PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Sapelo National Bank

Darien, GA · Cert 34235

FDIC

Q3 2006

$63.9MAssets
$49.9MLoans
$53.2MDeposits
$6.9MEquity
Loan mix
49%RE $11.0M49%C&I $10.9M1%Consumer $0.3MQ3 2005Q3 2006
Deposit mix
88%Interest-bearing $46.8M12%Noninterest $6.5MQ3 2005Q3 2006

NIM

5.12%Q3 ’046.49%Q3 ’057.86%Q3 ’06+21%+18%

Non-interest income vs. expense

3.83%Q3 ’044.01%Q3 ’054.33%Q3 ’06+2%+25%

Executive Summary

  • Earnings: ROA of 1.20%, up 18 bps year over year; NIM at 5.55%.
  • Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net recoveries of 0.02%.
  • Funding: loans stand at 93.75% of deposits as of Q3 2006.

Financial Results

Return on Assets (quarter, annualized)

1.20%+18 bps YoY

Net Interest Margin (quarter, annualized)

5.55%+86 bps YoY

Efficiency Ratio (quarter, annualized)

68.03%+8 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ3 2005Q4 2005Q1 2006Q2 2006Q3 2006YoY ΔTrend
Earnings
Return on Assets1.02%1.18%1.03%1.23%1.20%+18 bps
Return on Equity10.36%11.81%9.84%11.30%10.94%+59 bps
Net Interest Margin4.69%4.13%4.98%5.54%5.55%+86 bps
Efficiency Ratio67.95%68.99%68.77%67.33%68.03%+8 bps
Non-Interest Burden2.80%2.64%3.19%3.51%3.51%+71 bps
Growth
Asset Growth (YoY)23.18%-35.97%9.73%-2.45%-1.59%-2,477 bps
Loan Growth (YoY)6.26%-2.49%1.16%7.69%18.07%+1,181 bps
Deposit Growth (YoY)33.30%-39.09%13.10%-6.00%-4.56%-3,786 bps
Asset Quality
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Net Charge-Offs / Loans0.25%0.35%-0.08%0.45%-0.02%-27 bps
Allowance / Loans1.10%1.12%1.14%0.97%1.00%-9 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 Capital12.94%13.46%13.19%12.63%12.69%-25 bps
Equity / Assets9.70%10.34%10.51%11.20%10.83%+113 bps
Liquidity & Funding
Loans / Deposits75.78%76.04%82.53%98.27%93.75%+1,797 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