PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Southern Heritage Bank

Oakwood, GA · Cert 34593

FDIC

Q2 2004

$117.7MAssets
$100.0MLoans
$102.1MDeposits
$13.2MEquity
Loan mix
80%RE $33.0M20%C&I $8.1M0%Consumer $0.0MQ3 2002Q2 2004
Deposit mix
83%Interest-bearing $84.6M17%Noninterest $17.6MQ3 2002Q2 2004

Return on Assets (quarter, annualized)

1.11%+30 bps YoY

Net Interest Margin (quarter, annualized)

3.92%+25 bps YoY

Efficiency Ratio (quarter, annualized)

62.32%-87 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

7.45%Q2 ’026.03%Q2 ’035.66%Q2 ’04-24%+7%

Non-interest income vs. expense

3.41%Q2 ’022.99%Q2 ’032.87%Q2 ’04-30%+13%

Discrete quarter, annualized.

MetricQ3 2002Q4 2002Q1 2003Q2 2003Q3 2003Q4 2003Q1 2004Q2 2004YoY ΔTrend
Return on Assets0.89%0.79%0.77%0.81%0.26%0.04%1.11%1.11%+30 bps
Net Interest Margin4.42%4.12%3.82%3.67%3.87%4.12%4.29%3.92%+25 bps
Non-Interest Burden2.57%2.30%2.13%1.93%2.07%2.20%2.17%2.19%+26 bps
Loan Growth (YoY)64.23%73.83%78.26%62.47%52.54%36.34%30.04%12.77%-4,970 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.24%1.20%1.21%1.22%1.60%1.07%1.06%1.11%-11 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets10.89%10.04%8.99%10.64%10.88%10.93%10.93%11.18%+55 bps
Liquid Assets / Assets0.01%0.05%0.04%0.00%0.01%0.03%0.02%0.01%+1 bps