PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Johnson Bank Arizona, N.A.

Phoenix, AZ · Cert 26384

FDIC

Q1 2006

$581.2MAssets
$484.5MLoans
$431.1MDeposits
$44.6MEquity
Loan mix
59%RE $112.2M40%C&I $76.6M0%Consumer $0.5MQ2 2004Q1 2006
Deposit mix
82%Interest-bearing $352.9M18%Noninterest $78.1MQ2 2004Q1 2006

Executive Summary

  • Earnings: ROA of 1.31%, up 2 bps year over year; NIM at 4.67%.
  • Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net charge-offs at 0.00%.
  • Funding: loans stand at 112.41% of deposits as of Q1 2006.

Return on Assets (YTD, annualized)

1.31%+2 bps YoY

Net Interest Margin (YTD, annualized)

4.67%-7 bps YoY

Efficiency Ratio (YTD, annualized)

56.16%-86 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

5.11%Q1 ’045.78%Q1 ’056.60%Q1 ’06+12%-1%

Non-interest income vs. expense

2.57%Q1 ’042.86%Q1 ’052.81%Q1 ’06+15%-4%

Year to date, annualized, through each quarter.

MetricQ2 2004Q3 2004Q4 2004Q1 2005Q2 2005Q3 2005Q4 2005Q1 2006YoY ΔTrend
Earnings
Return on Assets1.25%1.28%1.35%1.29%1.28%1.37%1.44%1.31%+2 bps
Return on Equity16.61%17.04%17.96%17.27%17.34%18.89%19.81%17.40%+13 bps
Net Interest Margin4.25%4.26%4.36%4.74%4.66%4.58%4.63%4.67%-7 bps
Efficiency Ratio56.50%55.35%53.95%57.02%57.36%55.93%54.38%56.16%-86 bps
Non-Interest Burden2.27%2.22%2.20%2.58%2.54%2.43%2.38%2.48%-10 bps
Growth
Asset Growth (YoY)11.60%16.65%12.42%7.15%17.50%15.95%15.15%7.94%+79 bps
Loan Growth (YoY)16.58%14.00%14.13%8.75%8.40%11.84%13.29%15.13%+638 bps
Deposit Growth (YoY)13.52%21.84%30.03%16.22%24.53%24.17%11.66%0.07%-1,615 bps
Asset Quality
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Net Charge-Offs / Loans-0.01%-0.01%-0.01%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.35%1.40%1.38%1.42%1.44%1.40%1.32%1.33%-9 bps
Allowance Coverage of NPLsn/an/an/an/an/an/an/an/an/an/a
Capital
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Total Risk-Based Capital12.22%12.49%11.76%11.76%11.36%11.53%11.51%11.43%-33 bps
Equity / Assets7.51%7.56%7.66%7.33%7.11%6.97%7.39%7.67%+34 bps
Liquidity & Funding
Loans / Deposits106.19%100.13%100.42%97.71%92.44%90.18%101.88%112.41%+1,470 bps
Liquid Assets / Assets2.94%2.67%2.61%2.40%2.03%4.28%1.77%6.07%+367 bps
CRE / Total Capitaln/an/an/an/an/an/an/an/an/an/a