     $ 1,676    
Basic earnings per share - adjusted $ 1.18     $ 0.40    
Diluted earnings per share - adjusted $ 1.16     $ 0.39    
         
ADJUSTED NET INTEREST INCOME:        
Net interest income, as reported $ 15,269     $ 7,327    
Adjustments:        
Debt extinguishment charges   -       54    
Adjusted net interest income $ 15,269     $ 7,381    
         
ADJUSTED NET INTEREST MARGIN:        
Net interest margin, as reported   4.39 %     3.53 %  
Adjustments:        
Debt extinguishment charges   -       0.02 %  
Adjusted net interest margin   4.39 %     3.55 %  
         
ADJUSTED OPERATING EFFICIENCY RATIO (2) :        
Operating efficiency ratio, as reported   46.84 %     73.43 %  
Adjustments:        
Merger-related expenses   -       -1.90 %  
Debt extinguishment charges   -       -0.51 %  
Adjusted operating efficiency ratio   46.84 %     71.02 %  
         
ADJUSTED RETURN ON AVERAGE ASSETS   1.80 %     0.78 %  
ADJUSTED RETURN ON AVERAGE EQUITY   20.52 %     8.41 %  
         
(1) A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”). The Company’s management believes the presentation of non-GAAP financial measures provide investors with a greater understanding of the Company’s operating results in addition to the results measured in accordance with U.S. GAAP. While management uses non-GAAP measures in its analysis of the Company’s performance, this information should not be viewed as a substitute for financial results determined in accordance with U.S. GAAP or considered to be more important than financial results determined in accordance with U.S. GAAP.
         
(2) Excludes gain on sale of securities available for sale.       
         

 

HANOVER BANCORP, INC.        
SELECTED FINANCIAL DATA (unaudited)      
(dollars in thousands)        
         
         
  Three Months Ended  
  12/31/2021   12/31/2020  
Profitability:        
Return on average assets   1.80 %     0.71 %  
Return on average equity   20.52 %     7.62 %  
Yield on average interest-earning assets   4.77 %     4.57 %  
Cost of average interest-bearing liabilities   0.48 %     1.26 %  
Net interest rate spread (1)   4.29 %     3.31 %  
Net interest margin (2)   4.39 %     3.53 %  
Non-interest expense to average assets   2.28 %     2.60 %  
Operating efficiency ratio (3)   46.84 %     73.43 %  
         
Average balances:        
Interest-earning assets $ 1,381,373     $ 824,151    
Interest-bearing liabilities   1,106,256       681,475    
Loans   1,253,827       724,751    
Deposits   1,147,860       662,037    
Borrowings   150,557       103,139    
         
         
(1) Represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(2) Represents net interest income divided by average interest-earning assets.  
(3) Excludes gain on sale of securities available for sale.      
       

 

HANOVER BANCORP, INC.                
SELECTED FINANCIAL DATA (unaudited)                
(dollars in thousands, except share and per share data)              
                 
  At or For the Three Months Ended  
  12/31/2021   9/30/2021   6/30/2021   3/31/2021  
Asset quality:                
Provision for loan losses $ 900     $ 700     $ -     $ 200    
Net (charge-offs)/recoveries   (66 )     -       (327 )     -    
Allowance for loan losses   9,386       8,552       7,852       8,179    
Allowance for loan losses to total loans (1)   0.73 %     0.69 %     0.61 %     1.07 %  
Allowance for loan losses to originated loans (1)(4)   1.08 %     1.13 %     1.13 %     1.18 %  
Non-performing loans (2)(3) $ 8,617     $ 9,547     $ 8,120     $ 9,350    
Non-performing loans/total loans   0.67 %     0.77 %     0.63 %     1.22 %  
Non-performing loans/total assets   0.59 %     0.64 %     0.53 %     1.05 %  
Allowance for loan losses/non-performing loans   108.92 %     89.58 %     96.70 %     87.48 %  
                 
Capital (Bank only):                
Tier 1 Capital $ 132,006     $ 123,666     $ 118,536     $ 103,199    
Tier 1 leverage ratio   9.92 %     9.45 %     11.20 %     12.00 %  
Common equity tier 1 capital ratio   14.44 %     14.54 %     14.05 %     21.23 %  
Tier 1 risk based capital ratio   14.44 %     14.54 %     14.05 %     21.23 %  
Total risk based capital ratio   15.52 %     15.59 %     15.01 %     22.49 %  
                 
Equity data:                
Common shares outstanding   5,562,799       5,563,426       5,552,457       4,194,890    
Stockholders’ equity $ 129,379     $ 122,529     $ 115,238     $ 82,245    
Book value per common share   23.26       22.02       20.75       19.61    
Tangible common equity   109,752       102,881       96,636       80,516    
Tangible book value per common share   19.73       18.49       17.40       19.19    
Tangible common equity (“TCE”) ratio   7.63 %     7.02 %     6.35 %     9.06 %  
                 
(1) Calculation excludes loans held for sale.                
(2) Includes $2.5 million of Purchased Credit Impaired loans 90 days past due and still accruing and $0.5 million.    
of loans fully guaranteed by the SBA at 9/30/21 and 12/31/21.              
(3) Includes $3.5 million of Purchased Credit Impaired loans 90 days past due and still accruing and $0.5 million.    
of loans fully guaranteed by the SBA at 6/30/21.                
(4) Calculation excludes acquired loans.                
                 
Note: Prior period information has been adjusted to conform to current period presentation.          
           

 

HANOVER BANCORP, INC.                
STATISTICAL SUMMARY                
QUARTERLY TREND                
(unaudited, dollars in thousands, except share data)              
                   
    12/31/2021   9/30/2021   6/30/2021   3/31/2021  
                   
Loan distribution (1) :                
Residential mortgages $ 411,664     $ 420,445     $ 429,107     $ 408,729    
Multifamily     358,831       266,715       227,887       175,779    
Commercial real estate   372,282       364,178       341,102       117,966    
Commercial & industrial   109,718       172,077       270,481       37,355    
Home equity   24,908       23,697       24,669       23,747    
Consumer     31       13       16       20    
                   
Total loans $ 1,277,434     $ 1,247,125     $ 1,293,262     $ 763,596    
                   
Sequential quarter growth rate   2.43 %     -3.57 %     69.36 %     4.78 %  
                   
Loans sold during the quarter $ 35,195     $ 13,997     $ 13,498     $ 9,367    
                   
Funding distribution:                
Demand   $ 190,723     $ 191,537     $ 179,259     $ 122,388    
N.O.W.     437,920       353,978       250,172       150,017    
Savings     58,526       60,163       58,217       44,386    
Money market   162,699       181,148       211,085       96,201    
Total core deposits   849,868       786,826       698,733       412,992    
Time     326,883       377,836       460,689       305,192    
Total deposits   1,176,751       1,164,662       1,159,422       718,184    
Borrowings   113,274       159,642       228,625       56,417    
Subordinated debentures   24,504       24,513       24,498       24,482    
                   
Total funding sources $ 1,314,529     $ 1,348,817     $ 1,412,545     $ 799,083    
                   
Sequential quarter growth rate - total deposits   1.04 %     0.45 %     61.44 %     4.34 %  
                   
Period-end core deposits/total deposits ratio   72.22 %     67.56 %     60.27 %     57.51 %  
                   
Period-end demand deposits/total deposits ratio   16.21 %     16.45 %     15.46 %     17.04 %  
                   
(1) Excluding loans held for sale.                
                   

 

HANOVER BANCORP, INC.                    
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (1) (unaudited)          
(dollars in thousands, except share and per share amounts)              
                     
                     
  12/31/2021   9/30/2021   6/30/2021   3/31/2021   12/31/2020
Tangible common equity                    
Total equity $ 129,379     $ 122,529     $ 115,238     $ 82,245     $ 80,024    
Less: goodwill   (19,168 )     (19,168 )     (18,100 )     (1,710 )     (1,901 )  
Less: core deposit intangible   (459 )     (480 )     (502 )     (19 )     (20 )  
Tangible common equity $ 109,752     $ 102,881     $ 96,636     $ 80,516     $ 78,103    
                     
Tangible common equity (“TCE”) ratio                  
Tangible common equity $ 109,752     $ 102,881     $ 96,636     $ 80,516     $ 78,103    
Total assets   1,458,180       1,484,641       1,541,443       890,432       876,883    
Less: goodwill   (19,168 )     (19,168 )     (18,100 )     (1,710 )     (1,901 )  
Less: core deposit intangible   (459 )     (480 )     (502 )     (19 )     (20 )  
Tangible assets $ 1,438,553     $ 1,464,993     $ 1,522,841     $ 888,703     $ 874,962    
TCE ratio   7.63 %     7.02 %     6.35 %     9.06 %     8.93 %  
                     
Tangible book value per share                    
Tangible common equity $ 109,752     $ 102,881     $ 96,636     $ 80,516     $ 78,103    
Common shares outstanding   5,562,799       5,563,426       5,552,457       4,194,890       4,185,534    
Tangible book value per share $ 19.73     $ 18.49     $ 17.40     $ 19.19     $ 18.66    
                     
(1) A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”). The Company’s management believes the presentation of non-GAAP financial measures provide investors with a greater understanding of the Company’s operating results in addition to the results measured in accordance with U.S. GAAP. While management uses non-GAAP measures in its analysis of the Company’s performance, this information should not be viewed as a substitute for financial results determined in accordance with U.S. GAAP or considered to be more important than financial results determined in accordance with U.S. GAAP.  
                     

 

HANOVER BANCORP, INC.                        
NET INTEREST INCOME ANALYSIS                        
For the Three Months Ended December 31, 2021 and 2020                      
(unaudited, dollars in thousands)                        
                         
                         
    2021       2020    
  Average       Average   Average       Average
  Balance   Interest   Rate   Balance   Interest   Rate  
                         
Assets:                        
Interest-earning assets:                        
Loans $ 1,253,827   $ 16,381   5.18 %   $ 724,751   $ 9,258   5.07 %  
Investment securities   15,634     155   3.93 %     16,520     173   4.15 %  
Interest-earning cash   106,660     38   0.14 %     78,958     21   0.11 %  
FHLB stock and other investments   5,252     42   3.17 %     3,922     45   4.55 %  
Total interest-earning assets   1,381,373     16,616   4.77 %     824,151     9,497   4.57 %  
Non interest-earning assets:                        
Cash and due from banks   8,264             4,709          
Other assets   49,011             24,300          
Total assets $ 1,438,648           $ 853,160          
                         
Liabilities and stockholders’ equity:                        
Interest-bearing liabilities:                        
Savings, N.O.W. and money market deposits $ 609,251   $ 366   0.24 %   $ 186,894   $ 117   0.25 %  
Time deposits   346,448     491   0.56 %     391,442     1,454   1.47 %  
Total savings and time deposits   955,699     857   0.36 %     578,336     1,571   1.08 %  
Fed funds purchased & FHLB & FRB advances   126,058     160   0.50 %     78,937     221   1.11 %  
Note payable   -     -   0.00 %     1,303     73   22.23 %  
Subordinated debentures   24,499     330   5.34 %     22,899     305   5.28 %  
Total interest-bearing liabilities   1,106,256     1,347   0.48 %     681,475     2,170   1.26 %  
Demand deposits   192,161             83,701          
Other liabilities   13,834             8,921          
Total liabilities   1,312,251             774,097          
Stockholders’ equity   126,397             79,063          
Total liabilities & stockholders’ equity $ 1,438,648           $ 853,160          
Net interest rate spread         4.29 %           3.31 %  
Net interest income/margin     $ 15,269   4.39 %       $ 7,327   3.53 %  
                         

hcp-jpg

Source: Hanover Bancorp