PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Sunbank, National Association

Murrells Inlet, SC · Cert 35464

FDIC

Q4 2005

$115.0MAssets
$77.3MLoans
$85.1MDeposits
$29.2MEquity
Loan mix
55%RE $15.0M45%C&I $12.4M0%Consumer $0.0MQ4 2004Q4 2005
Deposit mix
90%Interest-bearing $76.6M10%Noninterest $8.5MQ4 2004Q4 2005

NIM

5.15%Q4 ’035.84%Q4 ’04-13.49%Q4 ’05+17%-323%

Non-interest income vs. expense

4.14%Q4 ’033.33%Q4 ’04-7.14%Q4 ’05-23%-314%

Financial Results

Return on Assets (quarter, annualized)

-1.66%-216 bps YoY

Net Interest Margin (quarter, annualized)

-9.45%-1,368 bps YoY

Efficiency Ratio (quarter, annualized)

67.83%-89 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ4 2004Q1 2005Q2 2005Q3 2005Q4 2005YoY ΔTrend
Return on Assets0.51%0.55%0.74%0.99%-1.66%-216 bps
Net Interest Margin4.23%3.91%4.50%4.69%-9.45%-1,368 bps
Non-Interest Burden2.72%2.74%2.74%2.65%-5.82%-853 bps
Loan Growth (YoY)59.59%35.61%24.69%16.81%2.67%-5,692 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.29%1.22%1.24%1.37%1.55%+25 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Equity / Assets10.48%9.72%9.16%9.04%25.37%+1,489 bps
Liquid Assets / Assets0.12%0.06%0.05%0.05%0.24%+12 bps