PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Citizens Bank (KY), Inc.

Georgetown, KY · Cert 27240

FDIC

Q3 2004

$79.7MAssets
$48.9MLoans
$59.3MDeposits
$14.5MEquity
Loan mix
73%RE $22.4M27%C&I $8.1M0%Consumer $0.0MQ3 2003Q3 2004
Deposit mix
87%Interest-bearing $51.6M13%Noninterest $7.7MQ3 2003Q3 2004

NIM

6.01%Q3 ’025.60%Q3 ’03-6.50%Q3 ’04+2%-236%

Non-interest income vs. expense

3.58%Q3 ’024.31%Q3 ’03-4.23%Q3 ’04+14%-199%

Executive Summary

  • Earnings: ROA of -0.96%, down 106 bps year over year; NIM at -4.56%.
  • Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net charge-offs at 1.81%.
  • Funding: loans stand at 82.53% of deposits as of Q3 2004.

Financial Results

Return on Assets (quarter, annualized)

-0.96%-106 bps YoY

Net Interest Margin (quarter, annualized)

-4.56%-792 bps YoY

Efficiency Ratio (quarter, annualized)

151.30%+5,462 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ3 2003Q4 2003Q1 2004Q2 2004Q3 2004YoY ΔTrend
Earnings
Return on Assets0.10%0.01%10.15%-0.13%-0.96%-106 bps
Return on Equity1.08%0.10%1.54%-1.29%-6.77%-785 bps
Net Interest Margin3.36%3.45%3.48%2.98%-4.56%-792 bps
Efficiency Ratio96.68%99.89%95.42%104.87%151.30%+5,462 bps
Non-Interest Burden3.21%3.44%3.27%3.17%-3.18%-639 bps
Growth
Asset Growth (YoY)-8.34%-6.21%-2.42%-8.16%-0.37%+797 bps
Loan Growth (YoY)-6.97%-4.23%-2.61%-8.76%-16.30%-933 bps
Deposit Growth (YoY)-9.54%-6.78%-2.87%-9.37%-10.60%-106 bps
Asset Quality
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Net Charge-Offs / Loans2.05%0.79%0.95%0.22%1.81%-24 bps
Allowance / Loans3.89%3.86%3.68%3.92%3.32%-57 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 Capital13.52%13.71%14.00%14.74%16.59%+307 bps
Equity / Assets9.72%9.81%9.71%10.08%18.13%+841 bps
Liquidity & Funding
Loans / Deposits88.16%85.59%82.52%81.91%82.53%-563 bps
Liquid Assets / Assets0.00%0.03%0.03%0.00%0.06%+6 bps
CRE / Total Capitaln/an/an/an/an/an/an/a