PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Bank of Nichols Hills

Oklahoma City, OK · Cert 34178

FDIC

Q3 2006

$136.2MAssets
$80.9MLoans
$111.7MDeposits
$22.9MEquity
Deposit mix
77%Interest-bearing $86.1M23%Noninterest $25.6MQ4 2004Q3 2006

Return on Assets (quarter, annualized)

1.11%-14 bps YoY

Net Interest Margin (quarter, annualized)

4.01%-37 bps YoY

Efficiency Ratio (quarter, annualized)

59.68%+154 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

5.39%Q3 ’046.21%Q3 ’056.45%Q3 ’06+1%-8%

Non-interest income vs. expense

2.98%Q3 ’042.88%Q3 ’052.64%Q3 ’06+2%-3%

Discrete quarter, annualized.

MetricQ4 2004Q1 2005Q2 2005Q3 2005Q4 2005Q1 2006Q2 2006Q3 2006YoY ΔTrend
Return on Assets0.97%1.10%1.18%1.24%1.10%1.13%-0.12%1.11%-14 bps
Net Interest Margin4.42%4.37%4.42%4.38%4.35%4.29%-0.57%4.01%-37 bps
Non-Interest Burden2.74%2.56%2.49%2.30%2.47%2.40%-0.40%2.22%-8 bps
Loan Growth (YoY)9.96%6.35%10.13%13.01%7.84%10.46%1.01%-7.79%-2,080 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.00%1.07%1.08%1.06%1.04%1.09%1.59%1.68%+62 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets8.50%9.40%9.04%8.24%8.00%8.17%15.89%16.83%+860 bps
Liquid Assets / Assets2.11%1.81%1.16%1.85%2.13%2.87%3.38%2.20%+35 bps