PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Sheridan State Bank

Sheridan, WY · Cert 25048

FDIC

Q3 2008

$192.4MAssets
$102.8MLoans
$142.6MDeposits
$49.0MEquity
Loan mix
84%RE $65.4M16%C&I $12.1M0%Consumer $0.3MQ3 2007Q3 2008
Deposit mix
86%Interest-bearing $122.9M14%Noninterest $19.7MQ3 2007Q3 2008

NIM

5.81%Q3 ’066.10%Q3 ’071.51%Q3 ’08-6%-62%

Non-interest income vs. expense

1.69%Q3 ’061.45%Q3 ’070.67%Q3 ’08-15%-42%

Executive Summary

  • Earnings: ROA of 0.41%, down 163 bps year over year; NIM at 1.12%.
  • Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net charge-offs at 0.00%.
  • Funding: loans stand at 72.06% of deposits as of Q3 2008.

Financial Results

Return on Assets (YTD, annualized)

0.41%-163 bps YoY

Net Interest Margin (YTD, annualized)

1.12%-185 bps YoY

Efficiency Ratio (YTD, annualized)

47.68%+531 bps YoY

Tier 1 Leverage Ratio

n/a

Year to date, annualized, through each quarter.

MetricQ3 2007Q4 2007Q1 2008Q2 2008Q3 2008YoY ΔTrend
Earnings
Return on Assets2.04%1.89%4.32%2.85%0.41%-163 bps
Return on Equity28.22%25.99%54.75%35.97%3.17%-2,505 bps
Net Interest Margin2.97%2.87%2.90%2.98%1.12%-185 bps
Efficiency Ratio42.37%45.93%33.51%42.53%47.68%+531 bps
Non-Interest Burden0.99%1.08%-0.91%0.30%0.58%-41 bps
Growth
Asset Growth (YoY)22.30%18.72%21.10%11.44%24.83%+253 bps
Loan Growth (YoY)16.37%20.70%25.76%19.11%21.81%+544 bps
Deposit Growth (YoY)22.09%17.68%19.87%6.71%0.05%-2,204 bps
Asset Quality
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Net Charge-Offs / Loans0.00%0.00%-0.01%0.01%0.00%0 bps
Allowance / Loans1.17%1.15%1.11%1.07%1.05%-12 bps
Allowance Coverage of NPLsn/an/an/an/an/an/an/a
Capital
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Total Risk-Based Capital10.21%10.36%11.33%10.42%11.70%+149 bps
Equity / Assets7.34%7.45%8.33%7.96%25.48%+1,814 bps
Liquidity & Funding
Loans / Deposits59.19%59.28%60.53%69.83%72.06%+1,287 bps
Liquid Assets / Assets0.00%0.00%0.00%0.00%0.00%0 bps
CRE / Total Capitaln/an/an/an/an/an/an/a