Hanover Bancorp, Inc. Reports Third Calendar Quarter and Fiscal Year 2021 Results highlighted by Record Levels of Net Income, Net Interest Income and Net Interest Margin

Third Calendar Quarter and Fiscal Year Performance Highlights

  • Net Income: Net income for the quarter ended September 30, 2021, totaled $7.1 million or $1.25 per diluted common share, versus $1.5 million or $0.37 per diluted common share recorded in the same period a year ago. The Company recorded adjusted (non-GAAP) net income (excluding merger-related charges) of $7.2 million in the quarter ended September 30, 2021, versus adjusted (non-GAAP) net income of $1.7 million in the comparable 2020 quarter. The Company recorded net income for the fiscal year ended September 30, 2021, of $10.9 million or $2.28 per diluted common share compared with $5.0 million or $1.18 per diluted common share in the 2020 fiscal year. The Company recorded adjusted (non-GAAP) net income (primarily excluding merger-related charges) of $14.4 million for the fiscal year ended September 30, 2021, versus adjusted (non-GAAP) net income of $5.9 million in the 2020 fiscal year.
  • Financial Performance Metrics: Returns on average total assets and average stockholders’ equity were 1.88% and 23.45%, respectively, in the quarter ended September 30, 2021, versus 0.76% and 7.97% in the comparable 2020 period.
  • Record Net Interest Income: Net interest income was $16.1 million for the quarter ended September 30, 2021, an increase of $8.8 million, or 119.0%, versus the comparable 2020 quarter.
  • Record Net Interest Margin: The Company’s net interest margin increased significantly during the quarter ended September 30, 2021, to 4.51% versus 3.74% in the quarter ended June 30, 2021, and 3.73% in the quarter ended September 30, 2020. Excluding the impact of net purchase accounting accretion, the Company’s net interest margin was 3.76% and 3.55% in the quarters ended September 30, 2021, and June 30, 2021, respectively.
  • Balance Sheet: Assets totaled $1.48 billion at September 30, 2021, versus $1.54 billion at June 30, 2021, and $851.6 million at September 30, 2020.
  • Capital Strength: The Bank’s Tier 1 leverage ratio was 9.45% and its Total Risk-Based capital ratio was 15.59% at September 30, 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 $18.49 at September 30, 2021, from $17.40 at June 30, 2021, and $18.23 at September 30, 2020.
  • Strong Lending Activity: On a linked quarter basis, the Company exhibited net loan growth, excluding Paycheck Protection Program (“PPP”) loans, of $53.8 million or 20.45% on an annualized basis. At September 30, 2021, the Company’s loan pipeline was approximately $319.0 million.
  • Expansion into New Jersey Market: The Company intends to open a full-service branch and loan production office in Freehold, New Jersey in December. 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., Oct. 28, 2021 (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 September 30, 2021, highlighted by record levels of net income, net interest income and net interest margin. Further, the Company successfully completed the full integration of its Savoy Bank acquisition during the third quarter.

Earnings Summary for the Quarter Ended September 30, 2021

The Company reported net income for the quarter ended September 30, 2021, of $7.1 million or $1.25 per diluted common share, versus $1.5 million or $0.37 per diluted common share in the comparable year ago period, representing an increase of $5.5 million. Returns on average total assets and average stockholders’ equity were 1.88% and 23.45%, respectively, in the quarter ended September 30, 2021, versus 0.76% and 7.97% in the comparable 2020 period.

The improvement in net income recorded in the third calendar quarter of 2021 resulted from an $8.8 million or 119.0% increase in net interest income coupled with a $1.6 million improvement in non-interest income. Partially offsetting these positive factors was a $2.4 million increase in total operating expenses, principally resulting from growth in compensation and benefits due largely to growth in personnel from the acquisition of Savoy Bank (“Savoy”) in May 2021, coupled with a $600 thousand increase in the provision for loan losses expense due to growth in the loan portfolio in the third 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 4.51% in 2021 from 3.73% in the comparable 2020 quarter. The margin improvement resulted principally from an increase in average interest-earning assets of $633.7 million in 2021, primarily related to the acquisition of Savoy, and a 91 basis point reduction in the cost of interest-bearing liabilities to 0.55% in 2021 from the third calendar quarter of 2020.

Excluding merger-related charges recorded in the third calendar quarter of 2021, adjusted (non-GAAP) net income was $7.2 million or $1.28 per diluted common share, versus 2020 adjusted net income of $1.7 million or $0.41 per diluted common share. Third calendar quarter returns on average total assets and average stockholders’ equity, excluding merger-related charges in each period, were 1.92% and 23.95%, respectively in 2021, versus 0.84% and 8.91% a year ago.

Earnings Summary for the Fiscal Year Ended September 30, 2021

For the fiscal year ended September 30, 2021, the Company reported net income of $10.9 million or $2.28 per diluted common share, versus $5.0 million or $1.18 per diluted common share a year ago.   Returns on average total assets and average stockholders’ equity for the fiscal year ended September 30, 2021, were 0.99% and 11.53%, respectively, versus 0.58% and 6.63% in the fiscal year ended September 30, 2020.

The significant improvement in earnings compared to the prior year period resulted from increases in net interest income (up $14.6 million) and non-interest income (up $2.0 million) and a $250 thousand reduction in the provision for loan losses expense in the 2021 period. The growth in net interest income resulted from a 68 basis point improvement in the net interest margin to 3.97% in 2021 coupled with growth in average interest-earning assets of $226.0 million versus the year ago period. Partially offsetting these positive factors was a $9.0 million increase in total operating expenses, due principally to significant increases in acquisition-related costs and compensation and benefits expenses, each due to the Savoy acquisition in fiscal year 2021, and an increase in the Company’s effective tax rate to 22.8% in 2021 from 20.0% a year ago

Michael P. Puorro, Chairman and Chief Executive Officer, commented on the Company’s results: “I am extremely pleased with Hanover’s third calendar quarter 2021 financial results which produced record levels of net income, net interest income and net interest margin for the Company. I am also very excited to announce that we successfully completed the full integration of our strategic acquisition of Savoy Bank which will now enable us to build our earning asset base across multiple highly profitable lending niches. We now possess a well-diversified earning asset engine primarily funded by strong deposit generating businesses. Further, we are currently exploring several FinTech-related partnerships that, if completed, would benefit us in generating additional low-cost deposit funding. We also believe that Hanover can capitalize on the merger disruption caused by the large number of recently announced or closed bank mergers in our marketplace. We are confident that these factors, coupled with an improving local economy, will help us create one of the premier community banks in the metro New York City area.

Mr. Puorro also noted, “Growth in shareholder value is always our number one priority at Hanover Bancorp. This hallmark of our success continues to be reflected by growth in tangible book value per share which increased on a linked quarter basis by $1.09, or 6.3%, to $18.49 per share at September 30, 2021.

Balance Sheet Highlights

Total assets at September 30, 2021, grew to $1.48 billion versus $851.6 million at the comparable 2020 date primarily due to the Savoy acquisition. Total deposits at September 30, 2021, increased to $1.16 billion compared to $664.8 million at September 30, 2020, the result of growth in core deposits (Demand, N.O.W., Savings and Money Market) of $516.8 million resulting from deposits acquired in the Savoy transaction as well as significant growth in the Company’s municipal deposits.

The Company had $350.5 million in total municipal deposits at September 30, 2021, at a weighted rate of 0.23% versus $14.9 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 banking.

Total borrowings at September 30, 2021, were $159.6 million, including $117.7 million in Federal Reserve Paycheck Protection Program Liquidity Facility advances, with a weighted average rate and term of 0.62% and 43 months, respectively. Management reduced usage of its Federal Home Loan Bank (“FHLB”) borrowing capacity in the third calendar quarter of 2021 as other lower cost funding options were utilized to replace maturing FHLB advances. At September 30, 2021, the Bank had $41.7 million of FHLB advances outstanding versus $69.0 million a year ago. The Company had $35.9 million in additional borrowing capacity from the FHLB at September 30, 2021.

Stockholders’ equity increased to $122.5 million at September 30, 2021, from $78.0 million at the comparable 2020 date resulting in an increase in tangible book value per share over the past twelve months to $18.49 at September 30, 2021, from $18.23 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 $53.8 million or 20.45 % on an annualized basis. For the twelve months ended September 30, 2021, the Bank’s loan portfolio grew to $1.25 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 September 30, 2021, the Company’s residential loan portfolio amounted to $444.1 million, with an average loan balance of $419 thousand and a weighted average loan-to-value ratio of 53%. Commercial real estate loans totaled $630.9 million at September 30, 2021, with an average loan balance of $1.1 million and a weighted average loan-to-value ratio of 55%. The Company’s commercial real estate concentration ratio was 355% of capital at September 30, 2021, versus 246% of capital at the comparable 2020 date. At September 30, 2021, the Company’s loan pipeline was approximately $319.0 million with a weighted average coupon, excluding fees, of 4.26%.

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 September 30, 2021, the Company sold $12.6 million in performing residential and SBA loans and recorded gains on the sale of loans held-for-sale of $619 thousand versus gains of $212 thousand in the quarter ended June 30, 2021. The Company did not record any gains on the sale of performing loans in the quarter ended September 30, 2020. During the twelve months ended September 30, 2021, the Company recorded cumulative gains of $1.3 million on the sale of loans held-for-sale.

During the third calendar quarter of 2021, the Bank recorded a provision for loan losses expense of $700 thousand. The September 30, 2021, allowance for loan losses balance was $8.6 million versus $7.9 million a year ago. The allowance for loan losses as a percent of total loans was 0.69% at September 30, 2021, versus 0.61% at June 30, 2021, and 1.09% at September 30, 2020. The allowance for loan losses as a percent of total loans excluding acquired loans (“originated loans”) was 1.13% at September 30, 2021. At September 30, 2021, non-performing loans totaled $9.5 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 $4.7 million of non-performing loans represent Hanover originated residential credits with a weighted average loan-to-value ratio of 60%.

Record Net Interest Margin

The Bank’s net interest margin improved to a record 4.51% during the third calendar quarter of 2021, versus 3.73% in the comparable 2020 quarter and 3.74% in the quarter ended June 30, 2021. Excluding the impact of net purchase accounting accretion, the Company’s net interest margin was 3.76% and 3.55% in the quarters ended September 30, 2021, and June 30, 2021, respectively.

Expansion into New Jersey Market

The Company intends to open a full-service branch and loan production office in Freehold, New Jersey in December. 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 44.6% in the third calendar quarter of 2021 versus 74.3% a year ago. The third calendar quarter 2021 adjusted (non-GAAP) operating efficiency ratio, which excludes merger-related charges, was 43.5%.

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 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)                
                 
                 
  September 30,     June 30,     September 30,  
  2021     2021     2020  
Assets                
Cash and cash equivalents $          166,544     $          170,934     $             80,209  
Securities-available for sale, at fair value 7,747     7,777     6,035  
Investments-held to maturity 8,611     8,987     10,727  
Loans held for sale -     3,883     -  
                 
Loans, net of deferred loan fees and costs 1,247,125     1,293,262     725,019  
Less:  allowance for loan losses (8,552 )   (7,852 )   (7,869 )
Loans, net    1,238,573     1,285,410     717,150  
                 
Goodwill 19,168     18,100     1,901  
Premises & fixed assets 15,002     14,606     14,156  
Other assets 28,996     31,746     21,428  
  Assets $       1,484,641     $       1,541,443     $           851,606  
                 
Liabilities and stockholders' equity                
Core deposits  $           786,826     $           698,733     $            270,007  
Time deposits 377,836     460,689     394,753  
Total deposits 1,164,662     1,159,422     664,760  
                 
Borrowings 159,642     228,625                    85,154  
Note payable                         -                             -                    14,984  
Subordinated debentures 24,513     24,498                              -  
Other liabilities 13,295     13,660     8,665  
  Liabilities 1,362,112     1,426,205     773,563  
                 
Stockholders' equity 122,529     115,238     78,043  
  Liabilities and stockholders' equity $        1,484,641     $        1,541,443     $            851,606  
                 

 

 

HANOVER BANCORP, INC.              
CONSOLIDATED STATEMENTS OF INCOME (unaudited)            
(dollars in thousands, except per share data)              
               
  Three Months Ended   Fiscal Year Ended
  9/30/2021   9/30/2020   9/30/2021   9/30/2020
               
Interest income $              17,760   $               9,751   $              48,675   $             40,133
Interest expense 1,629   2,385   6,967   13,011
Net interest income 16,131   7,366   41,708   27,122
Provision for loan losses 700   100   1,000   1,250
Net interest income after provision for loan losses 15,431   7,266   40,708   25,872
               
Loan fees and service charges 255   111   703   301
Service charges on deposit accounts 61   12   127   62
Gain on sale of loans held-for-sale 619   -   1,307   917
Gain on sale of investments -   -   240   -
Other operating income 786   12   972   84
Non-interest income 1,721   135   3,349   1,364
               
Compensation and benefits 4,528   3,020   15,009   11,182
Occupancy and equipment 1,298   1,169   4,978   4,462
Data processing 346   234   1,280   911
Marketing and advertising 33   16   118   296
Acquisition costs 197   214   4,430   450
Professional fees 616   438   1,706   2,070
Other operating expenses 940   481   2,484   1,651
Non-interest expense 7,958   5,572   30,005   21,022
               
Income before income taxes 9,194   1,829   14,052   6,214
Income tax expense 2,138   283   3,201   1,240
               
Net income $                7,056   $               1,546   $              10,851   $               4,974
               
Basic earnings per share $                  1.27   $                 0.38   $                  2.32   $                 1.20
Diluted earnings per share $                  1.25   $                 0.37   $                  2.28   $                 1.18
               
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
  9/30/2021   6/30/2021   3/31/2021   12/31/2020   9/30/2020
                   
Interest income $      17,760   $      12,038   $        9,380   $       9,497   $       9,751
Interest expense 1,629   1,590   1,578   2,170   2,385
  Net interest income 16,131   10,448   7,802   7,327   7,366
Provision for loan losses 700   -   200   100   100
  Net interest income after provision for loan losses 15,431   10,448   7,602   7,227   7,266
                   
Loan fees and service charges 255   257   125   66   111
Service charges on deposit accounts 61   34   17   15   12
Gain on sale of loans held-for-sale 619   212   295   181   -
Gain on sale of investments -   -   240   -   -
Other operating income 786   147   15   24   12
  Non-interest income 1,721   650   692   286   135
                   
Compensation and benefits 4,528   3,980   3,325   3,176   3,020
Occupancy and equipment 1,298   1,300   1,209   1,171   1,169
Data processing 346   419   270   245   234
Marketing and advertising 33   18   19   48   16
Acquisition costs 197   3,937   151   145   214
Professional fees 616   370   308   412   438
Other operating expenses 940   708   443   393   481
  Non-interest expense 7,958   10,732   5,725   5,590   5,572
                   
  Income before income taxes 9,194   366   2,569   1,923   1,829
Income tax expense 2,138   145   514   404   283
                   
  Net income $        7,056   $           221   $        2,055   $       1,519   $       1,546
                   
Basic earnings per share $          1.27   $          0.05   $          0.49   $         0.36   $         0.38
Diluted earnings per share $          1.25   $          0.05   $          0.48   $         0.36   $         0.37
                   

 

HANOVER BANCORP, INC.                
CONSOLIDATED NON-GAAP FINANCIAL INFORMATION (1) (unaudited)          
(dollars in thousands, except per share data)                
                 
  Three Months Ended       Fiscal Year Ended      
  9/30/2021   9/30/2020   9/30/2021   9/30/2020  
                 
ADJUSTED NET INCOME:                
Net income, as reported $         7,056   $         1,546   $         10,851   $         4,974  
Adjustments:                
Merger-related expenses 197   214   4,430   450  
Debt extinguishment charges -   -   54   -  
Litigation and proxy-related expenses -   -   -   742  
Total adjustments, before income taxes 197   214   4,484   1,192  
Adjustment for reported effective income tax rate 46   33   978   255  
Total adjustments, after income taxes 151   181   3,506   937  
Adjusted net income $         7,207   $         1,727   $         14,357   $         5,911  
Basic earnings per share - adjusted $           1.30   $           0.41   $             3.07   $           1.42  
Diluted earnings per share - adjusted $           1.28   $           0.41   $             3.02   $           1.40  
                 
ADJUSTED NET INTEREST INCOME:                
Net interest income, as reported $       16,131   $         7,366   $         41,708   $       27,122  
Adjustments:                
Debt extinguishment charges -   -   54   -  
Adjusted net interest income $       16,131   $         7,366   $         41,762   $       27,122  
                 
ADJUSTED NET INTEREST MARGIN:                
Net interest margin, as reported 4.51%   3.73%   3.97%   3.29%  
Adjustments:                
Debt extinguishment charges -   -   0.01%   -  
Adjusted net interest margin 4.51%   3.73%   3.98%   3.29%  
                 
ADJUSTED OPERATING EFFICIENCY RATIO (2)                
Operating efficiency ratio, as reported 44.58%   74.26%   66.95%   73.79%  
Adjustments:                
Merger-related expenses -1.10%   -2.87%   -9.87%   -1.58%  
Debt extinguishment charges -   -   -0.08%   -  
Litigation and proxy-related expenses -   -   -   -2.60%  
Adjusted operating efficiency ratio 43.48%   71.39%   57.00%   69.61%  
                 
ADJUSTED RETURN ON AVERAGE ASSETS 1.92%   0.84%   1.31%   0.69%  
ADJUSTED RETURN ON AVERAGE EQUITY 23.95%   8.91%   15.26%   7.88%  
                 
(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       Fiscal Year Ended    
  9/30/2021     9/30/2020     9/30/2021     9/30/2020  
Profitability:                      
Return on average assets 1.88 %   0.76 %   0.99 %   0.58 %
Return on average equity 23.45 %   7.97 %   11.53 %   6.63 %
Yield on average interest-earning assets 4.97 %   4.94 %   4.63 %   4.87 %
Cost of average interest-bearing liabilities 0.55 %   1.46 %   0.81 %   1.87 %
Net interest rate spread (1) 4.42 %   3.48 %   3.82 %   3.00 %
Net interest margin (2) 4.51 %   3.73 %   3.97 %   3.29 %
Non-interest expense to average assets 2.12 %   2.72 %   2.75 %   2.47 %
Operating efficiency ratio (3) 44.58 %   74.26 %   66.95 %   73.79 %
                       
Average balances:                      
Interest-earning assets $      1,419,148     $     785,486     $      1,050,259     $     824,247  
Interest-bearing liabilities 1,174,266     648,285     859,804     697,040  
Loans 1,277,091     720,730     934,066     717,834  
Deposits 1,128,956     638,354     843,010     669,497  
Borrowings 225,929     90,313     145,334     99,550  
                       
                       
(1) Represents the difference between the yield on average interest-earning 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    
  9/30/2021     6/30/2021     3/31/2021     12/31/2020  
Asset quality:                      
Provision for loan losses $          700     $ -     $          200     $          100  
Net (recoveries)/charge-offs -     (327 )   -     (10 )
Allowance for loan losses 8,552     7,852     8,179     7,979  
Allowance for loan losses to total loans (1) 0.69 %   0.61 %   1.07 %   1.09 %
Allowance for loan losses to originated loans (1) 1.13 %   1.13 %   1.18 %   1.22 %
Non-performing loans (2)(3) $       9,547     $       8,120     $       9,350     $       4,053  
Non-performing loans/total loans 0.77 %   0.63 %   1.22 %   0.56 %
Non-performing loans/total assets 0.64 %   0.53 %   1.05 %   0.46 %
Allowance for loan losses/non-performing loans 89.58 %   96.70 %   87.48 %   196.87 %
                       
Capital  (Bank only):                      
Tier 1 Capital $   123,665     $   118,536     $   103,199     $   100,518  
Tier 1 leverage ratio 9.45 %   11.20 %   12.00 %   12.04 %
Common equity tier 1 capital ratio 14.54 %   14.05 %   21.23 %   21.49 %
Tier 1 risk based capital ratio 14.54 %   14.05 %   21.23 %   21.49 %
Total risk based capital ratio 15.59 %   15.01 %   22.49 %   22.75 %
                       
Equity data:                      
Common shares outstanding 5,563,426     5,552,457     4,194,890     4,185,534  
Stockholders' equity $   122,529     $   115,238     $     82,245     $     80,024  
Book value per common share 22.02     20.75     19.61     19.12  
Tangible common equity 102,881     96,636     80,516     78,103  
Tangible book value per common share 18.49     17.40     19.19     18.66  
Tangible common equity ("TCE") ratio 7.02 %   6.35 %   9.06 %   8.93 %
                       
(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.        
(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.           
          
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)                    
                       
  9/30/2021     6/30/2021     3/31/2021     12/31/2020  
                       
Loan distribution (1) :                      
Residential mortgages $         420,445     $     429,107     $    408,729     $    424,479  
Multifamily 266,715     227,887     175,779     147,266  
Commercial real estate 364,178     341,102     117,966     115,358  
Commercial & industrial 172,077     270,481     37,355     20,214  
Home equity 23,697     24,669     23,747     21,405  
Consumer 13     16     20     30  
                       
  Total loans $       1,247,125     $   1,293,262     $     763,596     $     728,752  
                       
Sequential quarter growth rate -3.57 %   69.36 %   4.78 %   0.51 %
                       
Loans sold during the quarter $           13,997     $       13,498     $        9,367     $        8,443  
                       
Funding distribution:                      
Demand $         191,537     $     179,259     $    122,388     $      86,266  
N.O.W 353,978     250,172     150,017     93,258  
Savings 60,163     58,217     44,386     44,072  
Money market 181,148     211,085     96,201     87,843  
  Total core deposits 786,826     698,733     412,992     311,439  
Time 377,836     460,689     305,192     376,877  
  Total deposits 1,164,662     1,159,422     718,184     688,316  
Borrowings 159,642     228,625     56,417     74,514  
Subordinated debentures 24,513     24,498     24,482     24,468  
                       
  Total funding sources $       1,348,817     $   1,412,545     $     799,083     $     787,298  
                       
Sequential quarter growth rate - total deposits 0.45 %   61.44 %   4.34 %   3.54 %
                       
Period-end core deposits/total deposits ratio 67.56 %   60.27 %   57.51 %   45.25 %
                       
Period-end demand deposits/total deposits ratio 16.45 %   15.46 %   17.04 %   12.53 %
                       
 (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)                      
                             
                             
  9/30/2021     6/30/2021     3/31/2021     12/31/2020     9/30/2020  
Tangible common equity                            
Total equity $     122,529     $     115,238     $     82,245     $     80,024     $     78,043  
Less: goodwill (19,168 )   (18,100 )   (1,710 )   (1,901 )   (1,901 )
Less: core deposit intangible              (480 )                (502 )                (19 )                (20 )                (22 )
Tangible common equity $     102,881     $       96,636     $     80,516     $     78,103     $     76,120  
                             
Tangible common equity ("TCE") ratio                            
Tangible common equity $     102,881     $       96,636     $     80,516     $     78,103     $     76,120  
Total assets 1,484,641     1,541,443     890,432     876,883     851,606  
Less: goodwill (19,168 )   (18,100 )   (1,710 )   (1,901 )   (1,901 )
Less: core deposit intangible              (480 )                (502 )                (19 )                (20 )                (22 )
Tangible assets $ 1,464,993     $ 1,522,841     $   888,703     $   874,962     $   849,683  
TCE ratio 7.02 %   6.35 %   9.06 %   8.93 %   8.96 %
                             
Tangible book value per share                            
Tangible common equity $     102,881     $       96,636     $     80,516     $     78,103     $     76,120  
Common shares outstanding 5,563,426     5,552,457     4,194,890     4,185,534     4,175,144  
Tangible book value per share $         18.49     $         17.40     $       19.19     $       18.66     $       18.23  
            
(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 September 30, 2021 and 2020                        
(unaudited, dollars in thousands)                          
                           
                           
  2021     2020  
  Average       Average     Average       Average  
  Balance   Interest   Rate     Balance   Interest   Rate  
                           
Assets:                          
Interest-earning assets:                          
Loans $     1,277,091   $   17,496   5.44 %   $ 720,730   $     9,516   5.25 %
Investment securities 16,526   162   3.89 %   16,895   177   4.17 %
Interest-earning cash 120,080   47   0.16 %   44,103   10   0.09 %
FHLB stock and other investments 5,451   55   4.00 %   3,758   48   5.08 %
Total interest-earning assets 1,419,148   17,760   4.97 %   785,486   9,751   4.94 %
Non interest-earning assets:                          
Cash and due from banks 18,494             4,645          
Other assets 49,718             23,946          
Total assets $     1,487,360             $ 814,077          
                           
Liabilities and stockholders' equity:                          
Interest-bearing liabilities:                          
Savings, N.O.W and money market deposits $        523,257   $        360   0.27 %   $ 176,428   $        138   0.31 %
Time deposits 425,080   693   0.65 %   381,544   1,758   1.83 %
Total savings and time deposits 948,337   1,053   0.44 %   557,972   1,896   1.35 %
Fed funds purchased & FHLB & FRB advances 201,425   249   0.49 %   75,330   264   1.39 %
Note payable -   -   0.00 %   14,983   225   5.97 %
Subordinated debentures 24,504   327   5.29 %   -   -   0.00 %
Total interest-bearing liabilities 1,174,266   1,629   0.55 %   648,285   2,385   1.46 %
Demand deposits 180,619             80,382          
Other liabilities 13,096             8,286          
Total liabilities 1,367,981             736,953          
Stockholders' equity 119,379             77,124          
Total liabilities & stockholders' equity $     1,487,360             $ 814,077          
Net interest rate spread         4.42 %           3.48 %
Net interest income/margin     $    16,131   4.51 %       $      7,366   3.73 %
                           

 

HANOVER BANCORP, INC.                          
NET INTEREST INCOME ANALYSIS                          
For the Fiscal Years Ended September 30, 2021 and 2020                        
(unaudited, dollars in thousands)                          
                           
                           
  2021   2020  
  Average       Average     Average       Average  
  Balance   Interest   Rate     Balance   Interest   Rate  
                           
Assets:                          
Interest-earning assets:                          
Loans $     934,066   $   47,685   5.11 %   $ 717,834   $   38,640   5.38 %
Investment securities 16,845   685   4.07 %   13,907   523   3.76 %
Interest-earning cash 94,869   111   0.12 %   87,828   693   0.79 %
FHLB stock and other investments 4,479   194   4.33 %   4,678   277   5.92 %
Total interest-earning assets 1,050,259   48,675   4.63 %   824,247   40,133   4.87 %
Non interest-earning assets:                          
Cash and due from banks 9,674             5,588          
Other assets 33,002             22,219          
Total assets $ 1,092,935             $ 852,054          
                           
Liabilities and stockholders' equity:                          
Interest-bearing liabilities:                          
Savings, N.O.W and money market deposits $     333,997   $        903   0.27 %   $ 179,106   $     1,445   0.81 %
Time deposits 380,473   3,822   1.00 %   418,384   9,180   2.19 %
Total savings and time deposits 714,470   4,725   0.66 %   597,490   10,625   1.78 %
Fed funds purchased & FHLB & FRB advances 120,918   881   0.73 %   84,568   1,491   1.76 %
Note payable 328   73   22.26 %   14,982   895   5.97 %
Subordinated debentures 24,088   1,288   5.35 %   -   -   0.00 %
Total interest-bearing liabilities 859,804   6,967   0.81 %   697,040   13,011   1.87 %
Demand deposits 128,540             72,007          
Other liabilities 10,519             8,031          
Total liabilities 998,863             777,078          
Stockholders' equity 94,072             74,976          
Total liabilities & stockholders' equity $ 1,092,935             $ 852,054          
Net interest rate spread         3.82 %           3.00 %
Net interest income/margin     $    41,708   3.97 %       $    27,122   3.29 %
                           

hcp-jpg

Source: Hanover Bancorp