PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Heritage Community Bank

Danville, KY · Cert 34398

FDIC

Q1 2005

$94.6MAssets
$81.7MLoans
$70.3MDeposits
$9.4MEquity
Loan mix
77%RE $34.2M22%C&I $9.8M0%Consumer $0.2MQ2 2003Q1 2005
Deposit mix
93%Interest-bearing $65.1M7%Noninterest $5.2MQ2 2003Q1 2005

Executive Summary

  • Earnings: ROA of 0.77%, down 38 bps year over year; NIM at 3.82%.
  • Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net charge-offs at 0.40%.
  • Funding: loans stand at 116.18% of deposits as of Q1 2005.

Return on Assets (YTD, annualized)

0.77%-38 bps YoY

Net Interest Margin (YTD, annualized)

3.82%-40 bps YoY

Efficiency Ratio (YTD, annualized)

81.82%+948 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

6.17%Q1 ’036.03%Q1 ’045.85%Q1 ’05+20%-10%

Non-interest income vs. expense

3.15%Q1 ’033.40%Q1 ’043.52%Q1 ’05+3%+4%

Year to date, annualized, through each quarter.

MetricQ2 2003Q3 2003Q4 2003Q1 2004Q2 2004Q3 2004Q4 2004Q1 2005YoY ΔTrend
Earnings
Return on Assets0.63%0.86%0.80%1.15%0.77%-1.11%-1.83%0.77%-38 bps
Return on Equity8.48%11.48%10.51%15.19%9.54%-13.36%-21.64%8.23%-697 bps
Net Interest Margin3.56%3.82%3.90%4.22%3.79%3.50%3.64%3.82%-40 bps
Efficiency Ratio74.78%71.71%71.33%72.34%74.29%73.41%75.13%81.82%+948 bps
Non-Interest Burden2.54%2.59%2.64%2.92%2.70%2.49%2.65%3.03%+12 bps
Growth
Asset Growth (YoY)29.09%6.97%14.52%15.66%41.35%41.67%23.57%2.08%-1,357 bps
Loan Growth (YoY)39.92%41.35%27.48%40.76%38.13%42.12%30.02%-3.28%-4,404 bps
Deposit Growth (YoY)25.95%-9.90%-7.09%-5.67%17.17%38.00%26.11%1.43%+710 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 / Loans0.20%0.20%0.51%0.04%0.07%0.75%2.13%0.40%+36 bps
Allowance / Loans1.53%1.43%1.27%1.10%1.18%2.03%2.00%2.16%+106 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 Capital11.02%10.60%11.02%10.08%12.73%12.00%11.85%13.43%+335 bps
Equity / Assets8.10%7.99%7.81%7.37%8.84%9.00%8.87%9.89%+253 bps
Liquidity & Funding
Loans / Deposits95.23%113.51%113.26%121.84%112.26%116.91%116.77%116.18%-566 bps
Liquid Assets / Assets0.13%0.05%0.31%0.22%0.15%0.08%0.03%0.08%-13 bps
CRE / Total Capitaln/an/an/an/an/an/an/an/an/an/a