×

Timberland Bancorp Year-to-Date Earnings Up 26% to $3.3 Million for Fiscal 2013

HOQUIAM, Wash., July 23, 2013 (GLOBE NEWSWIRE) -- Timberland Bancorp, Inc. (Nasdaq:TSBK) ("Timberland" or "the Company") today reported net income of $876,000 for the quarter ended June 30, 2013, bringing net income for the first nine months of the fiscal year to $3.86 million. Net income to common shareholders, after adjusting for the preferred stock dividend and the preferred stock discount accretion was $678,000, or $0.10 per diluted common share in the third fiscal quarter of 2013 and $3.32 million, or $0.48 per diluted common share for the first nine months of the fiscal year.

This compares to net income to common shareholders of $1.20 million, or $0.17 per diluted common share, for the quarter ended March 31, 2013 and net income to common shareholders of $1.08 million, or $0.16 per diluted common share, for the quarter ended June 30, 2012. In the first nine months one year ago, net income to common shareholders was $2.64 million, or $0.39 per diluted common share.

Timberland's Board of Directors also declared a quarterly cash dividend of $0.03 per common share payable on August 23, 2013 to shareholders of record on August 9, 2013.

"Results for the quarter ended June 30, 2013 included a significant improvement in asset quality with non-accrual and delinquent loans decreasing by 44% during the quarter and 61% year-over-year," said Michael R. Sand, President and Chief Executive Officer. "Non-performing assets decreased 22% during the quarter and net interest margin increased from both the prior quarter and year-over-year partly as a result of loans totaling approximately $6 million returning to an accrual basis during the quarter based on their performance."

"Core earnings remain strong although third quarter net income was impacted by $1.6 million in net charge-offs of which $1.3 million was attributable to the results of the reappraisal of a commercial land parcel in Kitsap County that was acquired through foreclosure during the quarter," Sand also stated.

Fiscal Third Quarter 2013 Highlights (at or for the period ended June 30, 2013, compared to June 30, 2012, or March 31, 2013):

  • Net income to common shareholders for the first nine months of fiscal 2013 increased 26% to $3.32 million from $2.64 million for the first nine months of fiscal 2012;
  • Earnings per diluted common share for the first nine months of fiscal 2013 increased to $0.48 from $0.39 for the first nine months of fiscal 2012;
  • Total delinquent and non-accrual loans decreased 44% during the quarter and 61% year-over-year;
  • Non-performing assets decreased 22% during the quarter;
  • Net interest margin for the current quarter increased to 3.88% from 3.83% for the preceding quarter;
  • Capital levels remain very strong: Total Risk Based Capital Ratio of 16.42%; Tier 1 Leverage Capital Ratio of 11.55%; Tangible Capital to Tangible Assets Ratio of 11.48%; and
  • Book value per common share increased to $10.98, and tangible book value per common share increased to $10.16 at quarter end.

Capital Ratios and Asset Quality

The Company remains very well capitalized with a total risk-based capital ratio of 16.42%, a Tier 1 leverage capital ratio of 11.55% and a tangible capital to tangible assets ratio of 11.48% at June 30, 2013.

Timberland provisioned $1.39 million to its loan loss allowance during the quarter ended June 30, 2013 compared to $1.18 million in the preceding quarter and $900,000 in the comparable quarter one year ago. Net charge-offs for the third fiscal quarter of 2013 were $1.57 million compared to $1.63 million for the preceding quarter and $1.56 million for the comparable quarter one year ago. For the first nine months of fiscal 2013, the provision for loan losses was $2.76 million compared to $2.60 million one year ago. Timberland's allowance for loan losses to total loans was 2.00% at June 30, 2013 compared to 2.03% at March 31, 2013 and 2.11% at June 30, 2012.

Total delinquent loans and non-accrual loans decreased 44% to $13.6 million at June 30, 2013 from $24.2 million at March 31, 2013 and decreased 61% from $34.7 million one year ago. The non-performing assets to total assets ratio decreased to 4.04% at June 30, 2013 from 5.14% three months earlier and one year ago.

Non-accrual loans decreased 42% to $11.8 million at June 30, 2013 from $20.5 million at March 31, 2013 and 51% from $24.0 million at June 30, 2012. The non-accrual loans at June 30, 2013 were comprised of 52 loans and 42 credit relationships. By dollar amount per category: 59% are secured by residential properties; 24% are secured by land and land development properties; 14% are secured by commercial properties; and 3% are secured by residential construction projects.

Other real estate owned ("OREO") and other repossessed assets increased $283,000 to $15.3 million at June 30, 2013 from $15.0 million at March 31, 2013 and increased $5.3 million from $10.0 million at June 30, 2012. At June 30, 2013 the OREO portfolio consisted of 51 individual properties. The properties consisted of commercial real estate properties totaling $6.1 million, land parcels totaling $5.2 million, multi-family properties totaling $2.4 million and single family homes totaling $1.6 million. During the quarter ended June 30, 2013, OREO properties totaling $1.0 million were sold for a net gain of $42,000.

Balance Sheet Management

Total assets decreased by $5.3 million, or 1%, to $732.8 million at June 30, 2013 from $738.1 million at March 31, 2013. The decrease in total assets was primarily due to a $3.3 million decrease in cash and cash equivalents and a $1.5 million decrease in net loans receivable.

Liquidity as measured by cash and cash equivalents, CDs held for investment and available for sale investments was 17.7% of total liabilities at June 30, 2013 compared to 17.9% at March 31, 2013 and 18.9% one year ago.

Net loans receivable decreased $1.5 million to $545.3 million at June 30, 2013 from $546.8 million at March 31, 2013. The decrease was primarily due to decreases of $3.7 million in land loan balances, $3.5 million in one-to four-family loan balances, $831,000 in commercial business loan balances, $742,000 in construction and land development loan balances and a $1.7 million increase in the undisbursed portion of construction loans in process. These decreases to net loans receivable were partially offset by increases of $6.9 million in commercial real estate loan balances, $1.5 million in multi-family loan balances and $299,000 in consumer loan balances.

Timberland continued to reduce its exposure to land development and land loans. At June 30, 2013, land development loan balances decreased to $516,000, a 15% decrease year-over-year. The Bank's land loan portfolio decreased 23% to $31.7 million at June 30, 2013 compared to one year ago and decreased 10% from March 31, 2013. The well diversified land loan portfolio consists of 282 loans on a variety of land types including individual building lots, acreage, raw land and commercially zoned properties. The average loan balance for the entire land portfolio was approximately $112,000 at June 30, 2013.

LOAN PORTFOLIO
June 30, 2013 March 31, 2013 June 30, 2012
($ in thousands) Amount Percent Amount Percent Amount Percent
Mortgage Loans:
One-to four-family $104,784 18% $108,304 19% $109,624 19%
Multi-family 48,781 8 47,330 8 38,146 7
Commercial 290,240 51 283,307 50 258,545 46
Construction and land development 38,916 7 39,658 7 48,639 9
Land 31,673 6 35,323 6 41,273 7
Total mortgage loans 514,394 90 513,922 90 496,227 88
Consumer Loans:
Home equity and second mortgage 31,936 6 32,080 6 34,080 6
Other 6,013 1 5,570 1 6,413 1
Total consumer loans 37,949 7 37,650 7 40,493 7
Commercial business loans 19,557 3 20,388 3 26,052 5
Total loans 571,900 100% 571,960 100% 562,772 100%
Less:
Undisbursed portion of construction loans in process (13,816) (12,161) (12,239)
Deferred loan origination fees (1,670) (1,699) (1,761)
Allowance for loan losses (11,126) (11,313) (11,603)
Total loans receivable, net $545,288 $546,787 $537,169
CONSTRUCTION AND LAND DEVELOPMENT LOAN COMPOSITION
June 30, 2013 March 31, 2013 June 30, 2012
Percent Percent Percent
of Loan of Loan of Loan
($ in thousands) Amount Portfolio Amount Portfolio Amount Portfolio
Custom and owner / builder $33,502 6% $32,515 6% $27,643 5%
Speculative one- to four- family 1,020 -- 1,718 -- 2,122 1
Commercial real estate 3,589 1 4,521 1 17,920 3
Multi-family (including condominium) 289 -- 345 -- 345 --
Land development 516 -- 559 -- 609 --
Total construction loans $38,916 7% $39,658 7% $48,639 9%

Timberland originated $54.7 million in loans during the quarter ended June 30, 2013 compared to $58.1 million for the preceding quarter and $63.6 million for the quarter one year ago. Timberland continues to sell fixed rate one-to four-family mortgage loans into the secondary market for asset–liability management purposes and to generate non-interest income. During the quarter ended June 30, 2013, $21.5 million fixed-rate one-to four-family mortgage loans were sold compared to $29.0 million for the preceding quarter and $21.2 million for the comparable quarter ended one year ago.

Timberland's mortgage-backed securities ("MBS") and other investments decreased $261,000 to $7.3 million at June 30, 2013 from $7.5 million at March 31, 2013, primarily due to prepayments and scheduled amortization.

DEPOSIT BREAKDOWN
($ in thousands)
June 30, 2013 March 31, 2013 June 30, 2012
Amount Percent Amount Percent Amount Percent
Non-interest bearing $83,043 14% $80,938 14% $70,004 12%
N.O.W. checking 152,675 26 152,068 25 149,821 25
Savings 93,161 16 91,790 15 88,210 15
Money market 85,703 14 89,489 15 73,857 13
Certificates of deposit under $100 114,113 19 118,752 20 130,233 22
Certificates of deposit $100 and over 66,179 11 68,548 11 78,241 13
Certificates of deposit – brokered 1,190 -- -- -- -- --
Total deposits $596,064 100% $601,585 100% $590,366 100%

Total deposits decreased $5.5 million, or 0.9%, to $596.1 million at June 30, 2013, from $601.6 million at March 31, 2013 primarily as a result of a $5.8 million decrease in certificates of deposit account balances and a $3.8 million decrease in money market account balances. These decreases were partially offset by increases of $2.1 million in non-interest bearing account balances, $1.4 million in savings account balances and $607,000 in N.O.W. account balances.

Total shareholders' equity increased $703,000 to $89.2 million at June 30, 2013, from $88.5 million at March 31, 2013. Tangible book value per common share increased to $10.16 at June 30, 2013 from $10.06 at March 31, 2013.

Operating Results

Fiscal third quarter operating revenue (net interest income before provision for loan losses, plus non-interest income excluding OTTI charges and valuation allowances or recoveries on mortgage servicing rights ("MSRs")), decreased 2% to $8.87 million from $9.02 million for the preceding quarter and 2% from $9.09 million for the comparable quarter one year ago. Operating revenue increased 1% to $26.76 million for the first nine months of fiscal 2013 from $26.53 million for the comparable period last year.

Net interest income increased 1% to $6.50 million for the quarter ended June 30, 2013 from $6.44 million for the preceding quarter and decreased 2% from $6.63 million for the comparable quarter one year ago. The net interest margin for the current quarter increased to 3.88% from 3.83% for the preceding quarter and decreased from 3.96% for the comparable quarter one year ago. The increase in net interest income and the net interest margin was primarily a result of interest income recognized on non-accrual loans that were returned to accrual status during the current quarter. For the first nine months of fiscal 2013, net interest income increased 1% to $19.33 million from $19.20 million for the first nine months of fiscal 2012. Timberland's net interest margin for the first nine months of fiscal 2013 increased to 3.83% from 3.80% for the first nine months of fiscal 2012.

Non-interest income decreased 15% to $2.37 million for the quarter ended June 30, 2013, from $2.78 million in the preceding quarter and increased 1% from $2.34 million for the comparable quarter one year ago. The $406,000 decrease in non-interest income compared to the preceding quarter was primarily due to a $254,000 decrease in gain on sale of loans and a $221,000 decrease in the valuation recovery on MSRs. The decrease in gains on sale of loans was primarily due to a decrease in the dollar volume of fixed-rate one-to four-family loans sold during the current quarter. The valuation allowance on MSRs was fully recovered during the quarter ended March 31, 2013, so there was no amount available for recovery during the current quarter. Year to date, non-interest income increased 8%, to $7.87 million from $7.28 million for the first nine months of fiscal 2012, primarily due to increased gains on sale of loans and an increased valuation recovery of MSRs.

Total operating (non-interest) expenses increased $53,000, or 1%, to $6.24 million for the third fiscal quarter from $6.18 million for the preceding quarter and 2% from $6.10 million for the comparable quarter one year ago. The increased expenses for the current quarter compared to the preceding quarter were primarily the result of a $90,000 increase in salaries and employee benefits expense, a $42,000 increase in loan administration and foreclosure expense and smaller increases in several other categories. These increases were partially offset by a $192,000 decrease in OREO and other repossessed assets expense. Fiscal year-to-date operating expenses decreased $93,000 to $18.80 million from $18.89 million for the first nine months of fiscal 2012.

About Timberland Bancorp, Inc.

Timberland Bancorp, Inc., a Washington corporation, is the holding company for Timberland Bank ("Bank"). The Bank opened for business in 1915 and serves consumers and businesses across Grays Harbor, Thurston, Pierce, King, Kitsap and Lewis counties, Washington with a full range of lending and deposit services through its 22 branches (including its main office in Hoquiam).

Disclaimer

Certain matters discussed in this press release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of historical fact and often include the words "believes," "expects," "anticipates," "estimates," "forecasts," "intends," "plans," "targets," "potentially," "probably," "projects," "outlook" or similar expressions or future or conditional verbs such as "may," "will," "should," "would" and "could." Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, assumptions and statements about future performance. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause our actual results to differ materially from the results anticipated, including, but not limited to: the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs and changes in our allowance for loan losses and provision for loan losses that may be impacted by deterioration in the housing and commercial real estate markets and may lead to increased losses and non-performing assets in our loan portfolio, and may result in our allowance for loan losses not being adequate to cover actual losses, and require us to materially increase our loan loss reserves; changes in general economic conditions, either nationally or in our market areas; changes in the levels of general interest rates, and the relative differences between short and long term interest rates, deposit interest rates, our net interest margin and funding sources; fluctuations in the demand for loans, the number of unsold homes, land and other properties and fluctuations in real estate values in our market areas; secondary market conditions for loans and our ability to sell loans in the secondary market; results of examinations of us by the Board of Governors of the Federal Reserve System and our bank subsidiary by the Federal Deposit Insurance Corporation, the Washington State Department of Financial Institutions, Division of Banks or other regulatory authorities, including the possibility that any such regulatory authority may, among other things, institute a formal or informal enforcement action or require us to increase our allowance for loan losses, write-down assets, change our regulatory capital position or affect our ability to borrow funds or maintain or increase deposits or impose additional requirements or restrictions, which could adversely affect our liquidity and earnings; legislative or regulatory changes that adversely affect our business including changes in regulatory policies and principles, or the interpretation of regulatory capital or other rules including as a result of Basel III; the impact of the Dodd Frank Wall Street Reform and Consumer Protection Act and the implementation of related rules and regulations; our ability to attract and retain deposits; increases in premiums for deposit insurance; our ability to control operating costs and expenses; the use of estimates in determining fair value of certain of our assets, which estimates may prove to be incorrect and result in significant declines in valuation; difficulties in reducing risk associated with the loans on our consolidated balance sheet; staffing fluctuations in response to product demand or the implementation of corporate strategies that affect our workforce and potential associated charges; computer systems on which we depend could fail or experience a security breach; our ability to retain key members of our senior management team; costs and effects of litigation, including settlements and judgments; our ability to successfully integrate any assets, liabilities, customers, systems, and management personnel we may in the future acquire into our operations and our ability to realize related revenue synergies and cost savings within expected time frames and any goodwill charges related thereto; our ability to manage loan delinquency rates; increased competitive pressures among financial services companies; changes in consumer spending, borrowing and savings habits; the availability of resources to address changes in laws, rules, or regulations or to respond to regulatory actions; our ability to pay dividends on our common and preferred stock; adverse changes in the securities markets; inability of key third-party providers to perform their obligations to us; changes in accounting policies and practices, as may be adopted by the financial institution regulatory agencies or the Financial Accounting Standards Board, including additional guidance and interpretation on accounting issues and details of the implementation of new accounting methods; the economic impact of war or any terrorist activities; other economic, competitive, governmental, regulatory, and technological factors affecting our operations; pricing, products and services; and other risks detailed in our reports filed with the Securities and Exchange Commission.

Any of the forward-looking statements that we make in this press release and in the other public statements we make are based upon management's beliefs and assumptions at the time they are made. We undertake no obligation to publicly update or revise any forward-looking statements included in this report or to update the reasons why actual results could differ from those contained in such statements, whether as a result of new information, future events or otherwise. We caution readers not to place undue reliance on any forward-looking statements. We do not undertake and specifically disclaim any obligation to revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. These risks could cause our actual results for fiscal 2013 and beyond to differ materially from those expressed in any forward-looking statements by, or on behalf of us, and could negatively affect the Company's operations and stock price performance.

TIMBERLAND BANCORP INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME Three Months Ended
($ in thousands, except per share amounts) June 30, March 31, June 30,
(unaudited) 2013 2013 2012
Interest and dividend income
Loans receivable $7,422 $7,395 $7,842
MBS and other investments 69 70 89
Dividends from mutual funds 5 5 6
Interest bearing deposits in banks 79 82 82
Total interest and dividend income 7,575 7,552 8,019
Interest expense
Deposits 609 650 925
FHLB advances 467 461 466
Total interest expense 1,076 1,111 1,391
Net interest income 6,499 6,441 6,628
Provision for loan losses 1,385 1,175 900
Net interest income after provision for loan losses 5,114 5,266 5,728
Non-interest income
OTTI and realized losses on MBS and other investments, net (3) (25) (37)
Gain on sale of MBS and other investments -- -- 2
Service charges on deposits 882 827 955
Gain on sale of loans, net 579 833 567
Bank owned life insurance ("BOLI") net earnings 144 144 146
Valuation recovery (allowance) on MSRs -- 221 (82)
ATM and debit card interchange transaction fees 526 521 564
Other 244 257 226
Total non-interest income, net 2,372 2,778 2,341
Non-interest expense
Salaries and employee benefits 3,176 3,086 3,006
Premises and equipment 739 725 647
Advertising 184 172 173
OREO and other repossessed assets expense, net 313 506 363
ATM 219 196 206
Postage and courier 107 122 124
Amortization of core deposit intangible ("CDI") 33 32 37
State and local taxes 170 157 159
Professional fees 202 192 217
FDIC insurance 157 128 237
Other insurance 39 43 51
Loan administration and foreclosure 91 49 82
Data processing and telecommunications 319 305 303
Deposit operations 157 129 177
Other 331 342 315
Total non-interest expense 6,237 6,184 6,097
Income before income taxes $1,249 $1,860 $1,972
Provision for income taxes 373 582 624
Net income 876 1,278 1,348
Preferred stock dividends (151) (207) (208)
Preferred stock discount accretion (47) (126) (61)
Repurchase of preferred stock at a discount -- 255 --
Net income to common shareholders $678 $1,200 $1,079
Net income per common share:
Basic $0.10 $0.18 $0.16
Diluted 0.10 0.17 0.16
Weighted average common shares outstanding:
Basic 6,818,752 6,815,782 6,780,516
Diluted 6,902,497 6,889,504 6,780,516
TIMBERLAND BANCORP INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME Nine Months Ended
($ in thousands, except per share amounts) June 30, June 30,
(unaudited) 2013 2012
Interest and dividend income
Loans receivable $22,231 $23,254
MBS and other investments 216 323
Dividends from mutual funds 22 26
Interest bearing deposits in banks 247 252
Total interest and dividend income 22,716 23,855
Interest expense
Deposits 1,987 3,128
FHLB advances and other borrowings 1,399 1,525
Total interest expense 3,386 4,653
Net interest income 19,330 19,202
Provision for loan losses 2,760 2,600
Net interest income after provision for loan losses 16,570 16,602
Non-interest income
OTTI and realized losses on MBS and other investments, net (39) (190)
Gain on sale of MBS and other investments -- 22
Service charges on deposits 2,657 2,815
Gain on sale of loans, net 2,054 1,722
BOLI net earnings 431 457
Valuation recovery on MSRs 475 144
ATM and debit card interchange transaction fees 1,562 1,621
Other 725 687
Total non-interest income, net 7,865 7,278
Non-interest expense
Salaries and employee benefits 9,376 8,989
Premises and equipment 2,154 1,979
Advertising 533 553
OREO and other repossessed assets expense, net 1,107 1,299
ATM 636 598
Postage and courier 342 381
Amortization of CDI 98 111
State and local taxes 466 460
Professional fees 636 628
FDIC insurance 526 703
Other insurance 133 161
Loan administration and foreclosure 278 615
Data processing and telecommunications 911 918
Deposit operations 450 593
Other 1,152 903
Total non-interest expense 18,798 18,891
Income before income taxes $5,637 $4,989
Provision for income taxes 1,774 1,551
Net income 3,863 3,438
Preferred stock dividends (559) (624)
Preferred stock discount accretion (236) (179)
Repurchase of preferred stock at a discount 255 --
Net income to common shareholders $3,323 $2,635
Net income per common share:
Basic $0.49 $0.39
Diluted 0.48 0.39
Weighted average common shares outstanding:
Basic 6,816,772 6,780,516
Diluted 6,870,751 6,780,516
TIMBERLAND BANCORP INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
($ in thousands, except per share amounts) (unaudited) June 30, March 31, June 30,
2013 2013 2012
Assets
Cash and due from financial institutions $10,757 $11,250 $12,489
Interest-bearing deposits in banks 71,788 74,550 80,499
Total cash and cash equivalents 82,545 85,800 92,988
Certificates of deposit ("CDs") held for investment, at cost 26,749 26,057 22,781
MBS and other investments:
Held to maturity, at amortized cost 2,892 3,060 3,503
Available for sale, at fair value 4,370 4,463 5,113
FHLB stock 5,502 5,553 5,705
Loans receivable 553,981 554,313 544,708
Loans held for sale 2,433 3,787 4,064
Less: Allowance for loan losses (11,126) (11,313) (11,603)
Net loans receivable 545,288 546,787 537,169
Premises and equipment, net 18,043 18,126 17,723
OREO and other repossessed assets, net 15,314 15,031 9,997
BOLI 16,956 16,812 16,374
Accrued interest receivable 2,015 2,081 2,161
Goodwill 5,650 5,650 5,650
Core deposit intangible 151 184 286
Mortgage servicing rights, net 2,333 2,412 2,150
Prepaid FDIC insurance assessment -- 758 1,415
Other assets 4,967 5,347 6,121
Total assets $732,775 $738,121 $729,136
Liabilities and shareholders' equity
Deposits: Non-interest-bearing demand $83,043 $80,938 $70,004
Deposits: Interest-bearing 513,021 520,647 520,362
Total deposits 596,064 601,585 590,366
FHLB advances 45,000 45,000 45,000
Repurchase agreements -- 549 826
Other liabilities and accrued expenses 2,477 2,456 3,669
Total liabilities 643,541 649,590 639,861
Shareholders' equity
Preferred stock, $.01 par value; 1,000,000 shares authorized; 12,065 shares, Series A, issued and outstanding – June 30, 2013 and March 31, 2013 16,641 shares, Series A, issued and outstanding – June 30, 2012 Redeemable at $1,000 per share 11,889 11,842 16,168
Common stock, $.01 par value; 50,000,000 shares authorized; 7,045,036 shares issued and outstanding 10,551 10,524 10,500
Unearned shares- Employee Stock Ownership Plan (1,521) (1,587) (1,785)
Retained earnings 68,665 68,198 64,905
Accumulated other comprehensive loss (350) (446) (513)
Total shareholders' equity 89,234 88,531 89,275
Total liabilities and shareholders' equity $732,775 $738,121 729,136
KEY FINANCIAL RATIOS AND DATA Three Months Ended
($ in thousands, except per share amounts) (unaudited) June 30, March 31, June 30,
2013 2013 2012
PERFORMANCE RATIOS:
Return on average assets (a) 0.47% 0.69% 0.74%
Return on average equity (a) 3.94% 5.56% 6.09%
Net interest margin (a) 3.88% 3.83% 3.96%
Efficiency ratio 70.31% 67.08% 67.98%
Nine Months Ended
June 30, June 30,
2013 2012
PERFORMANCE RATIOS:
Return on average assets (a) 0.70% 0.62%
Return on average equity (a) 5.69% 5.24%
Net interest margin (a) 3.83% 3.80%
Efficiency ratio 69.12% 71.34%
June 30, March 31, June 30,
2013 2013 2012
ASSET QUALITY RATIOS AND DATA:
Non-accrual loans $11,828 $20,450 $24,018
Loans past due 90 days and still accruing 157 158 945
Non-performing investment securities 2,327 2,264 2,484
OREO and other repossessed assets 15,314 15,031 9,997
Total non-performing assets (b) $29,626 $37,903 $37,444
Non-performing assets to total assets (b) 4.04% 5.14% 5.14%
Net charge-offs during quarter $1,572 $1,631 $1,561
Allowance for loan losses to non-accrual loans 94% 55% 48%
Allowance for loan losses to loans receivable, net (c) 2.00% 2.03% 2.11%
Troubled debt restructured loans on accrual status (d) $18,958 $13,012 $14,579
CAPITAL RATIOS:
Tier 1 leverage capital 11.55% 11.43% 11.59%
Tier 1 risk based capital 15.16% 14.95% 15.58%
Total risk based capital 16.42% 16.21% 16.85%
Tangible capital to tangible assets (e) 11.48% 11.29% 11.52%
BOOK VALUES:
Book value per common share $10.98 $10.89 $10.38
Tangible book value per common share (e) 10.16 10.06 9.53
(a) Annualized
(b) Non-performing assets include non-accrual loans, loans past due 90 days and still accruing, non-performing investment securities and OREO and other repossessed assets. Troubled debt restructured loans on accrual status are not included.
(c) Includes loans held for sale and is before the allowance for loan losses.
(d) Does not include troubled debt restructured loans totaling $2,491, $10,832 and $9,319 reported as non-accrual loans at June 30, 2013, March 31, 2013 and June 30, 2012, respectively.
(e) Calculation subtracts goodwill and core deposit intangible from the equity component and from assets.
AVERAGE CONSOLIDATED BALANCE SHEETS: Three Months Ended
($ in thousands) (unaudited) June 30, March 31, June 30,
2013 2013 2012
Average total loans $557,233 $557,426 $548,450
Average total interest-bearing assets (a) 670,242 673,109 669,715
Average total assets 737,787 738,818 733,243
Average total interest-bearing deposits 516,559 518,834 524,250
Average FHLB advances and other borrowings 45,162 45,599 45,818
Average shareholders' equity 88,935 92,055 88,535
Nine Months Ended
June 30, June 30,
2013 2012
Average total loans $556,014 $542,378
Average total interest-bearing assets (a) 673,155 673,049
Average total assets 738,817 734,138
Average total interest-bearing deposits 518,235 526,683
Average FHLB advances and other borrowings 45,470 49,138
Average shareholders' equity 90,566 87,548
(a) Includes loans and MBS on non-accrual status

CONTACT: Michael R. Sand, President & CEO Dean J. Brydon, CFO (360) 533-4747 www.timberlandbank.comSource:Timberland Bancorp, Inc