Indiana
|
6035
|
Applied For
|
||
(State or other jurisdiction of
incorporation or organization)
|
(Primary Standard Industrial
Classification Code Number)
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer [ ]
|
|
Accelerated filer [ ] | Non-accelerated filer [ ] |
|
Smaller reporting company [ X ] |
|
|
|
|
|
Emerging growth company [ X ] |
Title of Each Class
of Securities to be Registered
|
Amount to be
Registered
|
Proposed Maximum
Offering Price
Per Unit
|
Proposed Maximum
Aggregate
Offering Price
|
Amount of
Registration
Fee
|
Common Stock, par value $.01 per share
|
3,570,000 |
$10.00
|
$ 35,700,000
(1)
|
$4,445
|
Minimum
|
Midpoint
|
Maximum
|
Adjusted
Maximum |
|||||||||||||
Number of shares
|
1,645,286
|
1,935,630
|
2,225,975
|
2,559,871
|
||||||||||||
Gross offering proceeds
|
$
|
16,452,860
|
$
|
19,356,300
|
$
|
22,259,750
|
$
|
25,598,710
|
||||||||
Estimated offering expenses,
excluding selling agent and
underwriters' commissions
|
$
|
850,000
|
$
|
850,000
|
$
|
850,000
|
$
|
850,000
|
||||||||
Selling agent and underwriters'
commissions
(1)
|
$
|
300,000
|
$
|
300,000
|
$
|
300,000
|
$
|
340,654
|
||||||||
Net proceeds
|
$
|
15,302,860
|
$
|
18,206,300
|
$
|
21,109,750
|
$
|
24,408,056
|
||||||||
Net proceeds per share
|
$
|
9.30
|
$
|
9.41
|
$
|
9.48
|
$
|
9.53
|
|
Page
|
SUMMARY
|
1
|
|
|
EMERGING GROWTH COMPANY STATUS
|
18
|
|
|
RISK FACTORS
|
19
|
|
|
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF MID-SOUTHERN SAVINGS BANK, FSB |
33
|
|
|
FORWARD-LOOKING STATEMENTS |
35
|
|
|
HOW WE INTEND TO USE THE PROCEEDS FROM THE OFFERING |
37
|
|
|
OUR POLICY REGARDING DIVIDENDS |
38
|
|
|
MARKET FOR THE COMMON STOCK
|
39
|
|
|
HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE
|
41
|
|
|
CAPITALIZATION |
43
|
|
|
PRO FORMA DATA |
45
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
48
|
|
|
BUSINESS OF MID-SOUTHERN BANCORP
|
66
|
|
|
BUSINESS OF MID-SOUTHERN, M.H.C AND MID-SOUTHERN SAVINGS BANK |
66
|
SUPERVISION AND REGULATION | 94 |
FEDERAL AND STATE TAXATION | 102 |
MANAGEMENT | 103 |
BENEFICIAL OWNERSHIP OF COMMON STOCK
|
103
|
SUBSCRIPTIONS BY DIRECTORS AND EXECUTIVE OFFICERS | 112 |
THE CONVERSION AND OFFERING | 113 |
COMPARISON OF STOCKHOLDERS' RIGHTS FOR EXISTING STOCKHOLDERS OF MID-SOUTHERN SAVINGS BANK | 135 |
RESTRICTIONS ON ACQUISITION OF MID-SOUTHERN BANCORP | 141 |
DESCRIPTION OF CAPITAL STOCK OF MID-SOUTHERN BANCORP | 144 |
FOLLOWING THE CONVERSION | 144 |
TRANSFER AGENT | 144 |
REGISTRATION REQUIREMENTS | 145 |
EXPERTS | 145 |
LEGAL MATTERS | 145 |
WHERE YOU CAN FIND ADDITIONAL INFORMATION
|
145 |
|
•
|
|
Continuing to emphasize the origination of one-to-four family mortgage loans, including investor-owned (
e.g.
, non-owner occupied) one-to-four family mortgage loans;
|
|
•
|
|
Aggressively marketing core deposits;
|
|
•
|
|
Offering a broad range of financial products and services to both retail and commercial customers in our market area;
|
|
•
|
|
Pursuing opportunities to increase commercial and multi-family real estate and commercial business loans in our market area;
|
|
•
|
|
Implementing a stockholder-focused strategy for management of our capital; and
|
|
•
|
|
Considering expansion into new market areas, in particular Floyd County and the Louisville, Kentucky area to grow our business through the addition of new branch locations, loan production offices and/or through possible acquisitions of other financial institutions or branches.
|
|
•
|
|
Strengthen our regulatory capital position with the additional capital we will raise in the stock offering.
A strong capital position is essential to achieving our long-term objectives of growing Mid-Southern Savings Bank and building stockholder value. While Mid-Southern Savings Bank exceeds all regulatory capital requirements, the proceeds from the offering will greatly strengthen our capital position and enable us to support our planned organic growth by increasing our lending in the communities we serve.
|
|
•
|
|
Transition our organization to a more common and flexible stock holding company structure from our existing mutual holding company structure
. The stock holding company structure is a more common and flexible form of organization and will give us greater flexibility to access the capital markets through possible equity and debt offerings to support our long-term growth. The stock holding company structure will also provide us greater flexibility to structure an acquisition of other financial businesses or institutions if opportunities arise. We do not currently have any understandings or agreements regarding any specific capital raising or acquisition transaction. In addition, although we intend to remain an independent financial institution, the stock holding company structure may make us a more attractive acquisition candidate to other institutions. Applicable regulations prohibit the acquisition of Mid-Southern Bancorp for three years following completion of the conversion, and also prohibit anyone from acquiring or offering to acquire more than 10% of our stock without prior regulatory approval.
|
|
•
|
|
Enable our stock holding company the ability to pay dividends to our public stockholders without diluting their stock ownership interest.
Under the Dodd-Frank Wall Street Reform and Consumer Protection Act, or Dodd-Frank Act, the Federal Reserve Board became the federal regulator of all savings and loan holding companies and mutual holding companies, which resulted in changes in regulations with respect to the payment of dividends applicable to "grandfathered" mutual holding companies like Mid-Southern, M.H.C. Under the Dodd-Frank Act, Mid-Southern Savings Bank may not pay a dividend to its public stockholders without also paying a dividend to Mid-Southern, M.H.C. unless Mid-Southern, M.H.C. obtains an annual approval of its members to waive its right to receive dividends paid by Mid-Southern Savings Bank. However, any paid dividends increases Mid-Southern, M.H.C's ownership interest in Mid-Southern Savings Bank which, in turn, decreases the exchange ratio for public stockholders in the event, as in this case, of the subsequent conversion of Mid-Southern, M.H.C. from the mutual holding company to the stock holding company form of organization. As a result, any paid dividends dilute the relative ownership of public stockholders when the mutual holding company undertakes a full conversion. Among other things, these changes have adversely affected our ability to pay cash dividends to our public stockholders without diluting their stock ownership interest. The conversion will eliminate our mutual holding company structure and will enhance our ability to pay dividends to our public stockholders, subject to the customary legal, regulatory and financial considerations applicable to all financial institutions. See
|
|
|
|
"Our Dividend Policy."
|
Company Name and Ticker Symbol
|
Exchange
|
Headquarters
|
Total Assets
(in millions) |
|||
Elmira Savings Bank
|
ESBK
|
Elmira, NY
|
$
|
555
|
||
Equitable Financial Corp
|
EQFN
|
Grand Island, NE
|
271
|
|||
HMN Financial
|
HMNF
|
Rochester, MN
|
722
|
|||
Home Fed Bancorp of Louisiana
|
HFBL
|
Shreveport, LA
|
413
|
|||
IF Bancorp
|
IROQ
|
Watseka, IL
|
611
|
|||
Poage Bankshares
|
PBSK
|
Ashland, KY
|
448
|
|||
Severn Bancorp
|
SVBI
|
Annapolis, MD
|
805
|
|||
Standard Financial Corp
|
STND
|
Monroeville, PA
|
970
|
|||
United Community Bancorp
|
UCBA
|
Lawrenceburg, IN
|
543
|
|||
Westbury Bancorp
|
WBBW
|
West Bend, WI
|
790
|
Price-earnings
multiple |
Price-to-core-
earnings multiple (1) |
Price-to-book
value ratio |
Price-to-tangible
book value ratio |
||||
Mid-Southern Bancorp
(on a pro forma basis, assuming completion of the conversion) |
|||||||
Minimum
|
19.13x
|
23.55x
|
59.77%
|
59.77%
|
|||
Midpoint
|
22.63x
|
27.89x
|
65.92%
|
65.92%
|
|||
Maximum
|
26.17x
|
32.30x
|
71.33%
|
71.33%
|
|||
Adjusted Maximum
|
30.32x
|
37.50x
|
77.03%
|
77.03%
|
|||
Valuation of peer group companies,
as of February 28, 2018 |
|||||||
Average
|
23.81x
|
24.40x
|
104.86%
|
112.36%
|
|||
Median
|
22.23x
|
23.79x
|
107.23%
|
112.16%
|
(1) |
Information is derived from the Keller and Company appraisal report and is based upon estimated core earnings for the year ended December 31, 2017. These ratios are different from the ratios in "Pro Forma Data."
|
New Shares to be Sold
in This Offering |
New Shares to be
Exchanged for Existing Shares of Mid-Southern Savings Bank |
Total Shares
of Common Stock to be Outstanding After the Offering |
Exchange
Ratio |
New
Shares
That
Would
be
Received for 100 Existing Shares |
|||||||||
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||
Minimum
|
1,645,286
|
71.7%
|
649,715
|
28.3%
|
2,295,000
|
1.5079
|
151
|
||||||
Midpoint
|
1,935,630
|
71.7%
|
764,370
|
28.3%
|
2,700,000
|
1.7740
|
177
|
||||||
Maximum
|
2,225,975
|
71.7%
|
879,026
|
28.3%
|
3,105,000
|
2.0402
|
204
|
||||||
Adjusted Maximum
|
2,559,871
|
71.7%
|
1,010,879
|
28.3%
|
3,570,000
|
2.3462
|
234
|
·
|
$7.7 million (50% of the net proceeds) will be invested in Mid-Southern Savings Bank;
|
·
|
$1.3 million (8.60% of the net proceeds) will be loaned by Mid-Southern Bancorp to the employee stock ownership plan to fund its purchase of our shares of common stock; and
|
·
|
$6.3 million (41.40% of the net proceeds) will be retained by Mid-Southern Bancorp.
|
Number of Shares to be Granted
or Purchased (1) |
Value of Grants
(2)
|
|||||||||||||||||||||||
At
Minimum of Offering Range |
At
Maximum of Offering Range |
As a
Percentage of Common Stock to be Sold in the Offering |
Dilution
Resulting From Issuance of Shares for Stock-Based Incentive Plans (3) |
At
Minimum of Offering Range |
At
Maximum of Offering Range |
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
Employee stock ownership plan
|
131,623
|
178,078
|
8.00
|
%
|
N/A
|
$
|
1,316
|
$
|
1,781
|
|||||||||||||||
Restricted stock awards
|
65,811
|
89,039
|
4.00
|
2.8
|
%
|
658
|
890
|
|||||||||||||||||
Stock options
|
164,529
|
222,597
|
10.00
|
6.7
|
%
|
503
|
681
|
|||||||||||||||||
Total
|
361,963
|
489,714
|
22.00
|
%
|
9.1
|
%
|
$
|
2,448
|
$
|
3,352
|
(1) |
The table assumes that the stock-based incentive plan awards a number of options and restricted stock equal to 10% and 4% of the shares of common stock sold in the offering, respectively, and the plan is implemented 12 months or more following completion of the conversion and offering.
If implemented within 12 months of the completion of the conversion, the number of shares that may be reserved for grants of restricted stock and stock options cannot exceed 4% and 10%, respectively, of the total number of shares to be outstanding upon completion of the conversion, less the number of shares of restricted stock and stock options (adjusted for the exchange ratio) reserved under previously adopted benefit plans.
|
(2) |
The actual value of restricted stock awards will be determined based on their fair value as of the date grants are made. For purposes of this table, fair value for stock awards is assumed to be the same as the offering price of $10.00 per share. The fair value of stock options has been estimated at $
3.06
per option using the Black-Scholes option pricing model with the following assumptions: a grant-date share price and option exercise price of $10.00; an expected option life of 10 years; a dividend yield of 0.0%; a risk free interest rate of
2.87
%; and a volatility rate of
13.73
%. The actual value of option grants will be determined by the grant-date fair value of the options, which will depend on a number of factors, including the valuation assumptions used in the option pricing model ultimately adopted.
|
(3) |
Represents the dilution of stock ownership interest. No dilution is reflected for the employee ownership plan because these shares are assumed to be purchased in the offering.
|
65,811
|
77,425
|
89,039
|
102,395
|
|||||||||||||||
Shares Awarded at
Minimum of
|
Shares Awarded at
Midpoint of
|
Shares Awarded at
Maximum of
|
Shares Awarded at
Adjusted Maximum of
|
|||||||||||||||
Share Price
|
Range
|
Range
|
Range
|
Range
|
||||||||||||||
(In thousands, except share price)
|
||||||||||||||||||
$
|
8.00
|
$
|
526
|
$
|
619
|
$
|
712
|
$
|
819
|
|||||||||
10.00
|
658
|
774
|
890
|
1,024
|
||||||||||||||
12.00
|
790
|
929
|
1,068
|
1,229
|
||||||||||||||
14.00
|
921
|
1,084
|
1,247
|
1,434
|
||||||||||||||
Exercise
Price |
Option
Value |
164,529
Options at Minimum of
Range
|
193,563
Options at Midpoint of
Range
|
222,597
Options at Maximum of
Range
|
255,987
Options at Adjusted
Maximum of
Range
|
|||||||||||||||||
(In thousands, except exercise price and option value)
|
||||||||||||||||||||||
$
|
8.00
|
$
|
2.44
|
$
|
401
|
$
|
472
|
$
|
543
|
$
|
625
|
|||||||||||
10.00
|
3.06
|
503
|
592
|
681
|
783
|
|||||||||||||||||
12.00
|
3.67
|
604
|
710
|
817
|
939
|
|||||||||||||||||
14.00
|
4.28
|
704
|
828
|
953
|
1,096
|
·
|
your spouse or relatives of you or your spouse living in your house;
|
·
|
companies, trusts or other entities in which you are a trustee, have a controlling beneficial interest or hold a senior position; or
|
·
|
other persons who may be your associates or persons acting in concert with you.
|
·
|
increase the purchase and ownership limitations; and/or
|
·
|
seek regulatory approval to extend the offering beyond [DATE 2] 2018, provided that any such extension will require us to resolicit subscribers for shares received in the subscription and community offerings.
|
·
|
The plan of conversion is approved by
a majority of votes eligible to be cast
by members of Mid-Southern, M.H.C. (depositors and certain borrowers of Mid-Southern Savings Bank) as of [MEMBER VOTING RECORD DATE];
|
·
|
The plan of conversion is approved by a vote of at least
two-thirds of the outstanding shares
of common stock of Mid-Southern Savings Bank as of [VOTING RECORD DATE], including shares held by Mid-Southern, M.H.C. (Because Mid-Southern, M.H.C. owns 70.8% of the outstanding shares of Mid-Southern Savings Bank common stock, we expect that Mid-Southern, M.H.C. and our directors and executive officers effectively will control the outcome of this vote);
|
·
|
The plan of conversion is approved by a vote of at least
a majority of the outstanding shares
of common stock of Mid-Southern Savings Bank as of [VOTING RECORD DATE], excluding those shares held by Mid-Southern, M.H.C.;
|
·
|
We sell at least the minimum number of shares of common stock offered; and
|
·
|
We receive approval from the Federal Reserve Board to complete the conversion and offering; however, this approval does not constitute a recommendation or endorsement of the plan of conversion by that agency.
|
(i)
|
First, to depositors with accounts at Mid-Southern Savings Bank with aggregate balances of at least $50.00 at the close of business on December 31, 2016.
|
(ii)
|
Second, to our tax-qualified employee benefit plans, including our employee stock ownership plan, which will receive nontransferable subscription rights to purchase in the aggregate up to 10% of the shares of common stock sold in the offering. We expect our employee stock ownership plan to purchase up to 8% of the shares of common stock sold in the offering.
|
(iii)
|
Third, to depositors with accounts at Mid-Southern Savings Bank with aggregate balances of at least $50.00 at the close of business on March 31, 2018.
|
(iv)
|
Fourth, to depositors of Mid-Southern Savings Bank at the close of business on [VOTING RECORD DATE] and borrowers of Mid-Southern Savings Bank as of April 8, 1998 whose borrowings remained outstanding on [VOTING RECORD DATE].
|
(i)
|
personal check, bank check or money order made payable directly to "Mid-Southern Bancorp"; or
|
(ii)
|
authorizing us to withdraw available funds (without any early withdrawal penalty) from your Mid-Southern Savings Bank deposit account(s), other than checking accounts or individual retirement accounts (IRAs).
|
·
|
not being required to comply with the auditor attestation requirements of Section 404(b) of the Sarbanes-Oxley Act of 2002 (we also will not be subject to the auditor attestation requirements of Section 404(b) as long as we are a "smaller reporting company," which includes issuers that had a public float of less than $75 million as of the last business day of their most recently completed second fiscal quarter);
|
·
|
reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements; and
|
·
|
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.
|
·
|
demand for our products and services may decline;
|
·
|
loan delinquencies, problem assets and foreclosures may increase;
|
·
|
collateral for loans, especially real estate, may decline in value, thereby reducing customers' future borrowing power, and reducing the value of assets and collateral associated with existing loans;
|
·
|
the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us;
and
|
·
|
the amount of our low-cost or non-interest-bearing deposits may decrease.
|
·
|
cash flow of the borrower and/or the project being financed;
|
·
|
the changes and uncertainties as to the future value of the collateral, in the case of a collateralized loan;
|
·
|
the duration of the loan;
|
·
|
the character and creditworthiness of a particular borrower; and
|
·
|
changes in economic and industry conditions.
|
·
|
our general reserve, based on our historical default and loss experience, certain macroeconomic factors, and management's expectations of future events;
|
·
|
our specific reserve, based on our evaluation of non-performing loans and their underlying collateral; and
|
·
|
an unallocated reserve to provide for other credit losses inherent in our portfolio that may not have been contemplated in the other loss factors.
|
·
|
We record interest income only on a cash basis for nonaccrual loans and any nonperforming investment securities; and do not record interest income for OREO;
|
·
|
We must provide for probable loan losses through a current period charge to the provision for loan losses;
|
·
|
Non-interest expense increases when we write down the value of properties in our OREO portfolio to reflect changing market values or recognize other-than-temporary impairment ("OTTI") on nonperforming investment securities;
|
·
|
There are legal fees associated with the resolution of problem assets, as well as carrying costs, such as taxes, insurance, and maintenance fees related to our OREO; and
|
·
|
The resolution of nonperforming assets requires the active involvement of management, which can distract them from more profitable activity.
|
December 31,
|
||||||||
2017
|
2016
|
|||||||
(In thousands)
|
||||||||
Selected Financial Condition Data:
|
||||||||
Total assets
|
$
|
176,677
|
$
|
177,626
|
||||
Cash and cash equivalents
|
7,464
|
8,311
|
||||||
Loans receivable, net
(1)
|
114,896
|
114,522
|
||||||
Investment securities available-for-sale,
at fair value
|
45,716
|
44,139
|
||||||
Investment securities, held to maturity
|
163
|
286
|
||||||
Deposits
|
151,893
|
154,058
|
||||||
Total stockholders' equity
|
24,154
|
22,925
|
Years Ended December 31,
|
||||||||
2017
|
2016
|
|||||||
(In thousands)
|
||||||||
Selected Operations Data:
|
||||||||
Interest income
|
$
|
6,478
|
$
|
6,398
|
||||
Interest expense
|
655
|
714
|
||||||
Net interest income
|
5,823
|
5,684
|
||||||
Provision for loan losses
|
(700
|
)
|
(449
|
)
|
||||
Net interest income after provision
|
||||||||
for loan losses
|
6,523
|
6,133
|
||||||
Noninterest income
|
884
|
883
|
||||||
Noninterest expenses
|
5,252
|
5,371
|
||||||
Income before income taxes
|
2,155
|
1,645
|
||||||
Income tax expense
|
982
|
507
|
||||||
Net income
|
$
|
1,173
|
$
|
1,138
|
At or For the
|
|||||
Years Ended December 31,
|
|||||
2017
|
2016
|
||||
Selected Financial Ratios and Other Data:
|
|||||
Performance ratios:
|
|||||
Return on average assets
|
0.67
|
%
|
0.64
|
%
|
|
Return on average stockholders' equity
|
5.10
|
5.08
|
|||
Interest rate spread
(1)
|
3.40
|
3.27
|
|||
Net interest margin
(2)
|
3.50
|
3.37
|
|||
Efficiency ratio
(3)
|
78.3
|
81.8
|
|||
Average interest-earning assets to average
|
|||||
interest-bearing liabilities
|
125.1
|
122.1
|
|||
Total loans to deposits ratio
|
76.8
|
76.0
|
|||
Average stockholders' equity to average assets
|
13.1
|
12.5
|
|||
Stockholders' equity to total assets at end of period
|
13.7
|
12.9
|
|||
Capital ratios:
|
|||||
Total risk-based capital (to risk-weighted assets)
|
23.4
|
22.2
|
|||
Tier 1 core capital (to risk-weighted assets)
|
22.1
|
21.0
|
|||
Common equity Tier 1 (to risk-weighted assets)
|
22.1
|
21.0
|
|||
Tier 1 leverage (to average adjusted total assets)
|
13.5
|
12.8
|
|||
Asset quality ratios:
|
|||||
Allowance for loan losses as a percent of total loans
|
1.5
|
2.1
|
|||
Allowance for loan losses as percent of non-performing
loans
|
91.7
|
104.4
|
|||
Net charge-offs to average outstanding loans during the
period
|
0.1
|
0.2
|
|||
Non-performing loans as a percent of total loans
|
1.6
|
2.1
|
|||
Non-performing assets as a percent of total assets
(4)
|
1.2
|
1.5
|
|||
Other data:
|
|||||
Number of full service offices
|
3
|
3
|
|||
Full-time equivalent employees
|
38
|
34
|
(1)
|
Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of funds on average interest-bearing liabilities. Tax exempt income is reported on a tax equivalent basis using a federal marginal tax rate of 34%.
|
(2)
|
Represents net interest income as a percent of average interest-earning assets. Tax exempt income is reported on a tax equivalent basis using a federal marginal tax rate of 34%.
|
(3)
|
Represents non-interest expense divided by the sum of net interest income and total non-interest income.
|
(4)
|
Non-performing assets consists of non-performing loans (which include non-accruing loans and accruing loans more than 90 days past due), foreclosed real estate and other repossessed assets.
|
• |
changes in economic conditions, either nationally or in our market area;
|
• |
fluctuations in interest rates;
|
• |
the risks of lending and investing activities, including changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of our allowance for loan losses;
|
• |
the possibility of other-than-temporary impairments of securities held in our securities portfolio;
|
• |
our ability to access cost-effective funding;
|
• |
fluctuations in the demand for loans, the number of unsold homes, land and other properties, and fluctuations in real estate values and both residential and commercial and multifamily real estate market conditions in our market area;
|
• |
secondary market conditions for loans and our ability to sell loans in the secondary market;
|
• |
our ability to attract and retain deposits;
|
• |
our ability to successfully integrate any assets, liabilities, customers, systems, and management personnel we may acquire into our operations and our ability to realize related revenue synergies and expected cost savings and other benefits within the anticipated time frames or at all;
|
• |
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;
|
• |
monetary and fiscal policies of the Federal Reserve and the U.S. Government and other governmental initiatives affecting the financial services industry;
|
• |
results of examinations of Mid-Southern Bancorp and Mid-Southern Savings Bank by their regulators, including the possibility that the regulators may, among other things, require us to increase our allowance for loan losses or to write-down assets, change Mid-Southern Savings Bank's regulatory capital position or affect our ability to borrow funds or maintain or increase deposits, which could adversely affect our liquidity and earnings;
|
• |
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 risks associated with the loans on our balance sheet;
|
• |
staffing fluctuations in response to product demand or the implementation of corporate strategies that affect our workforce and potential associated charges;
|
• |
disruptions, security breaches, or other adverse events, failures or interruptions in, or attacks on, our information technology systems or on the third-party vendors who perform several of our critical processing functions;
|
• |
our ability to retain key members of our senior management team;
|
• |
costs and effects of litigation, including settlements and judgments;
|
• |
our ability to implement our business strategies;
|
• |
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 stock;
|
• |
adverse changes in the securities markets;
|
• |
the inability of key third-party providers to perform their obligations to us;
|
• |
statements with respect to our intentions regarding disclosure and other changes resulting from the JOBS Act;
|
• |
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; and
|
• |
other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services and the other risks described from time to time in our filings with the SEC.
|
Based Upon the Sale at $10.00 Per Share of
|
|||||||||||||||||||||||||||||||
1,645,286 Shares
|
1,935,630 Shares
|
2,225,975 Shares
|
2,559,871 Shares (1)
|
||||||||||||||||||||||||||||
Amount
|
Percent
of Net Proceeds |
Amount
|
Percent
of Net Proceeds |
Amount
|
Percent
of Net Proceeds |
Amount
|
Percent
of Net Proceeds |
||||||||||||||||||||||||
(Dollars in thousands)
|
|||||||||||||||||||||||||||||||
Offering proceeds
|
$
|
16,453
|
--
|
$
|
19,356
|
--
|
$
|
22,260
|
--
|
$
|
25,599
|
-- | |||||||||||||||||||
Less offering expenses
|
(1,150
|
)
|
--
|
(1,150
|
)
|
--
|
(1,150
|
)
|
--
|
(1,250
|
)
|
-- | |||||||||||||||||||
Net offering proceeds
|
$
|
15,303
|
100.00
|
%
|
$
|
18,206
|
100.0
|
%
|
$
|
21,110
|
100.00
|
%
|
$
|
24,349
|
100.00 | % | |||||||||||||||
Less:
|
|||||||||||||||||||||||||||||||
Proceeds contributed to :
|
|||||||||||||||||||||||||||||||
Mid-Southern Savings Bank
|
$
|
(7,652
|
)
|
(50.00
|
)%
|
$
|
(9,103
|
)
|
(50.00
|
)%
|
$
|
(10,555
|
)
|
(50.00
|
)%
|
$
|
(12,175
|
)
|
(50.00 | )% | |||||||||||
Proceeds loaned to ESOP
|
$
|
(1,316
|
)
|
(8.60
|
)%
|
$
|
(1,549
|
)
|
(8.52
|
)%
|
$
|
(1,781
|
)
|
(8.44
|
)%
|
$
|
(2,048
|
)
|
(8.41 | )% | |||||||||||
Proceeds retained by Mid-Southern
Bancorp
|
$
|
6,335
|
41.40
|
%
|
$
|
7,554
|
41.48
|
%
|
$
|
8,774
|
41.56
|
%
|
$
|
10,126
|
41.59 | % |
·
|
to fund a loan to the employee stock ownership plan to purchase shares of common stock in the offering;
|
·
|
to pay cash dividends to stockholders;
|
·
|
to repurchase shares of our common stock for, among other things, the funding of our stock-based incentive plan;
|
·
|
to invest in securities; and
|
·
|
for other general corporate purposes.
|
·
|
to support organic growth by increasing its lending in the communities we serve;
|
·
|
to finance the possible future acquisition of other financial institutions or branches from other financial institutions or build or lease new branch facilities primarily in, or adjacent to, our current market area, although we do not currently have any agreements or understandings regarding any specific acquisition transaction;
|
·
|
to enhance existing products and services and support the development of new products and services by investing, for example, in technology to support growth and enhanced customer service;
|
·
|
to invest in securities; and
|
·
|
for other general corporate purposes.
|
Year Ending December 31, 2018
|
High
|
Low
|
Dividend Paid
Per Share |
|||||||||
First quarter
|
$
|
$
|
$
|
|||||||||
Second quarter (through ______ ___, 2018)
|
||||||||||||
Year Ended December 31, 2017
|
||||||||||||
Fourth quarter
|
$
|
22.45
|
$
|
19.00
|
$
|
0.00
|
||||||
Third quarter
|
19.00
|
18.10
|
0.00
|
|||||||||
Second quarter
|
20.80
|
18.10
|
0.06
|
|||||||||
First quarter
|
22.00
|
15.98
|
0.00
|
|||||||||
Year Ended December 31, 2016
|
||||||||||||
Fourth quarter
|
$
|
22.00
|
$
|
15.01
|
$
|
0.00
|
||||||
Third quarter
|
15.25
|
14.60
|
0.00
|
|||||||||
Second quarter
|
15.00
|
14.12
|
0.00
|
|||||||||
First quarter
|
14.55
|
13.85
|
0.00
|
Mid-Southern Savings
Bank
Historical at |
Pro Forma at December 31, 2017 Based Upon the Sale at $10.00 Per Share
|
|||||||||||||||||||||||||||||||||||||||
December 31, 2017
|
1,645,286 Shares
|
1,935,630 Shares
|
2,225,975 Shares
|
2,559,871 Shares
(1)
|
||||||||||||||||||||||||||||||||||||
Amount
|
Percent
of Assets (2) |
Amount
|
Percent
of Assets (2) |
Amount
|
Percent
of Assets (2) |
Amount
|
Percent
of Assets (2) |
Amount
|
Percent
of Assets (2) |
|||||||||||||||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||||||||
Equity capital
|
$
|
24,154
|
13.7
|
%
|
$
|
30,489
|
16.5
|
%
|
$
|
31,708
|
17.1
|
%
|
$
|
32,928
|
17.6
|
%
|
$
|
34,280
|
18.1
|
%
|
||||||||||||||||||||
Tier 1 leverage capital
|
||||||||||||||||||||||||||||||||||||||||
Capital (2)(3)
|
24,201
|
13.5
|
%
|
30,536
|
16.4
|
%
|
$
|
31,755
|
16.9
|
%
|
$
|
32,975
|
17.4
|
%
|
$
|
34,327
|
18.0
|
%
|
||||||||||||||||||||||
Requirement
(
(4)
|
8,942
|
5.0
|
9,324
|
5.0
|
9,397
|
5.0
|
9,470
|
5.0
|
9,551
|
5.0
|
||||||||||||||||||||||||||||||
Excess
|
15,259
|
8.5
|
%
|
21,212
|
11.4
|
%
|
$
|
22,358
|
11.9
|
%
|
$
|
23,505
|
12.4
|
%
|
$
|
24,776
|
13.0
|
%
|
||||||||||||||||||||||
Tier 1 Risk-based capital
|
||||||||||||||||||||||||||||||||||||||||
Capital (2) (3) (5) (6)
|
24,201
|
22.1
|
%
|
30,536
|
27.5
|
%
|
$
|
31,755
|
28.6
|
%
|
$
|
32,975
|
29.6
|
%
|
$
|
34,327
|
30.7
|
%
|
||||||||||||||||||||||
Requirement
|
8,750
|
8.0
|
8,872
|
8.0
|
8,895
|
8.0
|
8,919
|
8.0
|
8,945
|
8.0
|
||||||||||||||||||||||||||||||
Excess
|
15,451
|
14.1
|
%
|
21,664
|
19.5
|
%
|
$
|
22,860
|
20.6
|
%
|
$
|
24,056
|
21.6
|
%
|
$
|
25,382
|
22.7
|
%
|
||||||||||||||||||||||
Total risk-based capital
|
||||||||||||||||||||||||||||||||||||||||
Capital (2) (3) (5) (6)
|
25,572
|
23.4
|
%
|
31,907
|
28.8
|
%
|
$
|
33,126
|
29.8
|
%
|
$
|
34,346
|
30.8
|
%
|
$
|
35,698
|
31.9
|
%
|
||||||||||||||||||||||
Requirement
|
10,937
|
10.0
|
11,090
|
10.0
|
11,119
|
10.0
|
11,148
|
10.0
|
11,181
|
10.0
|
||||||||||||||||||||||||||||||
Excess
|
14,635
|
13.4
|
%
|
20,817
|
18.8
|
%
|
$
|
22,007
|
19.8
|
%
|
$
|
23,198
|
20.8
|
%
|
$
|
24,517
|
21.9
|
%
|
||||||||||||||||||||||
Reconciliation
:
|
||||||||||||||||||||||||||||||||||||||||
Net proceeds of offering
|
$
|
15,303
|
$
|
18,206
|
$
|
21,110
|
$
|
24,349
|
||||||||||||||||||||||||||||||||
Proceeds to Bank
|
7,652
|
9,103
|
10,555
|
12,175
|
||||||||||||||||||||||||||||||||||||
Less stock acquired by ESOP
|
1,316
|
1,549
|
1,781
|
2,048
|
||||||||||||||||||||||||||||||||||||
Pro forma increase in GAAP and
regulatory capital
|
$
|
6,335
|
$
|
7,554
|
$
|
8,774
|
$
|
10,127
|
(1) |
Based on assets of $176.7 million for the equity capital ratio, $178.8 million for the purpose of leverage capital requirements, and risk-weighted assets of $109.4 million for the purposes of the Tier 1 risk-based, total risk-based and common equity Tier 1 risk-based capital requirements.
|
(2) |
Tier 1 leverage capital levels are shown as a percentage of total average assets. Risk-based capital levels are shown as a percentage of risk weighted assets.
|
(3) |
Pro forma capital levels assume receipt by Mid-Southern Savings Bank of 50% of the net proceeds from the sale of common stock at all the offering ranges.
|
(4) |
The current Tier 1 leverage requirement for Mid-Southern Savings Bank is 3% of total adjusted assets for those institutions receiving the highest supervisory rating for safety and soundness and a 4% to 5% requirement for all other institutions.
|
(5) |
Pro forma amounts and percentages assume net proceeds are invested in assets that carry 20% risk-weighted.
|
(6) |
Historical risk-based capital is comprised of Tier 1 capital of $25.6 million plus Mid-Southern Savings Bank's total allowance for loan and lease losses of $1.4 million.
|
Mid-Southern
Savings Bank
|
Mid-Southern Bancorp
$10.00 Per Share Pro Forma Based on the Sale of |
|||||||||||||||||||
Historical at
December 31, 2017 |
Minimum
1,645,286
Shares |
Midpoint
1,935,630
Shares |
Maximum
2,225,975
Shares |
Maximum
As adjusted
2,559,871
Shares (1) |
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Deposits
|
$
|
151,893
|
$
|
151,893
|
$
|
151,893
|
$
|
151,893
|
$
|
151,893
|
||||||||||
Borrowings
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
Total deposits and borrowings
|
$
|
151,893
|
$
|
151,893
|
$
|
151,893
|
$
|
151,893
|
$
|
151,893
|
||||||||||
Stockholders' equity
|
||||||||||||||||||||
Common stock, $.01 par value,
10,000,000 shares authorized,
1,471,612 issued; assumed
outstanding as shown(2)(3)
|
1,471
|
2,295
|
2,700
|
3,105
|
3,571
|
|||||||||||||||
Additional paid-in capital(3)
|
3,501
|
18,811
|
21,309
|
23,808
|
26,581
|
|||||||||||||||
Retained earnings(4)
|
19,326
|
19,326
|
19,326
|
19,326
|
19,326
|
|||||||||||||||
Unrealized loss
|
(46
|
)
|
(46
|
)
|
(46
|
)
|
(46
|
)
|
(46
|
)
|
||||||||||
MHC Consolidation
|
||||||||||||||||||||
Less:
|
||||||||||||||||||||
Treasury stock
|
(95
|
)
|
--
|
--
|
--
|
--
|
||||||||||||||
Unearned stock compensation
plan
|
(3
|
)
|
(3
|
)
|
(3
|
)
|
(3
|
)
|
(3
|
)
|
||||||||||
Common stock acquired by
ESOP (5)
|
--
|
(1,316
|
)
|
(1,549
|
)
|
(1,781
|
)
|
(2,048
|
)
|
|||||||||||
Common stock to be acquired
for restricted stock awards(6)
|
--
|
(658
|
)
|
(774
|
)
|
(890
|
)
|
(1,024
|
)
|
|||||||||||
Total stockholders' equity
|
$
|
24,154
|
$
|
38,409
|
$
|
40,963
|
$
|
43,519
|
$
|
46,357
|
||||||||||
Pro Forma Shares Outstanding
|
||||||||||||||||||||
Shares offered for sale
|
--
|
1,645,286
|
1,935,630
|
2,225,975
|
2,559,871
|
|||||||||||||||
Exchange shares issued
|
--
|
649,715
|
764,370
|
879,026
|
1,010,879
|
|||||||||||||||
Total shares outstanding
|
1,471,612
|
2,295,001
|
2,700,000
|
3,105,001
|
3,570,750
|
|||||||||||||||
Assets
|
176,677
|
190,932
|
193,487
|
196,042
|
198,880
|
|||||||||||||||
Total equity/assets
|
13.67
|
%
|
20.12
|
%
|
21.17
|
%
|
22.20
|
%
|
23.31
|
%
|
||||||||||
Tangible equity/assets
|
13.67
|
%
|
20.12
|
%
|
21.17
|
%
|
22.20
|
%
|
23.31
|
%
|
(1)
|
As adjusted to give effect to an increase in the number of shares of common stock that could occur due to a 15% increase in the offering range to reflect demand for the shares, or changes in market or general financial conditions following the commencement of the offering.
|
(2)
|
Mid-Southern Savings Bank currently has 1,000,000 authorized shares of preferred stock, $1.00 par value per share, none of which is outstanding and 10,000,000 authorized shares of common stock, par value $1.00 per share. On a pro forma basis, Mid-Southern Bancorp common stock and additional paid-in capital have been revised to reflect the number of shares of Mid-Southern Bancorp common stock to be outstanding, which is 2,295,000 shares, 2,700,000 shares, 3,105,000 shares and 3,570,750 shares at the minimum, midpoint, maximum and adjusted maximum of the offering range, respectively.
|
(3)
|
No effect has been given to the issuance of additional shares of Mid-Southern Bancorp common stock pursuant to stock options to be granted under a stock-based incentive plan. If this plan is implemented within one year of the completion of the offering, an amount up to 10% of the shares of Mid-Southern Bancorp common stock issued in the conversion will be reserved for issuance upon the exercise of options, less the amount available under the existing stock-based incentive plan. We may exceed this limit if the plan is implemented more than one year following the completion of the offering. No effect has been given to the exercise of options currently outstanding. See "Management – Benefits to be Considered Following Completion of the Conversion."
|
(4)
|
The retained earnings of Mid-Southern Savings Bank will be substantially restricted after the conversion. See "The Conversion and Offering – Liquidation Rights" and "Supervision and Regulation."
|
(5)
|
Assumes that 8% of the shares sold in the offering will be acquired by the employee stock ownership plan financed by a loan from Mid-Southern Bancorp. The loan will have a term of 20 years and an interest rate equal to the prime rate as published in The Wall Street Journal, and be repaid principally from Mid-Southern Savings Bank's contributions to the employee stock ownership plan. Since Mid-Southern Bancorp will finance the employee stock ownership plan debt, this debt will be eliminated through consolidation and no liability will be reflected on Mid-Southern Bancorp's consolidated financial statements. Accordingly, the amount of shares of common stock acquired by the employee stock ownership plan is shown in this table as a reduction of total stockholders' equity.
|
(6)
|
Assumes at the minimum, midpoint, maximum and adjusted maximum of the offering range that a number of shares of common stock equal to 4% of the shares of common stock to be sold in the offering will be purchased by the stock-based incentive plan in open market purchases. The stock-based incentive plan will be submitted to a vote of stockholders following the completion of the offering. The funds to be used by the stock-based incentive plan to purchase the shares will be provided by Mid-Southern Bancorp. The dollar amount of common stock to be purchased is based on the $10.00 per share offering price and represents unearned compensation. This amount does not reflect possible increases or decreases in the value of common stock relative to the subscription price in the offering. As Mid-Southern Bancorp accrues compensation expense to reflect the vesting of shares pursuant to the stock-based incentive plan, the credit to capital will be offset by a charge to operations. Implementation of the stock-based incentive plan will require stockholder approval. If the shares to fund the plan (restricted stock awards and stock options) are assumed to come from authorized but unissued shares of Mid-Southern Bancorp, the number of outstanding shares at the minimum, midpoint, maximum and adjusted maximum of the offering range would be 2,525,340, 2,970,988, 3,416,637 and 3,929,132, respectively, total stockholders' equity would be $38.6 million, $41.2 million, $43.7 million and $46.6 million, respectively, and total stockholders' ownership in Mid-Southern Bancorp would be diluted by approximately 9.0% at the maximum of the offering range.
|
(i)
|
all of the common stock will be sold in the subscription and community offerings;
|
(ii)
|
our employee stock ownership plan will purchase 8% of the shares of common stock sold in the offering, which will be funded with a loan from Mid-Southern Bancorp. The loan will be repaid in substantially equal payments of principal and interest over a period of 20 years;
|
(iii)
|
Keefe, Bruyette & Woods, Inc. will receive a fee equal to 1.25% of the shares sold with a minimum of $300,000 and a maximum of $375,000;
|
(iv)
|
total expenses of the offering, including the marketing fees to be paid to Keefe, Bruyette & Woods, Inc. and other broker-dealers, will be between $410,000 at the minimum of the offering range and $450,654 at the adjusted maximum of the offering range.
|
·
|
withdrawals from deposit accounts for the purpose of purchasing shares of common stock in the stock offering;
|
·
|
our results of operations after the stock offering; or
|
·
|
changes in the market price of the shares of common stock after the stock offering.
|
At or for the Year Ended December 31, 2017
Based Upon the Sale at $10.00 Per Share of |
||||||||||||||||
1,645,286
shares
(Minimum of
range)
|
1,935,630
shares
(Midpoint of
range)
|
2,225,975
shares
(Maximum
of range)
|
2,559,871
shares
(15% above
maximum)(1)
|
|||||||||||||
(Dollars in thousands, except per share amounts)
|
||||||||||||||||
Pro forma market capitalization
|
$
|
22,950
|
$
|
27,000
|
$
|
31,050
|
$
|
35,708
|
||||||||
Less exchange shares
|
6,497
|
7,644
|
8,790
|
10,109
|
||||||||||||
Gross proceeds of public offering
|
16,453
|
19,356
|
22,260
|
25,599
|
||||||||||||
Less offering expenses
|
(1,150
|
)
|
(1,150
|
)
|
(1,150
|
)
|
(1,250
|
)
|
||||||||
Estimated net conversion proceeds
|
15,303
|
18206
|
21,110
|
24,349
|
||||||||||||
Plus MHC assets reinvested
|
926
|
926
|
926
|
926
|
||||||||||||
Less ESOP shares
|
(1,316
|
)
|
(1,549
|
)
|
(1,781
|
)
|
(2,048
|
)
|
||||||||
Less Restricted stock award shares
|
(658
|
)
|
(774
|
)
|
(890
|
)
|
(1,024
|
)
|
||||||||
Estimated proceeds available
for investment
|
$
|
14,255
|
$
|
16,809
|
$
|
19,365
|
$
|
22,203
|
||||||||
Consolidated net income
|
||||||||||||||||
Historical
|
$
|
1,173
|
$
|
1,173
|
$
|
1,173
|
$
|
1,173
|
||||||||
Pro forma adjustments:
|
||||||||||||||||
Net income from proceeds
|
213
|
251
|
289
|
332
|
||||||||||||
ESOP (2)
|
(52
|
)
|
(61
|
)
|
(70
|
)
|
(81
|
)
|
||||||||
Restricted stock awards (3)
|
(104
|
)
|
(122
|
)
|
(141
|
)
|
(162
|
)
|
||||||||
Stock options (4)
|
(95
|
)
|
(112
|
)
|
(129
|
)
|
(148
|
)
|
||||||||
Pro forma net income
|
$
|
1,135
|
$
|
1,129
|
$
|
1,122
|
$
|
1,114
|
||||||||
Net income per share
|
||||||||||||||||
Historical
|
$
|
0.54
|
$
|
0.46
|
$
|
0.40
|
$
|
0.35
|
||||||||
Pro forma adjustments:
|
||||||||||||||||
Net income from proceeds
|
0.10
|
0.10
|
0.10
|
0.10
|
||||||||||||
ESOP (2)
|
(0.02
|
)
|
(0.02
|
)
|
(0.02
|
)
|
(0.02
|
)
|
||||||||
Restricted stock awards(3)
|
(0.05
|
)
|
(0.05
|
)
|
(0.05
|
)
|
(0.05
|
)
|
||||||||
Stock Options (4)
|
(0.04
|
)
|
(0.04
|
)
|
(0.04
|
)
|
(0.04
|
)
|
||||||||
Pro forma net income (5)(6)
|
$
|
0.53
|
$
|
0.45
|
$
|
0.39
|
$
|
0.34
|
||||||||
Pro forma price to earnings per share
|
19.12
|
x
|
22.61
|
x
|
26.17
|
x
|
30.31
|
x
|
||||||||
Number of shares for earnings (5)
|
2,169,958
|
2,552,893
|
2,935,826
|
3,376,200
|
||||||||||||
Stockholders' equity:
|
||||||||||||||||
Historical
|
$
|
24,154
|
$
|
24,154
|
$
|
24,154
|
$
|
24,154
|
||||||||
Estimated net conversion proceeds
|
15,303
|
18,206
|
21,110
|
24,349
|
||||||||||||
M.H.C. capital consolidation
|
926
|
926
|
926
|
926
|
||||||||||||
Less: Common stock acquired by:
|
||||||||||||||||
ESOP (2)
|
(1,316
|
)
|
(1,549
|
)
|
(1,781
|
)
|
(2,048
|
)
|
||||||||
Restricted stock awards(3)
|
(658
|
)
|
(774
|
)
|
(890
|
)
|
(1,024
|
)
|
||||||||
Pro forma equity
|
$
|
38,409
|
$
|
40,963
|
$
|
43,519
|
$
|
46,357
|
||||||||
Pro forma tangible equity
|
$
|
38,409
|
$
|
40,963
|
$
|
43,519
|
$
|
46,357
|
||||||||
At or for the Year Ended December 31, 2017
Based Upon the Sale at $10.00 Per Share of |
||||||||||||||||
1,645,286
$10.00
per share
(Minimum of range)
|
1,935,630
$10.00
per share
(Midpoint of range)
|
2,225,975
$10.00
per share
(Maximum
of range)
|
2,559,871
$10.000
per share
(15% above maximum)(1)
|
|||||||||||||
(Dollars in thousands, except per share amounts)
|
||||||||||||||||
Stockholders' equity per share
|
||||||||||||||||
Historical
|
$
|
10.52
|
$
|
8.95
|
$
|
7.78
|
$
|
6.76
|
||||||||
Estimated net conversion proceeds
|
6.67
|
6.74
|
6.80
|
6.82
|
||||||||||||
M.H.C. capital consolidation
|
0.40
|
0.34
|
0.30
|
0.26
|
||||||||||||
Less: Common stock acquired by:
|
||||||||||||||||
ESOP (2)
|
(0.57
|
)
|
(0.57
|
)
|
(0.57
|
)
|
(0.57
|
)
|
||||||||
Restricted stock awards(3)
|
(0.29
|
)
|
(0.29
|
)
|
(0.28
|
)
|
(0.29
|
)
|
||||||||
Pro forma equity per share
|
$
|
16.73
|
$
|
15.17
|
$
|
14.02
|
$
|
12.98
|
||||||||
Less: Intangible assets
|
--
|
--
|
--
|
--
|
||||||||||||
Pro forma tangible equity per share
|
$
|
16.73
|
$
|
15.17
|
$
|
14.02
|
$
|
12.98
|
||||||||
Pro form price to book value
|
59.8
|
%
|
65.9
|
%
|
71.3
|
%
|
77.0
|
%
|
||||||||
Pro forma price to tangible book value
|
59.8
|
%
|
65.9
|
%
|
71.3
|
%
|
77.0
|
%
|
||||||||
Number of shares for total and
tangible book value (8)
|
2,295,000
|
2,700,000
|
3,105,000
|
3,570,750
|
||||||||||||
Public shares outstanding (9)
|
430,862
|
430,862
|
430,862
|
430,862
|
||||||||||||
Exchange Ratio
|
1.5079
|
1.7740
|
2.0402
|
2.3462
|
(1) |
As adjusted to give effect to an increase in the number of shares that could occur due to a 15% increase in the offering range to reflect demand for the shares, or changes in market or financial conditions following the commencement of the offering.
|
(2) |
Assumes that 8% of shares of common stock sold in the offering will be purchased by the employee stock ownership plan. For purposes of this table, the funds used to acquire these shares are assumed to have been borrowed by the employee stock ownership plan from Mid-Southern Bancorp. The loan will have a term of 20 years and an interest rate that is determined to be reasonable by the employee stock ownership plan fiduciaries. Mid-Southern Savings Bank intends to make annual contributions to the employee stock ownership plan in an amount at least equal to the required principal and interest payments on the debt. Mid-Southern Savings Bank's total annual payments on the employee stock ownership plan debt are based upon 20 equal annual installments of principal and interest. Current accounting guidance requires that an employer record compensation expense in an amount equal to the fair value of the shares committed to be released to employees. The pro forma adjustments assume that: (i) the employee stock ownership plan shares are allocated in equal annual installments based on the number of loan repayment installments assumed to be paid by Mid-Southern Savings Bank; (ii) the fair value of the common stock remains equal to the $10.00 subscription price; and (iii) the employee stock ownership plan expense reflects an effective combined federal and state tax rate of 21%. The unallocated employee stock ownership plan shares are reflected as a reduction of stockholders' equity. No reinvestment is assumed on proceeds contributed to fund the employee stock ownership plan. The pro forma net income further assumes that 6,581, 7,743, 8,904 and 10,240 shares were committed to be released during the during the year ended December 31, 2017 at the minimum, midpoint, maximum, and adjusted maximum of the offering range, respectively, and in accordance with ASC 718, only the employee stock ownership plan shares committed to be released during the periods were considered outstanding for purposes of net income per share calculations.
|
(3) |
Gives effect to the grant of stock awards pursuant to the stock-based incentive plan expected to be adopted by Mid-Southern Bancorp following the offering and presented to stockholders for approval not earlier than 12 months after the completion of the offering. We have assumed that at the minimum, midpoint, maximum and maximum as adjusted, of the offering range this plan acquires a number of shares of restricted common stock equal to 4% of the shares sold in the offering, either through open market purchases, from authorized but unissued shares of common stock or treasury stock of Mid-Southern Bancorp. Funds used by the stock-based incentive plan to purchase the shares of common stock will be contributed by Mid-Southern Bancorp. In calculating the pro forma effect of the stock-based incentive plan, the table assumes that (i) the shares to be awarded under the stock-based incentive plan are acquired through open market purchases at $10.00 per share, (ii) 20% of the amount contributed for restricted stock awards is expensed during the year ended December 31, 2017 (based on a five-year vesting period), and (iii) the stock-based incentive plan expense reflects an effective combined federal and state tax rate of 21%. There can be no assurance that the actual purchase price of the shares of common stock granted under the stock-based incentive plan will be equal to the $10.00 subscription price. If shares are acquired from authorized but unissued shares of common stock or from treasury shares of Mid-Southern Bancorp, our net income per share and stockholders' equity per share will decrease. This will also have a dilutive effect of approximately 2.8% (at the maximum of
|
the offering range) on the ownership interest of stockholders. The impact on pro forma net income per share and pro forma stockholders' equity per share is not material. The following table shows pro forma net income per share for the year ended December 31, 2017 and pro forma stockholders' equity per share at December 31, 2017, based on the sale of the number of shares indicated, assuming all the shares of common stock to fund the stock awards are obtained from authorized but unissued shares.
|
(4) |
Gives effect to the granting of options pursuant to the stock-based incentive plan, which is expected to be adopted by Mid-Southern Bancorp following the offering and presented to stockholders for approval not earlier than 12 months after the completion of the offering. We have assumed that options will be granted to acquire shares of common stock equal to 10% of the shares sold in the offering. In calculating the pro forma effect of the stock options, it is assumed that the exercise price of the stock options and the trading price of the stock at the date of grant were $10.00 per share, and the estimated grant-date fair value pursuant to the application of the Black-Scholes option pricing model was
$10.00
for each option. The pro forma net income assumes that the options granted under the stock-based incentive plan have a value of $
3.06
per option, which was determined using the Black-Scholes option pricing formula using the following assumptions: (i) the trading price on date of grant was $10.00 per share; (ii) exercise price is equal to
the trading price on the date of grant; (iii) dividend yield of 0.0%; (iv) expected life of 10 years; (v) expected volatility of 13.73%; and (vi) risk-free interest rate of
2.87
%. If the fair market value per share on the date of grant is different than $10.00, or if the assumptions used in the option pricing formula are different from those used in preparing this pro forma data, the value of options and the related expense recognized will be different. The aggregate grant date fair value of the stock options was amortized to expense on a straight-line basis over a five-year vesting period of the options. There can be no assurance that the actual exercise price of the stock options will be equal to the $10.00 price per share. If a portion of the shares to satisfy the exercise of options under the stock-based incentive plan is obtained from the issuance of authorized but unissued shares of common stock, our net income and stockholders' equity per share will decrease. This also will have a dilutive effect of up to
6.7
% on the ownership interest of persons who purchase shares of common stock in the offering.
|
(5) |
The number of shares used to calculate pro forma net income per share is equal to the estimated weighted average shares outstanding as of the date of this prospectus, multiplied by the exchange ratio at the minimum, midpoint, maximum and adjusted maximum, and subtracting the employee stock ownership plan shares which have not been committed for release during the respective periods in accordance current accounting guidance. See footnote 2, above.
|
(6) |
The retained earnings of Mid-Southern Savings Bank will be substantially restricted after the conversion. See "Our Policy Regarding Dividends," "The Conversion and Offering
–
Liquidation Rights" and "Supervision and Regulation."
|
(7) |
Per share figures include publicly held shares of Mid-Southern Savings Bank common stock that will be exchanged for shares of Mid-Southern Bancorp common stock in the conversion. Stockholders' equity per share calculations are based upon the sum of (i) the number of subscription shares assumed to be sold in the offering and (ii) shares to be issued in exchange for publicly held shares.
|
(8) |
The number of shares used to calculate pro forma stockholders' equity per share is equal to the total number of shares to be outstanding upon completion of the offering.
|
(9) |
Includes 2,332 shares of Treasury Stock.
|
·
|
Continuing to emphasize the origination of one- to four-family residential mortgage loans.
We have been and will continue to be a significant one- to four-family residential mortgage lender to borrowers in our market area. As of December 31, 2017, $79.9 million, or 45.2%, of our total assets consisted of one- to four-family residential mortgage loans. We historically have held all of our loan originations, including our fixed-rate one-to four-family residential mortgage loans, in our loan portfolio.
|
·
|
Increasing commercial and multi-family real estate and commercial business lending
. In order to increase the yield on our loan portfolio and reduce the term to repricing, our new management team began to increase our commercial and multi-family real estate and commercial business loan
|
|
portfolios while maintaining what we believe are conservative underwriting standards. We focus our commercial lending to small businesses located in our market area, targeting owner occupied businesses such as manufacturers and professional service providers. Our commercial and multifamily real estate and commercial business loan portfolios have grown to $28.7 million and $3.9 million, respectively, at December 31, 2017. Commercial real estate construction loans increased to $2.1 million at December 31, 2017 as compared to $710,000 a year earlier. The additional capital raised in this offering will further increase our commercial lending capacity by enabling us to originate more loans that we intend to retain in our portfolio. In addition, following the reorganization, we intend to hire at least one new commercial lender to help grow the portfolio.
|
·
|
Increasing our lower-cost core deposits
. NOW, Demand, savings and money market accounts are a lower cost source of funds than certificates of deposit, and we have made a concerted effort to increase these lower-cost transaction deposit accounts. We plan to continue to market our core transaction accounts, emphasizing our high-quality service and competitive pricing of these products. We also offer the convenience of technology-based products, such as bill pay, internet and mobile banking.
|
·
|
Managing credit risk to maintain a low level of non-performing assets.
We believe strong asset quality is a key to our long- term financial success. Our strategy for credit risk management focuses on having an experienced team of credit professionals, well-defined policies and procedures, appropriate loan underwriting criteria and active credit monitoring. Our non-performing assets to total assets ratio was 1.2% at December 31, 2017, compared to 1.5% at December 31, 2016. The majority of our non-performing assets
have historically related to one- to four-family residential real estate loans. At December 31, 2017, we had $1.3 million of non-performing one-to four-family residential loans and $535,000 in non-performing commercial real estate loans.
|
·
|
Growing organically and through opportunistic branch acquisitions.
We expect to consider both organic growth as well as acquisition opportunities that we believe would enhance the value of our franchise and yield potential financial benefits for our stockholders. We expect to focus our growth in our primary market areas and Louisville, Kentucky. We will consider expanding our branch network through the acquisition of other financial institutions, opening of additional branches or loan production offices or the acquisition of branches if the right opportunity occurs. The capital we are raising in the offering may also help fund improvements in our operating facilities and customer delivery services in order to enhance our competitiveness.
|
·
|
Lending policies and procedures, including underwriting standards and collection, charge-off and recovery practices;
|
·
|
National, regional and local economic and business conditions as well as the condition of various market segments, including the value of underlying collateral for collateral dependent loans;
|
·
|
Nature and volume of the portfolio and terms of the loans;
|
·
|
Experience, ability and depth of the lending management and staff;
|
·
|
Volume and severity of past due, classified and non-accrual loans, as well as other loan modifications; and
|
·
|
Quality of our loan review system and the degree of oversight by our board of directors.
|
At
|
Years Ended December 31,
|
|||||||||||||||||||||
December 31,
2017
|
2017
|
2016
|
||||||||||||||||||||
Weighted
Average
Yield/
Cost
|
Average
Balance
|
Interest
|
Yield/
Cost
|
Average
Balance
|
Interest
|
Yield/
Cost
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||
Interest bearing deposits with banks
|
1.04
|
%
|
$
|
8,930
|
$
|
71
|
0.80
|
% |
12,114
|
$
|
39
|
0.32
|
%
|
|||||||||
Loans receivable, net
(1)
|
4.62
|
117,220
|
5,381
|
4.59
|
114,952
|
5,387
|
4.69
|
|||||||||||||||
Mortgage-backed securities
|
1.86
|
24,740
|
486
|
1.96
|
27,378
|
496
|
1.81
|
|||||||||||||||
Other investment securities
|
3.57
|
18,353
|
631
|
3.44
|
17,241
|
564
|
3.27
|
|||||||||||||||
Federal Home Loan Bank stock
|
4.24
|
778
|
33
|
4.24
|
778
|
33
|
4.24
|
|||||||||||||||
Total interest-earning assets
|
3.97
|
170,021
|
6,602
|
3.88
|
172,463
|
6,519
|
3.78
|
|||||||||||||||
Non-interest earning assets
|
5,871
|
6,413
|
||||||||||||||||||||
Total assets
|
$
|
175,892
|
$
|
178,876
|
||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||
Interest-bearing checking
|
0.12
|
35,616
|
41
|
0.12
|
$
|
34,729
|
$
|
40
|
0.12
|
%
|
||||||||||||
Savings and money market
|
0.23
|
44,971
|
96
|
0.21
|
43,398
|
59
|
0.14
|
|||||||||||||||
Certificates of deposit
|
0.99
|
55,372
|
518
|
0.94
|
63,107
|
615
|
0.97
|
|||||||||||||||
Total interest-bearing liabilities
|
0.49
|
135,959
|
655
|
0.48
|
141,234
|
714
|
0.51
|
|||||||||||||||
Non-interest bearing liabilities
|
16,915
|
15,245
|
||||||||||||||||||||
Total liabilities
|
152,874
|
156,479
|
||||||||||||||||||||
Total equity
|
23,018
|
22,397
|
||||||||||||||||||||
Total liabilities and equity
|
$
|
175,892
|
$
|
178,876
|
||||||||||||||||||
Net interest income(taxable equivalent basis)
|
5,947
|
5,805
|
||||||||||||||||||||
Less: taxable equivalent adjustment
|
(124
|
)
|
(121
|
)
|
||||||||||||||||||
Net interest income
|
$
|
5,823
|
$
|
5,684
|
||||||||||||||||||
Net interest rate spread
|
3.40
|
% |
3.27
|
%
|
||||||||||||||||||
Net interest margin
|
3.50
|
% |
3.37
|
%
|
||||||||||||||||||
Average interest-earnings assets to average
interest-bearing liabilities
|
125.1
|
% |
122.1
|
%
|
(1)
Loan amount is net of deferred loan origination fees and costs, undisbursed loan funds and includes nonperforming loans.
|
At
December
|
Years Ended December 31,
|
|||||
2017
|
2017
|
2016
|
||||
Weighted average yield on:
|
||||||
Interest bearing deposits with banks
|
1.04%
|
0.80%
|
0.32%
|
|||
Loans receivable, net
|
4.62%
|
4.59%
|
4.69%
|
|||
Investment securities
|
2.70%
|
2.59%
|
2.38%
|
|||
Federal Home Loan Bank stock
|
4.24%
|
4.24%
|
4.24%
|
|||
Total interest-earning assets
|
3.97%
|
3.88%
|
3.78%
|
|||
Weighted average rate paid on:
|
||||||
Interest bearing checking
|
0.12%
|
0.12%
|
0.12%
|
|||
Savings and money market
|
0.23%
|
0.21%
|
0.14%
|
|||
Certificates of deposit
|
0.99%
|
0.94%
|
0.97%
|
|||
Total interest-bearing liabilities
|
0.49%
|
0.48%
|
0.51%
|
|||
Interest rate spread (spread between
weighted average rate on all interest-
earning assets and all interest-bearing
liabilities)
|
3.48
|
3.40%
|
3.27%
|
|||
Net interest margin (net interest income
(expense) as a percentage of average
interest-earning assets)
|
N/A
|
3.50%
|
3.37%
|
Years Ended December 31,
2017 Compared to 2016
|
||||||||||||
Increase (Decrease) Due to
|
||||||||||||
Rate
|
Volume
|
Net
|
||||||||||
(In thousands)
|
||||||||||||
Interest income
|
||||||||||||
Interest bearing deposits with banks
|
$
|
39
|
$
|
(7
|
)
|
$
|
32
|
|||||
Loans receivable, net
|
(85
|
)
|
98
|
13
|
||||||||
Mortgage-backed securities
|
59
|
(69
|
)
|
(10
|
)
|
|||||||
Other investment securities
|
14
|
31
|
45
|
|||||||||
Total interest-earning assets
|
27
|
53
|
80
|
|||||||||
Interest expense:
|
||||||||||||
Interest-bearing checking
|
--
|
1
|
1
|
|||||||||
Savings and money market
|
35
|
2
|
37
|
|||||||||
Certificates of deposit
|
(20
|
)
|
(77
|
)
|
(97
|
)
|
||||||
Total interest-bearing liabilities
|
15
|
(74
|
)
|
(59
|
)
|
|||||||
Net increase in net interest income
|
$
|
12
|
$
|
127
|
$
|
139
|
Within
1 Year
|
After 1 Year
Through
3 Years
|
After 3
Years
Through
5 Years
|
Beyond
5 Years
|
Total
Balance
|
||||||||||||||||
(In Thousands)
|
||||||||||||||||||||
Certificates of deposit
|
$
|
16,415
|
$
|
22,395
|
$
|
12,764
|
$
|
--
|
$
|
51,574
|
||||||||||
Operating leases
|
26,580
|
14,505
|
--
|
--
|
41,085
|
|||||||||||||||
Deferred director's fee
agreements
|
26,867
|
59,429
|
67,920
|
95,142
|
249,358
|
|||||||||||||||
Total contractual
obligations
|
$
|
69,862
|
$
|
96,329
|
$
|
80,684
|
$
|
95,142
|
$
|
342,017
|
Total
Amounts
Committed
|
Due in
One
Year
|
|||||||
(In Thousands)
|
||||||||
Commitments to originate loans
|
||||||||
Fixed rate
|
$
|
1,288
|
$
|
1,288
|
||||
Adjustable rate
|
5,900
|
5,900
|
||||||
Undisbursed balance of commercial and
personal lines of credit
|
9,536
|
--
|
||||||
Undisbursed balance of commercial
construction loans
|
22
|
--
|
||||||
Undisbursed balance of residential
construction loans
|
1,843
|
--
|
||||||
Standby letters of credit
|
26
|
26
|
||||||
$
|
18,615
|
$
|
7,214
|
Actual
|
Minimum Capital
Requirements |
Minimum Required
to Be Well-Capitalized Under Prompt Corrective Action Provisions |
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
Tier 1 Capital to total adjusted assets
(1)
|
$
|
24,201
|
13.5
|
%
|
$
|
7,153
|
4.00
|
%
|
$
|
8,942
|
5.00
|
%
|
||||||||||||
Tier 1 Capital to risk-weighted assets
(2)
|
24,201
|
22.1
|
7,929
|
7.25
|
8,750
|
8.00
|
||||||||||||||||||
Total Capital to risk-weighted assets
(2)
|
25,572
|
23.4
|
10,117
|
9.25
|
10,937
|
10.00
|
||||||||||||||||||
Common Equity Tier 1 (to risk-weighted
assets)
|
24,201
|
22.1
|
6,289
|
5.75
|
7,109
|
6.50
|
(1) |
Based on total adjusted assets of $178.8 million.
|
(2) |
Based on risk-weighted assets of $109.4 million.
|
Immediate Change
|
Economic Value of Equity
|
Economic Value of Equity as %
of Present
Value of Assets
|
||||||||||||||||||||
In the Level
Of Interest Rates
|
$ Amount
|
$ Change
|
% Change
|
EVE
Ratio %
|
Change
|
|||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||
400bp
|
|
$
|
28,360
|
$
|
(7,217
|
)
|
(20.3
|
)%
|
16.0
|
%
|
(4.1
|
)%
|
||||||||||
300bp
|
|
30,525
|
(5,052
|
)
|
(14.2
|
)
|
17.2
|
%
|
(2.9
|
)
|
||||||||||||
200bp
|
|
32,670
|
(2,907
|
)
|
(8.2
|
)
|
18.5
|
%
|
(1.6
|
)
|
||||||||||||
100bp
|
|
34,776
|
(801
|
)
|
(2.3
|
)
|
19.6
|
%
|
(0.5
|
)
|
||||||||||||
Static
|
35,577
|
--
|
--
|
20.1
|
%
|
--
|
||||||||||||||||
(100)bp
|
|
35,318
|
(259
|
)
|
(0.7
|
)
|
20.0
|
%
|
(0.1
|
)
|
Fixed rate and adjustable rate loans
|
At December 31,
|
||||||||||||||||
2017
|
2016
|
|||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
Fixed-rate loans:
|
(Dollars in thousands)
|
|||||||||||||||
Real estate loans:
|
||||||||||||||||
One-to four-family residential
|
$
|
7,465
|
6.4
|
%
|
$
|
8,254
|
7.1
|
%
|
||||||||
Multi-family residential
|
1,932
|
1.7
|
1,746
|
1.5
|
||||||||||||
Residential construction
|
108
|
0.1
|
767
|
0.7
|
||||||||||||
Commercial real estate
|
5,712
|
4.9
|
7,873
|
6.7
|
||||||||||||
Commercial real estate construction
|
60
|
0.1
|
2
|
--
|
||||||||||||
Total real estate loans
|
15,277
|
13.2
|
18,642
|
16.0
|
||||||||||||
Commercial business
|
3,622
|
3.1
|
3,267
|
2.8
|
||||||||||||
Consumer
|
1,885
|
1.6
|
2,031
|
1.7
|
||||||||||||
Total fixed-rate loans
|
20,784
|
17.9
|
23,940
|
20.5
|
||||||||||||
Adjustable-rate loans:
|
||||||||||||||||
Real estate loans:
|
||||||||||||||||
One-to four-family residential
|
72,434
|
62.1
|
72,728
|
62.1
|
||||||||||||
Multi-family residential
|
4,420
|
3.8
|
3,718
|
3.2
|
||||||||||||
Commercial real estate
|
16,603
|
14.2
|
15,311
|
13.1
|
||||||||||||
Commercial real estate construction
|
2,001
|
1.7
|
708
|
0.6
|
||||||||||||
Total real estate loans
|
95,458
|
81.8
|
92,465
|
79.0
|
||||||||||||
Commercial business
|
253
|
0.2
|
509
|
0.4
|
||||||||||||
Consumer
|
93
|
0.1
|
87
|
0.1
|
||||||||||||
Total adjustable-rate loans
|
95,804
|
82.1
|
93,061
|
79.5
|
||||||||||||
Total loans
|
116,588
|
100.0
|
%
|
117,001
|
100.0
|
%
|
||||||||||
Deferred loan origination fees and costs, net
|
31
|
24
|
||||||||||||||
Allowance for loan losses
|
(1,723
|
)
|
(2,503
|
)
|
||||||||||||
Total loans, net
|
$
|
114,896
|
$
|
114,522
|
Fixed rate and adjustable rate loans
|
Real Estate Mortgage
|
|||||||||||||||||||||||||||||||||
One-to-Four
Family
|
Multi-
family
|
Residential
Construction
|
Commercial
|
Commercial
Construction
|
Commercial
Business
|
Consumer
|
Total (1)
|
||||||||||||||||||||||||||
(Dollars in thousands)
|
|||||||||||||||||||||||||||||||||
Amounts due in:
|
|||||||||||||||||||||||||||||||||
One year or less (2)
|
$
|
6,853
|
$
|
301
|
$
|
108
|
$
|
4,469
|
$
|
638
|
$
|
1,957
|
$
|
874
|
$
|
15,200
|
|||||||||||||||||
More than one year to five years
|
17,303
|
1,428
|
--
|
6,694
|
255
|
1,689
|
1,092
|
28,461 | |||||||||||||||||||||||||
More than five years
|
55,743
|
4,623
|
--
|
11,152
|
1,168
|
229
|
12
|
72,927
|
|||||||||||||||||||||||||
Total
|
$
|
79,899
|
$
|
6,352
|
$
|
108
|
$
|
22,315
|
$
|
2,061
|
$
|
3,875
|
$
|
1,978
|
$
|
116,588
|
December 31, 2017
|
December 31, 2016
|
|||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Owner-occupied one- to four-family
|
$
|
65,046
|
55.9
|
%
|
$
|
68,740
|
58.7
|
%
|
||||||||
Non-owner occupied one- to four-family
|
10,070
|
8.6
|
6,215
|
5.3
|
||||||||||||
Construction, one- to four-family
|
108
|
0.1
|
767
|
0.7
|
||||||||||||
Home equity line of credit
|
4,783
|
4.1
|
6,027
|
5.2
|
At December 31,
|
||||||||||||||||
2017
|
2016
|
|||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Multi-family residential
|
$
|
6,352
|
5.4
|
%
|
$
|
5,464
|
4.7
|
%
|
||||||||
Retail facilities
|
3,768
|
3.2
|
4,030
|
3.4
|
||||||||||||
Nonresidential farm property
|
2,110
|
1.8
|
3,282
|
2.8
|
||||||||||||
Office buildings
|
1,629
|
1.4
|
1,442
|
1.2
|
||||||||||||
Churches
|
1,535
|
1.3
|
1,718
|
1.5
|
||||||||||||
Single purpose commercial real estate
|
11,722
|
10.1
|
10,423
|
8.9
|
||||||||||||
Other commercial real estate
|
3,612
|
3.1
|
2,999
|
2.6
|
At December 31,
|
||||||||
2017
|
2016
|
|||||||
(In Thousands)
|
||||||||
One- to four- family residential
|
$
|
108
|
$
|
767
|
||||
Commercial real estate
|
2,061
|
710
|
||||||
Total construction loans
|
$
|
2,169
|
$
|
1,477
|
December 31, 2017
|
December 31, 2016
|
|||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Personal automobile loans
|
$
|
751
|
0.7
|
%
|
$
|
779
|
0.6
|
%
|
||||||||
Unsecured personal loans
|
67
|
0.1
|
79
|
0.1
|
||||||||||||
Loans secured by deposit accounts
|
517
|
0.4
|
661
|
0.6
|
||||||||||||
Overdraft protection loans
|
26
|
--
|
35
|
--
|
||||||||||||
Other secured personal loans
|
617
|
0.5
|
564
|
0.5
|
For the years ended December 31,
|
||||||||
2017
|
2016
|
|||||||
Originations by type
:
|
||||||||
Fixed-rate:
|
||||||||
One- to four-family residential
|
$
|
1,830
|
$
|
2,402
|
||||
Multi-family residential
|
284
|
1,762
|
||||||
Residential construction
|
270
|
1,259
|
||||||
Commercial real estate
|
1,058
|
2,862
|
||||||
Consumer real estate construction
|
200
|
208
|
||||||
Commercial business
|
2,463
|
1,278
|
||||||
Consumer
|
940
|
1,319
|
||||||
Total fixed-rate
|
7,045
|
11,090
|
||||||
Adjustable rate
:
|
||||||||
One- to four-family residential
|
14,133
|
9,048
|
||||||
Multi-family residential
|
714
|
1,897
|
||||||
Residential construction
|
--
|
--
|
||||||
Commercial real estate
|
6,117
|
3,405
|
||||||
Commercial real estate construction
|
3,562
|
170
|
||||||
Commercial business
|
821
|
1,565
|
||||||
Consumer
|
25
|
15
|
||||||
Total adjustable-rate
|
25,372
|
16,100
|
||||||
Total loans originated
|
32,417
|
27,190
|
||||||
Total principal repayments
|
32,830
|
26,819
|
||||||
Net increase (decrease) in total loans
|
$
|
(413
|
)
|
$
|
371
|
30-89 Days
|
Loans Delinquent For:
90 Days & Over
|
Total Loans Delinquent
|
||||||||||||||||||||||||||||||||||
Number
|
Amount
|
Percent of Loan
Category
|
Number
|
Amount
|
Percent of
Loan
Category
|
Number
|
Amount
|
Percent of Loan Category
|
||||||||||||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||||
Real estate loans:
|
||||||||||||||||||||||||||||||||||||
One-to four-family residential
|
42
|
$
|
2,851
|
3.6
|
%
|
14
|
$
|
516
|
0.6
|
%
|
56
|
$
|
3,367
|
4.2
|
%
|
|||||||||||||||||||||
Multi-family residential
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||||
Residential construction
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||||
Commercial real estate
|
5
|
276
|
1.2
|
%
|
3
|
97
|
0.4
|
%
|
8
|
373
|
1.7
|
%
|
||||||||||||||||||||||||
Commercial real estate
construction
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||||
Total real estate loans
|
47
|
3,127
|
2.8
|
%
|
17
|
613
|
0.6
|
%
|
64
|
3,740
|
3.4
|
%
|
||||||||||||||||||||||||
Commercial business
|
1
|
5
|
0.1
|
%
|
--
|
--
|
--
|
1
|
5
|
0.1
|
%
|
|||||||||||||||||||||||||
Consumer
|
-
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
.
|
|||||||||||||||||||||||||||
Total
|
48
|
$
|
3,132
|
2.7
|
%
|
17
|
$
|
613
|
0.5
|
%
|
65
|
$
|
3,745
|
3.2
|
%
|
December 31,
|
||||||||
2017
|
2016
|
|||||||
(Dollars in thousands)
|
||||||||
Non-accruing loans:
|
||||||||
Real estate loans:
|
||||||||
One- to four-family residential
|
$
|
1,333
|
$
|
1,668
|
||||
Multi-family residential
|
--
|
--
|
||||||
Residential construction
|
--
|
--
|
||||||
Commercial real estate
|
535
|
699
|
||||||
Commercial real estate construction
|
--
|
--
|
||||||
Total real estate loans
|
1,868
|
2,367
|
||||||
Commercial business loans
|
10
|
19
|
||||||
Consumer loans
|
--
|
11
|
||||||
Total non-accruing loans
|
1,878
|
2,397
|
||||||
Real estate owned
|
||||||||
One- to four-family residential
|
138
|
313
|
||||||
Commercial real estate
|
38
|
--
|
||||||
Repossessed automobiles, recreational vehicles
|
--
|
--
|
||||||
Total non-performing assets
|
$
|
2,054
|
$
|
2,710
|
||||
Total nonperforming assets as a percentage of total assets
|
1.2
|
%
|
1.5
|
%
|
||||
Restructured loans
|
||||||||
Real estate loans:
|
||||||||
One- to four-family residential
|
$
|
877
|
$
|
1,258
|
||||
Commercial real estate
|
484
|
759
|
||||||
Total real estate loans
|
1,361
|
2,017
|
||||||
Commercial business loans
|
514
|
567
|
||||||
Consumer loans
|
--
|
14
|
||||||
Total restructured loans
|
$
|
1,875
|
$
|
2,598
|
December 31,
|
||||||||
2017
|
2016
|
|||||||
(Dollars in thousands)
|
||||||||
Balance at beginning of period
|
$
|
2,503
|
$
|
3,130
|
||||
Charge-offs:
|
||||||||
One-to four-family residential
|
64
|
218
|
||||||
Multi-family residential
|
--
|
--
|
||||||
Construction
|
--
|
--
|
||||||
Commercial real estate
|
19
|
1
|
||||||
Commercial business
|
--
|
--
|
||||||
Consumer
|
18
|
25
|
||||||
Total charge-offs
|
101
|
244
|
||||||
Recoveries
:
|
||||||||
One-to four-family residential
|
6
|
54
|
||||||
Multi-family residential
|
--
|
--
|
||||||
Construction
|
--
|
--
|
||||||
Commercial real estate
|
1
|
1
|
||||||
Commercial business
|
--
|
--
|
||||||
Consumer
|
14
|
11
|
||||||
Total recoveries
|
21
|
66
|
||||||
Net charge-offs
|
(80
|
)
|
(178
|
)
|
||||
Recapture of provision for loan losses
|
(700
|
)
|
(449
|
)
|
||||
Balance at end of period
|
$
|
1,723
|
$
|
2,503
|
||||
Net charge-offs during the period as a percentage of
average loans outstanding during the period |
0.1
|
%
|
0.2
|
%
|
||||
Net charge-offs during the period as a percentage of
average nonperforming assets |
3.4
|
%
|
6.6
|
%
|
||||
Allowance as a percentage of nonperforming loans
|
91.7
|
%
|
104.4
|
%
|
||||
Allowance as a percentage of total loans (end of period)
|
1.5
|
%
|
2.1
|
%
|
At December 31,
|
||||||||||||||||||||||||
2017
|
% of
Allowance
To Total
Allowance
|
% of Loans
In Category
To Total
Loans
|
2016
|
% of
Allowance
to Total
Allowance
|
% of Loans
in Category
to Total
Loans
|
|||||||||||||||||||
Amount
|
Percent
|
Percent
|
Amount
|
Percent
|
Percent
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
Allocated at end of period to:
|
||||||||||||||||||||||||
One- to four- family residential
|
$
|
1,072
|
0.9
|
%
|
68.6
|
%
|
$
|
1,573
|
1.3
|
%
|
69.0
|
%
|
||||||||||||
Multi-family residential
|
219
|
0.2
|
5.4
|
337
|
0.3
|
4.7
|
||||||||||||||||||
Construction
|
20
|
--
|
1.9
|
9
|
--
|
1.3
|
||||||||||||||||||
Commercial real estate
|
269
|
0.2
|
19.1
|
404
|
0.3
|
19.8
|
||||||||||||||||||
Consumer business
|
111
|
0.1
|
3.3
|
134
|
0.1
|
3.2
|
||||||||||||||||||
Consumer
|
32
|
--
|
1.7
|
46
|
--
|
1.8
|
||||||||||||||||||
Total
|
$
|
1,723
|
1.5
|
%
|
100.0
|
%
|
$
|
2,503
|
2.1
|
%
|
100.0
|
%
|
December 31,
|
||||||||||||||||
2017
|
2016
|
|||||||||||||||
Amortized
Cost |
Fair
Value |
Amortized
Cost |
Fair
Value |
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Securities available-for-sale:
|
||||||||||||||||
Federal agency securities
|
$
|
1,000
|
$
|
999
|
$
|
2,000
|
$
|
1,998
|
||||||||
Municipal obligations
|
21,474
|
21,742
|
15,554
|
15,546
|
||||||||||||
Mortgage-backed
|
23,304
|
22,975
|
26,879
|
26,595
|
||||||||||||
Total available-for-sale
|
45,778
|
45,716
|
44,433
|
44,139
|
||||||||||||
Securities held to maturity:
|
||||||||||||||||
Municipal obligations
|
85
|
87
|
131
|
135
|
||||||||||||
Mortgage-backed
|
78
|
80
|
155
|
160
|
||||||||||||
Total held to maturity
|
163
|
167
|
286
|
295
|
||||||||||||
Restricted equity securities:
|
||||||||||||||||
Federal Home Loan Bank stock
|
778
|
778
|
778
|
778
|
||||||||||||
Total securities
|
$
|
46,719
|
$
|
46,661
|
$
|
45,497
|
$
|
45,212
|
One Year or Less
|
More than One Year to
Five Years
|
More than Five Years
To Ten Years
|
More Than 10 Years
|
Total
|
||||||||||||||||||||||||||||||||||||
|
Carrying
Value
|
Weighted
Average Yield |
Carrying
Value |
Weighted
Average Yield |
Carrying
Value |
Weighted
Average Yield |
Carrying
Value |
Weighted
Average Yield |
Carrying
Value |
Weighted
Average Yield |
||||||||||||||||||||||||||||||
Securities available-for-sale | ||||||||||||||||||||||||||||||||||||||||
Federal agency securities | $ | 999 | 1.00 | % | $ | - | - | $ | - - | - | $ | - | - | $ | 999 | 1.00 | % | |||||||||||||||||||||||
Municipal obligations
|
-
|
-
|
822
|
3.27
|
%
|
6,071
|
3.33
|
%
|
14,849
|
3.28
|
%
|
21,742
|
3.69
|
%
|
||||||||||||||||||||||||||
Mortgage-backed securities
|
901
|
1.60
|
%
|
13,203
|
1.77
|
%
|
1,454
|
1.86
|
%
|
7,417
|
2.04
|
%
|
22,975
|
1.86
|
%
|
|||||||||||||||||||||||||
Total available-for-sale
|
$
|
1,900
|
1.28
|
%
|
$
|
14,025
|
1.86
|
%
|
$
|
7,525
|
3.05
|
%
|
$
|
22,266
|
2.87
|
%
|
$
|
45,716
|
2.71
|
%
|
||||||||||||||||||||
Securities held to maturity:
|
||||||||||||||||||||||||||||||||||||||||
Municipal obligations
|
$
|
-
|
-
|
$
|
85
|
6.01
|
%
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
85
|
6.01
|
%
|
|||||||||||||||||||||||
Mortgage-backed securities
|
-
|
-
|
23
|
4.75
|
%
|
6
|
2.23
|
%
|
49
|
2.79
|
%
|
78
|
3.33
|
%
|
||||||||||||||||||||||||||
Total held to maturity
|
$
|
-
|
-
|
$
|
108
|
5.74
|
%
|
$
|
6
|
2.23
|
%
|
49
|
2.79
|
%
|
$
|
163
|
4.73
|
%
|
Years Ended December 31,
|
||||||||
2017
|
2016
|
|||||||
(Dollars in thousands)
|
||||||||
Beginning balance
|
$
|
154,058
|
$
|
160,218
|
||||
Net withdrawals
|
(2,742
|
)
|
(6,751
|
)
|
||||
Interest credited
|
577
|
591
|
||||||
Net decrease in deposits
|
(2,165
|
)
|
(6,160
|
)
|
||||
Ending balance
|
$
|
151,893
|
$
|
154,058
|
||||
December 31,
|
|||||||||||||||||
2017
|
2016
|
||||||||||||||||
Amount
|
Percent of
Total
|
Amount
|
Percent of
Total
|
||||||||||||||
(Dollars in thousands)
|
|||||||||||||||||
Transactions and Savings Deposits:
|
|||||||||||||||||
Noninterest bearing checking
|
$
|
18,008
|
11.9
|
%
|
$
|
16,767
|
10.9
|
%
|
|||||||||
Interest-bearing checking
|
36,797
|
24.2
|
35,471
|
23.0
|
|||||||||||||
Savings and money market
|
45,514
|
30.0
|
42,718
|
27.7
|
|||||||||||||
Total transaction and savings deposits
|
100,319
|
66.1
|
94,956
|
61.6
|
|||||||||||||
Certificates:
|
|||||||||||||||||
0.00 – 1.99%
|
49,091
|
32.3
|
%
|
56,220
|
36.5
|
%
|
|||||||||||
2.00 – 3.99% |
2,483
|
1.6
|
2,882
|
1.9
|
|||||||||||||
Total certificates of deposit
|
51,574
|
33.9
|
59,102
|
38.4
|
|||||||||||||
Total deposits
|
$
|
151,893
|
100.0
|
%
|
$
|
154,058
|
100.0
|
%
|
At December 31,
|
||||||||||||||||||||
2017
|
2016
|
|||||||||||||||||||
Amount
|
Percent of
Total
|
Increase/
(Decrease)
|
Amount
|
Percent of
Total
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Noninterest bearing checking
|
$
|
18,008
|
11.8
|
%
|
$
|
1,241
|
$
|
16,767
|
10.9
|
%
|
||||||||||
Interest bearing checking
|
36,797
|
24.2
|
1,326
|
35,471
|
23.0
|
|||||||||||||||
Savings and money market
|
45,514
|
30.0
|
2,796
|
42,718
|
27.7
|
|||||||||||||||
Certificates of deposit:
|
||||||||||||||||||||
Maturing:
|
||||||||||||||||||||
Within one year
|
16,415
|
10.8
|
(5,452
|
)
|
21,867
|
14.2
|
||||||||||||||
After one year, but within two years
|
9,242
|
6.1
|
(1,394
|
)
|
10,636
|
6.9
|
||||||||||||||
After two years, but within five years
|
25,917
|
17.1
|
(682
|
)
|
26,599
|
17.3
|
||||||||||||||
Maturing thereafter
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
Total
|
$
|
151,893
|
100.0
|
%
|
$
|
(2,165
|
)
|
$
|
154,058
|
100.0
|
%
|
0.00-
1.99%
|
|
2.00%-
or greater
|
Total
|
Percent
of Total
|
||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Certificate accounts maturing
|
||||||||||||||||
in quarter ending:
|
||||||||||||||||
March 31, 2018
|
$
|
4,903
|
$
|
--
|
$
|
4,903
|
9.5
|
%
|
||||||||
June 30, 2018
|
3,809
|
--
|
3,809
|
7.4
|
||||||||||||
September 30, 2018
|
4,331
|
--
|
4,331
|
8.4
|
||||||||||||
December 31, 2018
|
3,195
|
175
|
3,370
|
6.5
|
||||||||||||
March 31, 2019
|
2,583
|
--
|
2,583
|
5.0
|
||||||||||||
June 30, 2019
|
2,964
|
--
|
2,964
|
5.7
|
||||||||||||
September 30, 2019
|
1,267
|
--
|
1,267
|
2.5
|
||||||||||||
December 31, 2019
|
2,428
|
--
|
2,428
|
4.7
|
||||||||||||
March 31, 2020
|
1,213
|
74
|
1,287
|
2.5
|
||||||||||||
June 30, 2020
|
2,887
|
612
|
3,499
|
6.8
|
||||||||||||
September 30, 2020
|
4,672
|
--
|
4,672
|
9.1
|
||||||||||||
December 31, 2020
|
3,564
|
131
|
3,695
|
7.2
|
||||||||||||
Thereafter
|
11,275
|
1,491
|
12,766
|
24.7
|
||||||||||||
Total
|
$
|
49,091
|
$
|
2,483
|
$
|
51,574
|
100.0
|
%
|
||||||||
Percent of total
|
95.2
|
%
|
4.8
|
%
|
100.0
|
%
|
Maturity Period
|
Total
|
|||
(In thousands)
|
||||
Three months or less
|
$
|
869
|
||
Over three through six months
|
672
|
|||
Over six through twelve months
|
2,270
|
|||
Over twelve months
|
12,758
|
|||
Total
|
$
|
16,569
|
Maturity
|
||||||||||||||||||||
3 months or less
|
Over 3 to 6 months
|
Over 6 to 12 months
|
Over 12 months
|
Total
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Certificates of deposit less than $100,000
|
$
|
4,035
|
$
|
3,137
|
$
|
5,432
|
$
|
22,401
|
$
|
35,005
|
||||||||||
Certificates of deposit of $100,000 or more
|
869
|
672
|
2,270
|
12,758
|
16,569
|
|||||||||||||||
Total certificates of deposit
|
$
|
4,904
|
$
|
3,809
|
$
|
7,702
|
$
|
35,159
|
$
|
51,574
|
Location
|
Square
Footage
|
Owned or
Leased
|
Lease
Expiration Date
|
Net Book Value at
December 31, 2017
|
|||||||||
(In thousands)
|
|||||||||||||
Main office:
Salem Main Office
300 N. Water Street
Salem, Indiana 47167
|
9,318
|
Owned
|
N/A
|
$
|
628
|
||||||||
Branch offices:
Orleans Branch
870 S. Maple Street
Orleans, Indiana 47452
|
2,489
|
Owned
|
N/A
|
$
|
301
|
||||||||
Mitchell Office
1505 West Main Street
Mitchell, Indiana 47446
|
3,098
|
Owned
|
N/A
|
$
|
1,019
|
||||||||
New Albany Loan
Production Office
3626 Grant Line Road, Suite 103
New Albany, Indiana 47150
|
1,403
|
Leased
|
2019
|
$
|
15
|
(1)
|
|||||||
______________
|
|||||||||||||
(1)
Net depreciable value of assets.
|
|||||||||||||
·
|
before any savings and loan holding company or bank holding company could acquire 5% or more of the common stock of Mid-Southern Bancorp or Mid-Southern Savings Bank; and
|
·
|
before any other company could acquire 25% or more of the common stock of Mid-Southern Bancorp or Mid-Southern Savings Bank, and may be required for an acquisition of as little as 10% of such stock.
|
·
|
require lenders to disclose credit terms in meaningful and consistent ways;
|
·
|
prohibit discrimination against an applicant in any consumer or business credit transaction;
|
·
|
prohibit discrimination in housing-related lending activities;
|
·
|
require certain lenders to collect and report applicant and borrower data regarding loans for home purchases or improvement projects;
|
·
|
require lenders to provide borrowers with information regarding the nature and cost of real estate settlements;
|
·
|
prohibit certain lending practices and limit escrow account amounts with respect to real estate transactions;
|
·
|
require financial institutions to implement identity theft prevention programs and measures to protect the confidentiality of consumer financial information; and
|
·
|
prescribe possible penalties for violations of the requirements of consumer protection statutes and regulations.
|
Name
|
Age
|
Year first elected or appointed director
|
Term to expire
|
|||
Paul G. Allemeier
|
83
|
1989
|
2019
|
|||
Alexander G. Babey
|
49
|
2016
|
2020
|
|||
Larry R. Bailey
|
55
|
2013
|
2020
|
|||
Dana J. Dunbar
|
68
|
2004
|
2020
|
|||
Trent L. Fisher
|
58
|
2005
|
2019
|
|||
Charles W. Lamb
|
78
|
2001
|
2018
|
|||
Kermit A. Lamb
|
69
|
2013
|
2018
|
|||
Brent A. Rosenbaum
|
57
|
2014
|
2018
|
·
|
the composition, responsibilities and operation of our Board of Directors;
|
·
|
the establishment and operation of Board committees, including audit, nominating and corporate governance and compensation committees;
|
·
|
convening executive sessions of independent directors; and
|
·
|
our Board's interaction with management and third parties.
|
Name
|
Fees Earned or
Paid in Cash ($)
|
All Other
Compensation ($)(1)
|
Total ($)
|
|||
Paul G. Allemeier
|
21,100
|
2,590
|
23,690
|
|||
Larry R. Bailey
|
23,500
|
--
|
23,500
|
|||
Dana J. Dunbar
|
31,500
|
15,729
|
47,229
|
|||
Trent L. Fisher
|
21,100
|
22,091
|
43,191
|
|||
Charles W. Lamb
|
20,100
|
16,355
|
36,455
|
|||
Kermit A. Lamb
|
23,300
|
44,815 (2)
|
68,115
|
|||
Brent A. Rosenbaum
|
20,900
|
12,080
|
32,980
|
|||
David E. Branaman (3)
|
--
|
15,609 (4)
|
15,609
|
|||
Joseph C. Etzler (3)
|
--
|
--
|
--
|
(1)
|
Unless otherwise noted, consists of medical and life insurance premiums.
|
(2)
|
In addition to medical and life insurance premiums, also includes consulting fees of $28,063 paid pursuant to the consulting agreement described below.
|
(3)
|
Director emeritus.
|
(4)
|
Health care insurance.
|
Name
|
Year
|
Salary ($)
|
Bonus ($)
|
All Other
Compensation
($)(1)
|
Total ($)
|
|||||
Alexander G. Babey
|
2017
|
159,642
|
12,775
|
26,618
|
199,035
|
|||||
President and Chief Executive Officer
|
2016
|
155,769
|
220
|
27,882
|
183,626
|
|||||
Frank (Buzz) M. Benson III
|
2017
|
147,222
|
10,275
|
37,135
|
194,632
|
|||||
Executive Vice President and Senior Loan Officer
|
2016
|
142,100
|
218
|
35,541
|
177,859
|
|||||
Erica B. Schmidt
|
2017
|
102,103
|
10,275
|
32,824
|
145,202
|
|||||
Executive Vice President, Chief Financial Officer, Treasurer and Secretary
|
2016
|
95,227
|
256
|
30,673
|
128,537
|
(1)
|
Consists of the following:
|
Name
|
401(k)
Matching
Contribution ($)
|
Executive
Medical
Benefits ($)
|
Life
Insurance ($)
|
Car
Allowance ($)
|
Total ($)
|
|||||
Alexander G. Babey
|
16,527
|
--
|
91
|
10,000
|
26,618
|
|||||
Frank (Buzz) M. Benson III
|
14,962
|
22,091
|
82
|
--
|
37,135
|
|||||
Erica B. Schmidt
|
10,676
|
22,091
|
57
|
--
|
32,824
|
·
|
non-employee directors in the aggregate may not receive more than 30% of the options and restricted stock awards authorized under the plan;
|
·
|
no one non-employee director may receive more than 5% of the options and restricted stock awards authorized under the plan;
|
·
|
no one officer or employee may receive more than 25% of the options and restricted stock awards authorized under the plan;
|
·
|
tax-qualified employee stock benefit plans and management stock award plans, in the aggregate, may not hold more than 10% of the shares sold in the offering, unless Mid-Southern Savings Bank has tangible capital of 10% or more, in which case any tax-qualified employee stock benefit plans and management stock award plans may own up to 12% of the shares sold in the offering;
|
·
|
stock options and restricted stock awards may not vest more rapidly than 20% per year, beginning on the first anniversary of the grant;
|
·
|
accelerated vesting is not permitted except for death, disability or upon a change in control of Mid-Southern Savings Bank or Mid-Southern Bancorp; and
|
·
|
our executive officers and directors must exercise or forfeit their options in the event that Mid-Southern Savings Bank becomes critically undercapitalized, is subject to enforcement action or receives a capital directive.
|
(1) |
any person or entity known by management to beneficially own more than 5% of the outstanding shares of Mid-Southern Savings Bank's common stock;
|
(2) |
each director and director nominee of Mid-Southern Savings Bank.
|
(3) |
each executive officer of Mid-Southern Savings Bank named in the 2017 Summary Compensation Table; and
|
(4) |
all of the directors and executive officers of Mid-Southern Savings Bank as a group.
|
Name
|
Number of Shares
Beneficially Owned(1) |
Percent of Shares Outstanding(%)
|
|||
Beneficial Owners of More than 5%
|
|||||
Mid-Southern, M.H.C. (2)
|
1,040,750
|
70.83
|
|||
Directors
|
|||||
Paul G. Allemeier
|
14,000
|
*
|
|||
Larry R. Bailey
|
100
|
*
|
|||
Dana J. Dunbar
|
100
|
*
|
|||
Trent L. Fisher
|
1,500
|
*
|
|||
Charles W. Lamb
|
1,500
|
*
|
|||
Kermit A. Lamb
|
2,100
|
*
|
|||
Brent A. Rosenbaum
|
200
|
*
|
|||
Named Executive Officers
|
|||||
Alexander G. Babey
|
1,000
|
*
|
|||
Frank (Buzz) M. Benson III
|
1,300
|
*
|
|||
Erica B. Schmidt
|
200
|
(3)
|
*
|
||
All directors and executive officers as a group (10 persons)
|
22,000
|
1.50
|
*
|
Less than one percent of shares outstanding.
|
(1)
|
Except as otherwise noted, the nature of beneficial ownership is sole voting and investment power.
|
(2)
|
The MHC is a federally chartered mutual holding company, the principal business of which is to hold at least a majority of the outstanding shares of Mid-Southern Savings Bank. The executive officers and directors of MHC also are stockholders and executives officers and/or directors of Mid-Southern Savings Bank.
|
(3)
|
Includes options to acquire 100 shares of common stock.
|
(i)
|
the number of exchange shares to be held upon consummation of the conversion, based upon their beneficial ownership of Mid-Southern Saving Bank common stock as of March 23, 2018;
|
(ii)
|
the proposed purchases of subscription shares, assuming sufficient shares of common stock are available to satisfy their subscription; and
|
(iii)
|
the total amount of Mid-Southern Bancorp common stock to be held upon consummation of the conversion.
|
Proposed Purchases of
Stock in the Offering(1)
|
Total Common Stock
to be Held
|
|||||||||
Name
|
Number of
Exchange
Shares to
be Held(2)
|
Number of
Shares |
Amount
|
Number of
Shares |
Percentage of
Shares Outstanding
(%)(2)
|
|||||
Directors:
|
||||||||||
Paul G. Allemeier
|
24,836
|
1,000
|
10,000
|
25,836
|
*
|
|||||
Larry R. Bailey
|
177
|
2,000
|
20,000
|
2,177
|
*
|
|||||
Dana J. Dunbar
|
177
|
10,000
|
100,000
|
10,177
|
*
|
|||||
Trent L. Fisher
|
2,661
|
20,000
|
200,000
|
22,661
|
*
|
|||||
Charles W. Lamb
|
2,661
|
1,000
|
10,000
|
3,661
|
*
|
|||||
Kermit A. Lamb
|
3,725
|
2,500
|
25,000
|
6,225
|
*
|
|||||
Brent A. Rosenbaum
|
354
|
10,000
|
100,000
|
10,354
|
*
|
|||||
Named Executive Officers:
|
||||||||||
Alexander G. Babey
|
1,774
|
20,000
|
200,000
|
21,774
|
*
|
|||||
Frank (Buzz) M. Benson III
|
2,306
|
20,000
|
200,000
|
22,306
|
*
|
|||||
Erica B. Schmidt
|
354
|
500
|
5,000
|
855
|
*
|
|||||
All directors and executive officers as a group
(10 persons)
|
39,025
|
87,000
|
870,000
|
126,025
|
4.67
|
* |
Less than one percent of shares outstanding.
|
(1) |
Includes proposed subscriptions, if any, by associates of the director or officer.
|
(2) |
Based on information presented in the "Beneficial Ownership of Common Stock" table above. Assumes an exchange ratio of 1.774 shares for each share of Mid-Southern Savings Bank and that 2,700,000 shares will be outstanding after the conversion.
|
(i)
|
First, to depositors with accounts at Mid-Southern Savings Bank with aggregate balances of at least $50.00 at the close of business on December 31, 2016.
|
(ii)
|
Second, to our tax-qualified employee benefit plans, including our employee stock ownership plan, which will receive nontransferable subscription rights to purchase in the aggregate up to 10% of the shares of common stock sold in the offering.
|
(iii)
|
Third, to depositors with accounts at Mid-Southern Savings Bank with aggregate balances of at least $50.00 at the close of business on March 31, 2018.
|
(iv)
|
Fourth, to depositors and certain borrowers, of Mid-Southern Savings Bank at the close of business on [VOTING RECORD DATE]
and borrowers of Mid-Southern Savings Bank as of April 8, 1998 whose borrowings remained outstanding at the close of business on [VOTING RECORD DATE].
|
(i)
|
Natural persons and trusts of natural persons residing in the Indiana counties of Washington, Lawrence and Orange.
|
(ii)
|
Mid-Southern Savings Bank's public stockholders as of [VOTING RECORD DATE].
|
|
•
|
|
Strengthen our regulatory capital position with the additional capital we will raise in the stock offering.
A strong capital position is essential to achieving our long-term objectives of growing Mid-Southern Savings Bank and building stockholder value. While Mid-Southern Savings Bank exceeds all regulatory capital requirements, the proceeds from the offering will greatly strengthen our capital position and enable us to support our planned growth. Minimum regulatory capital requirements have also increased under recently adopted regulations. Compliance with these new requirements will be essential to the continued implementation of our business strategy.
|
|
•
|
|
Transition our organization to a more common and flexible stock holding company structure from our existing mutual holding company structure
. The stock holding company structure is a more common and flexible form of organization, and will give us greater flexibility to access the capital markets through possible equity and debt offerings to support our long-term growth. The stock holding company structure will also provide us greater flexibility to structure an acquisition of other financial businesses or institutions if opportunities arise. We do not currently have any understandings or agreements regarding
|
|
|
|
any specific capital raising or acquisition transaction. In addition, although we intend to remain an independent financial institution, the stock holding company structure may make us a more attractive acquisition candidate to other institutions. Applicable regulations prohibit the acquisition of Mid-Southern Bancorp for three years following completion of the conversion and also prohibit anyone from acquiring or offering to acquire more than 10% of our stock without prior regulatory approval.
|
|
•
|
|
Enable our stock holding company the ability to pay dividends to our public stockholders without diluting their stock ownership interest.
Under the Dodd-Frank Act, the Federal Reserve Board became the federal regulator of all savings and loan holding companies and mutual holding companies, which resulted in changes in regulations with respect to the payment of dividends applicable to Mid-Southern, M.H.C. and Mid-Southern Savings Bank. Under the Dodd-Frank Act, Mid-Southern Savings Bank may not pay a dividend to its public stockholders without also paying a dividend to Mid-Southern, M.H.C. Mid-Southern, M.H.C. may obtain an annual approval of its members to waive its right to dividends paid by Mid-Southern Savings Bank. However, any paid or waived dividends would increase Mid-Southern, M.H.C.'s ownership interest in Mid-Southern Savings Bank which, in turn, would decrease the exchange ratio for public stockholders in the event of the subsequent conversion of Mid-Southern Savings Bank from the mutual holding company to the stock holding company form of organization. As a result, any paid or waived dividends would dilute the relative ownership of public stockholders when the mutual holding company undertakes a full conversion. Among other things, these changes have adversely affected our ability to pay cash dividends to our public stockholders without diluting their stock ownership interest. The conversion will eliminate our mutual holding company structure and will enhance our ability to pay dividends to our public stockholders, subject to the customary legal, regulatory and financial considerations applicable to all financial institutions. See "
Our Dividend Policy."
|
New Shares to be Sold
in This Offering |
New Shares to be
Exchanged for Existing Shares of Mid-Southern Savings Bank |
Total Shares
of Common Stock to be Outstanding After the Offering |
Exchange
Ratio |
New
Shares
That
Would
be
Received for 100 Existing Shares |
|||||||||
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||
Minimum
|
1,645,286
|
71.7%
|
649,715
|
28.3%
|
2,295,000
|
1.5079
|
151
|
||||||
Midpoint
|
1,935,630
|
71.7%
|
764,370
|
28.3%
|
2,700,000
|
1.7740
|
177
|
||||||
Maximum
|
2,225,975
|
71.7%
|
879,025
|
28.3%
|
3,105,000
|
2.0402
|
204
|
||||||
Adjusted Maximum
|
2,559,871
|
71.7%
|
1,010,879
|
28.3%
|
3,570,750
|
2.3462
|
234
|
·
|
the present results and financial condition of Mid-Southern Savings Bank and the projected results and financial condition of Mid-Southern Bancorp;
|
·
|
the economic and demographic conditions in Mid-Southern Savings Bank's existing market area;
|
·
|
certain historical, financial and other information relating to Mid-Southern Savings Bank;
|
·
|
the impact of the offering on Mid-Southern Bancorp's stockholders' equity and earnings potential;
|
·
|
the proposed dividend policy of Mid-Southern Bancorp; and
|
·
|
the trading market for securities of comparable institutions and general conditions in the market for such securities.
|
·
|
Mid-Southern Savings Bank's financial condition and results of operations;
|
·
|
a comparison of financial performance ratios of Mid-Southern to those of other financial institutions of similar size;
|
·
|
market conditions generally and in particular for financial institutions; and
|
·
|
the historical trading price of the publicly held shares of Mid-Southern Savings Bank common stock.
|
(i)
|
Natural persons and trusts of natural persons residing in the Indiana counties of Washington, Lawrence and Orange;
|
(ii)
|
Mid-Southern Savings Bank's public stockholders as of [VOTING RECORD DATE]; and
|
(iii)
|
Other members of the general public.
|
(i)
|
No person may purchase fewer than 25 shares of common stock;
|
(ii)
|
The maximum number of shares of common stock that may be purchased by a person or persons exercising subscription rights through a single qualifying deposit account held jointly is 20,000 shares;
|
(iii)
|
Our tax-qualified employee stock benefit plans, including our employee stock ownership plan (but excluding our 401(k) plan), may purchase in the aggregate up to 10% of the shares of common stock sold in the offering, including shares sold and issued in the event of an increase in the offering range of up to 15%;
|
(iv)
|
Except for the tax-qualified employee stock benefit plans described above, no person or entity, together with associates or persons acting in concert with such person or entity, may purchase more than $300,000 (30,000 shares) of common stock in all categories of the offering combined;
|
(v)
|
Current stockholders of Mid-Southern Savings Bank are subject to an ownership limitation. As previously described, current stockholders of Mid-Southern Savings Bank will receive shares of Mid-Southern Bancorp common stock in exchange for their existing shares of Mid-Southern Savings Bank common stock at the conclusion of the offering. The number of shares of common stock that a stockholder may purchase in the offering, together with associates or persons acting in concert with such stockholder, when combined with the shares that the stockholder and his or her associates will receive in exchange for existing Mid-Southern Savings Bank common stock, may not exceed 5% of the shares of common stock of Mid-Southern Bancorp to be issued and outstanding at the completion of the conversion; and
|
(vi)
|
The maximum number of shares of common stock that may be purchased in all categories of the offering by executive officers and directors of Mid-Southern Savings Bank and their associates, in the aggregate, when combined with shares of common stock issued in exchange for existing shares, may not exceed 32% of the shares of Mid-Southern Bancorp common stock outstanding upon completion of the conversion.
|
(i)
|
to fill subscriptions by the tax-qualified employee stock benefit plans, including the employee stock ownership plan, for up to 10% of the total number of shares of common stock sold in the offering;
|
(ii)
|
in the event that there is an oversubscription at the Eligible Account Holder, Supplemental Eligible Account Holder or Other Member levels, to fill unfulfilled subscriptions of these subscribers according to their respective priorities; and
|
(iii)
|
to fill unfulfilled subscriptions in the community offering, with preference given first to natural persons and trusts of natural persons residing in the Indiana counties of Washington, Lawrence and Orange, then to Mid-Southern Savings Bank's public stockholders as of
[
VOTING RECORD DATE] and then to members of the general public.
|
(i)
|
any corporation or organization, other than Mid-Southern, M.H.C., Mid-Southern Savings Bank or a majority-owned subsidiary of Mid-Southern Savings Bank, of which the person is a senior officer, partner or beneficial owner, directly or indirectly, of 10% or more of any equity security;
|
(ii)
|
any trust or other estate in which the person has a substantial beneficial interest or serves as a trustee or in a similar fiduciary capacity; provided, however, that for the purposes of subscriptions in the offering and restrictions on the sale of stock after the conversion, the term "associate" does
|
|
not include a person who has a substantial beneficial interest in an employee stock benefit plan of Mid-Southern Savings Bank, or who is a trustee or fiduciary of such plan, and for purposes of aggregating total shares that may be held by officers and directors of Mid-Southern, M.H.C., Mid-Southern Savings Bank the term "associate" does not include any tax-qualified employee stock benefit plan of Mid-Southern Savings Bank; and
|
(iii)
|
any blood or marriage relative of the person, who either has the same home as the person or who is a director or officer of Mid-Southern, M.H.C. or Mid-Southern Savings Bank.
|
(i)
|
knowing participation in a joint activity or interdependent conscious parallel action towards a common goal whether or not pursuant to an express agreement; or
|
(ii)
|
a combination or pooling of voting or other interests in the securities of an issuer for a common purpose pursuant to any contract, understanding, relationship, agreement or other arrangement, whether written or otherwise.
|
(i)
|
provide advice on the financial and securities market implications of the plan of conversion and reorganization and related corporate documents, including our business plan;
|
(ii)
|
assist in structuring our stock offering, including developing and assisting in implementing a marketing strategy for the stock offering;
|
(iii)
|
review all offering documents, including this prospectus, stock order forms and related offering materials (we are responsible for the preparation and filing of such documents);
|
(iv)
|
assist us in preparing for and scheduling meetings with potential investors and broker-dealers, as necessary;
|
(v)
|
assist us in analyzing proposals from outside vendors retained in connection with the stock offering, including printers, transfer agents and appraisal firms;
|
(vi)
|
assist us in the drafting and distribution of press releases as required or appropriate in connection with the stock offering;
|
(vii)
|
meet with the board of directors and management to discuss any of these services; and
|
(viii)
|
provide such other financial advisory and investment banking services in connection with the stock offering as may be agreed upon by Keefe, Bruyette & Woods, Inc. and us.
|
(i)
|
personal check, bank check or money order, made payable to "Mid-Southern Bancorp"; or
|
(ii)
|
authorization of withdrawal from the types of Mid-Southern Savings Bank deposit accounts designated on the stock order form.
|
1.
|
The share exchange between Mid-Southern Savings Bank and Mid-Southern Bancorp will qualify as a tax free exchange under Section 351 of the Internal Revenue Code or a tax free reorganization under Section 368(a)(1)(B) of the Internal Revenue Code.
|
2.
|
No gain or loss will be recognized by Mid-Southern Savings Bank, Mid-Southern Bancorp or the stockholders of Mid-Southern Savings Bank upon the transfer of all of the outstanding common stock of Mid-Southern Saving Bank to Mid-Southern Bancorp in exchange for common stock of Mid-Southern Bancorp common stock, except for cash paid in lieu of fractional share interests and cash paid in exchange for dissenting shares. (Section 351(a), Section 354 and Section 361(a) of the Internal Revenue Code).
|
3.
|
Each Minority Stockholder's aggregate basis in his or her Mid-Southern Bancorp common stock received in exchange for shares of Mid-Southern Savings Bank common stock in the share exchange will be the same as the aggregate basis of the shares surrendered in exchange therefore, subject to the cash in lieu of a fractional share interest provisions of paragraph 6 below. (Section 358(a) of the Internal Revenue Code).
|
4.
|
Each stockholder's holding period of his or her Mid-Southern Bancorp common stock received in exchange for shares of Mid-Southern Savings Bank common stock in the share exchange will include the period during which these shares were held, provided the shares are a capital asset in the hands of the stockholder on the date of the exchange. (Section 1223(1) of the Internal Revenue Code).
|
5.
|
A Minority Stockholder who dissents to the share exchange and receives cash in exchange for his or her dissenting shares will recognize gain or loss equal to the difference between the amount of cash received and such Minority Stockholder's adjusted tax basis in his or her dissenting shares,
|
|
with the result that such stockholder will generally have short-term or long-term capital gain or loss depending on the holding period of such dissenting shares.
|
6.
|
The payment of cash to former holders of Mid-Southern Savings Bank common stock in lieu of fractional share interests of Mid-Southern Bancorp will be treated as though fractional share interests of Mid-Southern Bancorp common stock were distributed as part of the share exchange and then redeemed by Mid-Southern Bancorp. The cash payments will be treated as distributions in full payment for the fractional share interests deemed redeemed under Section 302(a) of the Internal Revenue Code, with the result that such stockholders will generally have short-term or long-term capital gain or loss to the extent that the cash they receive differs from the basis allocable to such fractional share interests.
|
7.
|
The merger of Mid-Southern, M.H.C. with and into Mid-Southern Bancorp will qualify as a tax free reorganization within the meaning of Section 368(a)(1)(A) of the Internal Revenue Code.
|
8.
|
The exchange of the Eligible Account Holders' and Supplemental Eligible Account Holders' and liquidation interests in Mid-Southern, M.H.C. for liquidation interests in Mid-Southern Bancorp in the merger will satisfy the continuity of interest requirement of Section 1.368-1(b) of the Federal Income Tax Regulations.
|
9.
|
Mid-Southern, M.H.C. will not recognize any gain or loss on the transfer of its assets to Mid-Southern Bancorp and Mid-Southern Bancorp's assumption of its liabilities, if any, in the merger, pursuant to which Eligible Account Holders and Supplemental Eligible Account Holders will receive interests in the liquidations account of Mid-Southern Bancorp in exchange for their liquidation interests in Mid-Southern, M.H.C. (Section 361(a), 361(c) and 357(a) of the Internal Revenue Code.)
|
10.
|
No gain or loss will be recognized by Mid-Southern Bancorp upon the receipt of the assets of Mid-Southern, M.H.C. in the merger. (Section 1032(a) of the Internal Revenue Code.)
|
11.
|
Eligible Account Holders and Supplemental Eligible Account Holders will recognize no gain or loss upon their receipt of liquidation interests in Mid-Southern Bancorp in exchange for their liquidation interests in Mid-Southern, M.H.C. in the merger (Section 354(a) of the Internal Revenue Code.)
|
12.
|
The basis of the assets of Mid-Southern, M.H.C. to be received by Mid-Southern Bancorp in the merger will be the same as the basis of such assets in the hands of Mid-Southern, M.H.C. immediately prior to the transfer. (Section 362(b) of the Internal Revenue Code.)
|
13.
|
The holding period of the assets of Mid-Southern, M.H.C. to be received by Mid-Southern Bancorp in the merger will include the holding period of those assets in the hands of Mid-Southern, M.H.C. immediately prior to the transfer. (Section 1223(2) of the Internal Revenue Code.)
|
14.
|
It is more likely than not that the fair market value of the nontransferable subscription rights to purchase Mid-Southern Bancorp common stock is zero. Accordingly, it is more likely than not that no gain or loss will be recognized by Eligible Account Holders, Supplemental Eligible Account Holders and Other Members upon distribution to them of nontransferable subscription rights to purchase shares of Mid-Southern Bancorp common stock. (Section 356(a) of the Internal Revenue Code.) Gain, if any, realized by these account holders and members will not exceed the fair market value of the subscription rights distributed. It is more likely than not that Eligible Account Holders, Supplemental Eligible Account Holders and Other Members will not recognize any gain as the result of the exercise by them of nontransferable subscription rights.
|
15.
|
It is more likely than not that the fair market value of the benefit provided by the liquidation account of Mid-Southern Savings Bank supporting the payment of the liquidation account of Mid-Southern Bancorp in the event Mid-Southern Bancorp lacks sufficient net assets is zero.
|
|
Accordingly, it is more likely than not that no gain or loss will be recognized by Mid-Southern Bancorp or Eligible Account Holders and Supplemental Eligible Account Holders from the establishment or maintenance of the liquidation account of Mid-Southern Savings Bank or any deemed distribution to Mid-Southern Bancorp, Eligible Account Holders and/or Supplemental Eligible Account Holders of rights in the liquidation account of Mid-Southern Savings Bank as of the effective date of the merger. (Section 356(a) of the Internal Revenue Code.)
|
16.
|
It is more likely than not that the basis of the Mid-Southern Bancorp common stock purchased in the offering through the exercise of nontransferable subscription rights will be the purchase price thereof. (Section 1012 of the Internal Revenue Code.)
|
17.
|
The holding period of the Mid-Southern Bancorp common stock purchased pursuant to the exercise of subscription rights will commence on the date on which the right to acquire this stock was exercised. (Section 1223(5) of the Internal Revenue Code.)
|
18.
|
No gain or loss will be recognized by Mid-Southern Bancorp on the receipt of money in exchange for Mid-Southern Bancorp common stock sold in the offering. (Section 1032 of the Internal Revenue Code.)
|
|
•
|
|
it does not involve an interim savings institution;
|
|
•
|
|
the charter of Mid-Southern Savings Bank is not changed;
|
|
•
|
|
each share of Mid-Southern Savings Bank stock outstanding immediately before the effective date of the transaction is to be an identical outstanding share or a treasury share of Mid-Southern Savings Bank after such effective date; and
|
|
•
|
|
either: (a) no shares of voting stock of Mid-Southern Savings Bank and no securities convertible into such stock are to be issued or delivered under the plan of combination or (b) the authorized unissued shares or the treasury shares of voting stock of Mid-Southern Savings Bank to be issued or delivered under the plan of combination, plus those initially issuable upon conversion of any securities to be issued or delivered under such plan, do not exceed 15% of the total shares of voting stock of Mid-Southern Savings Bank outstanding immediately before the effective date of the transaction.
|
|
•
|
|
the plan of merger does not make an amendment of the articles of incorporation that would be required to be approved by the stockholders;
|
|
•
|
|
each stockholder of the surviving corporation whose shares were outstanding immediately before the effective date of the merger will hold the same number of shares, with identical designations, preferences, limitations, and rights, immediately after; and
|
|
•
|
|
the number of shares outstanding immediately after the effective time of the merger, plus the number of voting shares issuable as a result of the merger, will not increase by more than 20% the total number of voting shares outstanding immediately before the merger.
|
• |
before any savings and loan holding company or bank holding company could acquire 5% or more of the common stock of Mid-Southern Bancorp; and
|
• |
before any other company could acquire 25% or more of the common stock of Mid-Southern Bancorp, and may be required for an acquisition of as little as 10% of such stock.
|
|
Page
|
|
|
Report of Independent Registered Public Accounting Firm
|
3
|
|
|
CONSOLIDATED BALANCE SHEETS |
4
|
CONSOLIDATED STATEMENTS OF INCOME
|
5
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
6
|
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
|
7
|
CONSOLIDATED STATEMENTS OF CASH FLOWS | 8 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
9-47
|
(In thousands, except per share data)
|
2017
|
2016
|
||||||
INTEREST INCOME
|
||||||||
Loans, including fees
|
$
|
5,367
|
$
|
5,354
|
||||
Investment securities:
|
||||||||
Mortgage-backed securities
|
486
|
496
|
||||||
Municipal tax exempt
|
214
|
171
|
||||||
Other debt securities
|
307
|
305
|
||||||
Federal Home Loan Bank dividends
|
33
|
33
|
||||||
Interest-bearing deposits with banks and time deposits
|
71
|
39
|
||||||
Total interest income
|
6,478
|
6,398
|
||||||
INTEREST EXPENSE
|
||||||||
Deposits
|
655
|
714
|
||||||
Total interest expense
|
655
|
714
|
||||||
Net interest income
|
5,823
|
5,684
|
||||||
Recapture of provision for loan losses
|
(700
|
)
|
(449
|
)
|
||||
Net interest income after provision for loan losses
|
6,523
|
6,133
|
||||||
NONINTEREST INCOME
|
||||||||
Deposit account service charges
|
407
|
437
|
||||||
Net gain on sales of securities available for sale
|
39
|
5
|
||||||
Increase in cash value of life insurance
|
74
|
77
|
||||||
ATM and debit card fee income
|
322
|
326
|
||||||
Other income
|
42
|
38
|
||||||
Total noninterest income
|
884
|
883
|
||||||
NONINTEREST EXPENSE
|
||||||||
Compensation and benefits
|
2,717
|
2,598
|
||||||
Occupancy and equipment
|
510
|
449
|
||||||
Data processing
|
711
|
642
|
||||||
Professional fees
|
356
|
352
|
||||||
Net loss on foreclosed real estate
|
30
|
171
|
||||||
Impairment loss on land
|
55
|
215
|
||||||
Directors' fees
|
151
|
133
|
||||||
Loan expenses
|
57
|
121
|
||||||
Deposit insurance premiums
|
52
|
81
|
||||||
Other expenses
|
613
|
609
|
||||||
Total noninterest expense
|
5,252
|
5,371
|
||||||
Income before income taxes
|
2,155
|
1,645
|
||||||
Income tax expense
|
982
|
507
|
||||||
Net Income
|
$
|
1,173
|
$
|
1,138
|
||||
Net income per common share, basic
|
$
|
0.80
|
$
|
0.78
|
||||
Net income per common share, diluted
|
$
|
0.80
|
$
|
0.77
|
(In thousands)
|
2017
|
2016
|
||||||
Net Income
|
$
|
1,173
|
$
|
1,138
|
||||
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX
|
||||||||
Change in net unrealized loss on securities available for sale:
|
||||||||
Net unrealized holding gains (losses) arising during the period
|
271
|
(282
|
)
|
|||||
Income tax (expense) benefit
|
(105
|
)
|
109
|
|||||
Net of tax amount
|
166
|
(173
|
)
|
|||||
Less: Reclassification adjustment for realized gains included
|
||||||||
in net income during the period
|
39
|
5
|
||||||
Income tax expense
|
(15
|
)
|
(2
|
)
|
||||
Net of tax amount
|
24
|
3
|
||||||
Other Comprehensive Income (Loss)
|
142
|
(176
|
)
|
|||||
Total Comprehensive Income
|
$
|
1,315
|
$
|
962
|
Accumulated
|
|||||||||||||||||||||
Additional
|
Other
|
Unearned
|
|||||||||||||||||||
Common
|
Paid-in
|
Retained
|
Comprehensive
|
Stock
|
Treasury
|
||||||||||||||||
(In thousands, except share data)
|
Stock
|
Capital
|
Earnings
|
Income (Loss)
|
Compensation
|
Stock
|
Total
|
||||||||||||||
Balances at January 1, 2016
|
$
|
1,471
|
$
|
3,498
|
$
|
17,094
|
$
|
(4
|
)
|
$
|
(7
|
)
|
$
|
(91
|
)
|
$
|
21,961
|
||||
Net income
|
-
|
-
|
1,138
|
-
|
-
|
-
|
1,138
|
||||||||||||||
Other comprehensive loss
|
-
|
-
|
-
|
(176
|
)
|
-
|
-
|
(176
|
)
|
||||||||||||
Forfeiture of unearned stock awards
|
-
|
-
|
-
|
-
|
2
|
(2
|
)
|
-
|
|||||||||||||
Grant of common stock for
|
|||||||||||||||||||||
stock compensation - 100 shares
|
1
|
1
|
-
|
-
|
(2
|
)
|
-
|
-
|
|||||||||||||
Stock compensation expense
|
-
|
-
|
-
|
-
|
2
|
-
|
2
|
||||||||||||||
Balances at December 31, 2016
|
1,472
|
3,499
|
18,232
|
(180
|
)
|
(5
|
)
|
(93
|
)
|
22,925
|
|||||||||||
Net income
|
-
|
-
|
1,173
|
-
|
-
|
-
|
1,173
|
||||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
142
|
-
|
-
|
142
|
||||||||||||||
Cash dividends to Mid-Southern,
|
|||||||||||||||||||||
M.H.C. ($0.06 per share)
|
-
|
-
|
(62
|
)
|
-
|
-
|
-
|
(62
|
)
|
||||||||||||
Cash dividends to minority
|
|||||||||||||||||||||
stockholders ($0.06 per share)
|
-
|
-
|
(26
|
)
|
-
|
-
|
-
|
(26
|
)
|
||||||||||||
Reclassification - income tax effect of
|
|||||||||||||||||||||
change in federal tax rate
|
-
|
-
|
8
|
(8
|
)
|
-
|
-
|
-
|
|||||||||||||
Forfeiture of unearned stock awards
|
-
|
-
|
-
|
-
|
2
|
(2
|
)
|
-
|
|||||||||||||
Grant of common stock for
|
|||||||||||||||||||||
stock compensation - 100 shares
|
-
|
2
|
-
|
-
|
(2
|
)
|
-
|
-
|
|||||||||||||
Stock compensation expense
|
-
|
-
|
-
|
-
|
2
|
-
|
2
|
||||||||||||||
Balances at December 31, 2017
|
$
|
1,472
|
$
|
3,501
|
$
|
19,325
|
$
|
(46
|
)
|
$
|
(3
|
)
|
$
|
(95
|
)
|
$
|
24,154
|
(In thousands)
|
2017
|
2016
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net income
|
$
|
1,173
|
$
|
1,138
|
||||
Adjustments to reconcile net income to net
|
||||||||
cash provided by operating activities:
|
||||||||
Amortization of premiums and accretion of discounts
|
||||||||
on securities, net
|
181
|
203
|
||||||
Recapture of provision for loan losses
|
(700
|
)
|
(449
|
)
|
||||
Stock compensation expense
|
2
|
2
|
||||||
Depreciation expense
|
139
|
151
|
||||||
Impairment loss on land
|
55
|
215
|
||||||
Deferred income taxes
|
621
|
189
|
||||||
Increase in cash value of life insurance
|
(74
|
)
|
(77
|
)
|
||||
Net realized and unrealized loss on foreclosed real estate
|
-
|
154
|
||||||
Net gain on sales of securities available for sale
|
(39
|
)
|
(5
|
)
|
||||
Decrease (increase) in accrued interest receivable
|
15
|
(22
|
)
|
|||||
Net change in other assets and liabilities
|
(40
|
)
|
101
|
|||||
Net Cash Provided By Operating Activities
|
1,333
|
1,600
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Proceeds from maturities of time deposits
|
999
|
500
|
||||||
Purchases of securities available for sale
|
(10,050
|
)
|
(9,381
|
)
|
||||
Principal collected on mortgage-backed securities available for sale
|
3,486
|
4,347
|
||||||
Proceeds from sales of securities available for sale
|
5,078
|
1,129
|
||||||
Principal collected on mortgage-backed securities held to maturity
|
77
|
129
|
||||||
Proceeds from maturities of securities held to maturity
|
45
|
-
|
||||||
Net decrease (increase) in loans receivable
|
96
|
(1,006
|
)
|
|||||
Investment in cash value of life insurance
|
(4
|
)
|
(3
|
)
|
||||
Proceeds from the sale of foreclosed real estate
|
367
|
190
|
||||||
Purchase of premises and equipment
|
(21
|
)
|
(53
|
)
|
||||
Net Cash Provided By (Used In) Investing Activities
|
73
|
(4,148
|
)
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Net decrease in deposits
|
(2,165
|
)
|
(6,160
|
)
|
||||
Cash dividends paid to Mid-Southern, M.H.C.
|
(62
|
)
|
-
|
|||||
Cash dividends paid to minority stockholders
|
(26
|
)
|
-
|
|||||
Net Cash Used In Financing Activities
|
(2,253
|
)
|
(6,160
|
)
|
||||
Net Decrease in Cash and Cash Equivalents
|
(847
|
)
|
(8,708
|
)
|
||||
Cash and cash equivalents at beginning of year
|
8,311
|
17,019
|
||||||
Cash and Cash Equivalents at End of Year
|
$
|
7,464
|
$
|
8,311
|
Gross
|
Gross
|
|||||||||||||||
(In thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||||||||||
December 31, 2017:
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Securities available for sale:
|
||||||||||||||||
Mortgage-backed securities:
|
||||||||||||||||
Agency MBS
|
$
|
14,604
|
$
|
-
|
$
|
208
|
$
|
14,396
|
||||||||
Agency CMO
|
8,700
|
-
|
121
|
8,579
|
||||||||||||
23,304
|
-
|
329
|
22,975
|
|||||||||||||
Other debt securities:
|
||||||||||||||||
Federal agency
|
1,000
|
-
|
1
|
999
|
||||||||||||
Municipal obligations
|
21,474
|
343
|
75
|
21,742
|
||||||||||||
Total securities available
|
||||||||||||||||
for sale
|
$
|
45,778
|
$
|
343
|
$
|
405
|
$
|
45,716
|
||||||||
Securities held to maturity:
|
||||||||||||||||
Agency MBS
|
$
|
78
|
$
|
3
|
$
|
-
|
$
|
80
|
||||||||
Municipal obligations
|
85
|
2
|
-
|
87
|
||||||||||||
Total securities held to
|
||||||||||||||||
maturity
|
$
|
163
|
$
|
5
|
$
|
-
|
$
|
167
|
Gross
|
Gross
|
|||||||||||||||
(In thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||||||||||
December 31, 2016:
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Securities available for sale:
|
||||||||||||||||
Mortgage-backed securities:
|
||||||||||||||||
Agency MBS
|
$
|
17,541
|
$
|
14
|
$
|
193
|
$
|
17,362
|
||||||||
Agency CMO
|
9,338
|
15
|
120
|
9,233
|
||||||||||||
26,879
|
29
|
313
|
26,595
|
|||||||||||||
Other debt securities:
|
||||||||||||||||
Federal agency
|
2,000
|
1
|
2
|
1,998
|
||||||||||||
Municipal obligations
|
15,554
|
188
|
197
|
15,546
|
||||||||||||
Total securities available
|
||||||||||||||||
for sale
|
$
|
44,433
|
$
|
218
|
$
|
512
|
$
|
44,139
|
||||||||
Securities held to maturity:
|
||||||||||||||||
Agency MBS
|
$
|
155
|
$
|
5
|
$
|
-
|
$
|
160
|
||||||||
Municipal obligations
|
131
|
4
|
-
|
135
|
||||||||||||
Total securities held to
|
||||||||||||||||
maturity
|
$
|
286
|
$
|
9
|
$
|
-
|
$
|
295
|
Available for Sale
|
Held to Maturity
|
|||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||
(In thousands)
|
Cost
|
Value
|
Cost
|
Value
|
||||||||||||
Due in one year or less
|
$
|
1,000
|
$
|
999
|
$
|
-
|
$
|
-
|
||||||||
Due after one year through five years
|
814
|
822
|
85
|
87
|
||||||||||||
Due after five years through ten years
|
6,018
|
6,071
|
-
|
-
|
||||||||||||
Due after ten years
|
14,641
|
14,849
|
-
|
-
|
||||||||||||
22,473
|
22,741
|
85
|
87
|
|||||||||||||
MBS and CMO
|
23,305
|
22,975
|
78
|
80
|
||||||||||||
$
|
45,778
|
$
|
45,716
|
$
|
163
|
$
|
167
|
Number
|
Gross
|
|||||||||||
Of Investment
|
Fair
|
Unrealized
|
||||||||||
(Dollars in thousands)
|
Positions
|
Value
|
Losses
|
|||||||||
December 31, 2017:
|
||||||||||||
Securities available for sale:
|
||||||||||||
Continuous loss position less than 12 months:
|
||||||||||||
Federal agency
|
1
|
$
|
999
|
$
|
1
|
|||||||
Agency MBS
|
3
|
2,543
|
13
|
|||||||||
Agency CMO
|
4
|
4,777
|
12
|
|||||||||
Municipal obligations
|
4
|
2,539
|
13
|
|||||||||
Total less than 12 months
|
12
|
10,858
|
39
|
|||||||||
Continuous loss position more than 12 months:
|
||||||||||||
Agency MBS
|
12
|
11,848
|
195
|
|||||||||
Agency CMO
|
3
|
3,802
|
109
|
|||||||||
Municipal obligations
|
3
|
1,949
|
62
|
|||||||||
Total more than 12 months
|
18
|
17,599
|
366
|
|||||||||
Total securities available for sale
|
30
|
$
|
28,457
|
$
|
405
|
(In thousands)
|
2017
|
2016
|
||||||
Real estate mortgage loans:
|
||||||||
One-to-four family residential
|
$
|
79,899
|
$
|
80,983
|
||||
Multi-family residential
|
6,352
|
5,464
|
||||||
Residential construction
|
108
|
767
|
||||||
Commercial real estate
|
22,315
|
23,184
|
||||||
Commercial real estate construction
|
2,061
|
710
|
||||||
Commercial business loans
|
3,875
|
3,776
|
||||||
Consumer loans
|
1,978
|
2,117
|
||||||
Total loans
|
116,588
|
117,001
|
||||||
Deferred loan origination fees and costs, net
|
31
|
24
|
||||||
Allowance for loan losses
|
(1,723
|
)
|
(2,503
|
)
|
||||
Loans, net
|
$
|
114,896
|
$
|
114,522
|
(In thousands)
|
||||
Balance, January 1, 2017 (as adjusted)
|
$
|
1,726
|
||
New loans
|
700
|
|||
Payments
|
(411
|
) | ||
Balance, December 31, 2017
|
$ |
2,015
|
One-to-Four
Family
Residential
|
Multi-Family Residential
|
Construction
|
Commercial
Real Estate
|
Commercial
Business
|
Consumer
|
Total
|
||||||||||||||||||||||
(In thousands)
|
||||||||||||||||||||||||||||
Principal loan balance
|
$
|
79,899
|
$
|
6,352
|
$
|
2,169
|
$
|
22,315
|
$
|
3,875
|
$
|
1,978
|
$
|
116,588
|
||||||||||||||
Accrued interest receivable
|
301
|
15
|
6
|
81
|
13
|
5
|
421
|
|||||||||||||||||||||
Net deferred loan fees/ costs
|
-
|
(8
|
)
|
(6
|
)
|
(5
|
)
|
7
|
43
|
31
|
||||||||||||||||||
Recorded investment in loans
|
$
|
80,200
|
$
|
6,359
|
$
|
2,169
|
$
|
22,391
|
$
|
3,895
|
$
|
2,026
|
$
|
117,040
|
One-to-Four
Family
Residential
|
Multi-Family Residential
|
Construction
|
Commercial
Real Estate
|
Commercial
Business
|
Consumer
|
Total
|
||||||||||||||||||||||
(In thousands)
|
||||||||||||||||||||||||||||
Principal loan balance
|
$
|
80,983
|
$
|
5,464
|
$
|
1,477
|
$
|
23,184
|
$
|
3,776
|
$
|
2,117
|
$
|
117,001
|
||||||||||||||
Accrued interest receivable
|
308
|
15
|
2
|
89
|
15
|
1
|
430
|
|||||||||||||||||||||
Net deferred loan fees/ costs
|
5
|
(6
|
)
|
(4
|
)
|
(7
|
)
|
3
|
33
|
24
|
||||||||||||||||||
Recorded investment in loans
|
$
|
81,296
|
$
|
5,473
|
$
|
1,475
|
$
|
23,266
|
$
|
3,794
|
$
|
2,151
|
$
|
117,455
|
One-to-Four
Family
Residential
|
Multi-Family
Residential
|
Construction
|
Commercial
Real Estate
|
Commercial
Business
|
Consumer
|
Total
|
||||||||||||||||||||||
Allowance for Loan Losses:
|
(In thousands)
|
|||||||||||||||||||||||||||
Beginning balance
|
$
|
1,571
|
$
|
338
|
$
|
9
|
$
|
404
|
$
|
134
|
$
|
47
|
$
|
2,503
|
||||||||||||||
Provisions
|
(443
|
)
|
(118
|
)
|
11
|
(117
|
)
|
(23
|
)
|
(10
|
)
|
(700
|
)
|
|||||||||||||||
Charge-offs
|
(64
|
)
|
-
|
-
|
(19
|
)
|
-
|
(18
|
)
|
(101
|
)
|
|||||||||||||||||
Recoveries
|
6
|
-
|
-
|
1
|
-
|
14
|
21
|
|||||||||||||||||||||
Ending balance
|
$
|
1,070
|
$
|
220
|
$
|
20
|
$
|
269
|
$
|
111
|
$
|
33
|
$
|
1,723
|
||||||||||||||
Ending allowance balance attributable to loans:
|
||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$
|
56
|
$
|
-
|
$
|
-
|
$
|
28
|
$
|
58
|
$
|
-
|
$
|
142
|
||||||||||||||
Collectively evaluated for impairment
|
1,014
|
220
|
20
|
241
|
53
|
33
|
1,581
|
|||||||||||||||||||||
Ending balance
|
$
|
1,070
|
$
|
220
|
$
|
20
|
$
|
269
|
$
|
111
|
$
|
33
|
$
|
1,723
|
||||||||||||||
Recorded Investment in Loans:
|
||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$
|
4,416
|
$
|
-
|
$
|
-
|
$
|
1,628
|
$
|
524
|
$
|
-
|
$
|
6,568
|
||||||||||||||
Collectively evaluated for impairment
|
75,784
|
6,359
|
2,169
|
20,763
|
3,371
|
2,026
|
110,472
|
|||||||||||||||||||||
Ending balance
|
||||||||||||||||||||||||||||
$
|
80,200
|
$
|
6,359
|
$
|
2,169
|
$
|
22,391
|
$
|
3,895
|
$
|
2,026
|
$
|
117,040
|
One-to-Four
Family
Residential
|
Multi-Family
Residential
|
Construction
|
Commercial
Real Estate
|
Commercial
Business
|
Consumer
|
Total
|
||||||||||||||||||||||
Allowance for Loan Losses:
|
(In thousands)
|
|||||||||||||||||||||||||||
Beginning balance
|
$
|
1,989
|
$
|
211
|
$
|
15
|
$
|
519
|
$
|
337
|
$
|
59
|
$
|
3,130
|
||||||||||||||
Provisions
|
(254
|
)
|
127
|
(6
|
)
|
(115
|
)
|
(203
|
)
|
2
|
(449
|
)
|
||||||||||||||||
Charge-offs
|
(218
|
)
|
-
|
-
|
(1
|
)
|
-
|
(25
|
)
|
(244
|
)
|
|||||||||||||||||
Recoveries
|
54
|
-
|
-
|
1
|
-
|
11
|
66
|
|||||||||||||||||||||
Ending balance
|
$
|
1,571
|
$
|
338
|
$
|
9
|
$
|
404
|
$
|
134
|
$
|
47
|
$
|
2,503
|
||||||||||||||
Ending allowance balance attributable to loans:
|
||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$
|
121
|
$
|
-
|
$
|
-
|
$
|
32
|
$
|
70
|
$
|
-
|
$
|
223
|
||||||||||||||
Collectively evaluated for impairment
|
1,450
|
338
|
9
|
372
|
64
|
47
|
2,280
|
|||||||||||||||||||||
Ending balance
|
$
|
1,571
|
$
|
338
|
$
|
9
|
$
|
404
|
$
|
134
|
$
|
47
|
$
|
2,503
|
||||||||||||||
Recorded Investment in Loans:
|
||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$
|
3,409
|
$
|
-
|
$
|
-
|
$
|
2,205
|
$
|
576
|
$
|
25
|
$
|
6,215
|
||||||||||||||
Collectively evaluated for impairment
|
77,887
|
5,473
|
1,475
|
21,061
|
3,218
|
2,126
|
111,240
|
|||||||||||||||||||||
Ending balance
|
||||||||||||||||||||||||||||
$
|
81,296
|
$
|
5,473
|
$
|
1,475
|
$
|
23,266
|
$
|
3,794
|
$
|
2,151
|
$
|
117,455
|
Unpaid
|
Average
|
Interest
|
||||||||||||||||||
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
||||||||||||||||
Investment
|
Balance
|
Allowance
|
Investment
|
Recognized
|
||||||||||||||||
Loans with no related allowance recorded:
|
(In thousands)
|
|||||||||||||||||||
One-to-four family residential
|
$
|
1,492
|
$
|
1,980
|
$
|
-
|
$
|
1,719
|
$
|
9
|
||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
684
|
761
|
-
|
810
|
12
|
|||||||||||||||
Commercial business
|
11
|
10
|
-
|
12
|
-
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
19
|
-
|
|||||||||||||||
$
|
2,187
|
$
|
2,751
|
$
|
-
|
$
|
2,560
|
$
|
21
|
|||||||||||
Loans with an allowance recorded:
|
||||||||||||||||||||
One-to-four family residential
|
$
|
718
|
$
|
766
|
$
|
56
|
$
|
784
|
$
|
32
|
||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
335
|
348
|
28
|
426
|
21
|
|||||||||||||||
Commercial business
|
514
|
573
|
58
|
574
|
30
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
2
|
-
|
|||||||||||||||
$
|
1,567
|
$
|
1,687
|
$
|
142
|
$
|
1,786
|
$
|
83
|
|||||||||||
Total:
|
||||||||||||||||||||
One-to-four family residential
|
$
|
2,210
|
$
|
2,746
|
$
|
56
|
$
|
2,503
|
$
|
41
|
||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
1,019
|
1,109
|
28
|
1,236
|
33
|
|||||||||||||||
Commercial business
|
525
|
583
|
58
|
586
|
30
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
21
|
-
|
|||||||||||||||
$
|
3,754
|
$
|
4,438
|
$
|
142
|
$
|
4,346
|
$
|
104
|
Unpaid
|
Average
|
Interest
|
||||||||||||||||||
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
||||||||||||||||
Investment
|
Balance
|
Allowance
|
Investment
|
Recognized
|
||||||||||||||||
Loans with no related allowance recorded:
|
(In thousands)
|
|||||||||||||||||||
One-to-four family residential
|
$
|
1,781
|
$
|
2,492
|
$
|
-
|
$
|
1,642
|
$
|
6
|
||||||||||
Multi-family residential
|
-
|
-
|
-
|
6
|
-
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
843
|
1,018
|
-
|
1,090
|
24
|
|||||||||||||||
Commercial business
|
19
|
19
|
-
|
20
|
-
|
|||||||||||||||
Consumer
|
25
|
38
|
-
|
36
|
1
|
|||||||||||||||
$
|
2,668
|
$
|
3,567
|
$
|
-
|
$
|
2,794
|
$
|
31
|
|||||||||||
Loans with an allowance recorded:
|
||||||||||||||||||||
One-to-four family residential
|
$
|
1,144
|
$
|
1,151
|
$
|
121
|
$
|
1,431
|
$
|
47
|
||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
615
|
810
|
32
|
590
|
22
|
|||||||||||||||
Commercial business
|
557
|
621
|
70
|
624
|
32
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
7
|
-
|
|||||||||||||||
$
|
2,316
|
$
|
2,582
|
$
|
223
|
$
|
2,652
|
$
|
101
|
|||||||||||
Total:
|
||||||||||||||||||||
One-to-four family residential
|
$
|
2,925
|
$
|
3,643
|
$
|
121
|
$
|
3,073
|
$
|
53
|
||||||||||
Multi-family residential
|
-
|
-
|
-
|
6
|
-
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
1,458
|
1,828
|
32
|
1,680
|
46
|
|||||||||||||||
Commercial business
|
576
|
640
|
70
|
644
|
32
|
|||||||||||||||
Consumer
|
25
|
38
|
-
|
43
|
1
|
|||||||||||||||
$
|
4,984
|
$
|
6,149
|
$
|
223
|
$
|
5,446
|
$
|
132
|
Loans 90+
|
||||||||||||
Days
|
Total
|
|||||||||||
Nonaccrual
|
Past Due
|
Nonperforming
|
||||||||||
Loans
|
Still Accruing
|
Loans
|
||||||||||
December 31, 2017:
|
(In thousands)
|
|||||||||||
One-to-four family residential
|
$
|
1,333
|
$
|
-
|
$
|
1,333
|
||||||
Multi-family residential
|
-
|
-
|
-
|
|||||||||
Construction
|
-
|
-
|
-
|
|||||||||
Commercial real estate
|
535
|
-
|
535
|
|||||||||
Commercial business
|
10
|
-
|
10
|
|||||||||
Consumer
|
-
|
-
|
-
|
|||||||||
Total
|
$
|
1,878
|
$
|
-
|
$
|
1,878
|
||||||
December 31, 2016:
|
||||||||||||
One-to-four family residential
|
$
|
1,668
|
$
|
-
|
$
|
1,668
|
||||||
Multi-family residential
|
-
|
-
|
-
|
|||||||||
Construction
|
-
|
-
|
-
|
|||||||||
Commercial real estate
|
699
|
-
|
699
|
|||||||||
Commercial business
|
19
|
-
|
19
|
|||||||||
Consumer
|
11
|
-
|
11
|
|||||||||
Total
|
$
|
2,397
|
$
|
-
|
$
|
2,397
|
Over 90
|
||||||||||||||||||||||||
30-59 Days
|
60-89 Days
|
Days
|
Total
|
Total
|
||||||||||||||||||||
Past Due
|
Past Due
|
Past Due
|
Past Due
|
Current
|
Loans
|
|||||||||||||||||||
December 31, 2017:
|
(In thousands)
|
|||||||||||||||||||||||
One-to-four family residential
|
$
|
1,599
|
$
|
1,276
|
$
|
512
|
$
|
3,387
|
$
|
76,813
|
$
|
80,200
|
||||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
6,359
|
6,359
|
||||||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
2,169
|
2,169
|
||||||||||||||||||
Commercial real estate
|
88
|
189
|
97
|
374
|
22,017
|
22,391
|
||||||||||||||||||
Commercial business
|
5
|
-
|
-
|
5
|
3,890
|
3,895
|
||||||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
2,026
|
2,026
|
||||||||||||||||||
Total
|
$
|
1,692
|
$
|
1,465
|
$
|
609
|
$
|
3,766
|
$
|
113,274
|
$
|
117,040
|
||||||||||||
December 31, 2016:
|
||||||||||||||||||||||||
One-to-four family residential
|
$
|
1,615
|
$
|
592
|
$
|
631
|
$
|
2,838
|
$
|
78,458
|
$
|
81,296
|
||||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
5,473
|
5,473
|
||||||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
1,475
|
1,475
|
||||||||||||||||||
Commercial real estate
|
226
|
104
|
279
|
609
|
22,657
|
23,266
|
||||||||||||||||||
Commercial business
|
-
|
-
|
-
|
-
|
3,794
|
3,794
|
||||||||||||||||||
Consumer
|
21
|
-
|
3
|
24
|
2,127
|
2,151
|
||||||||||||||||||
Total
|
$
|
1,862
|
$
|
696
|
$
|
913
|
$
|
3,471
|
$
|
113,984
|
$
|
117,455
|
One-to-Four
Family
Residential
|
Multi-Family
Residential
|
Construction
|
Commercial
Real Estate
|
Commercial
Business
|
Consumer
|
Total
|
||||||||||||||||||||||
December 31, 2017:
|
(In thousands)
|
|||||||||||||||||||||||||||
Pass
|
$
|
77,205
|
$
|
6,359
|
$
|
2,169
|
$
|
21,049
|
$
|
3,371
|
$
|
2,026
|
$
|
112,179
|
||||||||||||||
Special mention
|
-
|
-
|
-
|
50
|
-
|
-
|
50
|
|||||||||||||||||||||
Substandard
|
2,995
|
-
|
-
|
1,292
|
524
|
-
|
4,811
|
|||||||||||||||||||||
Doubtful
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
Loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
Total
|
$
|
80,200
|
$
|
6,359
|
$
|
2,169
|
$
|
22,391
|
$
|
3,895
|
$
|
2,026
|
$
|
117,040
|
||||||||||||||
December 31, 2016:
|
||||||||||||||||||||||||||||
Pass
|
$
|
77,243
|
$
|
5,473
|
$
|
1,475
|
$
|
20,874
|
$
|
3,157
|
$
|
2,140
|
$
|
110,362
|
||||||||||||||
Special mention
|
688
|
-
|
-
|
166
|
-
|
-
|
854
|
|||||||||||||||||||||
Substandard
|
3,365
|
-
|
-
|
2,226
|
637
|
11
|
6,239
|
|||||||||||||||||||||
Doubtful
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
Loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
Total
|
$
|
81,296
|
$
|
5,473
|
$
|
1,475
|
$
|
23,266
|
$
|
3,794
|
$
|
2,151
|
$
|
117,455
|
Related
|
||||||||||||||||
Allowance for
|
||||||||||||||||
Accruing
|
Nonaccrual
|
Total
|
Loan Losses
|
|||||||||||||
December 31, 2017:
|
(In thousands)
|
|||||||||||||||
One-to-four family residential
|
$
|
877
|
$
|
-
|
$
|
877
|
$
|
56
|
||||||||
Commercial real estate
|
484
|
209
|
693
|
28
|
||||||||||||
Commercial business
|
514
|
11
|
524
|
58
|
||||||||||||
Total
|
$
|
1,875
|
$
|
220
|
$
|
2,094
|
$
|
142
|
||||||||
December 31, 2016:
|
||||||||||||||||
One-to-four family residential
|
$
|
1,258
|
$
|
151
|
$
|
1,408
|
$
|
121
|
||||||||
Commercial real estate
|
759
|
231
|
990
|
32
|
||||||||||||
Commercial business
|
567
|
19
|
586
|
70
|
||||||||||||
Consumer
|
14
|
15
|
29
|
-
|
||||||||||||
Total
|
$
|
2,598
|
$
|
416
|
$
|
3,013
|
$
|
223
|
(Dollars in thousands)
|
Number of
Loans
|
Pre-
Modification
Principal
Balance
|
Post-
Modification
Principal
Balance
|
|||||||||
Commercial real estate
|
1
|
$
|
182
|
$
|
182
|
|||||||
Commercial business
|
1
|
12
|
16
|
|||||||||
Total
|
2
|
$
|
194
|
$
|
198
|
(Dollars in thousands)
|
Number of
Loans
|
Pre-
Modification
Principal
Balance
|
Post-
Modification
Principal
Balance
|
|||||||||
One-to-four family residential
|
3
|
$
|
250
|
$
|
327
|
|||||||
Commercial real estate
|
3
|
415
|
428
|
|||||||||
Consumer
|
1
|
23
|
23
|
|||||||||
Total
|
7
|
$
|
688
|
$
|
778
|
(In thousands)
|
2017
|
2016
|
||||||
Balance as of January 1
|
$
|
314
|
$
|
232
|
||||
Transfers from loans to foreclosed real estate
|
229
|
426
|
||||||
Direct write-downs
|
-
|
-
|
||||||
Sales
|
(367
|
)
|
(345
|
)
|
||||
Balance as of December 31
|
$
|
176
|
$
|
313
|
(In thousands)
|
2017
|
2016
|
||||||
Net loss on sales
|
$
|
-
|
$
|
154
|
||||
Direct write-downs
|
-
|
-
|
||||||
Operating expenses, net of rental income
|
30
|
17
|
||||||
$
|
30
|
$
|
171
|
(In thousands)
|
2017 | 2016 | ||||||
Land and land improvements
|
$ | 507 |
$
|
832
|
||||
Office buildings
|
2,224 |
2,224
|
||||||
Furniture, fixtures and equipment
|
1,585 |
1,642
|
||||||
4,316 | 4,698 | |||||||
Less accumulated depreciation
|
2,284 |
$
|
2,223
|
|||||
Totals | $ | 2,032 | $ | 2,475 |
In thousands)
|
||||
2018
|
$
|
16,415
|
||
2019
|
9,242
|
|||
2020
|
13,153
|
|||
2021 | 8,917 | |||
2022 | 3,847 | |||
Total
|
$ |
51,574
|
(In thousands)
|
2017 | 2016 | ||||||
Savings and interest-bearing demand deposits
|
$ | 137 |
$
|
98
|
||||
Time deposits
|
518 |
616
|
||||||
Totals | $ | 655 | $ | 714 |
(In thousands)
|
2017
|
2016
|
||||||
Current
|
$
|
361
|
$
|
318
|
||||
Deferred
|
621
|
189
|
||||||
Totals
|
$
|
982
|
507
|
(In thousands)
|
2017
|
2016
|
||||||
Provision at federal statutory rate
|
$
|
733
|
$
|
559
|
||||
State income tax-net of federal tax benefit
|
58
|
49
|
||||||
Effect of change in federal tax rate on net deferred tax asset
|
295
|
-
|
||||||
Municipal interest income
|
(80
|
)
|
(78
|
)
|
||||
Bank-owned life insurance income
|
(25
|
)
|
(26
|
)
|
||||
Other
|
1
|
3
|
||||||
Totals
|
$
|
982
|
$
|
507
|
||||
Effective tax rate
|
45.6
|
%
|
30.8
|
%
|
(In thousands)
|
2017
|
2016
|
||||||
Deferred tax assets (liabilities):
|
||||||||
Deferred director compensation plan
|
$
|
62
|
$
|
103
|
||||
Allowance for loan losses
|
446
|
986
|
||||||
Valuation allowance - real estate held for sale
|
67
|
80
|
||||||
Nonaccrual loan interest income
|
71
|
107
|
||||||
Unrealized loss on securities available for sale
|
15
|
114
|
||||||
Enterprise zone interest credit carry forwards
|
-
|
38
|
||||||
Other
|
2
|
2
|
||||||
Total deferred tax assets
|
663
|
1,430
|
||||||
Depreciation
|
(58
|
)
|
(115
|
)
|
||||
FHLB stock dividends
|
(19
|
)
|
(28
|
)
|
||||
Prepaid expenses
|
(12
|
)
|
-
|
|||||
Net deferred loan costs
|
(8
|
)
|
(9
|
)
|
||||
Total deferred tax liabilities
|
(97
|
)
|
(152
|
)
|
||||
Net deferred tax asset
|
$
|
566
|
$
|
1,278
|
Number
of
Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
|
Aggregate
Intrinsic
Value
|
|||||||||||||
Outstanding at beginning of year |
|
1,880
|
$
|
14.81
|
|
|
|
|
||||||||
Granted |
100
|
19.19
|
|
|
||||||||||||
Exercised | - | - | ||||||||||||||
Forfeited or expired | 780 | 16.60 | ||||||||||||||
Outstanding at end of year | 1,200 | $ | 14.02 | 4.8 | $ | 10,000 | ||||||||||
Vested and expected to vest |
|
1,200
|
$
|
14.02
|
|
4.8
|
$
|
10,000
|
||||||||
|
|
|
|
|||||||||||||
Exercisable at end of year |
980
|
$ |
13.46
|
4.1
|
$ |
9,900
|
Number
of
Shares
|
Weighted
Average
Grant-Date
Fair Price
|
|||||||
Outstanding at beginning of year |
|
420
|
$
|
13.79
|
||||
Granted |
100
|
19.19
|
||||||
Exercised | 120 | 14.88 | ||||||
Forfeited or expired | 180 | 12.74 | ||||||
Outstanding at end of year | 220 | $ | 16.52 |
(In thousands)
|
2017
|
2016
|
||||||
Loan commitments:
|
||||||||
Fixed rate
|
$
|
1,288
|
$
|
1,083
|
||||
Adjustable rate
|
5,900
|
5,473
|
||||||
Undisbursed commercial and personal lines of credit
|
9,536
|
9,554
|
||||||
Undisbursed portion of commercial construction loans
|
22
|
364
|
||||||
Undisbursed portion of residential construction loans
|
1,843
|
442
|
||||||
Total commitments to extend credit
|
$
|
18,589
|
$
|
16,916
|
Minimum for Capital
|
Minimum to be Well
|
|||||||||||||||||||||||
Adequacy Purposes
|
Capitalized under
|
|||||||||||||||||||||||
with Capital
|
Prompt Corrective
|
|||||||||||||||||||||||
Actual
|
Conservation Buffer:
|
Action Provisions:
|
||||||||||||||||||||||
(Dollars in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
As of December 31, 2017:
|
||||||||||||||||||||||||
Total Capital (to risk
|
||||||||||||||||||||||||
weighted assets)
|
$
|
25,572
|
23.4
|
%
|
$
|
10,117
|
9.250
|
%
|
$
|
10,937
|
10.0
|
%
|
||||||||||||
Tier 1 Capital (to risk
|
||||||||||||||||||||||||
weighted assets)
|
$
|
24,201
|
22.1
|
%
|
$
|
7,929
|
7.250
|
%
|
$
|
8,750
|
8.0
|
%
|
||||||||||||
Common equity Tier 1
|
||||||||||||||||||||||||
Capital (to risk
|
||||||||||||||||||||||||
weighted assets)
|
$
|
24,201
|
22.1
|
%
|
$
|
6,289
|
5.750
|
%
|
$
|
7,109
|
6.5
|
%
|
||||||||||||
Tier 1 Capital (to average
|
||||||||||||||||||||||||
adjusted total assets)
|
$
|
24,201
|
13.5
|
%
|
$
|
7,153
|
4.000
|
%
|
$
|
8,942
|
5.0
|
%
|
||||||||||||
As of December 31, 2016:
|
||||||||||||||||||||||||
Total Capital (to risk
|
||||||||||||||||||||||||
weighted assets)
|
$
|
24,458
|
22.2
|
%
|
$
|
9,490
|
8.625
|
%
|
$
|
11,002
|
10.0
|
%
|
||||||||||||
Tier 1 Capital (to risk
|
||||||||||||||||||||||||
weighted assets)
|
$
|
23,069
|
21.0
|
%
|
$
|
7,289
|
6.625
|
%
|
$
|
8,802
|
8.0
|
%
|
||||||||||||
Common equity Tier 1
|
||||||||||||||||||||||||
Capital (to risk
|
||||||||||||||||||||||||
weighted assets)
|
$
|
23,069
|
21.0
|
%
|
$
|
5,639
|
5.125
|
%
|
$
|
7,152
|
6.5
|
%
|
||||||||||||
Tier 1 Capital (to average
|
||||||||||||||||||||||||
adjusted total assets)
|
$
|
23,069
|
12.8
|
%
|
$
|
7,196
|
4.000
|
%
|
$
|
8,995
|
5.0
|
%
|
Fair Value Measurements Using
|
||||||||||||||||
Carrying
|
||||||||||||||||
(In thousands)
|
Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
December 31, 2017:
|
||||||||||||||||
Financial assets:
|
||||||||||||||||
Cash and cash equivalents
|
$
|
7,464
|
$
|
7,463
|
$
|
-
|
$
|
-
|
||||||||
Securities available for sale
|
45,716
|
-
|
45,716
|
-
|
||||||||||||
Securities held to maturity
|
163
|
-
|
167
|
-
|
||||||||||||
Loans, net
|
114,896
|
-
|
-
|
114,018
|
||||||||||||
FHLB stock
|
778
|
N/A
|
N/A
|
N/A
|
||||||||||||
Accrued interest receivable
|
662
|
-
|
662
|
-
|
||||||||||||
Financial liabilities:
|
||||||||||||||||
Deposits
|
151,893
|
-
|
-
|
150,943
|
||||||||||||
December 31, 2016:
|
||||||||||||||||
Financial assets:
|
||||||||||||||||
Cash and cash equivalents
|
$
|
8,311
|
$
|
8,311
|
$
|
-
|
$
|
-
|
||||||||
Time deposits
|
999
|
-
|
999
|
-
|
||||||||||||
Securities available for sale
|
44,139
|
-
|
44,139
|
-
|
||||||||||||
Securities held to maturity
|
286
|
-
|
295
|
-
|
||||||||||||
Loans, net
|
114,522
|
-
|
-
|
113,929
|
||||||||||||
FHLB stock
|
778
|
N/A
|
N/A
|
N/A
|
||||||||||||
Accrued interest receivable
|
677
|
-
|
677
|
-
|
||||||||||||
Financial liabilities:
|
||||||||||||||||
Deposits
|
154,058
|
-
|
-
|
153,422
|
(In thousands)
|
2017
|
2016
|
||||||
Cash payments for:
|
|
|
|
|
||||
Interest
|
$ |
655
|
$ |
714
|
||||
Net taxes paid | 280 | 217 | ||||||
Noncash investing activities:
|
|
|
||||||
Transfer from loans to real estate
|
|
|
||||||
acquired through foreclosure | 248 | 426 |
(In thousands, except share and per share data)
|
2017
|
2016
|
|||||
Basic: |
|
|
|
|
|||
Earnings: | $ |
1,173
|
$ |
1,138
|
|||
Net income |
|
||||||
Shares: |
|
|
|||||
Weighted average common shares outstanding |
1,468,987
|
1,468,862
|
|||||
Net income per common share, basic | $ | 0.80 | $ | 0.78 | |||
Diluted: | |||||||
Earnings: | |||||||
Net income | $ | 1,173 | $ | 1,138 | |||
Shares: | |||||||
Weighted average common shares outstanding | 1,468,987 | 1,468,862 | |||||
Add: Dilutive effect of stock options | 343 | 192 | |||||
Dilutive effect of restricted share awards | 107 | 59 | |||||
Weighted average common | |||||||
shares outstanding, as adjusted | 1,469,437 | 1,469,113 | |||||
Net income per common share, diluted | $ | 0.80 | $ | 0.77 |
Level 1: |
Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets. A quoted market price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.
|
Level 2: |
Inputs to the valuation methodology include quoted market prices for similar assets or liabilities in active markets; quoted market prices for identical or similar assets or liabilities in markets that are not active; or inputs that are derived principally from or can be corroborated by observable market data by correlation or other means.
|
Level 3: |
Inputs to the valuation methodology are unobservable and significant to the fair value measurement. Level 3 assets and liabilities include financial instruments whose value is determined using discounted cash flow methodologies, as well as instruments for which the determination of fair value requires significant management judgment or estimation.
|
Carrying Value
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
(In thousands)
|
||||||||||||||||
December 31, 2017:
|
||||||||||||||||
Assets Measured on a Recurring Basis
|
||||||||||||||||
Securities available for sale:
|
||||||||||||||||
Agency MBS
|
$
|
-
|
$
|
14,396
|
$
|
-
|
$
|
14,396
|
||||||||
Agency CMO
|
-
|
8,579
|
-
|
8,579
|
||||||||||||
Federal agency
|
-
|
999
|
-
|
999
|
||||||||||||
Municipal obligations
|
-
|
21,742
|
-
|
21,742
|
||||||||||||
Total securities available for sale
|
$
|
-
|
$
|
45,716
|
$
|
-
|
$
|
45,716
|
||||||||
Assets Measured on a Nonrecurring Basis
|
||||||||||||||||
Impaired loans:
|
||||||||||||||||
One-to-four family residential
|
$
|
-
|
$
|
-
|
$
|
2,154
|
$
|
2,154
|
||||||||
Commercial real estate
|
-
|
-
|
991
|
991
|
||||||||||||
Commercial business
|
-
|
-
|
467
|
467
|
||||||||||||
Total impaired loans
|
$
|
-
|
$
|
-
|
$
|
3,612
|
$
|
3,612
|
||||||||
Foreclosed real estate:
|
||||||||||||||||
One-to-four family residential
|
$
|
-
|
$
|
-
|
$
|
138
|
$
|
138
|
||||||||
Commercial real estate
|
-
|
-
|
38
|
38
|
||||||||||||
Total foreclosed real estate
|
$
|
-
|
$
|
-
|
$
|
176
|
$
|
176
|
||||||||
Real estate held for sale:
|
$
|
-
|
$
|
-
|
$
|
270
|
$
|
270
|
Carrying Value
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
(In thousands)
|
||||||||||||||||
December 31, 2016:
|
||||||||||||||||
Assets Measured on a Recurring Basis
|
||||||||||||||||
Securities available for sale:
|
||||||||||||||||
Agency MBS
|
$
|
-
|
$
|
17,362
|
$
|
-
|
$
|
17,362
|
||||||||
Agency CMO
|
-
|
9,233
|
-
|
9,233
|
||||||||||||
Federal agency
|
-
|
1,998
|
-
|
1,998
|
||||||||||||
Municipal obligations
|
-
|
15,546
|
-
|
15,546
|
||||||||||||
Total securities available for sale
|
$
|
-
|
$
|
44,139
|
$
|
-
|
$
|
44,139
|
||||||||
Assets Measured on a Nonrecurring Basis
|
||||||||||||||||
Impaired loans:
|
||||||||||||||||
One-to-four family residential
|
$
|
-
|
$
|
-
|
$
|
2,804
|
$
|
2,804
|
||||||||
Commercial real estate
|
-
|
-
|
1,426
|
1,426
|
||||||||||||
Commercial business
|
-
|
-
|
506
|
506
|
||||||||||||
Consumer
|
-
|
-
|
25
|
25
|
||||||||||||
Total impaired loans
|
$
|
-
|
$
|
-
|
$
|
4,761
|
$
|
4,761
|
||||||||
Foreclosed real estate:
|
||||||||||||||||
One-to-four family residential
|
$
|
-
|
$
|
-
|
$
|
314
|
$
|
314
|
·
|
The Plan of Conversion and Reorganization of Mid-Southern, M.H.C. (the "plan of conversion"), pursuant to which our organization will convert from a partially public company to a fully public company. Currently, Mid-Southern Savings Bank is a wholly-owned subsidiary of Mid-Southern, M.H.C. owns approximately 70.7% of Mid-Southern Savings Bank's common stock. The remaining 29.3% of Mid-Southern Savings Bank's common stock is owned by public stockholders. As a result of the conversion, a newly formed company, Mid-Southern Bancorp, Inc. ("Mid-Southern Bancorp"), will become the parent of Mid-Southern Savings Bank. Each share of Mid-Southern Savings Bank common stock owned by the public will be exchanged for shares of common stock of Mid-Southern Bancorp so that our existing public stockholders will own approximately the same percentage of Mid-Southern Bancorp common stock as they owned of our common stock immediately prior to the conversion;
|
·
|
The election of three directors of Mid-Southern Savings Bank, each for a three year term; and
|
·
|
The ratification of the appointment of Monroe Shine & Co, Inc.as our independent registered public accounting firm for the year ending December 31, 2018.
|
Page
|
|
Questions and Answers About the Plan of Conversion and Reorganization and the Annual Meeting
|
1
|
Summary
|
5
|
Risk Factors
|
10
|
Information About the Annual Meeting
|
11
|
Proposal 1 — Approval f the Plan of Conversion and Reorganization
|
14
|
Proposal 2 — Election of Directors
|
18
|
Proposal 3 — Ratification of Appointment of Independent Registered Public Accounting Firm
|
22
|
Proposal 4 — Adjournment of the Annual Meeting
|
23
|
Proposals 5a And 5b — Informational Proposals Related to the Articles of Incorporation
|
|
of Mid-Southern Bancorp
|
23
|
Selected Consolidated Financial and Other Data of Mid-Southern Savings Bank and Subsidiary
|
26
|
Forward-Looking Statements
|
26
|
How We Intend to Use the Proceeds From the Offering
|
26
|
Our Policy Regarding Dividends
|
26
|
Market For the Common Stock
|
26
|
Historical and Pro Forma Regulatory Capital Compliance
|
26
|
Capitalization
|
26
|
Pro Forma Data
|
26
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
26
|
Business of Mid-Southern Savings Bank
|
26
|
Supervision and Regulation
|
27
|
Federal and State Taxation
|
27
|
Management
|
27
|
Beneficial Ownership of Common Stock
|
27
|
Subscriptions by Directors and Executive Officers
|
27
|
Comparison of Stockholders' Rights For Existing Stockholders of Mid-Southern Savings Bank
|
27
|
Restrictions on Acquisition of Mid-Southern Bancorp
|
28
|
Description of Capital Stock of Mid-Southern Bancorp Following the Conversion
|
28
|
Transfer Agent
|
28
|
Registration Requirements
|
28
|
Experts
|
28
|
Legal Matters
|
28
|
Shareholder Proposals
|
28
|
Where You Can Find Additional Information
|
29
|
Other Matters
|
29
|
Index to Consolidated Financial Statements of Mid-Southern Savings Bank and Subsidiary
|
F-1
|
·
|
Approval of a provision in Mid-Southern Bancorp's articles of incorporation requiring a super-majority vote to approve certain amendments to Mid-Southern Bancorp's articles of incorporation; and
|
·
|
Approval of a provision in Mid-Southern Bancorp's articles of incorporation to limit the voting rights of shares beneficially owned in excess of 10% of Mid-Southern Bancorp's outstanding voting stock.
|
|
•
|
|
Strengthen our regulatory capital position with the additional capital we will raise in the stock offering.
A strong capital position is essential to achieving our long-term objectives of growing Mid-Southern Savings Bank and building stockholder value. While Mid-Southern Savings Bank exceeds all regulatory capital requirements, the proceeds from the offering will greatly strengthen our capital position and enable us to support our planned organic growth by increasing our lending in the communities we serve.
|
|
•
|
|
Transition our organization to a more common and flexible stock holding company structure from our existing mutual holding company structure
. The stock holding company structure is a more common and flexible form of organization and will give us greater flexibility to access the capital markets through possible equity and debt offerings to support our long-term growth. The stock holding company structure will also provide us greater flexibility to structure an acquisition of other financial businesses or institutions if opportunities arise. We do not currently have any understandings or agreements regarding any specific capital raising or acquisition transaction. In addition, although we intend to remain an independent financial institution, the stock holding company structure may make us a more attractive acquisition candidate to other institutions. Applicable regulations prohibit the acquisition of Mid-Southern Bancorp for three years following completion of the conversion, and also prohibit anyone from acquiring or offering to acquire more than 10% of our stock without prior regulatory approval.
|
|
•
|
|
Enable our stock holding company the ability to pay dividends to our public stockholders without diluting their stock ownership interest.
Under the Dodd-Frank Wall Street Reform and Consumer Protection Act, or Dodd-Frank Act, the Federal Reserve Board became the federal regulator of all savings and loan holding companies and mutual holding companies, which resulted in changes in regulations with respect to the payment of dividends applicable to "grandfathered" mutual holding companies like Mid-Southern, M.H.C. Under the Dodd-Frank Act, Mid-Southern Savings Bank may not pay a dividend to its public stockholders without also paying a dividend to Mid-Southern, M.H.C. unless Mid-Southern, M.H.C. obtains an annual approval of its members to waive its right to receive dividends paid by Mid-Southern Savings Bank. However, any paid dividends increases Mid-Southern, M.H.C's ownership interest in Mid-Southern Savings Bank which, in turn, decreases the exchange ratio for public stockholders in the event, as in this case, of the subsequent conversion of Mid-Southern, M.H.C. from the mutual holding company to the stock holding company form of organization. As a result, any paid dividends dilute the relative ownership of public stockholders when the mutual holding company undertakes a full conversion. Among other things, these changes have adversely affected our ability to pay cash dividends to our public stockholders without diluting their stock ownership interest. The conversion will eliminate our mutual holding company structure and will enhance our ability to pay dividends to our public stockholders, subject to the customary legal, regulatory and financial considerations applicable to all financial institutions. See
"Our Dividend Policy."
|
·
|
your spouse or relatives of you or your spouse living in your house;
|
·
|
companies, trusts or other entities in which you are a trustee, have a controlling beneficial interest or hold a senior position; or
|
·
|
other persons who may be your associates or persons acting in concert with you.
|
New Shares to be Sold
in This Offering |
New Shares to be
Exchanged for Existing Shares of Mid-Southern Savings
Bank
|
Total Shares
of Common Stock to be Outstanding After the Offering |
Exchange
Ratio |
New
Shares
That Would
be
Received for 100 Existing Shares |
||||||||||||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||||||||||||||
Minimum
|
1,645,286
|
71.7
|
%
|
649,715
|
28.3
|
%
|
2,295,000
|
1.5079
|
150
|
|||||||||||||||||||
Midpoint
|
1,935,630
|
71.7
|
%
|
764,370
|
28.3
|
%
|
2,700,000
|
1.7740
|
177
|
|||||||||||||||||||
Maximum
|
2,225,975
|
71.7
|
%
|
879,026
|
28.3
|
%
|
3,105,000
|
2.0402
|
204
|
|||||||||||||||||||
Adjusted Maximum
|
2,559,871
|
71.7
|
%
|
1,010,879
|
28.3
|
%
|
3,570,750
|
2.3462
|
234
|
·
|
The Plan of Conversion and Reorganization of Mid-Southern, M.H.C., referred to herein as the "plan of conversion;"
|
·
|
The election of three directors of Mid-Southern Savings Bank, each for a three year term; and
|
·
|
Ratification of the appointment of Monroe Shine & Co., Inc. as our independent registered public accounting firm for the year ending December 31, 2018.
|
·
|
The plan of conversion is approved by at least
a majority of votes eligible
to be cast by members of Mid-Southern, M.H.C. as of [MEMBER VOTING RECORD DATE];
|
·
|
The plan of conversion is approved by a vote of at least
two-thirds of the outstanding shares
of common stock of Mid-Southern Savings Bank as of [VOTING RECORD DATE], 2018, including shares held by Mid-Southern, M.H.C.;
|
·
|
The plan of conversion is approved by a vote of at least
a majority of the outstanding shares
of common stock of Mid-Southern Savings Bank as of [VOTING RECORD DATE], 2018, excluding those shares held by Mid-Southern, M.H.C.;
|
·
|
We sell at least the minimum number of shares of common stock offered; and
|
·
|
We receive the final approval of the Federal Reserve Board to complete the conversion, however, such approval does not constitute a recommendation or endorsement of the plan of conversion by that agency.
|
·
|
signing another proxy with a later date;
|
·
|
voting by telephone or on the Internet -- your latest telephone or Internet vote will be counted;
|
·
|
giving written notice of the revocation of your proxy to the Secretary of Mid-Southern Savings Bank prior to the annual meeting; or
|
·
|
voting in person at the annual meeting. Attendance at the annual meeting will not in and of itself constitute revocation of your proxy.
|
|
(i)
|
First, you must give written notice to the Secretary of Mid-Southern Savings Bank at or prior to the annual meeting that you dissent from the merger. You should send your notice to Mid-Southern Savings Bank, FSB, Attn: Corporate Secretary, 300 North Water Street, Salem, Indiana 47167
|
|
(ii)
|
You must vote against the merger. In the event you return a signed proxy card without indicating your vote on the merger proposal, you will be deemed to have voted in favor of the merger and will lose your appraisal rights. You may file a written notice of dissent and vote against the merger or file a written notice of dissent and simply not vote on the proposal.
|
|
(iii)
|
Second, you must provide written notice to Mid-Southern Savings Bank, at the address specified above, within 30 days following consummation of the merger (or within 30 days after being notified of the date of consummation of the merger) that you continue to dissent from the merger. You must specify the number
|
|
|
of shares of Mid-Southern Savings Bank you held of record as of the voting record date and the amount you claim as the fair market value of those shares as of ________, 2018, the date of the annual meeting. After the merger, Mid-Southern Bancorp will send a written notice to any objecting shareholders of the date of consummation of the merger. This notice will be sent by certified mail, return receipt requested, to the address you provide in your notice, or if no address is indicated, to the address which appears on Mid-Southern Savings Bank's records.
|
|
(iv)
|
Third, you must send your stock certificates to Mid-Southern Savings Bank along with the written notice specified in (iii) above. Any sale of your shares after the voting record date will cause you to lose your appraisal rights.
|
Name
|
Age
|
Year first elected or
appointed director
|
Term to expire
|
Director Nominees
|
|||
Charles W. Lamb
|
78
|
2001
|
2021
|
Kermit A. Lamb
|
69
|
2013
|
2021
|
Brent A. Rosenbaum
|
57
|
2014
|
2021
|
Continuing Directors
|
|||
Paul G. Allemeier
|
83
|
1989
|
2019
|
Alexander G. Babey
|
49
|
2016
|
2020
|
Larry R. Bailey
|
55
|
2013
|
2020
|
Dana J. Dunbar
|
68
|
2004
|
2020
|
Trent L. Fisher
|
58
|
2005
|
2019
|
·
|
the composition, responsibilities and operation of our Board of Directors;
|
·
|
the establishment and operation of Board committees, including audit, nominating and corporate governance and compensation committees;
|
·
|
convening executive sessions of independent directors; and
|
·
|
our Board's interaction with management and third parties.
|
Name
|
Fees Earned or
Paid in Cash ($)
|
All Other
Compensation ($)(1)
|
Total ($)
|
|||
Paul G. Allemeier
|
21,100
|
2,590
|
23,690
|
|||
Larry R. Bailey
|
23,500
|
--
|
23,500
|
|||
Dana J. Dunbar
|
31,500
|
15,729
|
47,229
|
|||
Trent L. Fisher
|
21,100
|
22,091
|
43,191
|
|||
Charles W. Lamb
|
20,100
|
16,355
|
36,455
|
|||
Kermit A. Lamb
|
23,300
|
44,815 (2)
|
68,115
|
|||
Brent A. Rosenbaum
|
20,900
|
12,080
|
32,980
|
|||
David E. Branaman (3)
|
--
|
15,609 (4)
|
15,609
|
|||
Joseph C. Etzler (3)
|
--
|
--
|
--
|
(1)
|
Unless otherwise noted, consists of medical and life insurance premiums.
|
(2)
|
In addition to medical and life insurance premiums, also includes consulting fees of $28,063 paid pursuant to the consulting agreement described below.
|
(3)
|
Director emeritus.
|
(4)
|
Health care insurance.
|
·
|
the purchase of shares by underwriters in connection with a public offering; or
|
·
|
the purchase of shares by any employee benefit plans of Mid-Southern Savings Bank or any subsidiary.
|
(g)(7)
|
Consolidation or merger of a Federal savings association with a state bank, state savings bank, state savings association, state trust company, or credit union resulting in a state bank, state savings bank, state savings association, state trust company, or credit union
|
|
(A)
|
Federal savings association shareholders who dissent from a plan to merge or consolidate may receive in cash the value of their Federal savings association shares if they comply with the requirements of 12 U.S.C. 214a as if the Federal savings association were a national bank. The OCC conducts an appraisal or reappraisal of the value of the Federal savings association shares held by dissenting shareholders only if all parties agree that the determination will be final and binding. The parties shall also agree on how the total expenses of the OCC in making the appraisal will be divided among the parties and paid to the OCC.
|
|
(B)
|
The plan of merger or consolidation must provide the manner of disposing of the shares of the resulting state institution not taken by the dissenting shareholders of the Federal savings association.
|
(a)
|
[Text Omitted]
|
(b)
|
Rights of dissenting stockholders – A shareholder of a national banking association who votes against the conversion, merger, or consolidation, or who has given notice in writing to the bank at or prior to such meeting that he dissents from the plan, shall be entitled to receive in cash the value of the shares held by him, if and when the conversion, merger, or consolidation is consummated, upon written request made to the resulting State bank at any time before thirty days after the date of consummation of such conversion, merger, or consolidation, accompanied by the surrender of his stock certificates. The value of such shares shall be determined as of the date on which the shareholders' meeting was held authorizing the conversion, merger, or consolidation, by a committee of three persons, one to be selected by majority vote of the dissenting shareholders entitled to receive the value of their shares, one by the directors of the resulting State bank, and the third by the two so chosen. The valuation agreed upon by any two of three appraisers thus chosen shall govern; but, if the value so fixed shall not be satisfactory to any dissenting shareholder who has requested payment as provided herein, such shareholder may within five days after being notified of the appraised value of his shares appeal to the Comptroller of the Currency, who shall cause a reappraisal to be made, which shall be final and binding as to the value of the shares of the appellant. If, within ninety days from the date of consummation of the conversion, merger, or consolidation, for any reason one or more of the appraisers is not selected as herein provided, or the appraisers fail to determine the value of such shares, the Comptroller shall upon written request of any interested party, cause an appraisal to be made, which shall be final and binding on all parties. The expenses of the Comptroller in making the reappraisal, or the appraisal as the case may be, shall be paid by the resulting State bank. The plan of conversion, merger, or consolidation shall provide the manner of disposing of the shares of the resulting State bank not taken by the dissenting shareholders of the national banking association.
|
Registrant's Counsel Fees and Expenses
|
$ 275,000
|
Registrant's Accounting Fees and Expenses
|
125,000
|
Business plan preparation fees and expenses
|
30,000
|
Appraisal Fees and Expenses
|
35,000
|
Conversion Agent and Data Processing Fees and Expenses
|
10,000
|
Selling Agent Fees
(1)
|
400,000
|
Selling Agent Expenses (Including Legal Fees and Expenses)
|
90,000
|
Proxy Solicitor Fee
|
10,000
|
Printing, EDGAR, Postage and Mailing
|
130,000
|
Filing Fees (FINRA, Nasdaq, SEC)
|
55,000
|
Blue Sky Fees
|
5,000
|
Transfer Agent and Registrar Fees and Expenses
|
5,000
|
Other
|
5,000
|
TOTAL
|
$1,175,000
|
MID-SOUTHERN BANCORP, INC.
|
||
By:
|
/s/ Alex G. Babey
|
|
Alex G. Babey, President and Chief Executive Officer
(
Duly Authorized Representative
)
|
/s/Alexander G. Babey | /s/Erica B. Schmidt | |
Alexander G. Babey
|
Erica B. Schmidt
|
|
President, Chief Executive Officer and Director
(Principal Executive Officer)
|
Executive Vice President and Chief
Financial Officer
(Principal Financial and Accounting Officer)
|
|
Date: March 23, 2018
|
Date: March 23, 2018
|
|
/s/ Paul G. Allemeier | /s/ Larry R. Bailey | |
Paul G. Allemeier
|
Larry R. Bailey
|
|
Director
|
Director
|
|
Date: March 23, 2018
|
Date: March 23, 2018
|
|
/s/Dana J. Dunbar | /s/ Trent L. Fisher | |
Dana J. Dunbar
|
Trent L. Fisher
|
|
Chairman of the Board
|
Director
|
|
Date: March 23, 2018
|
Date: March 23, 2018
|
|
/s/ Charles W. Lamb | /s/ Kermit A. Lamb | |
Charles W. Lamb
|
Kermit A. Lamb
|
|
Director
|
Director
|
|
Date: March 23, 2018
|
Date: March 23, 2018
|
|
/s/Brent A. Rosenbaum | ||
Brent A. Rosenbaum
|
||
Director
|
||
Date: March 23, 2018
|
||
Exhibits
:
|
|
1.3
|
Form of Agency Agreement with Keefe, Bruyette & Woods, Inc.*
|
10.1 | Form of Mid-Southern Bancorp, Inc. Employee Stock Ownership Plan |
99.5
|
Subscription Order Form and Instructions*
|
99.6
|
Marketing Materials*
|
1.
|
Providing advice on the financial and securities market implications of the Conversion and any related corporate documents, including the Plan of Conversion and Reorganization;
|
2.
|
Assisting in structuring the Offerings, including developing and assisting in implementing a marketing strategy for the Offerings;
|
3.
|
Serving as sole bookrunning manager in connection with the Offerings;
|
4.
|
Reviewing all offering documents related to the Offerings, including the prospectus (the "Prospectus") and any related offering materials, stock order forms, letters, brochures and other related offering materials (it being understood that preparation and filing of such documents will be the responsibility of the Company and its counsel);
|
5.
|
Assisting the Company in preparing for and scheduling meetings with potential investors and broker-dealers, as necessary;
|
6.
|
Assisting the Company in analyzing proposals from outside vendors retained in connection with the Offerings, including printers, transfer agents and appraisal firms;
|
7.
|
Assisting the Company in the drafting and distribution of press releases as required or appropriate in connection with the Offerings;
|
8.
|
Meeting with the board of directors of the Company (the "Board of Directors") and/or management of the Company to discuss any of the above services; and
|
9.
|
Performing such other financial advisory and investment banking services in connection with the Conversion and the Offerings as may be agreed upon by KBW and the Company.
|
(a) |
Management Fee:
A non-refundable cash fee in an amount of
$50,000
(the "Management Fee") shall be
payable by the Company to KBW, as follows:
(i) $25,000 shall be paid
immediately upon the execution of this Agreement and (ii) the remaining $25,000 shall be paid immediately upon the initial filing of the Registration Statement (whether or not such filing is publicly available). Each payment in respect of the Management Fee shall be deemed to have been earned in full when due. Should the Offerings or this Agreement be terminated for any reason, KBW shall be deemed to have earned in full, and be entitled to be paid in full, all fees then due and payable as of such date of termination.
|
(b) |
Success Fee:
A Success Fee of 1.25% of the Common Stock sold in the Subscription Offering and the Community Offering shall be paid upon the completion of the Offerings. This fee will be subject to a minimum of $275,000. and a maximum of $350,000. The Management Fee described in 4(a), to the extent then already paid, will be credited against the Success Fee. The obligation to pay to KBW the full Success Fee upon completion of the Subscription Offering and any Community Offering shall survive any termination of this agreement, including any termination occurring prior to the completion of such Offerings.
|
(c)
|
Fees for Syndicated Community Offering
: If any shares of the Common Stock remain unsold after the completion of the Subscription Offering and any Community Offering, at the request of the
Company
, KBW will seek to form a syndicate of registered broker-dealers (a "Syndicated Community Offering"), to assist on a best efforts basis, subject to the terms and conditions set forth in a selected dealers agreement to be entered into by and between the Company and KBW. KBW will endeavor to distribute the Common Stock among broker-dealers in a fashion which best meets the distribution objectives of the
Company
and the Conversion. In the event of a Syndicated Community Offering, KBW will be paid a transaction fee not to exceed
6.0%
of the aggregate purchase price of the shares of Common Stock sold in the Syndicated Community Offering. The Success Fee described in 4(b) will be credited against the transaction fee. From this fee, KBW will pass onto selected broker-dealers (if any), who assist in the Syndicated Community Offering, an amount competitive with gross underwriting discounts charged at such time for comparable amounts of stock sold at a comparable price per share in a similar market environment. Fees with respect to purchases affected with the assistance of a broker/dealer other than KBW shall be transmitted by KBW to such broker/dealer.
|
|
In the event of a Syndicated Community Offering, KBW will be paid a transaction fee not to exceed
6.0%
of the aggregate purchase price of the shares of Common Stock sold in the Syndicated Community Offering. The Success Fee described in 4(b) will be credited against the transaction fee. From this fee, KBW will pass onto selected broker-dealers (if any), who assist in the Syndicated Community Offering, an amount competitive with gross underwriting discounts charged at such time for comparable amounts of stock sold at a comparable price per share in a similar market environment. Fees with respect to purchases affected with the assistance of a broker/dealer other than KBW shall be transmitted by KBW to such broker/dealer.
|
(d)
|
In connection with the Subscription Offering, if, as a result of any resolicitation of subscribers undertaken by the Company, KBW reasonably determines that it is required or requested to provide significant services, KBW will be entitled to additional compensation for such services, which additional compensation will not exceed $25,000.
|
By:
/s/Harold T. Hanley III
|
Date:
|
Harold T. Hanley III
|
|
Managing Director |
|
|
|
|
|
Mid-Southern Savings Bank, FSB
|
|
Mid-Southern, M.H.C.
|
|
|
|
|
|
By:
/s/Mr. Alexander G. Babey
|
Date: 9-27-17
|
Mr. Alexander G. Babey | |
President & CEO |
1.
|
Consolidation of Accounts and Development of a Central File, including, but not limited to the following:
|
·
|
Consolidate accounts having the same ownership and separate the consolidated file information into necessary groupings to satisfy mailing requirements;
|
·
|
Create the master file of account holders as of key record dates; and
|
·
|
Provide software for the operation of the Company's Stock Information Center, including subscription management and proxy solicitation efforts.
|
2.
|
Preparation of Proxy Forms; Proxy Solicitation and Special Meeting Services, including, but not limited to the following:
|
·
|
Assist the Company's financial printer with labeling of proxy materials for voting;
|
·
|
Provide support for any follow-up mailings to members, as needed, including proxy grams and additional solicitation materials;
|
·
|
Proxy and ballot tabulation; and
|
·
|
Act as Inspector of Election for the Company's special meeting of members, if requested, assuming the election is not contested.
|
3.
|
Subscription Services, including, but not limited to the following:
|
·
|
Assist the Company in establishing and managing a Stock Information Center;
|
·
|
Advise on the physical location of the Stock Information Center including logistical and materials requirements;
|
·
|
Assist in educating Company personnel;
|
·
|
Establish recordkeeping and reporting procedures;
|
·
|
Supervise the Stock Information Center during the Offerings;
|
·
|
Assist the Company's financial printer with labeling of offering materials for subscribing for shares of Common Stock;
|
·
|
Provide support for any follow-up mailings to members, as needed, including additional solicitation materials;
|
·
|
Common Stock order form processing and production of daily reports and analysis;
|
·
|
Provide supporting account information to the Company's legal counsel for "blue sky" research and applicable registration;
|
·
|
Assist the Company's transfer agent with the generation and mailing of stock certificates or statements of ownership;
|
·
|
Perform interest and refund calculations and provide a file to enable the Company or its transfer agent to generate interest and refund checks; and
|
·
|
Create 1099-INT forms for interest reporting, as well as magnetic media reporting to the IRS, for subscribers paid $10 or more in interest for subscriptions paid by check, if this service is not provided by the Company's transfer agent.
|
4.
|
Records Processing Services: KBW will provide records processing services (the "Records Processing Services") contemplated hereby. The parties hereto expressly acknowledge and agree that KBW expects to subcontract certain Records Processing Services, including without limitation certain integral data processing functions, to any one or more of its affiliates or to any other party (including non-affiliate third parties).
|
(a) |
If to the Agent:
|
By:
/s/Harold T. Hanley III
|
Date: |
Harold T. Hanley III
|
|
Managing Director
|
|
|
|
|
|
|
|
Mid-Southern Savings Bank, FSB
|
|
Mid-Southern, M.H.C.
|
|
|
|
|
|
By: /s/Alexander G. Babey | Date: 9-27-17 |
Alexander G. Babey
|
|
President & Chief Executive Officer
|
TABLE OF CONTENTS
|
||
PAGE
|
||
1.
|
INTRODUCTION
|
1
|
2.
|
DEFINITIONS
|
1
|
3.
|
PROCEDURES FOR CONVERSION
|
6
|
4.
|
HOLDING COMPANY APPLICATIONS AND APPROVALS
|
7
|
5.
|
SALE OF SUBSCRIPTION SHARES
|
7
|
6.
|
PURCHASE PRICE AND NUMBER OF SUBSCRIPTION SHARES
|
8
|
7.
|
RETENTION OF CONVERSION PROCEEDS BY THE HOLDING COMPANY
|
9
|
8.
|
SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS (FIRST PRIORITY)
|
9
|
9.
|
SUBSCRIPTION RIGHTS OF EMPLOYEE PLANS (SECOND PRIORITY)
|
9
|
10.
|
SUBSCRIPTION RIGHTS OF SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (THIRD PRIORITY)
|
10
|
11.
|
SUBSCRIPTION RIGHTS OF OTHER MEMBERS (FOURTH PRIORITY)
|
10
|
12.
|
COMMUNITY OFFERING
|
10
|
13.
|
SYNDICATED COMMUNITY OFFERING AND/OR FIRM COMMITMENT UNDERWRITTEN OFFERING
|
11
|
14.
|
ADDITIONAL LIMITATIONS ON PURCHASES
|
11
|
15.
|
PAYMENT FOR SUBSCRIPTION SHARES
|
13
|
16.
|
MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH ORDER FORMS
|
13
|
17.
|
UNDELIVERED, DEFECTIVE OR LATE ORDER FORM; INSUFFICIENT PAYMENT
|
14
|
18.
|
RESIDENTS OF FOREIGN COUNTRIES AND CERTAIN STATES
|
14
|
19.
|
ESTABLISHMENT OF LIQUIDATION ACCOUNT
|
15
|
20.
|
VOTING RIGHTS OF STOCKHOLDERS
|
16
|
21.
|
RESTRICTIONS ON RESALE OR SUBSEQUENT DISPOSITION
|
16
|
22.
|
REQUIREMENTS FOR STOCK PURCHASES BY DIRECTORS AND OFFICERS FOLLOWING THE CONVERSION
|
17
|
23.
|
TRANSFER OF DEPOSIT ACCOUNTS
|
17
|
24.
|
REGISTRATION AND MARKETING
|
17
|
25.
|
TAX RULINGS OR OPINIONS
|
17
|
26.
|
STOCK BENEFIT PLANS AND EMPLOYMENT AGREEMENTS
|
18
|
27.
|
PAYMENT OF DIVIDENDS AND REPURCHASE OF STOCK
|
18
|
28.
|
ARTICLES OF INCORPORATION AND BYLAWS
|
19
|
29.
|
CONSUMMATION OF CONVERSION AND EFFECTIVE DATE
|
19
|
30.
|
EXPENSES OF CONVERSION
|
19
|
31.
|
AMENDMENT OR TERMINATION OF PLAN
|
19
|
32.
|
CONDITIONS TO CONVERSION
|
19
|
33.
|
INTERPRETATION
|
20
|
EXHIBIT A
|
FORM OF AGREEMENT AND PLAN OF SHARE EXCHANGE
AND MERGER
|
|
EXHIBIT B
|
ARTICLES OF INCORPORATION OF THE HOLDING COMPANY
|
|
EXHIBIT C
|
BYLAWS OF THE HOLDING COMPANY
|
1.
|
INTRODUCTION
|
2.
|
DEFINITIONS
|
3.
|
PROCEDURES FOR CONVERSION
|
(1)
|
The Mutual Holding Company will establish the Holding Company as a first-tier Indiana-chartered stock holding company subsidiary.
|
(2)
|
Pursuant to the Agreement and Plan of Share Exchange and Merger and subject to the dissenters rights of the Stockholders set forth in Section 3.B (a) the Minority Shares will automatically, without any further action on the part of the holders thereof, be exchanged for Holding Company Stock based on the Exchange Ratio, (b) the shares of Bank common stock held by the Mutual Holding Company will automatically, without any further action on the part of the Mutual Holding Company, be exchanged for Holding Company Common Stock based on the Majority Ownership Interest, which shares of Holding Company Common Stock shall be constructively received by the Mutual Holding Company, (c) the Holding Company Common Stock constructively received by the Mutual Holding Company together with the Holding Company Common Stock issued to the Mutual Holding Company upon the formation of the Holding Company will automatically, without any further action on the part of the Mutual Holding Company, be cancelled in the MHC Merger and members of the Mutual Holding Company will in the MHC Merger automatically, without any further action on their part, constructively receive an interest in the Liquidation Account equivalent to, and in exchange for, their ownership interest in the Mutual Holding Company, and (d) the Mutual Holding Company will be merged with and into the Holding Company with the Holding Company being the resulting entity.
|
(3)
|
Immediately after the MHC Merger, the Holding Company will offer for sale the Holding Company Common Stock in the Offering.
|
(4)
|
The Holding Company will contribute at least 50% of the net proceeds of the Offering to the Bank in exchange for common stock of the Bank.
|
4.
|
HOLDING COMPANY APPLICATIONS AND APPROVALS
|
5.
|
SALE OF SUBSCRIPTION SHARES
|
6.
|
PURCHASE PRICE AND NUMBER OF SUBSCRIPTION SHARES
|
7.
|
RETENTION OF CONVERSION PROCEEDS BY THE HOLDING COMPANY
|
8.
|
SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS (FIRST PRIORITY)
|
9.
|
SUBSCRIPTION RIGHTS OF EMPLOYEE PLANS (SECOND PRIORITY)
|
10.
|
SUBSCRIPTION RIGHTS OF SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (THIRD PRIORITY)
|
11.
|
SUBSCRIPTION RIGHTS OF OTHER MEMBERS (FOURTH PRIORITY)
|
12.
|
COMMUNITY OFFERING
|
13.
|
SYNDICATED COMMUNITY OFFERING AND/OR FIRM COMMITMENT UNDERWRITTEN OFFERING
|
14.
|
ADDITIONAL LIMITATIONS ON PURCHASES
|
15.
|
PAYMENT FOR SUBSCRIPTION SHARES
|
16.
|
MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH ORDER FORMS
|
17.
|
UNDELIVERED, DEFECTIVE OR LATE ORDER FORM; INSUFFICIENT PAYMENT
|
18.
|
RESIDENTS OF FOREIGN COUNTRIES AND CERTAIN STATES
|
19.
|
ESTABLISHMENT OF LIQUIDATION ACCOUNT
|
20.
|
VOTING RIGHTS OF STOCKHOLDERS
|
21.
|
RESTRICTIONS ON RESALE OR SUBSEQUENT DISPOSITION
|
(1)
|
Any exchange of such shares in connection with a merger or acquisition involving the Bank or the Holding Company, as the case may be, which has been approved by the appropriate federal regulatory agency; and
|
(2)
|
Any disposition of such shares following the death of the person to whom such shares were initially sold under the terms of the Plan.
|
(1)
|
Each certificate representing shares restricted by this Section shall bear a legend giving notice of the restriction;
|
(2)
|
Instructions shall be issued to the stock transfer agent for the Holding Company not to recognize or effect any transfer of any certificate or record of ownership of any such shares in violation of the restriction on transfer; and
|
(3)
|
Any shares of capital stock of the Holding Company issued with respect to a stock dividend, stock split, or otherwise with respect to ownership of outstanding Subscription Shares subject to the restriction on transfer hereunder shall be subject to the same restriction as is applicable to such Subscription Shares.
|
22.
|
REQUIREMENTS FOR STOCK PURCHASES BY DIRECTORS AND OFFICERS FOLLOWING THE CONVERSION
|
23.
|
TRANSFER OF DEPOSIT ACCOUNTS
|
24.
|
REGISTRATION AND MARKETING
|
25.
|
TAX RULINGS OR OPINIONS
|
26.
|
STOCK BENEFIT PLANS AND EMPLOYMENT AGREEMENTS
|
27.
|
PAYMENT OF DIVIDENDS AND REPURCHASE OF STOCK
|
28.
|
ARTICLES OF INCORPORATION AND BYLAWS
|
29.
|
CONSUMMATION OF CONVERSION AND EFFECTIVE DATE
|
30.
|
EXPENSES OF CONVERSION
|
31.
|
AMENDMENT OR TERMINATION OF PLAN
|
32.
|
CONDITIONS TO CONVERSION
|
33.
|
INTERPRETATION
|
|
|
|
Mid-Southern, M.H.C.
(a federal mutual holding company)
|
ATTEST:
|
|
|
|
|
|
By:
|
|
Erica B. Schmidt
Secretary |
|
|
Alexander G. Babey
President and Chief Executive Officer |
|
|
|
|
|
|
|
Mid-Southern Bancorp
(an Indiana corporation)
|
ATTEST:
|
|
|
|
|
|
By:
|
|
Erica B. Schmidt
Secretary |
|
|
Alexander G. Babey
President and Chief Executive Officer |
|
|
|
Mid-Southern Savings Bank, FSB
(a federal savings bank)
|
ATTEST:
|
|
|
|
|
|
By:
|
|
Erica B. Schmidt
Secretary |
|
|
Alexander G. Babey
President and Chief Executive Officer |
/s/ Alexander G. Babey |
Alexander G. Babey, Incorporator
|
/s/ Alexander G. Babey |
Alexander G. Babey, Incorporator
|
COMMON STOCK
|
CUSIP
|
|
See Reverse For
Certain Definitions
|
CORPORATE SECRETARY
|
PRESIDENT AND CHIEF EXECUTIVE OFFICER
|
|
TRANSFER AGENT
|
|
TEN COM
|
-as tenants in common
|
|
TEN ENT
|
-as tenants by the entireties
|
|
JT TEN
|
-as joint tenants with right of survivorship and not as tenants in common
|
UNIF GIFT MIN ACT | -_______Custodian_______ under Uniform Gifts to Minors Act _________ | |
(Cust) (Minor) (State) |
|
|
Please print or typewrite name and address, including postal zip code, of assignee
|
|
shares of the common stock evidenced by this Certificate, and do hereby irrevocably constitute and appoint __________________________________, Attorney, to transfer the said shares on the books of the within named Corporation, with full power of substitution.
|
|
____________________________________
|
|
Signature
|
|
|
|
____________________________________
|
Signature |
Re: |
Mid-Southern Bancorp, Inc.
|
1. |
The Common Stock that will be issued in connection with the Registration Statement will be validly issued, fully paid and non assessable.
|
|
Very truly yours,
|
|
|
/s/Breyer & Associates PC | |
|
|
|
BREYER & ASSOCIATES PC
|
1.
|
The Share Exchange will qualify as a tax free exchange under Section 351 of the Code or a tax free reorganization under Section 368(a)(1)(B) of the Code.
|
2.
|
No gain or loss will be recognized by the Bank, the Holding Company or the Stockholders upon the transfer of all of the outstanding common stock of the Bank to the Holding Company in exchange for Holding Company Common Stock except for cash paid in lieu of fractional share interests and cash paid in exchange for dissenting shares. (Section 351(a), Section 354 and Section 361(a) of the Code).
|
3.
|
Each Minority Stockholder's aggregate basis in his or her Holding Company Common Stock received in exchange for shares of Bank common stock in the Share Exchange will be the same as the aggregate basis of the shares surrendered in exchange therefor, subject to the cash in lieu of a fractional share interest provisions of paragraph 6 below. (Section 358(a) of the Code).
|
4.
|
Each Stockholder's holding period of his or her Holding Company Common Stock received in exchange for shares of Bank common stock in the Share Exchange will include the period during which these shares were held, provided the shares are a capital asset in the hands of the Stockholder on the date of the exchange. (Section 1223(1) of the Code).
|
5.
|
A Minority Stockholder who dissents to the Share Exchange and receives cash in exchange for his or her dissenting shares will recognize gain or loss equal to the difference between the amount of cash received and such Minority Stockholder's adjusted tax basis in his or her dissenting shares, with the result that such Stockholder will generally have short-term or long-term capital gain or loss depending on the holding period of such dissenting shares.
|
6.
|
The payment of cash to former holders of Bank common stock in lieu of fractional share interests of Holding Company Common Stock will be treated as though fractional share interests of Holding Company Common Stock were distributed as part of the Share Exchange and then redeemed by the Holding Company. The cash payments will be treated as distributions in full payment for the fractional share interests deemed redeemed under Section 302(a) of the Code, with the result that such former holders of Bank common stock will generally have short-term or long-term capital gain or loss to the extent that the cash they receive differs from the basis allocable to such fractional share interests.
|
7.
|
The MHC Merger will qualify as a tax free reorganization within the meaning of Section 368(a)(1)(A) of the Code.
|
8.
|
The exchange of the Eligible Account Holders' and Supplemental Eligible Account Holders' liquidation interests in the Mutual Holding Company for liquidation interests in the Holding Company in the MHC Merger will satisfy the continuity of interest requirement of Section 1.368-1(b) of the Federal Income Tax Regulations.
|
9.
|
Mutual Holding Company will not recognize any gain or loss on the transfer of its assets to the Holding Company and the Holding Company's assumption of its liabilities, if any, in the MHC Merger, pursuant to which Eligible Account Holders and Supplemental Eligible Account Holders will receive interests in the Liquidation Account of the Holding Company in exchange for their liquidation interests in the Mutual Holding Company (Section 361(a), 361(c) and 357(a) of the Code.)
|
10.
|
No gain or loss will be recognized by the Holding Company upon the receipt of the assets of the Mutual Holding Company in the MHC Merger. (Section 1032(a) of the Code.)
|
11.
|
Eligible Account Holders and Supplemental Eligible Account Holders will recognize no gain or loss upon their receipt of liquidation interests in the Holding Company in exchange for their liquidation interests in the Mutual Holding Company in the MHC Merger (Section 354(a) of the Code.)
|
12.
|
The basis of the assets of the Mutual Holding Company to be received by the Holding Company in the MHC Merger will be the same as the basis of such assets in the hands of the Mutual Holding Company immediately prior to the transfer. (Section 362(b) of the Code.)
|
13.
|
The holding period of the assets of the Mutual Holding Company to be received by the Holding Company in the MHC Merger will include the holding period of those assets in the hands of the Mutual Holding Company immediately prior to the transfer. (Section 1223(2) of the Code.)
|
14.
|
It is more likely than not that the fair market value of the nontransferable subscription rights to purchase Holding Company Common Stock is zero. Accordingly, it is more likely than not that no gain or loss will be recognized by Eligible Account Holders, Supplemental Eligible Account Holders and Other Members upon the distribution to them of nontransferable subscription rights to purchase shares of Holding Company Common Stock. (Section 356(a) of the Code.) Gain, if any, realized by these account holders and members will not exceed the fair market value of the subscription rights distributed. It is more likely than not that Eligible Account Holders, Supplemental Eligible Account Holders and Other Members will not recognize any gain as the result of the exercise by them of nontransferable subscription rights.
|
15.
|
It is more likely than not that the fair market value of the benefit provided by the Bank Liquidation Account supporting the payment of the Liquidation Account in the event the Holding Company lacks sufficient net assets is zero. Accordingly, it is more likely than not that no gain or loss will be recognized by the Holding Company or Eligible Account Holders and Supplemental Eligible Account Holders from the establishment or maintenance of the Bank Liquidation Account or any deemed distribution to the Holding Company, Eligible Account Holders and/or Supplemental Eligible Account Holders of rights in the Bank Liquidation Account as of the effective date of the MHC Merger. (Section 356(a) of the Code.)
|
16.
|
It is more likely than not that the basis of the Holding Company Common Stock purchased in the Offering through the exercise of nontransferable subscription rights will be the purchase price thereof. (Section 1012 of the Code.)
|
17.
|
The holding period of the Holding Company Common Stock purchased pursuant to the exercise of subscription rights will commence on the date on which the right to acquire this stock was exercised. (Section 1223(5) of the Code.)
|
18.
|
No gain or loss will be recognized by the Holding Company on the receipt of money in exchange for the Holding Company Common Stock sold in the Offering. (Section 1032 of the Code.)
|
|
Sincerely,
|
|
|
/s/Barry P. Taff, P.C. | |
|
|
|
Silver, Freedman, Taff & Tiernan LLP
|
|
Yours truly,
|
|
|
/s/Monroe Shine & Co., Inc. | |
|
|
|
Monroe Shine & Co., Inc.
|
MID-SOUTHERN BANCORP, INC.
|
|||||
EMPLOYEE STOCK OWNERSHIP PLAN
|
|||||
TABLE OF CONTENTS
|
PREAMBLE
|
1
|
||||
ARTICLE I - DEFINITION OF TERMS AND CONSTRUCTION
|
2
|
||||
1.1
|
Definitions
|
2
|
|||
(a)
|
Account
|
2
|
|||
(b)
|
Act
|
2
|
|||
(c)
|
Administrator
|
2
|
|||
(d)
|
Annual Additions
|
2
|
|||
(e)
|
Authorized Leave of Absence
|
2
|
|||
(f)
|
Beneficiary
|
2
|
|||
(g)
|
Board of Directors
|
3
|
|||
(h)
|
Break
|
3
|
|||
(i)
|
Code
|
3
|
|||
(j)
|
Compensation
|
3
|
|||
(k)
|
Date of Hire
|
4
|
|||
(l)
|
Disability
|
4
|
|||
(m)
|
Disability Retirement Date
|
4
|
|||
(n)
|
Effective Date
|
4
|
|||
(o)
|
Eligibility Period
|
5
|
|||
(p)
|
Employee
|
5
|
|||
(q)
|
Employee Stock Ownership Account
|
5
|
|||
(r)
|
Employee Stock Ownership Contribution
|
5
|
|||
(s)
|
Employee Stock Ownership Suspense Account
|
5
|
|||
(t)
|
Employer
|
5
|
|||
(u)
|
Employer Securities
|
5
|
|||
(v)
|
Employment Commencement Date
|
5
|
|||
(w)
|
Entry Date
|
5
|
|||
(x)
|
Exempt Loan
|
5
|
|||
(y)
|
Exempt Loan Suspense Account
|
6
|
|||
(z)
|
Financed Shares
|
6
|
|||
(aa)
|
Former Participant
|
6
|
|||
(bb)
|
Fund
|
6
|
|||
(cc)
|
Hour of Service
|
6
|
|||
(dd)
|
Investment Adjustments
|
6
|
|||
(ee)
|
Limitation Year
|
6
|
|||
(ff)
|
Normal Retirement Date
|
7
|
|||
(gg)
|
Participant
|
7
|
|||
(hh)
|
Plan
|
7
|
|||
(ii)
|
Plan Year
|
7
|
|||
(jj)
|
Qualified Domestic Relations Order
|
7
|
|||
(kk)
|
Qualified Military Service
|
7
|
|||
(ll)
|
Related Employer
|
7
|
|||
(mm)
|
Retirement
|
7
|
|||
(nn)
|
Service
|
8
|
|||
(oo)
|
Sponsor
|
8
|
|||
(pp)
|
Statutory Compensation
|
8
|
|||
(qq)
|
Trust Agreement
|
8
|
|||
(rr)
|
Trustee
|
8
|
(ss)
|
Valuation Date
|
8
|
|||
(tt)
|
Year of Eligibility Service
|
8
|
|||
(uu)
|
Year of Vesting Service
|
8
|
|||
1.2
|
Plurals and Gender
|
8
|
|||
1.3
|
Incorporation of Trust Agreement
|
8
|
|||
1.4
|
Headings
|
8
|
|||
1.5
|
Severability
|
8
|
|||
1.6
|
References to Governmental Regulations
|
9
|
|||
1.7
|
Notices
|
9
|
|||
1.8
|
Evidence
|
9
|
|||
1.9
|
Action by Employer
|
9
|
|||
ARTICLE II - PARTICIPATION
|
10
|
||||
2.1
|
Commencement of Participation
|
10
|
|||
2.2
|
Termination of Participation
|
10
|
|||
2.3
|
Resumption of Participation
|
10
|
|||
2.4
|
Determination of Eligibility
|
10
|
|||
2.5
|
Restricted Participation
|
11
|
|||
ARTICLE III - CREDITED SERVICE
|
12
|
||||
3.1
|
Service Counted for Eligibility Purposes
|
12
|
|||
3.2
|
Service Counted for Vesting Purposes
|
12
|
|||
3.3
|
Credit for Pre-Break Service
|
12
|
|||
3.4
|
Service Credit During Authorized Leaves
|
12
|
|||
3.5
|
Service Credit During Maternity or Paternity Leave
|
13
|
|||
3.6
|
Ineligible Employees
|
13
|
|||
3.7
|
Military Service Provisions
|
13
|
|||
ARTICLE IV - CONTRIBUTIONS
|
15
|
||||
4.1
|
Employee Stock Ownership Contribution
|
15
|
|||
4.2
|
Time and Manner of Employee Stock Ownership Contribution
|
15
|
|||
4.3
|
Records of Contributions
|
16
|
|||
4.4
|
Erroneous Contributions
|
16
|
|||
ARTICLE V - ACCOUNTS, ALLOCATIONS AND INVESTMENTS
|
17
|
||||
5.1
|
Establishment of Separate Participant Accounts
|
17
|
|||
5.2
|
Establishment of Suspense Accounts
|
17
|
|||
5.3
|
Allocation of Earnings, Losses and Expenses
|
18
|
|||
5.4
|
Application of Forfeitures
|
18
|
|||
5.5
|
Allocation of Employee Stock Ownership Contribution
|
18
|
|||
5.6
|
Limitation on Annual Additions
|
18
|
|||
5.7
|
Erroneous Allocations
|
19
|
|||
5.8
|
Value of Participant's Account
|
19
|
|||
5.9
|
Investment of Account Balances
|
19
|
|||
ARTICLE VI - RETIREMENT, DEATH AND DESIGNATION OF BENEFICIARY
|
20
|
||||
6.1
|
Normal Retirement
|
20
|
|||
6.2
|
Early Retirement
|
20
|
|||
6.3
|
Disability Retirement
|
20
|
|||
6.4
|
Death Benefits
|
20
|
|||
6.5
|
Designation of Beneficiary and Manner of Payment
|
20
|
|||
ARTICLE VII - VESTING AND FORFEITURES
|
22
|
7.1
|
Vesting on Death, Disability and Normal Retirement
|
22
|
|||
7.2
|
Vesting on Termination of Participation
|
22
|
|||
7.3
|
Forfeitures
|
22
|
|||
ARTICLE VIII - EMPLOYEE STOCK OWNERSHIP PROVISIONS
|
24
|
||||
8.1
|
Right to Demand Employer Securities
|
24
|
|||
8.2
|
Voting Rights; Tendering Shares
|
24
|
|||
8.3
|
Nondiscrimination in Employee Stock Ownership Contribution
|
25
|
|||
8.4
|
Dividends
|
25
|
|||
8.5
|
Exempt Loans
|
26
|
|||
8.6
|
Exempt Loan Payments
|
27
|
|||
8.7
|
Put Option
|
28
|
|||
8.8
|
Diversification Requirements
|
28
|
|||
8.9
|
Independent Appraiser
|
29
|
|||
ARTICLE IX - PAYMENTS AND DISTRIBUTIONS
|
30
|
||||
9.1
|
Payments on Termination of Service - In General
|
30
|
|||
9.2
|
Commencement of Payments
|
30
|
|||
9.3
|
Mandatory Commencement of Benefits
|
30
|
|||
9.4
|
Required Beginning Dates
|
33
|
|||
9.5
|
Form of Payment
|
34
|
|||
9.6
|
Payments Upon Termination of Plan
|
34
|
|||
9.7
|
Distributions Pursuant to Qualified Domestic Relations Orders
|
34
|
|||
9.8
|
ESOP Distribution Rules
|
35
|
|||
9.9
|
Direct Rollover
|
35
|
|||
9.1
|
Share Legend
|
36
|
|||
9.11
|
Power to Reduce Benefit
|
36
|
|||
ARTICLE X - PROVISIONS RELATING TO TOP-HEAVY PLANS
|
37
|
||||
10.1
|
Top-Heavy Rules to Control
|
37
|
|||
10.2
|
Top-Heavy Plan Definitions
|
37
|
|||
10.3
|
Calculation of Accrued Benefits
|
38
|
|||
10.4
|
Determination of Top-Heavy Status
|
39
|
|||
10.5
|
Minimum Contribution
|
39
|
|||
ARTICLE XI - ADMINISTRATION
|
41
|
||||
11.1
|
Appointment of Administrator
|
41
|
|||
11.2
|
Resignation or Removal of Administrator
|
41
|
|||
11.3
|
Appointment of Successors: Terms of Office, Etc.
|
41
|
|||
11.4
|
Powers and Duties of Administrator
|
41
|
|||
11.5
|
Action by Administrator
|
42
|
|||
11.6
|
Participation by Administrator
|
42
|
|||
11.7
|
Agents
|
43
|
|||
11.8
|
Allocation of Duties
|
43
|
|||
11.9
|
Delegation of Duties
|
43
|
|||
11.1
|
Administrator's Action Conclusive
|
43
|
|||
11.11
|
Compensation and Expenses of Administrator
|
43
|
|||
11.12
|
Records and Reports
|
43
|
|||
11.13
|
Reports of Fund Open to Participants
|
44
|
|||
11.14
|
Named Fiduciary
|
44
|
|||
11.15
|
Information from Employer
|
44
|
|||
11.16
|
Responsibilities of Directors
|
44
|
|||
11.17
|
Liability and Indemnification
|
44
|
ARTICLE XII - CLAIMS PROCEDURE
|
45
|
||||
12.1
|
Notice of Denial
|
45
|
|||
12.2
|
Right to Reconsideration
|
45
|
|||
12.3
|
Review of Documents
|
45
|
|||
12.4
|
Decision by Administrator
|
45
|
|||
12.5
|
Notice by Administrator
|
45
|
|||
12.6
|
Special Claims Procedures
|
45
|
|||
ARTICLE XIII - AMENDMENTS, TERMINATION AND MERGER
|
47
|
||||
13.1
|
Amendments
|
47
|
|||
13.2
|
Effect of Change In Control
|
47
|
|||
13.3
|
Consolidation or Merger of Trust
|
48
|
|||
13.4
|
Bankruptcy or Insolvency of Employer
|
49
|
|||
13.5
|
Voluntary Termination
|
49
|
|||
13.6
|
Partial Termination of Plan or Permanent Discontinuance of Contributions
|
49
|
|||
ARTICLE XIV - MISCELLANEOUS
|
51
|
||||
14.1
|
No Diversion of Funds
|
51
|
|||
14.2
|
Liability Limited
|
51
|
|||
14.3
|
Facility of Payment
|
51
|
|||
14.4
|
Spendthrift Clause
|
51
|
|||
14.5
|
Benefits Limited to Fund
|
51
|
|||
14.6
|
Cooperation of Parties
|
52
|
|||
14.7
|
Payments Due Missing Persons
|
52
|
|||
14.8
|
Governing Law
|
52
|
|||
14.9
|
Nonguarantee of Employment
|
52
|
|||
14.1
|
Counsel
|
52
|
|||
14.11
|
Purposes
|
52
|
|||
14.12
|
Invalidity
|
53
|
Less than 2 |
0%
|
2 |
20%
|
3 |
40%
|
4 |
60%
|
5 |
80%
|
6 or more |
100%
|
(4) |
Required Minimum Distributions After Participant's Death.
|
(5) |
Death Before Date Distributions Begin.
|
(6) |
Definitions.
|
(E) |
Required beginning date. The date specified in Section 9.4.
|
9.11. |
Power to Reduce Benefit
.
|
|
MID-SOUTHERN BANCORP, INC. |
|
|
|
|
|
BY: ____________________________________
|
|
____________________________________
|
|
PRINT NAME
____________________________________
|
|
TITLE |
|
|
[NAME OF TRUSTEE] | |
BY: ____________________________________ | |
____________________________________
|
|
PRINT NAME | |
____________________________________
|
|
TITLE |
SEAL:
|
_______________________________________
|
|
Notary Public of __________________________ |
|
My Commission expires _____________________ |
SEAL:
|
_______________________________________
|
|
Notary Public of __________________________ |
|
My Commission expires _____________________ |
(i)
|
Exec u
tive
'
s death or
Disability
;
|
(ii)
|
voluntary
termination by Executive of his employment for any reason;
or
|
MID-SOUTHERN SAV
I
NGS
B
ANK, FSB
|
|
|
|
By: /s/Dana Dunbar
|
|
Dana Dunbar , Cha i rman | |
|
|
|
|
/s/Frank M. Benson III
|
|
Frank M. Benson III
|
|
|
|
|
|
|
|
Mid-Southern Savings Bank, FSB
|
|
|
|
By:
/s/Dana Dunbar, Chairman
|
|
Dana Dunbar, Chairman |
|
If to the Employee:
|
Erica B. Schmidt
7955 W Mt. Tabor Rd.
Salem, Indiana 47167
|
|
|
|
|
|
|
|
If to the Company and/or the
Bank:
|
Dana J. Dunbar
|
|
|
Chairman of the Board of Directors
|
|
|
Mid-Southern Savings Bank, FSB |
|
|
300 N. Water Street
P.O. Box 545
Salem, Indiana 47167
|
Attest:
|
|
MID-SOUTHERN SAVINGS BANK, FSB | |
|
|
|
|
/s/Alexander G. Babey
|
|
/s/Dana J. Dunbar
|
|
President/CEO |
|
By: Dana J. Dunbar
|
|
|
|
Its: | |
|
|
|
|
|
|
|
|
Attest:
|
|
MID-SOUTHERN BANCORP, INC.
|
|
|
|||
/s/Alexander G. Babey |
/s/Dana J. Dunbar
|
||
President/CEO | By: Dana J. Dunbar | ||
Its: | |||
EMPLOYEE | |||
|
|
/s/Erica B. Schmidt
|
1.1
|
Release
.
|
• |
wrongful termination or constructive discharge, including claims based on violation of public policy; breach of agreements, representations, policies or practices related to Employee's relationship with any Released Party; or based on any legal obligation owed by any Released Party;
|
• |
violation of federal, state, or local laws, ordinances, or executive orders prohibiting discrimination, harassment or retaliation, or requiring accommodation, on the basis of race, ancestry, creed, color, religion, national origin, pregnancy, childbirth or related medical conditions, families with children, sex, genetic information, marital status, sexual orientation, gender expression or gender identity, political ideology, age, honorably discharged veteran or military status, sensory, physical, or mental impairment or other legally protected characteristic or activity;
|
• |
wages (including overtime pay) or compensation of any kind (including attorney's fees or costs) to the fullest extent permitted by law;
|
• |
tortious interference with contract or expectancy; fraud or negligent misrepresentation; breach of privacy, defamation or libel; intentional or negligent infliction of emotional distress; unfair labor practices; breach of fiduciary duty; or any other tort;
|
• |
violation of the Consolidated Omnibus Budget and Reconciliation Act of 1985 (COBRA); the Fair Labor Standards Act (FLSA); the Labor Management Relations Act (LMRA); the Employee Polygraph Protection Act; the Racketeer Influenced and Corrupt Organizations Act (RICO); the Electronic Communications Privacy Act; the Uniform Services Employment and Re-Employment Rights Act (USERRA); the Sarbanes-Oxley Act; the
|
• |
the Age Discrimination in Employment Act of 1967 (ADEA); the Older Workers Benefit Protection Act (OWBPA); and
|
• |
violations of all similar federal, state and local laws, to the fullest extent permitted by law.
|
|
|
|
|
|
|
|
Date
|
|
|
|
|
|
|
|
Agreed by Mid-Southern Savings Bank, FSB
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
Date:
|
|
|
Its: | ||||
Agreed by Mid-Southern Bancorp, Inc. | ||||
By: | Date: | |||
Its: | ||||
|
|
|
|
|
|
|
|
|
Subsidiaries
|
|
Percentage
of Ownership
|
|
Jurisdiction or
State of Incorporation
|
|
|
|
|
|
Mid-Southern Savings Bank, FSB
|
|
100%
|
|
Federal
|
|
KELLER & COMPANY, INC.
|
|
|
|
By:
/s/Michael R. Keller
|
|
Michael R. Keller
|
|
President
|
|
|
|
Mid-Southern, MHC
|
|
|
By:
/s/Alexander G. Babey
|
|
Alexander G. Babey | |
President & CEO |
|
|
PAGE
|
|
|
|
INTRODUCTION
|
1
|
|
|
|
|
I.
|
Description of Mid-Southern Savings Bank, FSB
|
|
|
General
|
4
|
|
Performance Overview
|
8
|
|
Income and Expense
|
10
|
|
Yields and Costs
|
14
|
|
Interest Rate Sensitivity |
15
|
|
Lending Activities |
17
|
|
Nonperforming Assets |
22
|
|
Investments |
24
|
|
Deposit Activities |
25
|
|
Borrowings
|
26
|
|
Subsidiaries |
26
|
|
Office Properties |
26
|
|
Management |
26
|
|
|
|
II. | Description of Primary Market Area | 28 |
III. | Comparable Group Selection | |
Introduction | ||
General Parameters | 34 | |
Merger/Acquisition | 35 | |
Trading Exchange | 35 | |
IPO Date | 36 | |
Geographic Location | 36 | |
Asset Size | 37 | |
Balance Sheet Parameters | ||
Introduction | 37 | |
Cash and Investments to Assets | 38 | |
Mortgage-Backed Securities to Assets | 39 | |
One- to Four-Family Loans to Assets | 39 | |
Total Net Loans to Assets | 40 | |
Total Net Loans and Mortgage-Backed Securities to Assets | 40 | |
|
Borrowed Funds to Assets
|
40
|
Equity to Assets | 41 | |
Performance Parameters | ||
Introduction | 42 |
III. | Comparable Group Selection (cont.) | PAGE |
Performance Parameters (cont.) | ||
Return on Average Assets | 42 | |
Return on Average Equity | 43 | |
Net Interest Margin | 43 | |
Operating Expenses to Assets | 43 | |
Noninterest Income to Assets | 44 | |
Asset Quality Parameters | ||
Introduction | 44 | |
Nonperforming Assets to Total Assets | 45 | |
Repossessed Assets to Assets | 45 | |
Loan Loss Reserve to Assets | 45 | |
The Comparable Group | 46 | |
IV. | Analysis of Financial Performance | 47 |
V. | Market Value Adjustments | |
Earnings Performance | 50 | |
Market Area | 54 | |
Financial Conditions | 55 | |
Assets, Loan and Deposit Growth | 57 | |
Dividend Payments | 59 | |
Subscription Interest | 59 | |
Liquidity of Stock | 60 | |
Management | 61 | |
Marketing of the Issue | 62 | |
VI. | Valuation Methods | |
Introduction | 63 | |
Price to Book Value Method | 64 | |
Price to Core Earnings Method | 65 | |
Price to Assets Method | 66 | |
Valuation Conclusion | 67 | |
NUMERICAL
EXHIBITS
|
|
PAGE
|
1
|
Consolidated Balance Sheet -
At December 31, 2017
|
69
|
2
|
Consolidated Balance Sheets -
At December 31, 2013 through 2016
|
70
|
3
|
Consolidated Statement of Income for the
Year Ended December 31, 2017
|
71
|
4
|
Consolidated Statements of Income for
the Years Ended December 31, 2013 through 2016
|
72
|
5
|
Selected Financial Information |
73
|
6
|
Income and Expense Trends
|
74
|
7
|
Normalized Earnings Trend
|
75
|
8
|
Performance Indicators |
76
|
9
|
Volume/Rate Analysis
|
77
|
10
|
Yield and Cost Trends |
78
|
11
|
Net PortfolioValue |
79
|
12
|
Loan Portfolio Composition |
80
|
13
|
Loan Maturity Schedule/Fixed & Adjustable-Rate
Loans Schedule
|
81
|
14
|
Loan Originations |
83
|
15
|
Delinquent Loans |
84
|
16
|
Nonperforming Assets |
85
|
17
|
Allowance for Loan Losses
|
86
|
18
|
Investment Portfolio Composition
|
87
|
19
|
Mix of Deposits
|
88
|
20 | Certificates of Deposit by Rate and Maturity | 89 |
21 | Deposit Activity | 90 |
22 | Offices of Mid-Southern Savings Bank, FSB | 91 |
23 | Management of the Bank | 92 |
24 | Key Demographic Data and Trends | 93 |
25 | Key Housing Data | 94 |
26 | Major Sources of Employment | 95 |
27 | Unemployment Rates | 96 |
28 | Market Share of Deposits | 97 |
29 | National Interest Rates by Quarter | 98 |
30 | Share Data Prices and Pricing Ratios | 99 |
31 | Key Financial Data and Ratios | 106 |
32 | Recent Second Stage Conversions | 113 |
33 | Acquisitions and Pending Acquisitions | 114 |
NUMERICAL
EXHIBITS
|
PAGE | |
34 |
Balance Sheets Parameters -
Comparable Group Selection
|
115 |
35 |
Operating Performance and Asset Quality Parameters -
Comparable Group Selection
|
117 |
36 |
Balance Sheet Ratios
Final Comparable Group
|
119 |
37 |
Operating Performance and Asset Quality Ratios
Final Comparable Group
|
120 |
38 | Balance Sheet Totals - Final Comparable Group | 121 |
39 |
Balance Sheet - Asset Composition
Most Recent Quarter
|
122 |
40 |
Balance Sheet - Liability and Equity
Most Recent Quarter
|
123 |
41 |
Income and Expense Comparison
Trailing Four Quarters
|
124 |
42 |
Income and Expense Comparison as a Percent of
Average Assets - Trailing Four Quarters
|
125 |
43 |
Yields, Costs and Earnings Ratios
Trailing Four Quarters
|
126 |
44 | Reserves and Supplemental Data | 127 |
45 |
Comparable Group Market, Pricings and
Financial Ratios - Stock Prices as of February 28, 2018
|
128 |
46 | Valuation Analysis and Conclusions | 129 |
47 | Pro Forma Effects of Conversion Proceeds - Minimum | 130 |
48 | Pro Forma Effects of Conversion Proceeds - Midpoint | 131 |
49 | Pro Forma Effects of Conversion Proceeds - Maximum | 132 |
50 |
Pro Forma Effects of Conversion Proceeds - Maximum
as Adjusted
|
133 |
51 | Summary of Valuation Premium or Discount | 134 |
ALPHABETICAL EXHIBITS
|
PAGE
|
|
|
|
|
A
|
Background and Qualifications
|
135
|
B
|
RB 20 Certification
|
139
|
C
|
Affidavit of Independence |
140
|
|
|
|
|
|
|
|
|
|
I. |
DESCRIPTION OF MID-SOUTHERN
|
Employer |
Product/Service
|
Kimball Office Casegoods Manufacturing |
Manufacturing
|
Peerless Gear |
Manufacturing
|
Gkn Sinter Metals |
Manufacturing
|
Net Shape Technologies, Inc. |
Manufacturing
|
Walmart |
Retail
|
John Jones Auto Group |
Retail (Auto Sales)
|
Jay C Food Stores |
Retail
|
Blue River Wood Products |
Manufacturing
|
Jean's Extrusions |
Manufacturing
|
St. Vincent Salem Hospital |
Medical Services
|
III. |
COMPARABLE GROUP SELECTION
|
Institution | State | |
Jacksonville Bancorp | Illinois |
IV. |
ANALYSIS OF FINANCIAL PERFORMANCE
|
V. |
MARKET VALUE ADJUSTMENTS
|
MID-SOUTHERN SAVINGS BANK, FSB
|
||||||||||||||||
Salem, Indiana
|
||||||||||||||||
Balance Sheets
|
||||||||||||||||
At December 31, 2013, 2014, 2015 and 2016
|
||||||||||||||||
December 31,
|
||||||||||||||||
ASSETS
|
2016
|
2015
|
2014
|
2013
|
||||||||||||
Cash and due from banks
|
$
|
1,152,430
|
$
|
1,385,885
|
$
|
1,759,187
|
$
|
1,803,210
|
||||||||
Interest-bearing deposits with banks
|
7,158,702
|
15,632,772
|
29,260,771
|
15,533,755
|
||||||||||||
Cash and cash equivalents
|
8,311,132
|
17,018,657
|
31,019,958
|
17,336,965
|
||||||||||||
Time deposits
|
999,000
|
1,499,000
|
1,749,000
|
1,749,000
|
||||||||||||
Securities available-for-sale, at fair value
|
44,138,787
|
40,720,253
|
17,833,313
|
16,187,587
|
||||||||||||
Securities held-to-maturity (fair value of $294,849, 432,973,
|
||||||||||||||||
and $1,133,932 in 2016, 2015, 2014 and 2013, respectively)
|
285,604
|
415,044
|
585,867
|
1,091,070
|
||||||||||||
Loans (net of allowance for loan losses of $2,502,544,
|
||||||||||||||||
$3,130,287, $4,461, 102 and $3,803,028 in 2016, 2015
|
||||||||||||||||
2014 and 2013, respectively)
|
114,521,772
|
113,491,906
|
130,199,947
|
155,120,437
|
||||||||||||
Federal Home Loan Bank stock, at cost
|
777,600
|
777,600
|
983,200
|
1,005,700
|
||||||||||||
Foreclosed real estate
|
313,501
|
232,110
|
685,266
|
845,073
|
||||||||||||
Real estate held for sale
|
--
|
--
|
1,002,845
|
--
|
||||||||||||
Premises and equipment
|
2,475,339
|
2,788,400
|
2,881,740
|
3,358,687
|
||||||||||||
Accrued interest receivable:
|
||||||||||||||||
Loans
|
429,766
|
450,881
|
582,808
|
737,101
|
||||||||||||
Securities
|
246,592
|
203,790
|
109,064
|
94,577
|
||||||||||||
Cash value of life insurance
|
3,563,947
|
3,483,503
|
3,521,209
|
3,426,026
|
||||||||||||
Other assets
|
1,563,080
|
1,709,802
|
2,634,092
|
2,666,585
|
||||||||||||
Total assets
|
$
|
177,626,120
|
$
|
182,790,946
|
$
|
193,788,309
|
$
|
203,618,808
|
||||||||
LIABILITIES
|
||||||||||||||||
Deposits:
|
||||||||||||||||
Noninterest-bearing
|
$
|
16,766,694
|
$
|
15,640,288
|
$
|
15,376,428
|
$
|
11,902,086
|
||||||||
Interest-bearing
|
137,291,530
|
144,577,810
|
156,978,477
|
170,831,281
|
||||||||||||
Total deposits
|
154,058,224
|
160,218,098
|
172,354,905
|
182,733,367
|
||||||||||||
Accrued interest and other liabilities
|
643,016
|
611,217
|
851,637
|
640,281
|
||||||||||||
Total liabilities
|
154,701,240
|
160,829,315
|
173,206,542
|
183,373,648
|
||||||||||||
STOCKHOLDERS' EQUITY
|
||||||||||||||||
Preferred stock of $1 par value per share:
|
||||||||||||||||
Authorized 1,000,000 shares; none issued
|
--
|
--
|
--
|
--
|
||||||||||||
Common stock of $1 par value per share:
|
||||||||||||||||
Authorized 10,000,000 shares; issued 1,471,512 shares in 2016
|
||||||||||||||||
1,471,412 in 2015, 1,471,112 in 2014 and 2013; outstanding
|
||||||||||||||||
1,469, 360 shares, 1,469,420 shares, 1,469,200 shares and
|
||||||||||||||||
1,469,000 shares in 2016, 2015, 2014 and 2013, respectively
|
1,471,512
|
1,471,412
|
1,471,112
|
1,471,112
|
||||||||||||
Additional paid-in capital
|
3,499,390
|
3,497,989
|
3,495,129
|
3,502,995
|
||||||||||||
Retained earnings--substantially restricted
|
18,232,666
|
17,094,181
|
15,601,788
|
15,472,024
|
||||||||||||
Accumulated other comprehensive loss
|
(180,941
|
)
|
(3,923
|
)
|
111,698
|
(89,323
|
)
|
|||||||||
Unearned stock compensation plan
|
(4,757
|
)
|
(6,853
|
)
|
(8,085
|
)
|
(11,707
|
)
|
||||||||
Less treasury stock, at cost - 2,152 shares, 1,992 shares,
|
||||||||||||||||
1,912 shares and 2,112 shares in 2016, 2015, 2014 and
|
||||||||||||||||
2013, respectively
|
(92,990
|
)
|
(91,175
|
)
|
(89,875
|
)
|
(99,941
|
)
|
||||||||
Total stockholders' equity
|
22,924,880
|
21,961,631
|
20,581,767
|
20,245,160
|
||||||||||||
Total liabilities
|
||||||||||||||||
and stockholders' equity
|
$
|
177,626,120
|
$
|
182,790,946
|
$
|
193,788,309
|
$
|
203,618,808
|
Source: Mid-Southern Savings Bank, FSB.'s audited financial statements
|
MID-SOUTHERN SAVINGS BANK, FSB
|
||||
SALEM, INDIANA
|
||||
Consolidated Statements of Income
|
||||
For the Year Ended December 31, 2017
|
||||
`
|
||||
Interest income:
|
||||
Loans, including fees
|
$
|
5,366,812
|
||
Mortgage-backed securities
|
486,197
|
|||
Other debt securities:
|
||||
U.S. government agency
|
307,421
|
|||
Municipal tax exempt
|
213,689
|
|||
Federal Home Loan Bank dividends
|
33,048
|
|||
Interest-bearing deposits with banks and time deposits
|
70,860
|
|||
Total interest income
|
6,478,027
|
|||
Interest expense:
|
||||
Deposits
|
654,634
|
|||
Total interest expense
|
654,634
|
|||
Net interest income
|
5,823,393
|
|||
Provision for loan losses
|
(699,866
|
)
|
||
Net interest income after provision for loan losses
|
6,523,259
|
|||
Noninterest income:
|
||||
Deposit account service charges
|
407,362
|
|||
Net gain on sales of securities available-for-sale
|
38,536
|
|||
Increase in cash value of life insurance
|
74,309
|
|||
ATM and debit card fee income
|
322,367
|
|||
Other income
|
41,611
|
|||
Total noninterest income
|
884,185
|
|||
Noninterest expense:
|
||||
Compensation and benefits
|
2,717,750
|
|||
Occupancy and equipment
|
510,350
|
|||
Data processing
|
711,498
|
|||
Professional fees
|
355,794
|
|||
Net loss on foreclosed real estate
|
30,918
|
|||
Impairment loss on land
|
55,000
|
|||
Directors' fees
|
151,158
|
|||
Loan expenses
|
56,812
|
|||
Deposit insurance premiums
|
51,540
|
|||
Other expenses
|
611,333
|
|||
Total noninterest expense
|
5,252,153
|
|||
Income before income taxes
|
2,155,291
|
|||
Income tax expense
|
981,853
|
|||
Net income
|
$
|
1,173,438
|
Source: Mid-Southern Savings Bank, FSB's audited financial statements
|
MID-SOUTHERN SAVINGS BANK, FSB
|
||||||||||||||||
SALEM, INDIANA
|
||||||||||||||||
Statements of Income
|
||||||||||||||||
Years Ended December 31, 2013, 2014, 2015 and 2016
|
||||||||||||||||
December 31,
|
||||||||||||||||
2016
|
2015
|
2014
|
2013
|
|||||||||||||
Interest income
|
||||||||||||||||
Loans, including fees
|
$
|
5,353,939
|
$
|
5,917,564
|
$
|
6,891,243
|
$
|
8,069,329
|
||||||||
Mortgage-backed securities
|
495,583
|
358,675
|
129,794
|
84,270
|
||||||||||||
Other debt securities:
|
||||||||||||||||
U.S. government agency
|
305,325
|
124,179
|
78,372
|
179,959
|
||||||||||||
Municipal tax exempt
|
170,826
|
132,631
|
113,336
|
50,262
|
||||||||||||
Federal Home Loan Bank dividends
|
32,913
|
36,657
|
42,778
|
34,940
|
||||||||||||
Interest-bearing deposits with banks
|
||||||||||||||||
and time deposits
|
39,463
|
58,933
|
32,572
|
38,287
|
||||||||||||
Total interest income
|
6,398,049
|
6,628,639
|
7,288,095
|
8,457,047
|
||||||||||||
Interest expense:
|
||||||||||||||||
Deposits
|
714,115
|
1,006,654
|
1,259,322
|
1,502,008
|
||||||||||||
Total interest expense
|
714,115
|
1,006,654
|
1,259,322
|
1,502,008
|
||||||||||||
Net interest income
|
5,683,934
|
5,621,985
|
6,028,773
|
6,955,039
|
||||||||||||
Provision for (credit to) loan losses
|
(449,450
|
)
|
(977,410
|
)
|
953,759
|
4,820,232
|
||||||||||
Net interest income after provision
|
||||||||||||||||
for (credit to) loan losses
|
6,133,384
|
6,599,395
|
5,075,014
|
2,134,807
|
||||||||||||
Noninterest income:
|
||||||||||||||||
Deposit account service charges
|
437,011
|
529,759
|
558,292
|
570,268
|
||||||||||||
Net gain on sales of securities
|
||||||||||||||||
available-for-sale
|
4,542
|
--
|
--
|
--
|
||||||||||||
Increase in cash value of life insurance
|
76,976
|
81,058
|
88,286
|
103,728
|
||||||||||||
ATM and debit card fee income
|
326,059
|
328,346
|
--
|
--
|
||||||||||||
Gain on sale of premises and equipment
|
--
|
116,470
|
--
|
--
|
||||||||||||
Gain on life insurance
|
--
|
73,309
|
--
|
--
|
||||||||||||
Other income
|
38,119
|
37,637
|
358,649
|
310,210
|
||||||||||||
Total noninterest income
|
882,707
|
1,166,579
|
1,005,227
|
984,206
|
||||||||||||
Noninterest expense:
|
||||||||||||||||
Compensation and benefits
|
2,597,806
|
2,621,003
|
2,635,614
|
2,346,542
|
||||||||||||
Occupancy and equipment
|
449,085
|
457,233
|
483,863
|
468,510
|
||||||||||||
Deposit insurance premiums
|
80,913
|
243,387
|
259,063
|
279,475
|
||||||||||||
Data processing
|
642,266
|
703,832
|
697,921
|
647,667
|
||||||||||||
Professional fees
|
351,999
|
365,342
|
437,727
|
399,825
|
||||||||||||
Advertising
|
52,458
|
43,281
|
63,134
|
108,782
|
||||||||||||
Net loss on foreclosed real estate
|
171,229
|
164,715
|
457,355
|
295,602
|
||||||||||||
Impairment loss on land
|
215,310
|
--
|
--
|
--
|
||||||||||||
Supervisory examinations
|
71,970
|
111,608
|
--
|
--
|
||||||||||||
Loan expenses
|
121,303
|
251,235
|
--
|
--
|
||||||||||||
Other expenses
|
616,476
|
634,902
|
963,145
|
710,217
|
||||||||||||
Total noninterest expense
|
5,370,815
|
5,596,538
|
5,997,822
|
5,256,620
|
||||||||||||
Income (loss) before income taxes
|
1,645,276
|
2,169,436
|
82,419
|
(2,137,607
|
)
|
|||||||||||
Income tax expense (benefit)
|
506,791
|
677,043
|
(47,345
|
)
|
(916,291
|
)
|
||||||||||
Net income (loss)
|
$ |
1,138,485
|
$ |
1,492,393
|
$
|
129,764
|
$ |
(1,221,316
|
) |
Source: Mid-Southern Savings Bank, FSB's audited financial statements
|
At December 31,
|
||||||||
2017
|
2016
|
|||||||
(In thousands)
|
||||||||
Financial Condition Data:
|
||||||||
Total assets
|
$
|
176,677
|
$
|
177,626
|
||||
Cash and cash equivalents
|
7,464
|
8,311
|
||||||
Loans receivable, net
(1)
|
114,896
|
114,522
|
||||||
Investment securities available-for-sale, at fair value
|
45,716
|
44,139
|
||||||
Investment securities, held-to-maturity
|
163
|
286
|
||||||
Deposits
|
151,893
|
154,058
|
||||||
Total stockholders' equity
|
24,154
|
22,925
|
||||||
(1)
Net of allowances for loan losses, loans in process and deferred loan fees.
|
Source: Mid-Southern Bancorp, Inc.'s Prospectus
|
||||||||
Year Ended
|
||||||||
December 31,
|
||||||||
2017
|
2016
|
|||||||
(In thousands)
|
||||||||
Selected Operating Data:
|
||||||||
Interest income
|
$
|
6,478
|
$
|
6,398
|
||||
Interest expense
|
655
|
714
|
||||||
Net interest income
|
5,823
|
5,684
|
||||||
Provision (credit) for loan losses
|
(700
|
)
|
(449
|
)
|
||||
Net interest income after
|
||||||||
provision (credit) for loan losses
|
6,523
|
6,133
|
||||||
Noninterest income
|
884
|
883
|
||||||
Noninterest expenses
|
5,252
|
5,371
|
||||||
Income before income taxes
|
2,155
|
1,645
|
||||||
Income tax expense
|
982
|
507
|
||||||
Net income
|
$
|
1,173
|
$
|
1,138
|
`
|
||||||||
Source: Mid-Southern Bancorp Inc.'s Prospectus
|
NET
|
||||
Net income before taxes
|
$
|
2,155
|
||
Taxes @ 46.21%
|
982
|
|||
Net income
|
$
|
1,173
|
||
CORE
|
||||
Net income before taxes
|
$
|
2,155
|
||
Provision for loan losses
|
(700
|
)
|
||
Net income before taxes
|
1,455
|
|||
Tax @ 34.00%
|
495
|
|||
Core income
|
$
|
960
|
Source: Mid-Southern Savings Bank FSB's audited financial statement
|
At or For
|
|||||||
Years Ended
|
|||||||
December 31,
|
|||||||
2017
|
2016
|
||||||
Performance Ratios:
|
|||||||
Return on average assets
|
0.67%
|
0.64%
|
|||||
Return on average stockholders' equity
|
5.10%
|
5.08%
|
|||||
Interest rate spread
(1)
|
3.40%
|
3.27%
|
|||||
Net interest margin
(2)
|
3.50%
|
3.37%
|
|||||
Efficiency ratio
(3)
|
78.30%
|
81.80%
|
|||||
Average interest-earning assets to
|
|||||||
average interest-bearing liabilities
|
125.10%
|
122.10%
|
|||||
Average stockholders' equity to average assets
|
13.10%
|
12.50%
|
|||||
Stockholders' equity to total assets at end of period
|
13.70%
|
12.90%
|
|||||
Capital Ratios:
|
|||||||
Total risk-based capital (to risk-weighted assets)
|
23.40%
|
22.20%
|
|||||
Tier 1 core capital (to risk-weighted assets)
|
22.10%
|
21.00%
|
|||||
Common equity Tier 1 (to risk-weighted assets)
|
22.10%
|
21.00%
|
|||||
Tier 1 leverage (to average adjusted total assets)
|
13.50%
|
12.80%
|
|||||
Asset Quality Ratios:
|
|||||||
Allowance for loan losses as a percent of total loans
|
1.50%
|
2.10%
|
|||||
Allowance for loan losses as a percent of nonperforming loans
|
91.70%
|
104.40%
|
|||||
Net charge-offs to average outstanding loans during the period
|
1.50%
|
0.20%
|
|||||
Nonperforming loans as a percent of total loans
|
1.60%
|
2.10%
|
|||||
Nonperforming assets as a percent of total assets
(4)
|
1.20%
|
1.50%
|
(1) |
Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of funds on
|
average interest-bearing liabilities. Tax exempt income is reported on a tax equivalent basis using a federal marginal tax rate of 34%.
|
|
(2) |
Represents net interest income as a percentage of average interest-earning assets. Tax exempt income is reported on a tax equivalent basis
|
using a federal marginal tax rate of 34%.
|
|
(3) |
Represents noninterest expense divided by the sum of net interest income and total noninterest income.
|
(4) |
Nonperforming assets consist of nonperforming loans (which include nonaccruing loans and accruing loans more than 90 days past due),
|
foreclosed real estate and other repossessed assets.
|
Years Ended December 31,
|
||||||||||||
2017 vs. 2016
|
||||||||||||
Increase (Decrease)
|
||||||||||||
Due to | ||||||||||||
Rate
|
Volume
|
Total
|
||||||||||
(Dollars in thousands)
|
||||||||||||
Interest income
|
||||||||||||
Interest-bearing deposits with banks
|
$
|
39
|
$
|
(7
|
)
|
$
|
32
|
|||||
Loans receivable, net
|
(85
|
)
|
98
|
13
|
||||||||
Mortgage-backed securities
|
59
|
(69
|
)
|
(10
|
)
|
|||||||
Other investment securities
|
14
|
31
|
45
|
|||||||||
Federal Home Loan Bank stock
|
0
|
0
|
0
|
|||||||||
Total interest-earning assets
|
$
|
27
|
$
|
53
|
$
|
80
|
||||||
Interest expense
|
||||||||||||
Interest-bearing checking
|
$
|
0
|
$
|
1
|
$
|
1
|
||||||
Savings and money market
|
35
|
2
|
37
|
|||||||||
Certificates of deposit
|
(20
|
)
|
(77
|
)
|
(97
|
)
|
||||||
Total interest-bearing liabilities
|
15
|
(74
|
)
|
(59
|
)
|
|||||||
Net increase (decrease) in net interest income
|
$
|
12
|
$
|
127
|
$
|
139
|
Source: Mid-Southern Bancorp Inc.'s Prospectus
|
At
|
Years Ended
|
||||||||
December 31,
|
December 31,
|
||||||||
2017
|
2017
|
2016
|
|||||||
Yield/
|
Yield/
|
Yield/
|
|||||||
Rate
(1)
|
Rate
|
Rate
|
|||||||
Weighted average yield on:
|
|||||||||
Interest-bearing deposits with banks
|
1.04%
|
0.80%
|
0.32%
|
||||||
Loans receivable, net
|
4.62%
|
4.59%
|
4.69%
|
||||||
Investment securities
|
2.70%
|
2.59%
|
2.38%
|
||||||
Federal Home Loan Bank stock
|
4.24%
|
4.24%
|
4.24%
|
||||||
Total interest-earning assets
|
3.97%
|
3.88%
|
3.78%
|
||||||
Weighted average rate paid on:
|
|||||||||
Interest-bearing checking
|
0.12%
|
0.12%
|
0.12%
|
||||||
Savings and money market
|
0.23%
|
0.21%
|
0.14%
|
||||||
Certificates of deposit
|
0.99%
|
0.94%
|
0.97%
|
||||||
Total interest-earing liabilities
|
0.49%
|
0.48%
|
0.51%
|
||||||
Interest rate spread (spread between weighted average rate on
|
3.48%
|
3.40%
|
3.27%
|
||||||
all interest-bearing liabilities
|
|||||||||
Net interest margin (net interest income (expense) as a percentage of
|
|||||||||
average interest-earning assets)
|
--
|
3.50%
|
3.37%
|
Source: Mid-Southern Bancorp Inc.'s Prospectus
|
Economic
|
|||||||||||||
Change in
|
Value of
|
Estimated Increase
|
|||||||||||
Interest Rates
|
Equity
|
(Decrease) in EVE
|
|||||||||||
(Basis Points)
|
Amount
|
Amount
|
Percent
|
||||||||||
+400
|
$
|
28,360
|
$
|
(7,217)
|
|
(20.30)%
|
|||||||
+300
|
30,525
|
(5,052)
|
|
(14.20)%
|
|||||||||
+200
|
32,670
|
(2,907)
|
|
(8.20)%
|
|||||||||
+100
|
34,776
|
(801)
|
|
(2.30)%
|
|||||||||
--
|
35,577
|
--
|
--
|
||||||||||
(100
|
)
|
35,318
|
(259)
|
|
(0.70)%
|
At December 31,
|
||||||||||||||||
2017
|
2016
|
|||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Real estate loans:
|
||||||||||||||||
One- to four-family residential
|
$
|
79,899
|
68.6
|
%
|
$
|
80,982
|
69.2
|
%
|
||||||||
Multi-family residential
|
6,352
|
5.4
|
%
|
5,464
|
4.7
|
%
|
||||||||||
Residential construction
|
108
|
0.1
|
%
|
767
|
0.7
|
%
|
||||||||||
Commercial real estate
|
22,315
|
19.1
|
%
|
23,184
|
19.8
|
%
|
||||||||||
Commercial real estate construction
|
2,061
|
1.8
|
%
|
710
|
0.6
|
%
|
||||||||||
Total real estate loans
|
110,735
|
95.00
|
%
|
111,107
|
95.00
|
%
|
||||||||||
Commercial business loans
|
3,875
|
3.30
|
%
|
3,776
|
3.20
|
%
|
||||||||||
Consumer loans
|
1,978
|
1.70
|
%
|
2,118
|
1.80
|
%
|
||||||||||
Total loans
|
116,588
|
100.00
|
%
|
117,001
|
100.00
|
%
|
||||||||||
Deferred loan origination fees and costs, net
|
31
|
24
|
||||||||||||||
Allowance for loan losses
|
(1,723
|
)
|
(2,503
|
)
|
||||||||||||
Total loans, net
|
$
|
114,896
|
$
|
114,522
|
||||||||||||
One- to Four-
|
Residential
|
Commercial
|
Commercial
|
|||||||||||||||||||||||||||||
Family
|
Multi-family
|
Construction
|
Commercial
|
Construction
|
Business
|
Consumer
|
Total
(1)
|
|||||||||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||
Amounts due in:
|
||||||||||||||||||||||||||||||||
One year or less
(2)
|
$
|
6,853
|
$
|
301
|
$
|
108
|
$
|
4,469
|
$
|
638
|
$
|
1,957
|
$
|
874
|
$
|
15,200
|
||||||||||||||||
More than one year
|
17,303
|
1,428
|
0
|
6,694
|
255
|
1,689
|
1,092
|
28,461
|
||||||||||||||||||||||||
to five years
|
||||||||||||||||||||||||||||||||
More than five years
|
55,743
|
4,623
|
0
|
11,152
|
1,168
|
229
|
12
|
72,927
|
||||||||||||||||||||||||
Total
|
$
|
79,899
|
$
|
6,352
|
$
|
108
|
$
|
22,315
|
$
|
2,061
|
$
|
3,875
|
$
|
1,978
|
$
|
116,588
|
(1)
|
Excludes net deferred loan origination fees and costs.
|
||||||||||||||||||||
(2)
|
Includes demand loans, loans having no stated maturity, and overdraft loans.
|
At December 31,
|
||||||||||||||||
2017
|
2016
|
|||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
Fixed-rate Loans:
|
(In thousands)
|
|||||||||||||||
Real estate loans:
|
||||||||||||||||
One- to four-family residential
|
$
|
7,465
|
6.4
|
%
|
$
|
8,254
|
7.1
|
%
|
||||||||
Multi-family residential
|
1,932
|
1.7
|
%
|
1,746
|
1.5
|
%
|
||||||||||
Residential construction
|
108
|
0.1
|
%
|
767
|
0.7
|
%
|
||||||||||
Commercial real estate
|
5,712
|
4.9
|
%
|
7,873
|
6.7
|
%
|
||||||||||
Commercial real estate construction
|
60
|
0.1
|
%
|
2
|
0.0
|
%
|
||||||||||
Total real estate loans
|
15,277
|
13.2
|
%
|
18,642
|
16.0
|
%
|
||||||||||
Commercial business
|
3,622
|
3.1
|
%
|
3,267
|
2.8
|
%
|
||||||||||
Consumer
|
1,885
|
1.6
|
%
|
2,031
|
1.7
|
%
|
||||||||||
Total fixed-rate loans
|
20,784
|
17.9
|
%
|
23,940
|
20.5
|
%
|
||||||||||
Adjustable-rate loans:
|
||||||||||||||||
Real estate loans:
|
||||||||||||||||
One- to four-family residential
|
$
|
72,434
|
62.1
|
%
|
$
|
72,728
|
62.1
|
%
|
||||||||
Multi-family residential
|
4,420
|
3.8
|
%
|
3,718
|
3.2
|
%
|
||||||||||
Residential construction
|
0
|
0.0
|
%
|
0
|
0.0
|
%
|
||||||||||
Commercial real estate
|
16,603
|
14.2
|
%
|
15,311
|
13.1
|
%
|
||||||||||
Commercial real estate construction
|
2,001
|
1.7
|
%
|
708
|
0.6
|
%
|
||||||||||
Total real estate loans
|
95,458
|
81.8
|
%
|
92,465
|
79.0
|
%
|
||||||||||
Commercial business
|
253
|
0.2
|
%
|
509
|
0.4
|
%
|
||||||||||
Consumer
|
93
|
0.1
|
%
|
87
|
0.1
|
%
|
||||||||||
Total adjustable-rate loans
|
95,804
|
82.1
|
%
|
93,061
|
79.5
|
%
|
||||||||||
Total loans
|
$
|
116,588
|
100.0
|
%
|
$
|
117,001
|
100.0
|
%
|
Years Ended
|
||||||||
December 31,
|
||||||||
2017
|
2016
|
|||||||
(In thousands)
|
||||||||
Originations by type
|
||||||||
Fixed-rate:
|
||||||||
One- to four-family residential
|
$
|
1,830
|
$
|
2,402
|
||||
Multi-family residential
|
284
|
1,762
|
||||||
Residential construction
|
270
|
1,259
|
||||||
Commercial real estate
|
1,058
|
2,862
|
||||||
Consumer real estate construction
|
200
|
208
|
||||||
Commercial business
|
2,463
|
1,278
|
||||||
Consumer
|
940
|
1,319
|
||||||
Total fixed-rate
|
7,045
|
11,090
|
||||||
Adjustable-rate:
|
||||||||
One- to four-family residential
|
14,133
|
9,048
|
||||||
Multi-family residential
|
714
|
1,897
|
||||||
Residential construction
|
0
|
0
|
||||||
Commercial real estate
|
6,117
|
3,405
|
||||||
Consumer real estate construction
|
3,562
|
170
|
||||||
Commercial business
|
821
|
1,565
|
||||||
Consumer
|
25
|
15
|
||||||
Total adjustable-rate
|
25,372
|
16,100
|
||||||
Total loans originated
|
32,417
|
27,190
|
||||||
Principal repayments
|
(32,830
|
)
|
(26,819
|
)
|
||||
Net increase (decrease) in total loans
|
$
|
(413
|
)
|
$
|
371
|
Loans Delinquent For
|
||||||||||||||||||||||||
30-89 Days
|
90 Days and Over
|
Total
|
||||||||||||||||||||||
Number
|
Amount
|
Number
|
Amount
|
Number
|
Amount
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
Real estate loans
|
||||||||||||||||||||||||
One- to four-family residential
|
42
|
$
|
2,851
|
14
|
$
|
516
|
56
|
$
|
3,367
|
|||||||||||||||
Multi-family residential
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||
Residential construction
|
5
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||
Commercial real estate
|
--
|
276
|
3
|
97
|
8
|
373
|
||||||||||||||||||
Commercial real estate construction
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||
Total real estate loans
|
47
|
3,127
|
17
|
613
|
64
|
3,740
|
||||||||||||||||||
Commercial business
|
1
|
5
|
--
|
--
|
1
|
5
|
||||||||||||||||||
Consumer
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||
Total loans
|
48
|
$
|
3,132
|
17
|
$
|
613
|
65
|
$
|
3,745
|
At December 31,
|
||||||||
2017
|
2016
|
|||||||
(Dollars in thousands)
|
||||||||
Nonaccrual loans:
|
||||||||
Real estate loans:
|
||||||||
One- to four-family residential
|
$
|
1,333
|
$
|
1,668
|
||||
Multi-family residential
|
--
|
--
|
||||||
Residential construction
|
--
|
--
|
||||||
Commercial real estate
|
535
|
699
|
||||||
Commercial real estate construction
|
--
|
--
|
||||||
Total real estate loans
|
1,868
|
2,367
|
||||||
Commercial business loans
|
10
|
19
|
||||||
Consumer loans
|
--
|
11
|
||||||
Total nonaccruing loans
|
1,878
|
2,397
|
||||||
Accruing loans past due 90 days or more:
|
--
|
--
|
||||||
Real estate owned
|
||||||||
One- to four-family residential
|
176
|
313
|
||||||
Repossessed automobiles, recreational vehicles
|
--
|
--
|
||||||
Other nonperforming assets
|
--
|
--
|
||||||
Total nonperforming assets
|
$
|
2,054
|
$
|
2,710
|
||||
Total nonperforming assets as a percentage of total assets
|
1.2
|
%
|
1.5
|
%
|
||||
Restructured loans:
|
||||||||
Real estate loans:
|
||||||||
One- to four-family residential
|
$
|
877
|
$
|
1,258
|
||||
Commercial real estate
|
484
|
759
|
||||||
Total real estate loans
|
1,361
|
2,017
|
||||||
Commercial business loans
|
514
|
567
|
||||||
Consumer loans
|
--
|
14
|
||||||
Total restructured loans
|
$
|
1,875
|
$
|
2,598
|
Years Ended
|
||||||||
December 31,
|
||||||||
2017
|
2016
|
|||||||
(Dollars in thousands)
|
||||||||
Balance at beginning of period
|
$
|
2,503
|
$
|
3,130
|
||||
Charge-offs:
|
||||||||
One- to four-family residential
|
64
|
218
|
||||||
Multi-family residential
|
--
|
--
|
||||||
Construction
|
--
|
--
|
||||||
Commercial real estate
|
19
|
1
|
||||||
Commercial business
|
--
|
--
|
||||||
Consumer
|
18
|
25
|
||||||
Total charge-offs
|
101
|
244
|
||||||
Recoveries:
|
||||||||
One- to four-family residential
|
6
|
54
|
||||||
Multi-family residential
|
--
|
--
|
||||||
Construction
|
--
|
--
|
||||||
Commercial real estate
|
1
|
1
|
||||||
Commercial business
|
--
|
--
|
||||||
Consumer
|
14
|
11
|
||||||
Total recoveries
|
21
|
66
|
||||||
Net (charge-offs) recoveries
|
(80
|
)
|
(178
|
)
|
||||
Negative provision credited to operations
|
(700
|
)
|
(449
|
)
|
||||
Balance at end of period
|
$
|
1,723
|
$
|
2,503
|
||||
Net charge-offs during the period as a percentage of
|
||||||||
average loans outstanding during the period
|
1.5
|
%
|
0.2
|
%
|
||||
Net charge-offs during the period as a percentage of
|
||||||||
average nonperforming assets
|
3.4
|
%
|
6.6
|
%
|
||||
Allowance as a percentage of nonperforming loans
|
91.7
|
%
|
104.4
|
%
|
||||
Allowance as a percentage of total loans (end of period)
|
1.5
|
%
|
2.1
|
%
|
At December 31,
|
||||||||||||||||
2017
|
2016
|
|||||||||||||||
Book
|
Fair
|
Book
|
Fair
|
|||||||||||||
Value
|
Value
|
Value
|
Value
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Securities available-for-sale:
|
||||||||||||||||
Federal agency securities
|
$
|
1,000
|
$
|
999
|
$
|
2,000
|
$
|
1,998
|
||||||||
Municipal obligations
|
21,474
|
21,742
|
15,554
|
15,546
|
||||||||||||
Mortgage-backed
|
23,304
|
22,975
|
26,879
|
26,595
|
||||||||||||
Total available-for-sale
|
$
|
45,778
|
$
|
45,716
|
$
|
44,433
|
$
|
44,139
|
||||||||
Securities held-to-maturity:
|
||||||||||||||||
Municipal obligations
|
85
|
87
|
131
|
135
|
||||||||||||
Mortgage-backed
|
78
|
80
|
155
|
160
|
||||||||||||
Total held-to-maturity
|
163
|
167
|
286
|
295
|
||||||||||||
Restricted equity securities:
|
||||||||||||||||
Federal Home Loan Bank stock
|
778
|
778
|
778
|
778
|
||||||||||||
Total securities
|
$
|
46,719
|
$
|
46,661
|
$
|
45,497
|
$
|
45,212
|
For the Years Ended December 31,
|
||||||||||||||||||||
2017
|
2016
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Percent
|
Increase/
|
Percent
|
||||||||||||||||||
Amount
|
of Total
|
Decrease
|
Amount
|
of Total
|
||||||||||||||||
Deposit type:
|
||||||||||||||||||||
Noninterest-bearing checking
|
$
|
18,008
|
11.9
|
%
|
$
|
1,241
|
$
|
16,767
|
10.9
|
%
|
||||||||||
Interest-bearing checking
|
36,797
|
24.2
|
%
|
1,326
|
35,471
|
23.0
|
%
|
|||||||||||||
Savings and money market
|
45,514
|
30.0
|
%
|
2,796
|
42,718
|
27.7
|
%
|
|||||||||||||
Time deposits:
|
||||||||||||||||||||
Maturing:
|
||||||||||||||||||||
Within one year
|
16,415
|
10.8
|
%
|
(5,452
|
)
|
21,867
|
14.2
|
%
|
||||||||||||
After one year, but within two years
|
9,242
|
6.1
|
%
|
(1,394
|
)
|
10,636
|
6.9
|
%
|
||||||||||||
After two years, but within five years
|
25,917
|
17.1
|
%
|
(682
|
)
|
26,599
|
17.3
|
%
|
||||||||||||
Maruting thereafter
|
0
|
0.0
|
%
|
0
|
0
|
0.0
|
%
|
|||||||||||||
Total deposits
|
$
|
151,893
|
100.0
|
%
|
$
|
(2,165
|
)
|
$
|
154,058
|
100.0
|
%
|
Percent
|
||||||||||||||||||||||||||||||||
0.00
|
%-
|
2.00
|
%-
|
4.00
|
%-
|
6.00
|
%-
|
8.00
|
%-
|
10.00% or
|
of
|
|||||||||||||||||||||
1.99
|
%
|
3.99
|
%
|
5.99
|
%
|
7.99
|
%
|
9.99
|
%
|
Greater
|
Total
|
Total
|
||||||||||||||||||||
Certificate accounts maturing
|
||||||||||||||||||||||||||||||||
in quarter ending:
|
||||||||||||||||||||||||||||||||
March 31, 2018
|
$
|
4,903
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
4,903
|
9.5
|
%
|
||||||||||||||||
June 30, 2018
|
3,809
|
--
|
--
|
--
|
--
|
--
|
3,809
|
7.4
|
%
|
|||||||||||||||||||||||
September 30, 2018
|
4,331
|
--
|
--
|
--
|
--
|
--
|
4,331
|
8.4
|
%
|
|||||||||||||||||||||||
December 31, 2018
|
3,195
|
175
|
--
|
--
|
--
|
--
|
3,370
|
6.5
|
%
|
|||||||||||||||||||||||
March 31, 2019
|
2,583
|
--
|
--
|
--
|
--
|
--
|
2,583
|
5.0
|
%
|
|||||||||||||||||||||||
June 30, 2019
|
2,964
|
--
|
--
|
--
|
--
|
--
|
2,964
|
5.7
|
%
|
|||||||||||||||||||||||
September 30, 2019
|
1,267
|
--
|
--
|
--
|
--
|
--
|
1,267
|
2.5
|
%
|
|||||||||||||||||||||||
December 31, 2019
|
2,428
|
--
|
--
|
--
|
--
|
--
|
2,428
|
4.7
|
%
|
|||||||||||||||||||||||
March 31, 2020
|
1,213
|
74
|
--
|
--
|
--
|
--
|
1,287
|
2.5
|
%
|
|||||||||||||||||||||||
June 30, 2020
|
2,887
|
612
|
--
|
--
|
--
|
--
|
3,499
|
6.8
|
%
|
|||||||||||||||||||||||
September 30, 2020
|
4,672
|
--
|
--
|
--
|
--
|
--
|
4,672
|
9.1
|
%
|
|||||||||||||||||||||||
December 31, 2020
|
3,564
|
131
|
3,695
|
7.2
|
%
|
|||||||||||||||||||||||||||
Thereafter
|
11,275
|
1,491
|
12,766
|
24.8
|
%
|
|||||||||||||||||||||||||||
Total
|
$
|
49,091
|
$
|
2,483
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
51,574
|
100.0
|
%
|
At December 31,
|
||||||||
2017
|
2016
|
|||||||
(In thousands)
|
||||||||
Beginning balance
|
$
|
154,058
|
$
|
160,218
|
||||
Net deposits (withdrawals)
|
(2,742
|
)
|
(6,751
|
)
|
||||
Interest credited
|
577
|
591
|
||||||
Net increase (decrease) in deposits
|
(2,165
|
)
|
(6,160
|
)
|
||||
Ending balance
|
$
|
151,893
|
$
|
154,058
|
Owned
|
Net Book Value
|
||||||||||||
Square
|
or
|
Lease
|
at
|
||||||||||
Location
|
Footage
|
Leased
|
Expiration Date
|
December 31, 2017
|
|||||||||
(in thousands)
|
|||||||||||||
Main Office
|
|||||||||||||
Salem Main Office
|
|||||||||||||
300 N. Water Street
|
9,318
|
Owned
|
N/A
|
$
|
628
|
||||||||
Salem, Indiana 47167
|
|||||||||||||
Branch Offices:
|
|||||||||||||
Orleans Branch
|
|||||||||||||
870 S. Maple Street
|
|||||||||||||
Orleans, Indiana 47452
|
2,489
|
Owned
|
N/A
|
301
|
|||||||||
Mitchell Office
|
|||||||||||||
1505 West Main Street
|
|||||||||||||
Mitchell, Indiana 47446
|
3,098
|
Owned
|
N/A
|
1,019
|
|||||||||
New Albany Loan Production Office
|
|||||||||||||
3626 Grant Line Road
|
|||||||||||||
Suite 103
|
|||||||||||||
New Albany, Indiana 47150
|
1,403
|
Leased
|
2019
|
15
|
Director
|
Term
|
|||||||||
Name
|
Age
|
Since
|
Expires
|
|||||||
Paul G. Allemeier
|
83
|
1989
|
2019
|
|||||||
Alexander G. Babey, President & CEO
|
49
|
2016
|
2020
|
|||||||
Larry R. Bailey
|
55
|
2013
|
2020
|
|||||||
Dana J. Dunbar, Chairman
|
68
|
2004
|
2020
|
|||||||
Trent L. Fisher
|
58
|
2005
|
2019
|
|||||||
Charles W. Lamb
|
78
|
2001
|
2018
|
|||||||
Kermit A. Lamb
|
69
|
2013
|
2018
|
|||||||
Brent A. Rosenbaum
|
57
|
2014
|
2018
|
2000
|
2010
|
% Change
|
2020
|
% Change
|
||||||||||||||||
Population
|
||||||||||||||||||||
Lawrence County
|
45,922
|
46,134
|
0.5
|
%
|
45,567
|
(1.2
|
)%
|
|||||||||||||
Orange County
|
19,306
|
19,840
|
2.8
|
%
|
19,815
|
(0.1
|
)%
|
|||||||||||||
Washington County
|
27,223
|
28,262
|
3.8
|
%
|
28,461
|
0.7
|
%
|
|||||||||||||
Indiana
|
6,080,485
|
6,483,802
|
6.6
|
%
|
6,785,691
|
4.7
|
%
|
|||||||||||||
United States
|
281,421,906
|
308,745,538
|
9.7
|
%
|
332,139,637
|
7.6
|
%
|
|||||||||||||
Households
|
||||||||||||||||||||
Lawrence County
|
18,535
|
18,811
|
1.5
|
%
|
18,576
|
(1.2
|
)%
|
|||||||||||||
Orange County
|
7,621
|
7,872
|
3.3
|
%
|
7,859
|
(0.2
|
)%
|
|||||||||||||
Washington County
|
10,264
|
10,850
|
5.7
|
%
|
10,927
|
0.7
|
%
|
|||||||||||||
Indiana
|
2,336,306
|
2,502,154
|
7.1
|
%
|
2,618,299
|
4.6
|
%
|
|||||||||||||
United States
|
105,480,101
|
116,716,292
|
10.7
|
%
|
125,527,510
|
7.5
|
%
|
|||||||||||||
Per Capita Income
|
||||||||||||||||||||
Lawrence County
|
$
|
17,653
|
$
|
21,352
|
21.0
|
%
|
--
|
--
|
||||||||||||
Orange County
|
16,717
|
19,119
|
14.4
|
%
|
--
|
--
|
||||||||||||||
Washington County
|
16,748
|
19,278
|
15.1
|
%
|
--
|
--
|
||||||||||||||
Indiana
|
20,397
|
22,806
|
11.8
|
%
|
--
|
--
|
||||||||||||||
United States
|
22,162
|
26,059
|
17.6
|
%
|
--
|
--
|
||||||||||||||
Median Household Income
|
||||||||||||||||||||
Lawrence County
|
$
|
36,280
|
$
|
40,380
|
11.3
|
%
|
$
|
43,724
|
8.3
|
%
|
||||||||||
Orange County
|
31,564
|
37,120
|
17.6
|
%
|
39,369
|
6.1
|
%
|
|||||||||||||
Washington County
|
36,630
|
39,722
|
8.4
|
%
|
45,378
|
14.2
|
%
|
|||||||||||||
Indiana
|
41,567
|
44,613
|
7.3
|
%
|
51,391
|
15.2
|
%
|
|||||||||||||
United States
|
41,994
|
50,046
|
19.2
|
%
|
61,618
|
23.1
|
%
|
Occupied Housing Units
|
2000
|
2010
|
||||||
Lawrence County
|
13,704
|
12,763
|
||||||
Orange County
|
59,556
|
75,532
|
||||||
Washington County
|
22,984
|
24,646
|
||||||
Indiana
|
1,819,046
|
4,491,910
|
||||||
United States
|
105,480,101
|
116,716,292
|
||||||
Occupancy Rate
|
||||||||
Lawrence County
|
||||||||
Owner-Occupied
|
78.9
|
%
|
76.4
|
%
|
||||
Renter-Occupied
|
21.1
|
%
|
23.6
|
%
|
||||
Orange County
|
||||||||
Owner-Occupied
|
79.1
|
%
|
75.0
|
%
|
||||
Renter-Occupied
|
20.9
|
%
|
25.0
|
%
|
||||
Washington County
|
||||||||
Owner-Occupied
|
81.1
|
%
|
78.3
|
%
|
||||
Renter-Occupied
|
18.9
|
%
|
21.7
|
%
|
||||
Indiana
|
||||||||
Owner-Occupied
|
71.4
|
%
|
69.9
|
%
|
||||
Renter-Occupied
|
28.6
|
%
|
30.1
|
%
|
||||
United States
|
||||||||
Owner-Occupied
|
66.2
|
%
|
65.1
|
%
|
||||
Renter-Occupied
|
33.8
|
%
|
34.9
|
%
|
||||
Median Housing Values
|
||||||||
Lawrence County
|
$
|
75,400
|
$
|
95,700
|
||||
Orange County
|
63,500
|
90,200
|
||||||
Washington County
|
77,500
|
101,200
|
||||||
Indiana
|
94,300
|
123,400
|
||||||
United States
|
119,600
|
186,200
|
||||||
Median Rent
|
||||||||
Lawrence County
|
$
|
447
|
$
|
602
|
||||
Orange County
|
385
|
587
|
||||||
Washington County
|
418
|
610
|
||||||
Indiana
|
521
|
719
|
||||||
United States
|
602
|
871
|
2000
|
|||||||||||
Lawrence
|
Orange
|
Washington
|
United
|
||||||||
Industry Group
|
County
|
County
|
|
County
|
Indiana
|
States
|
|||||
Agriculture/Mining
|
2.7%
|
3.4%
|
3.7%
|
1.4%
|
1.9%
|
||||||
Construction
|
6.1%
|
9.8%
|
8.5%
|
6.6%
|
6.8%
|
||||||
Manufacturing
|
28.6%
|
29.5%
|
33.0%
|
22.9%
|
14.1%
|
||||||
Wholesale/Retail
|
12.8%
|
13.5%
|
13.2%
|
15.2%
|
15.3%
|
||||||
Transportation/Utilities
|
3.9%
|
5.2%
|
5.1%
|
5.2%
|
5.2%
|
||||||
Information
|
1.8%
|
1.2%
|
1.8%
|
2.1%
|
3.1%
|
||||||
Finance, Insurance
|
3.3%
|
2.9%
|
3.7%
|
5.7%
|
6.9%
|
||||||
& Real Estate
|
|||||||||||
Services
|
40.8%
|
34.5%
|
31.0%
|
40.9%
|
46.7%
|
2010
|
|||||||||||
Lawrence
|
Orange
|
Washington
|
United
|
||||||||
County
|
County
|
|
County
|
Indiana
|
States
|
||||||
Agriculture/Mining
|
1.7%
|
3.7%
|
4.3%
|
1.6%
|
0.9%
|
||||||
Construction
|
7.4%
|
7.7%
|
8.1%
|
5.7%
|
5.1%
|
||||||
Manufacturing
|
16.9%
|
20.9%
|
23.4%
|
18.3%
|
15.0%
|
||||||
Wholesale/Retail
|
14.2%
|
9.5%
|
12.2%
|
14.3%
|
14.8%
|
||||||
Transportation/Utilities
|
3.9%
|
5.6%
|
6.5%
|
5.1%
|
4.8%
|
||||||
Information
|
1.4%
|
1.2%
|
1.0%
|
1.6%
|
1.8%
|
||||||
Finance, Insurance
|
|||||||||||
& Real Estate
|
3.8%
|
4.2%
|
2.4%
|
5.4%
|
6.4%
|
||||||
Services
|
50.7%
|
47.2%
|
42.1%
|
48.0%
|
51.2%
|
Location
|
2013
|
2014
|
2015
|
2016
|
2017
|
|||||||
Lawrence County
|
10.1%
|
8.1%
|
6.5%
|
5.7%
|
4.5%
|
|||||||
Orange County
|
9.9%
|
7.7%
|
6.0%
|
5.1%
|
4.0%
|
|||||||
Washington County
|
8.7%
|
6.6%
|
5.2%
|
4.5%
|
3.7%
|
|||||||
Indiana
|
7.7%
|
5.9%
|
4.8%
|
4.4%
|
3.5%
|
|||||||
United States
|
7.4%
|
6.2%
|
5.3%
|
4.9%
|
4.4%
|
|||||||
Source: Local Area Unemployment Statistics - U.S. Bureau of Labor
|
Lawrence County
|
Mid-Southern's
|
Mid-Southern's
|
||||||||||
Deposits
|
Deposits
|
Share
|
||||||||||
($000) | ($000) | (%) | ||||||||||
Banks
|
$
|
266,606
|
---
|
---
|
||||||||
Thrifts
|
132,058
|
$
|
25,843
|
19.6
|
%
|
|||||||
Total
|
$
|
398,664
|
$
|
25,843
|
6.5
|
%
|
Orange County
|
Mid-Southern's
|
Mid-Southern's
|
||||||||||
Deposits
|
Deposits
|
Share
|
||||||||||
($000) | ($000) | (%) | ||||||||||
Banks
|
$
|
190,986
|
---
|
---
|
||||||||
Thrifts
|
41,592
|
$
|
41,592
|
100.0
|
%
|
|||||||
Total
|
$
|
232,578
|
$
|
41,592
|
17.9
|
%
|
Washington County
|
Mid-Southern's
|
Mid-Southern's
|
||||||||||
Deposits
|
Deposits
|
Share
|
||||||||||
($000) | ($000) | (%) | ||||||||||
Banks
|
$
|
190,662
|
---
|
---
|
||||||||
Thrifts
|
127,731
|
$
|
85,570
|
67.0
|
%
|
|||||||
Total
|
$
|
318,393
|
$
|
85,570
|
26.9
|
%
|
Total
|
Mid-Southern's
|
Mid-Southern's
|
||||||||||
Deposits
|
Deposits
|
Share
|
||||||||||
($000) | ($000) | (%) | ||||||||||
Banks
|
$
|
648,254
|
---
|
---
|
||||||||
Thrifts
|
301,381
|
$
|
153,005
|
50.8
|
%
|
|||||||
Total
|
$
|
949,635
|
$
|
153,005
|
16.1
|
%
|
1st Qtr.
|
2nd Qtr.
|
3rd Qtr.
|
4th Qtr.
|
||
2014
|
2014
|
2014
|
2014
|
||
Prime Rate
|
3.25%
|
3.25%
|
3.25%
|
3.25%
|
|
90-Day Treasury Bills
|
0.05%
|
0.04%
|
0.13%
|
0.07%
|
|
1-Year Treasury Bills
|
0.13%
|
0.11%
|
0.14%
|
0.13%
|
|
30-Year Treasury Notes
|
3.56%
|
3.34%
|
3.07%
|
2.75%
|
|
1st Qtr.
|
2nd Qtr.
|
3rd Qtr.
|
4th Qtr.
|
||
2015
|
2015
|
2015
|
2015
|
||
Prime Rate
|
3.25%
|
3.25%
|
3.25%
|
3.50%
|
|
90-Day Treasury Bills
|
0.03%
|
0.01%
|
0.01%
|
0.16%
|
|
1-Year Treasury Bills
|
0.26%
|
0.28%
|
0.32%
|
0.62%
|
|
30-Year Treasury Notes
|
2.54%
|
3.20%
|
2.87%
|
3.01%
|
|
1st Qtr.
|
2nd Qtr.
|
3rd Qtr.
|
4th Qtr.
|
||
2016
|
2016
|
2016
|
2016
|
||
Prime Rate
|
3.50%
|
3.50%
|
3.50%
|
3.75%
|
|
90-Day Treasury Bills
|
0.24%
|
0.30%
|
0.32%
|
0.51%
|
|
1-Year Treasury Bills
|
0.53%
|
0.58%
|
0.57%
|
0.81%
|
|
30-Year Treasury Notes
|
2.61%
|
2.26%
|
2.40%
|
2.97%
|
|
1st Qtr.
|
2nd Qtr.
|
3rd Qtr.
|
4th Qtr.
|
||
2017
|
2017
|
2017
|
2017
|
||
Prime Rate
|
4.00%
|
4.25%
|
4.25%
|
4.50%
|
|
90-Day Treasury Bills
|
0.92%
|
1.01%
|
1.04%
|
1.37%
|
|
1-Year Treasury Bills
|
1.17%
|
1.24%
|
1.31%
|
1.76%
|
|
30-Year Treasury Notes
|
2.92%
|
2.84%
|
2.86%
|
2.74%
|
PER SHARE
|
PRICING RATIOS
|
|||||||||||||||
52 Week
|
Earnings
|
12 Month
|
Price/Net
|
Price/Core
|
Price/
|
Price/Tang.
|
Price/
|
|||||||||
Price
|
Change
|
(EPS)
|
Assets
|
Div.
|
Earnings
|
Earnings
|
Book Value
|
Book Value
|
Assets
|
|||||||
State
|
Exchange
|
($)
|
(%)
|
($)
|
($)
|
($)
|
(X)
|
(X)
|
(X)
|
(X)
|
(X)
|
|||||
SZBI
|
SOUTHFIRST BANCSHARES
|
AL
|
OTC PINK
|
4.42
|
4.0
|
0.62
|
126.21
|
0.00
|
7.13
|
6.05
|
NM
|
60.90
|
3.50
|
|||
ABNK
|
ALTAPACIFIC BANCORP
|
CA
|
OTC PINK
|
12.69
|
19.7
|
0.77
|
69.13
|
0.00
|
16.48
|
16.70
|
123.56
|
NM
|
18.36
|
|||
BOFI
|
BOFI HOLDING
|
CA
|
NASDAQ
|
29.90
|
4.7
|
2.17
|
134.81
|
0.00
|
13.78
|
13.91
|
219.53
|
NM
|
22.18
|
|||
BYFC
|
BROADWAY FINANCIAL CORP
|
CA
|
NASDAQ
|
2.36
|
43.9
|
0.17
|
23.42
|
0.00
|
13.88
|
13.88
|
91.83
|
NM
|
10.08
|
|||
MLGF
|
MALAGA FINANCIAL CORPORATION
|
CA
|
OTC BB
|
29.58
|
17.1
|
2.15
|
171.37
|
2.28
|
13.76
|
13.76
|
133.24
|
NM
|
17.26
|
|||
PROV
|
PROVIDENT FINANCIAL HOLDINGS
|
CA
|
NASDAQ
|
18.40
|
(9.0)
|
0.45
|
156.88
|
1.31
|
40.89
|
40.00
|
112.06
|
NM
|
11.73
|
|||
FBNK
|
FIRST CONNECTICUT BANCORP
|
CT
|
NASDAQ
|
26.15
|
15.5
|
1.25
|
188.18
|
1.02
|
20.92
|
20.92
|
152.75
|
NM
|
13.90
|
|||
SIFI
|
SI FINANCIAL GROUP
|
CT
|
NASDAQ
|
14.70
|
(4.5)
|
1.09
|
129.53
|
0.46
|
13.49
|
22.62
|
105.15
|
NM
|
11.35
|
|||
UBNK
|
UNITED FINANCIAL BANCORP
|
CT
|
NASDAQ
|
17.64
|
(2.9)
|
1.17
|
137.52
|
1.20
|
15.08
|
15.21
|
129.80
|
NM
|
12.83
|
|||
WSFS
|
WSFS FINANCIAL CORP
|
DE
|
NASDAQ
|
47.85
|
3.2
|
2.49
|
218.89
|
0.67
|
19.22
|
19.77
|
202.84
|
NM
|
21.86
|
|||
ACFC
|
ATLANTIC COAST FINANCIAL CORP
|
FL
|
NASDAQ
|
9.43
|
38.7
|
0.53
|
59.33
|
0.00
|
17.79
|
20.96
|
160.37
|
NM
|
15.89
|
|||
FFHD
|
FIRSTATLANTIC BANK
|
FL
|
OTC BB
|
17.64
|
57.5
|
0.70
|
75.32
|
0.03
|
25.20
|
25.20
|
191.53
|
NM
|
23.42
|
|||
SBCP
|
SUNSHINE BANCORP
|
FL
|
NASDAQ
|
22.94
|
33.8
|
0.65
|
117.46
|
0.00
|
35.29
|
35.29
|
155.63
|
NM
|
19.53
|
|||
ABCB
|
AMERIS BANCORP
|
GA
|
NASDAQ
|
48.20
|
10.6
|
2.37
|
219.17
|
0.90
|
20.34
|
20.17
|
209.75
|
NM
|
21.99
|
|||
CHFN
|
CHARTER FINANCIAL CORP
|
GA
|
NASDAQ
|
17.54
|
5.2
|
0.96
|
108.84
|
0.35
|
18.27
|
19.49
|
123.78
|
NM
|
16.12
|
|||
CFBI
|
COMM FIRST BANCSHARES
|
GA
|
NASDAQ
|
11.60
|
0.0
|
0.19
|
37.08
|
0.00
|
61.05
|
64.44
|
113.84
|
NM
|
31.28
|
|||
TBNK
|
TERRITORIAL BANCORP
|
HI
|
NASDAQ
|
30.87
|
(6.0)
|
1.74
|
199.13
|
2.22
|
17.74
|
18.27
|
128.20
|
NM
|
15.50
|
|||
WCFB
|
WCF BANCORP
|
IA
|
NASDAQ
|
9.52
|
0.0
|
0.06
|
43.59
|
0.30
|
NM
|
NM
|
84.17
|
107.67
|
21.84
|
|||
AJSB
|
AJS BANCORP
|
IL
|
OTC BB
|
14.90
|
(3.9)
|
0.21
|
92.78
|
0.95
|
70.95
|
99.33
|
107.97
|
306.89
|
16.06
|
|||
AFBA
|
ALLIED FIRST BANCORP
|
IL
|
OTC BB
|
1.75
|
257.1
|
4.24
|
190.45
|
0.00
|
0.41
|
0.80
|
NM
|
59.36
|
0.92
|
|||
BFFI
|
BEN FRANKLIN FINANCIAL
|
IL
|
OTC BB
|
9.60
|
(16.5)
|
(1.56)
|
142.01
|
0.00
|
NM
|
NM
|
93.39
|
NM
|
6.76
|
|||
GTPS
|
GREAT AMERICAN BANCORP
|
IL
|
OTC BB
|
30.05
|
10.7
|
1.66
|
339.13
|
1.12
|
18.10
|
18.44
|
90.32
|
458.61
|
8.86
|
|||
IROQ
|
IF BANCORP
|
IL
|
NASDAQ
|
19.66
|
6.3
|
0.92
|
155.32
|
0.40
|
21.37
|
27.69
|
91.40
|
49.69
|
12.66
|
PER SHARE | PRICING RATIOS | |||||||||||||||
52 Week
|
Earnings
|
12 Month
|
Price/Net
|
Price/Core
|
Price/
|
Price/Tang.
|
Price/ | |||||||||
Price
|
Change
|
(EPS)
|
Assets
|
Div.
|
Earnings
|
Earnings
|
Book Value
|
Book Value
|
Assets | |||||||
State
|
Exchange
|
($)
|
(%)
|
($)
|
($)
|
($)
|
(X)
|
(X)
|
(X)
|
(X)
|
(X) | |||||
JXSB
|
JACKSONVILLE BANCORP
|
IL
|
NASDAQ
|
32.02
|
6.7
|
1.78
|
188.05
|
0.70
|
17.99
|
21.21
|
126.91
|
118.63
|
17.03
|
|||
MCPH
|
MIDLAND CAPITAL HOLDINGS CORP
|
IL
|
OTC PINK
|
25.00
|
31.6
|
0.21
|
313.96
|
0.28
|
NM
|
NM
|
83.36
|
NM
|
7.96
|
|||
OTTW
|
OTTAWA SAVINGS BANCORP
|
IL
|
OTC BB
|
14.44
|
13.4
|
0.44
|
70.82
|
0.24
|
32.82
|
35.22
|
94.69
|
65.34
|
20.39
|
|||
RYFL
|
ROYAL FINANCIAL
|
IL
|
OTC BB
|
15.25
|
30.9
|
1.36
|
128.95
|
0.00
|
11.21
|
13.62
|
103.53
|
67.26
|
11.83
|
|||
SUGR
|
SUGAR CREEK FINANCIAL CORP
|
IL
|
OTC BB
|
13.05
|
(0.5)
|
0.25
|
118.44
|
0.00
|
52.20
|
54.38
|
99.69
|
449.53
|
11.02
|
|||
DSFN
|
DSA FINANCIAL CORP
|
IN
|
OTC BB
|
591.14
|
5,373.5
|
0.44
|
69.65
|
0.77
|
NM
|
NM
|
NM
|
NM
|
NM
|
|||
FDLB
|
FIDELITY FEDERAL BANCORP
|
IN
|
OTC PINK
|
25.00
|
150.0
|
12.05
|
804.73
|
0.00
|
2.07
|
2.98
|
NM
|
NM
|
3.11
|
|||
FCAP
|
FIRST CAPITAL
|
IN
|
NASDAQ
|
36.74
|
13.3
|
2.07
|
225.42
|
2.11
|
17.75
|
17.92
|
150.45
|
64.97
|
16.30
|
|||
NWIN
|
NORTHWEST INDIANA BANCORP
|
IN
|
OTC BB
|
44.50
|
14.5
|
3.28
|
319.95
|
2.83
|
13.57
|
15.19
|
139.72
|
70.69
|
13.91
|
|||
TDCB
|
THIRD CENTURY BANCORP
|
IN
|
OTC BB
|
12.80
|
15.4
|
0.59
|
108.39
|
0.42
|
21.69
|
21.69
|
118.41
|
77.73
|
11.81
|
|||
UCBA
|
UNITED COMMUNITY BANCORP
|
IN
|
NASDAQ
|
20.55
|
23.1
|
0.89
|
128.26
|
0.67
|
23.09
|
23.35
|
119.83
|
NM
|
16.02
|
|||
WEIN
|
WEST END INDIANA BANCSHARES
|
IN
|
OTC BB
|
28.89
|
(15.0)
|
1.10
|
278.41
|
0.60
|
26.26
|
17.72
|
106.17
|
160.76
|
10.38
|
|||
CFFN
|
CAPITOL FEDERAL FINANCIAL
|
KS
|
NASDAQ
|
13.41
|
(18.5)
|
0.61
|
66.64
|
2.52
|
21.98
|
21.98
|
135.45
|
NM
|
20.12
|
|||
PBSK
|
POAGE BANKSHARES
|
KY
|
NASDAQ
|
21.00
|
11.7
|
0.48
|
130.69
|
0.64
|
43.75
|
42.00
|
112.00
|
63.00
|
16.07
|
|||
CTUY
|
CENTURY NEXT FINANCIAL CORP
|
LA
|
OTC BB
|
29.25
|
46.3
|
2.57
|
265.29
|
0.40
|
11.38
|
11.34
|
119.19
|
123.54
|
11.03
|
|||
FPBF
|
FPB FINANCIAL CORP
|
LA
|
OTC PINK
|
17.60
|
3.5
|
1.21
|
209.68
|
0.35
|
14.55
|
14.55
|
90.49
|
63.04
|
8.39
|
|||
HIBE
|
HIBERNIA BANCORP
|
LA
|
OTC BB
|
31.01
|
45.8
|
0.40
|
132.14
|
0.00
|
77.53
|
77.53
|
169.18
|
NM
|
23.47
|
|||
HFBL
|
HOME FED BANCORP OF LOUISIANA
|
LA
|
NASDAQ
|
28.13
|
4.7
|
2.05
|
217.22
|
0.93
|
13.72
|
14.28
|
116.90
|
75.78
|
12.95
|
|||
BHBK
|
BLUE HILLS BANCORP
|
MA
|
NASDAQ
|
20.10
|
7.2
|
0.71
|
94.78
|
1.01
|
28.31
|
28.31
|
159.27
|
NM
|
21.21
|
|||
BLMT
|
BSB BANCORP INC.
|
MA
|
NASDAQ
|
29.25
|
1.0
|
1.60
|
257.34
|
0.00
|
18.28
|
18.17
|
161.87
|
NM
|
11.37
|
|||
HONE
|
HARBORONE BANCORP
|
MA
|
NASDAQ
|
19.16
|
NM
|
0.36
|
79.41
|
0.00
|
53.22
|
53.22
|
183.70
|
NM
|
24.13
|
|||
HIFS
|
HINGHAM INSTITUTION FOR SAVINGS
|
MA
|
NASDAQ
|
207.00
|
5.2
|
11.90
|
1,039.52
|
2.80
|
17.39
|
17.47
|
245.44
|
285.64
|
19.91
|
|||
MTGB
|
MEETINGHOUSE BANCORP
|
MA
|
OTC BB
|
25.90
|
48.0
|
(0.14)
|
172.56
|
0.00
|
NM
|
NM
|
175.59
|
NM
|
15.01
|
PER SHARE
|
PRICING RATIOS
|
|
|
|||||||||||||
52 Week
|
Earnings
|
12 Month
|
Price/Net
|
Price/Core
|
Price/
|
Price/Tang.
|
Price/
|
|||||||||
Price
|
Change
|
(EPS)
|
Assets
|
Div.
|
Earnings
|
Earnings
|
Book Value
|
Book Value
|
Assets
|
|||||||
State
|
Exchange
|
($)
|
(%)
|
($)
|
($)
|
($)
|
(X)
|
(X)
|
(X)
|
(X)
|
(X)
|
|||||
EBSB
|
MERIDIAN BANCORP
|
MA
|
NASDAQ
|
20.60
|
9.0
|
0.84
|
94.91
|
0.36
|
24.52
|
28.22
|
172.38
|
NM
|
21.70
|
|||
PLRM
|
PILGRIM BANCSHARES
|
MA
|
OTC BB
|
19.02
|
26.8
|
0.57
|
116.56
|
0.00
|
33.37
|
33.37
|
126.38
|
104.47
|
16.32
|
|||
PVBC
|
PROVIDENT BANCORP
|
MA
|
NASDAQ
|
26.45
|
47.8
|
0.82
|
96.41
|
0.00
|
32.26
|
48.09
|
219.50
|
NM
|
27.43
|
|||
RNDB
|
RANDOLPH BANCORP
|
MA
|
NASDAQ
|
15.35
|
(4.8)
|
(0.16)
|
86.32
|
0.00
|
NM
|
NM
|
108.25
|
NM
|
17.78
|
|||
WEBK
|
WELLESLEY BANCORP
|
MA
|
NASDAQ
|
29.70
|
7.0
|
1.96
|
308.12
|
0.42
|
15.15
|
15.15
|
125.37
|
60.45
|
9.64
|
|||
WNEB
|
WESTERN NEW ENGLAND BANCORP
|
MA
|
NASDAQ
|
10.90
|
16.6
|
0.47
|
67.70
|
0.30
|
23.19
|
24.22
|
132.93
|
NM
|
16.10
|
|||
BYBK
|
BAY BANCORP
|
MD
|
NASDAQ
|
12.23
|
85.2
|
0.49
|
60.78
|
0.00
|
24.95
|
NM
|
182.46
|
NM
|
20.11
|
|||
IFSB
|
COLOMBO BANK
|
MD
|
OTC PINK
|
0.22
|
(31.3)
|
0.45
|
130.90
|
0.00
|
0.49
|
0.48
|
NM
|
NM
|
0.17
|
|||
HBK
|
HAMILTON BANCORP
|
MD
|
NASDAQ
|
15.40
|
8.1
|
(0.03)
|
149.33
|
0.00
|
NM
|
NM
|
85.04
|
NM
|
10.31
|
|||
MBCQ
|
MB BANCORP
|
MD
|
OTC BB
|
15.75
|
7.1
|
(0.55)
|
71.02
|
0.00
|
NM
|
NM
|
100.45
|
NM
|
22.18
|
|||
SVBI
|
SEVERN BANCORP
|
MD
|
NASDAQ
|
7.26
|
(8.2)
|
0.35
|
65.43
|
0.00
|
20.73
|
19.61
|
96.60
|
NM
|
11.09
|
|||
EGDW
|
EDGEWATER BANCORP
|
MI
|
OTC BB
|
19.30
|
21.4
|
0.88
|
236.05
|
0.00
|
21.93
|
20.10
|
95.26
|
358.73
|
8.18
|
|||
FFNM
|
FIRST FED OF NO MICHIGAN BANCORP
|
MI
|
OTC BB
|
8.00
|
4.6
|
0.37
|
89.84
|
0.35
|
21.62
|
23.53
|
94.56
|
NM
|
8.90
|
|||
FBC
|
FLAGSTAR BANCORP
|
MI
|
NYSE
|
37.42
|
38.9
|
2.39
|
295.20
|
0.00
|
15.66
|
15.72
|
147.44
|
NM
|
12.68
|
|||
NWBB
|
NEW BANCORP
|
MI
|
OTC BB
|
19.30
|
40.4
|
1.34
|
175.35
|
0.00
|
14.40
|
14.62
|
90.91
|
NM
|
11.01
|
|||
SBT
|
STERLING BANCORP
|
MI
|
NASDAQ
|
12.70
|
0.0
|
863.18
|
58,231.47
|
0.00
|
0.01
|
0.01
|
NM
|
480.91
|
0.02
|
|||
STBI
|
STURGIS BANCORP
|
MI
|
OTC BB
|
18.80
|
36.7
|
1.34
|
165.79
|
1.02
|
14.03
|
13.93
|
120.13
|
40.19
|
11.34
|
|||
HMNF
|
HMN FINANCIAL
|
MN
|
NASDAQ
|
19.10
|
9.1
|
1.42
|
159.14
|
0.00
|
13.45
|
13.94
|
106.53
|
NM
|
12.00
|
|||
REDW
|
REDWOOD FINANCIAL
|
MN
|
OTC PINK
|
45.00
|
25.0
|
6.15
|
664.92
|
0.40
|
7.32
|
7.32
|
58.90
|
NM
|
6.77
|
|||
CCFC
|
CCSB FINANCIAL CORP
|
MO
|
OTC PINK
|
12.25
|
(2.5)
|
0.48
|
104.57
|
0.00
|
25.52
|
25.52
|
104.79
|
255.72
|
11.71
|
|||
CFDB
|
CENTRAL FEDERAL S&L ASSN OF ROLLA
|
MO
|
OTC PINK
|
14.50
|
13.7
|
0.06
|
40.09
|
0.00
|
NM
|
NM
|
92.59
|
NM
|
36.17
|
|||
NASB
|
NASB FINANCIAL
|
MO
|
OTC BB
|
37.50
|
7.9
|
3.74
|
262.05
|
3.16
|
10.03
|
10.11
|
126.69
|
NM
|
14.31
|
|||
QRRY
|
QUARRY CITY S&L ASSN
|
MO
|
OTC BB
|
15.15
|
8.2
|
0.36
|
135.62
|
0.00
|
42.08
|
50.50
|
72.56
|
439.35
|
11.17
|
PER SHARE
|
PRICING RATIOS
|
|
|
|||||||||||||
52 Week
|
Earnings
|
12 Month
|
Price/Net
|
Price/Core
|
Price/
|
Price/Tang.
|
Price/
|
|||||||||
Price
|
Change
|
(EPS)
|
Assets
|
Div.
|
Earnings
|
Earnings
|
Book Value
|
Book Value
|
Assets
|
|||||||
State
|
Exchange
|
($)
|
(%)
|
($)
|
($)
|
($)
|
(X)
|
(X)
|
(X)
|
(X)
|
(X)
|
|||||
ENFC
|
ENTEGRA FINANCIAL CORP
|
NC
|
NASDAQ
|
29.25
|
42.0
|
1.27
|
219.83
|
0.00
|
23.03
|
21.51
|
131.64
|
NM
|
13.31
|
|||
KSBI
|
KS BANCORP
|
NC
|
OTC BB
|
30.11
|
62.8
|
2.24
|
282.32
|
0.32
|
13.44
|
13.50
|
108.19
|
126.20
|
10.67
|
|||
LSFG
|
LIFESTORE FINANCIAL GROUP
|
NC
|
OTC PINK
|
24.00
|
33.3
|
1.79
|
264.81
|
0.00
|
13.41
|
15.00
|
90.53
|
183.35
|
9.06
|
|||
EQFN
|
EQUITABLE FINANCIAL CORP
|
NE
|
NASDAQ
|
10.90
|
10.1
|
0.44
|
78.00
|
0.00
|
24.77
|
24.22
|
102.16
|
38.26
|
13.97
|
|||
MCBK
|
MADISON COUNTY FINANCIAL
|
NE
|
OTC PINK
|
25.11
|
23.1
|
1.50
|
121.35
|
0.80
|
16.74
|
17.56
|
116.47
|
54.46
|
20.69
|
|||
CSBK
|
CLIFTON BANCORP INC.
|
NJ
|
NASDAQ
|
17.10
|
1.1
|
0.28
|
70.47
|
1.10
|
61.07
|
68.40
|
131.94
|
NM
|
24.27
|
|||
DLNO
|
DELANCO BANCORP
|
NJ
|
OTC PINK
|
15.19
|
31.5
|
0.26
|
134.41
|
0.00
|
58.42
|
46.03
|
105.05
|
278.04
|
11.30
|
|||
ISBC
|
INVESTORS BANCORP
|
NJ
|
NASDAQ
|
13.88
|
(0.5)
|
0.63
|
80.98
|
0.50
|
22.03
|
22.39
|
134.76
|
NM
|
17.14
|
|||
KRNY
|
KEARNY FINANCIAL CORP
|
NJ
|
NASDAQ
|
14.45
|
(7.1)
|
0.24
|
58.96
|
0.36
|
60.21
|
60.21
|
116.16
|
NM
|
24.51
|
|||
MGYR
|
MAGYAR BANCORP
|
NJ
|
NASDAQ
|
12.80
|
6.7
|
0.27
|
103.60
|
0.00
|
47.41
|
40.00
|
150.06
|
NM
|
12.36
|
|||
MSBF
|
MB BANCORP
|
NJ
|
NASDAQ
|
17.80
|
21.1
|
0.64
|
113.61
|
0.43
|
27.81
|
28.71
|
145.31
|
37.59
|
15.67
|
|||
NFBK
|
NORTHFIELD BANCORP
|
NJ
|
NASDAQ
|
17.08
|
(14.5)
|
0.71
|
82.02
|
0.79
|
24.06
|
24.06
|
129.39
|
NM
|
20.82
|
|||
OCFC
|
OCEANFIRST FINANCIAL CORP
|
NJ
|
NASDAQ
|
26.25
|
(12.6)
|
1.18
|
165.72
|
1.44
|
22.25
|
22.25
|
143.36
|
NM
|
15.84
|
|||
ORIT
|
ORITANI FINANCIAL CORP
|
NJ
|
NASDAQ
|
16.40
|
(12.5)
|
1.09
|
89.23
|
3.25
|
15.05
|
24.85
|
133.66
|
NM
|
18.38
|
|||
PFS
|
PROVIDENT FINANCIAL SERVICES
|
NJ
|
NYSE
|
26.97
|
(4.7)
|
1.46
|
142.85
|
1.86
|
18.47
|
18.60
|
137.88
|
NM
|
18.88
|
|||
WAWL
|
WAWEL BANK
|
NJ
|
OTC PINK
|
3.80
|
(26.2)
|
(0.23)
|
32.94
|
0.00
|
NM
|
NM
|
122.58
|
NM
|
11.54
|
|||
BCTF
|
BANCORP 34
|
NM
|
NASDAQ
|
14.75
|
NM
|
1.38
|
105.32
|
0.00
|
10.69
|
59.00
|
97.81
|
NM
|
14.00
|
|||
CARV
|
CARVER BANCORP
|
NY
|
NASDAQ
|
2.91
|
(9.6)
|
(1.18)
|
180.30
|
0.00
|
NM
|
NM
|
NM
|
NM
|
1.61
|
|||
DCOM
|
DIME COMMUNITY BANCSHARES
|
NY
|
NASDAQ
|
20.95
|
4.2
|
0.99
|
172.21
|
1.40
|
21.16
|
22.77
|
133.78
|
NM
|
12.17
|
|||
ESBK
|
ELMIRA SAVINGS BANK
|
NY
|
NASDAQ
|
20.45
|
0.0
|
1.68
|
213.80
|
1.61
|
12.17
|
12.25
|
82.43
|
48.14
|
9.57
|
|||
FSBC
|
FSB COMMUNITY BANKSHARES
|
NY
|
NASDAQ
|
17.00
|
19.7
|
0.57
|
161.73
|
0.00
|
29.82
|
30.36
|
101.67
|
NM
|
10.51
|
|||
NCXS
|
NATIONAL BANK OF COXSACKIE
|
NY
|
OTC PINK
|
43.10
|
(29.3)
|
2.52
|
863.66
|
0.00
|
17.10
|
18.03
|
59.07
|
NM
|
4.99
|
|||
NYCB
|
NEW YORK COMMUNITY BANCORP
|
NY
|
NYSE
|
13.02
|
(18.2)
|
0.91
|
99.08
|
1.70
|
14.31
|
15.50
|
94.21
|
NM
|
13.14
|
PER SHARE
|
PRICING RATIOS
|
|
|
|||||||||||||
52 Week
|
Earnings
|
12 Month
|
Price/Net
|
Price/Core
|
Price/
|
Price/Tang.
|
Price/
|
|||||||||
Price
|
Change
|
(EPS)
|
Assets
|
Div.
|
Earnings
|
Earnings
|
Book Value
|
Book Value
|
Assets
|
|||||||
State
|
Exchange
|
($)
|
(%)
|
($)
|
($)
|
($)
|
(X)
|
(X)
|
(X)
|
(X)
|
(X)
|
|||||
SNNF
|
SENECA FIN CORP
|
NY
|
OTC PINK
|
8.76
|
0.0
|
0.35
|
90.06
|
0.00
|
25.03
|
28.26
|
146.98
|
NM
|
9.73
|
|||
SNNY
|
SUNNYSIDE BANCORP
|
NY
|
OTC BB
|
17.00
|
27.8
|
(0.14)
|
109.16
|
0.00
|
NM
|
NM
|
122.30
|
NM
|
15.57
|
|||
TRST
|
TRUSTCO BANK CORP NY
|
NY
|
NASDAQ
|
9.20
|
5.1
|
0.48
|
50.69
|
0.66
|
19.17
|
19.17
|
194.50
|
NM
|
18.15
|
|||
ASBN
|
ASB FINANCIAL CORP
|
OH
|
OTC PINK
|
18.90
|
40.0
|
1.39
|
147.95
|
2.16
|
13.60
|
13.40
|
120.46
|
46.63
|
12.77
|
|||
CNNB
|
CINCINNATI BANCORP
|
OH
|
OTC BB
|
10.43
|
9.8
|
0.47
|
95.05
|
0.00
|
22.19
|
22.19
|
96.75
|
62.46
|
10.97
|
|||
CIBN
|
COMMUNITY INVESTORS BANCORP
|
OH
|
OTC PINK
|
15.95
|
10.0
|
1.01
|
274.56
|
0.55
|
15.79
|
14.63
|
66.10
|
283.00
|
5.81
|
|||
FDEF
|
FIRST DEFIANCE FINANCIAL CORP
|
OH
|
NASDAQ
|
51.97
|
2.4
|
2.98
|
289.20
|
2.38
|
17.44
|
17.62
|
143.37
|
36.65
|
17.97
|
|||
FNFI
|
FIRST NILES FINANCIAL
|
OH
|
OTC PINK
|
11.15
|
1.8
|
0.34
|
85.60
|
0.24
|
32.79
|
46.46
|
102.29
|
109.49
|
13.03
|
|||
HCFL
|
HOME CITY FINANCIAL CORP
|
OH
|
OTC PINK
|
28.80
|
36.8
|
3.18
|
204.40
|
0.71
|
9.06
|
9.11
|
125.65
|
108.75
|
14.09
|
|||
HLFN
|
HOME LOAN FINANCIAL CORP
|
OH
|
OTC BB
|
26.00
|
(9.9)
|
2.04
|
141.67
|
2.40
|
12.75
|
12.75
|
168.50
|
59.88
|
18.35
|
|||
MWBC
|
MW BANCORP INC
|
OH
|
OTC BB
|
24.25
|
28.4
|
1.75
|
174.44
|
0.91
|
13.86
|
69.29
|
124.74
|
NM
|
13.90
|
|||
PFOH
|
PERPETUAL FEDERAL SAVINGS BANK
|
OH
|
OTC PINK
|
27.50
|
13.9
|
2.08
|
158.76
|
3.37
|
13.22
|
13.22
|
97.80
|
61.81
|
17.32
|
|||
UCFC
|
UNITED COMMUNITY FINANCIAL CORP
|
OH
|
NASDAQ
|
9.13
|
2.1
|
0.45
|
52.39
|
0.21
|
20.29
|
20.75
|
155.54
|
NM
|
17.43
|
|||
VERF
|
VERSAILLES FINANCIAL CORP
|
OH
|
OTC BB
|
24.00
|
18.5
|
1.03
|
171.45
|
0.00
|
23.30
|
23.30
|
75.14
|
NM
|
14.00
|
|||
WAYN
|
WAYNE SAVINGS BANCSHARES
|
OH
|
NASDAQ
|
18.45
|
11.8
|
1.08
|
160.75
|
1.20
|
17.08
|
17.08
|
120.51
|
37.61
|
11.48
|
|||
BNCL
|
BENEFICIAL MUTUAL BANCORP
|
PA
|
NASDAQ
|
16.45
|
(10.6)
|
0.46
|
76.87
|
0.48
|
35.76
|
34.27
|
119.99
|
NM
|
21.40
|
|||
ESSA
|
ESSA BANCORP
|
PA
|
NASDAQ
|
15.67
|
(0.3)
|
0.63
|
153.95
|
0.90
|
24.87
|
27.02
|
99.43
|
NM
|
10.18
|
|||
HARL
|
HARLEYSVILLE SAVINGS FINANCIAL
|
PA
|
OTC PINK
|
23.25
|
7.4
|
1.65
|
202.11
|
2.16
|
14.09
|
14.62
|
127.61
|
NM
|
11.50
|
|||
MLVF
|
MALVERN BANCORP
|
PA
|
NASDAQ
|
26.20
|
23.9
|
1.16
|
159.03
|
0.00
|
22.59
|
24.04
|
167.95
|
NM
|
16.47
|
|||
NWBI
|
NORTHWEST BANCSHARES
|
PA
|
NASDAQ
|
16.73
|
(7.2)
|
0.94
|
93.07
|
1.26
|
17.80
|
22.01
|
142.26
|
NM
|
17.98
|
|||
PBIP
|
PRUDENTIAL BANCORP
|
PA
|
NASDAQ
|
17.60
|
2.8
|
0.37
|
99.73
|
0.30
|
47.57
|
80.00
|
126.62
|
NM
|
17.65
|
|||
QNTO
|
QUAINT OAK BANCORP
|
PA
|
OTC PINK
|
13.00
|
8.3
|
0.93
|
120.80
|
0.43
|
13.98
|
13.27
|
113.04
|
84.46
|
10.76
|
|||
STND
|
STANDARD FINANCIAL CORP
|
PA
|
NASDAQ
|
30.08
|
19.4
|
0.78
|
205.50
|
1.32
|
38.56
|
39.58
|
107.93
|
127.79
|
14.64
|
PER SHARE
|
PRICING RATIOS
|
|
|
|||||||||||||
52 Week
|
Earnings
|
12 Month
|
Price/Net
|
Price/Core
|
Price/
|
Price/Tang.
|
Price/
|
|||||||||
Price
|
Change
|
(EPS)
|
Assets
|
Div.
|
Earnings
|
Earnings
|
Book Value
|
Book Value
|
Assets
|
|||||||
State
|
Exchange
|
($)
|
(%)
|
($)
|
($)
|
($)
|
(X)
|
(X)
|
(X)
|
(X)
|
(X)
|
|||||
WVFC
|
WVS FINANCIAL CORP
|
PA
|
NASDAQ
|
15.49
|
5.2
|
0.87
|
177.26
|
0.52
|
17.80
|
17.80
|
92.75
|
59.47
|
8.74
|
|||
WVFC
|
WVS FINANCIAL CORP
|
PA
|
NASDAQ
|
15.49
|
5.2
|
0.87
|
177.26
|
0.52
|
17.80
|
17.80
|
92.75
|
92.75
|
8.74
|
|||
CWAY
|
COASTWAY BANCORP
|
RI
|
NASDAQ
|
21.20
|
35.5
|
0.71
|
159.61
|
0.00
|
29.86
|
29.86
|
131.27
|
58.83
|
13.28
|
|||
FCPB
|
FIRST CAPITAL BANCSHARES
|
SC
|
OTC PINK
|
6.05
|
(23.9)
|
0.64
|
92.89
|
0.00
|
9.45
|
9.31
|
40.55
|
111.44
|
6.51
|
|||
FSGB
|
FIRST FEDERAL OF SOUTH CAROLINA
|
SC
|
OTC PINK
|
4.30
|
(4.2)
|
0.03
|
3.43
|
0.00
|
NM
|
NM
|
NM
|
NM
|
NM
|
|||
CASH
|
META FINANCIAL GROUP
|
SD
|
NASDAQ
|
92.65
|
(10.0)
|
4.67
|
543.34
|
1.30
|
19.84
|
19.88
|
205.20
|
NM
|
17.05
|
|||
AFCB
|
ATHENS BANCSHARES CORP
|
TN
|
NASDAQ
|
38.50
|
10.8
|
2.31
|
256.98
|
0.30
|
16.67
|
19.35
|
137.50
|
163.33
|
14.98
|
|||
SFBK
|
SFB BANCORP
|
TN
|
OTC PINK
|
30.20
|
(9.0)
|
1.26
|
160.28
|
2.05
|
23.97
|
24.35
|
119.04
|
NM
|
18.84
|
|||
UNTN
|
UNITED TENNESSEE BANKSHARES
|
TN
|
OTC PINK
|
21.60
|
13.7
|
1.92
|
248.08
|
1.06
|
11.25
|
11.37
|
83.56
|
150.10
|
8.71
|
|||
BAFI
|
BANCAFFILIATED
|
TX
|
OTC PINK
|
75.00
|
0.0
|
27.11
|
2,215.67
|
1.50
|
2.77
|
2.76
|
NM
|
NM
|
3.38
|
|||
TBK
|
TRIUMPH BANCORP
|
TX
|
NASDAQ
|
31.50
|
20.5
|
1.74
|
139.58
|
0.00
|
18.10
|
17.90
|
169.90
|
NM
|
22.57
|
|||
ANCB
|
ANCHOR BANCORP
|
WA
|
NASDAQ
|
24.80
|
(8.8)
|
1.36
|
184.30
|
0.00
|
18.24
|
18.51
|
92.68
|
90.54
|
13.46
|
|||
FSBW
|
FS BANCORP
|
WA
|
NASDAQ
|
54.57
|
51.8
|
3.67
|
270.14
|
0.97
|
14.87
|
16.59
|
169.63
|
63.86
|
20.20
|
|||
RVSB
|
RIVERVIEW BANCORP
|
WA
|
NASDAQ
|
8.67
|
23.9
|
0.44
|
50.93
|
0.21
|
19.70
|
19.70
|
167.37
|
NM
|
17.02
|
|||
TSBK
|
TIMBERLAND BANCORP
|
WA
|
NASDAQ
|
26.55
|
28.5
|
1.92
|
129.33
|
1.10
|
13.83
|
13.83
|
176.06
|
NM
|
20.53
|
|||
BKMU
|
BANK MUTUAL CORP
|
WI
|
NASDAQ
|
10.65
|
12.7
|
0.34
|
58.64
|
0.55
|
31.32
|
31.32
|
167.45
|
NM
|
18.16
|
|||
HWIS
|
HOME BANCORP WISCONSIN
|
WI
|
OTC PINK
|
12.90
|
17.6
|
(0.09)
|
165.91
|
0.00
|
NM
|
NM
|
107.59
|
NM
|
7.78
|
|||
WSBF
|
WATERSTONE FINANCIAL
|
WI
|
NASDAQ
|
17.05
|
(7.3)
|
0.99
|
62.80
|
2.05
|
17.22
|
17.40
|
122.05
|
NM
|
27.15
|
|||
WBB
|
WESTBURY BANCORP
|
WI
|
NASDAQ
|
23.00
|
11.1
|
0.87
|
214.51
|
0.00
|
26.44
|
27.06
|
112.86
|
55.15
|
10.72
|
|||
PER SHARE
|
PRICING RATIOS
|
|
|
||||||||||
52 Week
|
Earnings
|
12 Month
|
Price/Net
|
Price/Core
|
Price/
|
Price/Tang.
|
Price/
|
||||||
Price
|
Change
|
(EPS)
|
Assets
|
Div.
|
Earnings
|
Earnings
|
Book Value
|
Book Value
|
Assets
|
||||
($)
|
(%)
|
($)
|
($)
|
($)
|
(X)
|
(X)
|
(X)
|
(X)
|
(X)
|
||||
ALL INSTITUTIONS
|
|||||||||||||
AVERAGE
|
26.90
|
54.54
|
7.88
|
618.13
|
0.64
|
22.45
|
24.55
|
125.72
|
133.94
|
14.45
|
|||
HIGH
|
591.14
|
5,373.50
|
863.18
|
58,231.47
|
3.37
|
77.53
|
99.33
|
245.44
|
480.91
|
36.17
|
|||
LOW
|
0.22
|
(31.30)
|
(1.56)
|
3.43
|
0.00
|
0.01
|
0.01
|
40.55
|
36.65
|
0.02
|
|||
AVERAGE FOR STATE
|
|||||||||||||
IN
|
108.52
|
796.40
|
2.92
|
276.40
|
1.06
|
17.41
|
16.48
|
126.92
|
93.54
|
11.92
|
|||
AVERAGE BY REGION
|
|||||||||||||
MID-ATLANTIC
|
17.42
|
3.72
|
0.68
|
119.88
|
0.68
|
24.93
|
25.40
|
122.51
|
25.19
|
15.35
|
|||
MIDWEST
|
35.05
|
156.60
|
23.00
|
1,636.43
|
0.75
|
18.68
|
21.38
|
102.32
|
93.84
|
12.10
|
|||
NORTH CENTRAL
|
26.83
|
6.01
|
1.77
|
201.76
|
0.77
|
16.52
|
17.37
|
109.59
|
81.41
|
16.89
|
|||
NORTHEAST
|
27.31
|
8.63
|
1.22
|
207.05
|
0.54
|
19.33
|
20.88
|
136.03
|
23.23
|
14.48
|
|||
SOUTHEAST
|
21.05
|
18.35
|
1.17
|
151.47
|
0.33
|
19.75
|
20.40
|
111.06
|
53.02
|
14.25
|
|||
SOUTHWEST
|
32.46
|
17.26
|
5.21
|
469.27
|
0.45
|
21.25
|
28.19
|
109.07
|
37.48
|
13.68
|
|||
WEST
|
23.84
|
16.58
|
1.48
|
138.94
|
0.81
|
18.32
|
18.52
|
141.42
|
15.44
|
16.63
|
|||
AVERAGE BY EXCHANGE
|
|||||||||||||
NYSE
|
25.80
|
5.33
|
1.59
|
179.04
|
1.19
|
16.15
|
16.61
|
126.51
|
0.00
|
14.90
|
|||
NASDAQ
|
24.21
|
8.77
|
12.99
|
949.83
|
0.66
|
22.78
|
24.51
|
133.86
|
30.37
|
16.17
|
|||
OTC BB
|
39.81
|
206.16
|
1.10
|
163.40
|
0.59
|
20.60
|
23.71
|
108.84
|
101.03
|
12.97
|
|||
OTC PINK
|
20.19
|
12.80
|
2.49
|
287.57
|
0.57
|
13.01
|
13.25
|
82.07
|
66.11
|
10.50
|
|||
ASSETS AND EQUITY
|
PROFITABILITY
|
CAPITAL ISSUES
|
|||||||||||||
Total
|
Total
|
Total
|
Core
|
Core
|
Number of
|
Mkt. Value
|
|||||||||
Assets
|
Equity
|
Tang. Equity
|
ROAA
|
ROAA
|
ROAE
|
ROAE
|
Shares
|
of Shares
|
|||||||
State
|
($000)
|
($000)
|
($000)
|
(%)
|
(%)
|
(%)
|
(%)
|
Exchange
|
Outstanding
|
($000)
|
|||||
ABCB
|
AMERIS BANCORP
|
GA
|
7,649,820
|
801,921
|
657,654
|
1.14
|
1.15
|
11.05
|
11.14
|
NASDAQ
|
34,902,946
|
1,682,322
|
|||
ABNK
|
ALTAPACIFIC BANCORP
|
CA
|
421,410
|
62,595
|
59,344
|
1.17
|
1.17
|
7.64
|
7.60
|
OTC PINK
|
6,096,302
|
77,362
|
|||
ACFC
|
ATLANTIC COAST FINANCIAL CORP
|
FL
|
922,834
|
91,394
|
90,356
|
0.89
|
0.77
|
9.16
|
7.91
|
NASDAQ
|
15,553,709
|
146,671
|
|||
AFBA
|
ALLIED FIRST BANCORP
|
IL
|
97,322
|
10,574
|
10,574
|
2.26
|
1.16
|
21.00
|
10.80
|
OTC BB
|
511,000
|
894
|
|||
AFCB
|
ATHENS BANCSHARES CORP
|
TN
|
464,130
|
50,576
|
47,455
|
0.92
|
0.79
|
8.44
|
7.26
|
NASDAQ
|
1,806,084
|
69,534
|
|||
AJSB
|
AJS BANCORP
|
IL
|
199,460
|
29,673
|
29,671
|
0.22
|
0.17
|
1.50
|
1.13
|
OTC BB
|
2,149,860
|
32,033
|
|||
ANCB
|
ANCHOR BANCORP
|
WA
|
459,820
|
66,776
|
66,530
|
0.74
|
0.73
|
5.17
|
5.10
|
NASDAQ
|
2,494,940
|
61,875
|
|||
ASBN
|
ASB FINANCIAL CORP
|
OH
|
292,807
|
31,049
|
28,140
|
0.97
|
0.98
|
8.98
|
9.07
|
OTC PINK
|
1,979,034
|
37,404
|
|||
BAFI
|
BANCAFFILIATED
|
TX
|
616,954
|
63,628
|
60,755
|
1.21
|
1.21
|
12.11
|
12.12
|
OTC PINK
|
278,450
|
20,884
|
|||
BCTF
|
BANCORP 34
|
NM
|
362,721
|
51,919
|
51,548
|
1.40
|
0.25
|
9.32
|
1.70
|
NASDAQ
|
3,443,922
|
50,798
|
|||
BFFI
|
BEN FRANKLIN FINANCIAL
|
IL
|
100,830
|
7,296
|
7,296
|
(1.21)
|
(1.29)
|
(14.47)
|
(15.49)
|
OTC BB
|
710,038
|
6,816
|
|||
BHBK
|
BLUE HILLS BANCORP
|
MA
|
2,546,662
|
339,034
|
327,752
|
0.77
|
0.76
|
5.05
|
5.00
|
NASDAQ
|
26,869,088
|
540,069
|
|||
BKMU
|
BANK MUTUAL CORP
|
WI
|
2,693,892
|
292,350
|
286,072
|
0.59
|
0.59
|
5.44
|
5.42
|
NASDAQ
|
45,938,464
|
489,245
|
|||
BLMT
|
BSB BANCORP INC.
|
MA
|
2,500,025
|
175,561
|
174,827
|
0.67
|
0.67
|
9.29
|
9.31
|
NASDAQ
|
9,714,775
|
284,157
|
|||
BNCL
|
BENEFICIAL MUTUAL BANCORP
|
PA
|
5,821,303
|
1,038,338
|
863,924
|
0.60
|
0.62
|
3.39
|
3.52
|
NASDAQ
|
75,725,817
|
1,245,690
|
|||
BOFI
|
BOFI HOLDING
|
CA
|
8,581,628
|
866,694
|
858,650
|
1.63
|
1.61
|
16.99
|
16.83
|
NASDAQ
|
63,655,970
|
1,903,314
|
|||
BYBK
|
BAY BANCORP
|
MD
|
651,412
|
71,810
|
69,395
|
0.83
|
(20.85)
|
7.72
|
(193.89)
|
NASDAQ
|
10,717,889
|
131,026
|
|||
BYFC
|
BROADWAY FINANCIAL CORP
|
CA
|
437,864
|
48,115
|
48,091
|
0.71
|
0.71
|
6.63
|
6.64
|
NASDAQ
|
18,694,823
|
44,120
|
|||
CARV
|
CARVER BANCORP
|
NY
|
666,416
|
46,674
|
46,503
|
(0.64)
|
(0.63)
|
(9.03)
|
(8.86)
|
NASDAQ
|
3,696,087
|
10,756
|
|||
CASH
|
META FINANCIAL GROUP
|
SD
|
5,228,346
|
434,496
|
283,595
|
1.03
|
1.03
|
10.90
|
10.87
|
NASDAQ
|
9,622,595
|
891,533
|
|||
CCFC
|
CCSB FINANCIAL CORP
|
MO
|
95,889
|
10,715
|
10,650
|
0.46
|
0.46
|
4.21
|
4.19
|
OTC PINK
|
916,945
|
11,233
|
|||
CFBI
|
COMM FIRST BANCSHARES
|
GA
|
279,492
|
76,796
|
76,796
|
0.50
|
0.50
|
2.45
|
2.43
|
NASDAQ
|
7,538,250
|
87,444
|
|||
CFDB
|
CENTRAL FEDERAL S&L ASSN OF ROLLA
|
MO
|
68,722
|
26,835
|
26,835
|
0.14
|
0.07
|
0.37
|
0.18
|
OTC PINK
|
1,714,020
|
24,853
|
ASSETS AND EQUITY
|
PROFITABILITY
|
CAPITAL ISSUES
|
|||||||||||||
Total
|
Total
|
Total
|
Core
|
Core
|
Number of
|
Mkt. Value
|
|||||||||
Assets
|
Equity
|
Tang. Equity
|
ROAA
|
ROAA
|
ROAE
|
ROAE
|
Shares
|
of Shares
|
|||||||
State
|
($000)
|
($000)
|
($000)
|
(%)
|
(%)
|
(%)
|
(%)
|
Exchange
|
Outstanding
|
($000)
|
|||||
CFFN
|
CAPITOL FEDERAL FINANCIAL
|
KS
|
9,211,858
|
1,368,313
|
1,367,852
|
0.92
|
0.91
|
6.14
|
6.13
|
NASDAQ
|
138,223,835
|
1,853,582
|
|||
CHFN
|
CHARTER FINANCIAL CORP
|
GA
|
1,645,163
|
214,199
|
169,727
|
0.95
|
0.90
|
6.87
|
6.49
|
NASDAQ
|
15,115,883
|
265,133
|
|||
CIBN
|
COMMUNITY INVESTORS BANCORP
|
OH
|
144,145
|
12,669
|
12,071
|
0.37
|
0.40
|
4.24
|
4.60
|
OTC PINK
|
525,000
|
8,374
|
|||
CNNB
|
CINCINNATI BANCORP
|
OH
|
166,617
|
18,890
|
18,025
|
0.52
|
0.52
|
4.41
|
4.41
|
OTC BB
|
1,752,947
|
18,283
|
|||
CSBK
|
CLIFTON BANCORP INC.
|
NJ
|
1,554,903
|
285,943
|
285,943
|
0.42
|
0.38
|
2.10
|
1.88
|
NASDAQ
|
22,064,768
|
377,308
|
|||
CTUY
|
CENTURY NEXT FINANCIAL CORP
|
LA
|
275,901
|
25,518
|
25,518
|
1.04
|
1.05
|
10.93
|
11.00
|
OTC BB
|
1,040,000
|
30,420
|
|||
CWAY
|
COASTWAY BANCORP
|
RI
|
701,086
|
70,926
|
70,812
|
0.47
|
0.47
|
4.48
|
4.46
|
NASDAQ
|
4,392,441
|
93,120
|
|||
DCOM
|
DIME COMMUNITY BANCSHARES
|
NY
|
6,444,429
|
586,037
|
530,285
|
0.60
|
0.56
|
6.45
|
6.00
|
NASDAQ
|
37,422,884
|
784,009
|
|||
DLNO
|
DELANCO BANCORP
|
NJ
|
127,073
|
13,672
|
13,672
|
0.20
|
0.25
|
1.88
|
2.37
|
OTC PINK
|
945,425
|
14,361
|
|||
DSFN
|
DSA FINANCIAL CORP
|
IN
|
116,322
|
15,771
|
15,459
|
0.60
|
0.54
|
4.76
|
4.28
|
OTC BB
|
1,670,000
|
987,204
|
|||
EBSB
|
MERIDIAN BANCORP
|
MA
|
5,086,671
|
640,404
|
626,603
|
0.95
|
0.83
|
7.26
|
6.32
|
NASDAQ
|
53,596,105
|
1,104,080
|
|||
EGDW
|
EDGEWATER BANCORP
|
MI
|
157,656
|
13,530
|
13,149
|
0.39
|
0.42
|
4.44
|
4.84
|
OTC BB
|
667,898
|
12,890
|
|||
ENFC
|
ENTEGRA FINANCIAL CORP
|
NC
|
1,419,833
|
143,525
|
131,297
|
0.60
|
0.64
|
5.96
|
6.37
|
NASDAQ
|
6,458,679
|
188,916
|
|||
EQFN
|
EQUITABLE FINANCIAL CORP
|
NE
|
262,781
|
35,946
|
34,820
|
0.60
|
0.61
|
4.17
|
4.22
|
NASDAQ
|
3,368,932
|
36,721
|
|||
ESBK
|
ELMIRA SAVINGS BANK
|
NY
|
565,204
|
65,590
|
51,670
|
0.78
|
0.78
|
7.33
|
7.28
|
NASDAQ
|
2,643,652
|
54,063
|
|||
ESSA
|
ESSA BANCORP
|
PA
|
1,785,218
|
182,727
|
166,850
|
0.41
|
0.38
|
4.11
|
3.74
|
NASDAQ
|
11,596,263
|
181,713
|
|||
FBC
|
FLAGSTAR BANCORP
|
MI
|
16,880,117
|
1,451,000
|
1,183,851
|
0.88
|
0.88
|
9.81
|
9.80
|
NYSE
|
57,181,536
|
2,139,733
|
|||
FBNK
|
FIRST CONNECTICUT BANCORP
|
CT
|
3,002,068
|
273,193
|
267,924
|
0.68
|
0.68
|
7.45
|
7.45
|
NASDAQ
|
15,952,946
|
417,170
|
|||
FCAP
|
FIRST CAPITAL
|
IN
|
752,219
|
81,486
|
73,865
|
0.92
|
0.91
|
8.80
|
8.70
|
NASDAQ
|
3,336,964
|
122,600
|
|||
FCPB
|
FIRST CAPITAL BANCSHARES
|
SC
|
52,367
|
8,411
|
8,411
|
0.67
|
0.69
|
4.34
|
4.43
|
OTC PINK
|
563,728
|
3,411
|
|||
FDEF
|
FIRST DEFIANCE FINANCIAL CORP
|
OH
|
2,935,162
|
367,924
|
253,800
|
1.08
|
1.07
|
8.79
|
8.71
|
NASDAQ
|
10,149,184
|
527,453
|
|||
FDLB
|
FIDELITY FEDERAL BANCORP
|
IN
|
622,055
|
72,672
|
70,691
|
1.66
|
1.16
|
14.24
|
9.93
|
OTC PINK
|
773,000
|
19,325
|
|||
FFHD
|
FIRSTATLANTIC BANK
|
FL
|
464,743
|
56,812
|
54,546
|
0.95
|
0.95
|
7.84
|
7.85
|
OTC BB
|
6,169,969
|
108,838
|
ASSETS AND EQUITY
|
PROFITABILITY
|
CAPITAL ISSUES
|
|||||||||||||
Total
|
Total
|
Total
|
Core
|
Core
|
Number of
|
Mkt. Value
|
|||||||||
Assets
|
Equity
|
Tang. Equity
|
ROAA
|
ROAA
|
ROAE
|
ROAE
|
Shares
|
of Shares
|
|||||||
State
|
($000)
|
($000)
|
($000)
|
(%)
|
(%)
|
(%)
|
(%)
|
Exchange
|
Outstanding
|
($000)
|
|||||
FFNM
|
FIRST FED OF NO MICHIGAN BANCORP
|
MI
|
335,120
|
31,563
|
30,461
|
0.41
|
0.37
|
4.55
|
4.09
|
OTC BB
|
3,730,000
|
29,840
|
|||
FNFI
|
FIRST NILES FINANCIAL
|
OH
|
95,288
|
12,139
|
12,139
|
0.40
|
0.27
|
3.22
|
2.21
|
OTC PINK
|
1,113,172
|
12,412
|
|||
FPBF
|
FPB FINANCIAL CORP
|
LA
|
337,591
|
31,316
|
31,316
|
0.61
|
0.61
|
6.69
|
6.66
|
OTC PINK
|
1,610,000
|
28,336
|
|||
FSBC
|
FSB COMMUNITY BANKSHARES
|
NY
|
302,874
|
31,313
|
30,418
|
0.37
|
0.36
|
3.37
|
3.28
|
NASDAQ
|
1,872,753
|
31,837
|
|||
FSBW
|
FS BANCORP
|
WA
|
992,728
|
118,239
|
108,698
|
1.49
|
1.34
|
14.49
|
13.01
|
NASDAQ
|
3,674,902
|
200,539
|
|||
FSGB
|
FIRST FEDERAL OF SOUTH CAROLINA
|
SC
|
82,569
|
5,319
|
4,965
|
0.81
|
0.86
|
12.84
|
13.72
|
OTC PINK
|
24,065,545
|
103,482
|
|||
GTPS
|
GREAT AMERICAN BANCORP
|
IL
|
173,634
|
17,036
|
15,852
|
0.47
|
0.47
|
4.97
|
4.89
|
OTC BB
|
512,000
|
15,386
|
|||
HARL
|
HARLEYSVILLE SAVINGS FINANCIAL
|
PA
|
763,986
|
68,859
|
68,859
|
0.81
|
0.78
|
9.23
|
8.89
|
OTC PINK
|
3,780,000
|
87,885
|
|||
HBK
|
HAMILTON BANCORP
|
MD
|
509,375
|
61,777
|
52,537
|
(0.02)
|
(0.17)
|
(0.14)
|
(1.43)
|
NASDAQ
|
3,411,075
|
52,531
|
|||
HCFL
|
HOME CITY FINANCIAL CORP
|
OH
|
166,961
|
18,719
|
18,719
|
1.59
|
1.58
|
14.66
|
14.57
|
OTC PINK
|
816,820
|
23,524
|
|||
HFBL
|
HOME FED BANCORP OF LOUISIANA
|
LA
|
418,595
|
46,363
|
46,164
|
0.95
|
0.91
|
8.69
|
8.36
|
NASDAQ
|
1,927,053
|
54,198
|
|||
HIBE
|
HIBERNIA BANCORP
|
LA
|
136,456
|
18,933
|
18,933
|
0.32
|
0.32
|
2.23
|
2.23
|
OTC BB
|
1,032,667
|
32,023
|
|||
HIFS
|
HINGHAM INSTITUTION FOR SAVINGS
|
MA
|
2,214,967
|
179,718
|
179,718
|
1.21
|
1.21
|
14.90
|
14.84
|
NASDAQ
|
2,130,750
|
441,065
|
|||
HLFN
|
HOME LOAN FINANCIAL CORP
|
OH
|
212,511
|
23,145
|
22,998
|
1.47
|
1.47
|
13.31
|
13.30
|
OTC BB
|
1,500,000
|
39,000
|
|||
HMNF
|
HMN FINANCIAL
|
MN
|
715,746
|
80,632
|
77,797
|
0.91
|
0.88
|
8.17
|
7.86
|
NASDAQ
|
4,497,538
|
85,903
|
|||
HONE
|
HARBORONE BANCORP
|
MA
|
2,593,663
|
340,601
|
306,595
|
0.46
|
0.47
|
3.52
|
3.55
|
NASDAQ
|
32,662,295
|
625,810
|
|||
HWIS
|
HOME BANCORP WISCONSIN
|
WI
|
149,184
|
10,781
|
10,781
|
(0.05)
|
(0.07)
|
(0.69)
|
(0.85)
|
OTC PINK
|
899,190
|
11,600
|
|||
IFSB
|
COLOMBO BANK
|
MD
|
202,888
|
20,871
|
20,871
|
0.35
|
0.35
|
3.44
|
3.48
|
OTC PINK
|
1,550,000
|
341
|
|||
IROQ
|
IF BANCORP
|
IL
|
612,009
|
84,742
|
84,019
|
0.61
|
0.47
|
4.32
|
3.36
|
NASDAQ
|
3,940,408
|
77,468
|
|||
ISBC
|
INVESTORS BANCORP
|
NJ
|
24,795,214
|
3,155,132
|
3,055,565
|
0.80
|
0.79
|
6.11
|
6.03
|
NASDAQ
|
306,176,459
|
4,249,729
|
|||
JXSB
|
JACKSONVILLE BANCORP
|
IL
|
336,610
|
45,157
|
41,882
|
0.98
|
0.82
|
7.35
|
6.21
|
NASDAQ
|
1,790,000
|
57,316
|
|||
KRNY
|
KEARNY FINANCIAL CORP
|
NJ
|
4,808,150
|
1,014,233
|
905,015
|
0.40
|
0.41
|
1.79
|
1.81
|
NASDAQ
|
81,547,848
|
1,178,366
|
|||
KSBI
|
KS BANCORP
|
NC
|
369,695
|
36,449
|
36,449
|
0.80
|
0.80
|
8.29
|
8.25
|
OTC BB
|
1,309,500
|
39,429
|
ASSETS AND EQUITY
|
PROFITABILITY
|
CAPITAL ISSUES
|
|||||||||||||
Total
|
Total
|
Total
|
Core
|
Core
|
Number of
|
Mkt. Value
|
|||||||||
Assets
|
Equity
|
Tang. Equity
|
ROAA
|
ROAA
|
ROAE
|
ROAE
|
Shares
|
of Shares
|
|||||||
State
|
($000)
|
($000)
|
($000)
|
(%)
|
(%)
|
(%)
|
(%)
|
Exchange
|
Outstanding
|
($000)
|
|||||
LSFG
|
LIFESTORE FINANCIAL GROUP
|
NC
|
278,049
|
27,831
|
26,982
|
0.69
|
0.61
|
6.56
|
5.86
|
OTC PINK
|
1,050,000
|
25,200
|
|||
MBCQ
|
MB BANCORP
|
MD
|
137,802
|
30,416
|
30,416
|
(0.78)
|
(0.83)
|
(3.52)
|
(3.74)
|
OTC BB
|
1,940,200
|
30,558
|
|||
MCBK
|
MADISON COUNTY FINANCIAL
|
NE
|
381,037
|
67,698
|
64,786
|
1.28
|
1.22
|
7.09
|
6.77
|
OTC PINK
|
3,140,000
|
78,845
|
|||
MCPH
|
MIDLAND CAPITAL HOLDINGS CORP
|
IL
|
116,982
|
11,175
|
11,175
|
0.07
|
(0.05)
|
0.72
|
(0.52)
|
OTC PINK
|
372,600
|
9,315
|
|||
MGYR
|
MAGYAR BANCORP
|
NJ
|
603,012
|
49,678
|
49,609
|
0.26
|
0.31
|
3.18
|
3.79
|
NASDAQ
|
5,820,746
|
74,506
|
|||
MLGF
|
MALAGA FINANCIAL CORPORATION
|
CA
|
1,033,342
|
133,882
|
133,882
|
1.29
|
1.29
|
9.93
|
9.93
|
OTC BB
|
6,030,000
|
178,367
|
|||
MLVF
|
MALVERN BANCORP
|
PA
|
1,045,252
|
102,520
|
102,252
|
0.78
|
0.74
|
7.37
|
6.92
|
NASDAQ
|
6,572,684
|
172,204
|
|||
MSBF
|
MB BANCORP
|
NJ
|
541,746
|
58,422
|
58,422
|
0.61
|
0.60
|
4.97
|
4.85
|
NASDAQ
|
4,768,632
|
84,882
|
|||
MTGB
|
MEETINGHOUSE BANCORP
|
MA
|
114,104
|
9,752
|
9,455
|
(0.08)
|
(0.11)
|
(0.93)
|
(1.33)
|
OTC BB
|
661,250
|
17,126
|
|||
MWBC
|
MW BANCORP INC
|
OH
|
155,466
|
17,324
|
17,201
|
1.11
|
0.22
|
9.16
|
1.83
|
OTC BB
|
891,209
|
21,612
|
|||
NASB
|
NASB FINANCIAL
|
MO
|
2,062,303
|
232,969
|
216,734
|
1.48
|
1.47
|
13.01
|
12.94
|
OTC BB
|
7,870,000
|
295,125
|
|||
NCXS
|
NATIONAL BANK OF COXSACKIE
|
NY
|
304,419
|
25,717
|
25,717
|
0.30
|
0.28
|
3.53
|
3.34
|
OTC PINK
|
352,475
|
15,192
|
|||
NFBK
|
NORTHFIELD BANCORP
|
NJ
|
4,009,055
|
645,157
|
605,157
|
0.89
|
0.89
|
5.47
|
5.46
|
NASDAQ
|
48,880,772
|
834,884
|
|||
NWBB
|
NEW BANCORP
|
MI
|
126,167
|
15,274
|
14,322
|
0.83
|
0.82
|
6.53
|
6.42
|
OTC BB
|
719,531
|
13,887
|
|||
NWBI
|
NORTHWEST BANCSHARES
|
PA
|
9,545,410
|
1,205,847
|
867,303
|
1.00
|
0.81
|
8.15
|
6.58
|
NASDAQ
|
102,565,667
|
1,715,924
|
|||
NWIN
|
NORTHWEST INDIANA BANCORP
|
IN
|
916,347
|
91,222
|
87,940
|
1.03
|
0.92
|
10.72
|
9.58
|
OTC BB
|
2,864,007
|
127,448
|
|||
NYCB
|
NEW YORK COMMUNITY BANCORP
|
NY
|
48,457,891
|
6,759,654
|
4,316,662
|
0.91
|
0.84
|
6.75
|
6.23
|
NYSE
|
489,061,848
|
6,367,585
|
|||
OCFC
|
OCEANFIRST FINANCIAL CORP
|
NJ
|
5,397,115
|
596,252
|
438,568
|
0.73
|
0.73
|
6.60
|
6.56
|
NASDAQ
|
32,567,477
|
854,896
|
|||
ORIT
|
ORITANI FINANCIAL CORP
|
NJ
|
4,120,195
|
566,452
|
566,452
|
1.23
|
0.74
|
9.10
|
5.49
|
NASDAQ
|
46,176,504
|
757,295
|
|||
OTTW
|
OTTAWA SAVINGS BANCORP
|
IL
|
245,686
|
52,913
|
51,552
|
0.64
|
0.60
|
2.91
|
2.74
|
OTC BB
|
3,469,402
|
50,098
|
|||
PBIP
|
PRUDENTIAL BANCORP
|
PA
|
898,392
|
125,240
|
118,023
|
0.42
|
0.24
|
2.69
|
1.58
|
NASDAQ
|
9,008,124
|
158,543
|
|||
PBSK
|
POAGE BANKSHARES
|
KY
|
460,260
|
66,035
|
63,658
|
0.37
|
0.39
|
2.51
|
2.63
|
NASDAQ
|
3,521,903
|
73,960
|
|||
PFOH
|
PERPETUAL FEDERAL SAVINGS BANK
|
OH
|
392,148
|
69,468
|
69,468
|
1.31
|
1.31
|
7.47
|
7.47
|
OTC PINK
|
2,470,032
|
67,926
|
ASSETS AND EQUITY
|
PROFITABILITY
|
CAPITAL ISSUES
|
|||||||||||||
Total
|
Total
|
Total
|
Core
|
Core
|
Number of
|
Mkt. Value
|
|||||||||
Assets
|
Equity
|
Tang. Equity
|
ROAA
|
ROAA
|
ROAE
|
ROAE
|
Shares
|
of Shares
|
|||||||
State
|
($000)
|
($000)
|
($000)
|
(%)
|
(%)
|
(%)
|
(%)
|
Exchange
|
Outstanding
|
($000)
|
|||||
PFS
|
PROVIDENT FINANCIAL SERVICES
|
NJ
|
9,495,146
|
1,300,324
|
879,448
|
1.02
|
1.01
|
7.61
|
7.54
|
NYSE
|
66,467,819
|
1,792,637
|
|||
PLRM
|
PILGRIM BANCSHARES
|
MA
|
262,832
|
33,935
|
33,935
|
0.50
|
0.50
|
3.89
|
3.88
|
OTC BB
|
2,254,950
|
42,889
|
|||
PPSF
|
PEOPLES-SIDNEY FINANCIAL CORP
|
OH
|
107,722
|
14,942
|
14,942
|
0.53
|
0.55
|
3.96
|
4.09
|
OTC PINK
|
1,361,048
|
13,951
|
|||
PROV
|
PROVIDENT FINANCIAL HOLDINGS
|
CA
|
1,193,785
|
124,921
|
124,057
|
0.28
|
0.29
|
2.62
|
2.68
|
NASDAQ
|
7,609,552
|
140,016
|
|||
PVBC
|
PROVIDENT BANCORP
|
MA
|
928,219
|
116,054
|
116,054
|
0.92
|
0.61
|
7.00
|
4.69
|
NASDAQ
|
9,627,988
|
254,660
|
|||
QNTO
|
QUAINT OAK BANCORP
|
PA
|
231,268
|
22,018
|
21,011
|
0.80
|
0.84
|
8.35
|
8.73
|
OTC PINK
|
1,914,486
|
24,888
|
|||
QRRY
|
QUARRY CITY S&L ASSN
|
MO
|
55,293
|
8,514
|
8,226
|
0.27
|
0.23
|
1.73
|
1.46
|
OTC BB
|
407,691
|
6,177
|
|||
REDW
|
REDWOOD FINANCIAL
|
MN
|
291,602
|
33,506
|
27,909
|
0.98
|
0.98
|
8.21
|
8.21
|
OTC PINK
|
438,551
|
19,735
|
|||
RNDB
|
RANDOLPH BANCORP
|
MA
|
506,555
|
83,240
|
77,110
|
(0.19)
|
(0.28)
|
(1.14)
|
(1.64)
|
NASDAQ
|
5,868,544
|
90,082
|
|||
RVSB
|
RIVERVIEW BANCORP
|
WA
|
1,147,680
|
116,742
|
88,041
|
0.90
|
0.90
|
8.72
|
8.78
|
NASDAQ
|
22,533,912
|
195,369
|
|||
RYFL
|
ROYAL FINANCIAL
|
IL
|
323,671
|
36,965
|
36,073
|
1.08
|
0.89
|
9.56
|
7.89
|
OTC BB
|
2,510,000
|
38,278
|
|||
SBCP
|
SUNSHINE BANCORP
|
FL
|
942,747
|
118,274
|
96,217
|
0.55
|
0.55
|
4.55
|
4.55
|
NASDAQ
|
8,026,354
|
184,125
|
|||
SBT
|
STERLING BANCORP
|
MI
|
2,636,197
|
184,472
|
177,004
|
1.66
|
1.69
|
22.64
|
23.11
|
NASDAQ
|
45,271
|
575
|
|||
SFBK
|
SFB BANCORP
|
TN
|
63,630
|
10,072
|
9,899
|
0.80
|
0.79
|
4.79
|
4.74
|
OTC PINK
|
397,000
|
11,989
|
|||
SIFI
|
SI FINANCIAL GROUP
|
CT
|
1,584,286
|
171,002
|
152,974
|
0.84
|
0.50
|
7.92
|
4.71
|
NASDAQ
|
12,230,680
|
179,791
|
|||
SNNF
|
SENECA FIN CORP
|
NY
|
178,324
|
11,799
|
11,799
|
0.40
|
0.36
|
6.11
|
5.37
|
OTC PINK
|
1,980,000
|
17,345
|
|||
SNNY
|
SUNNYSIDE BANCORP
|
NY
|
86,616
|
11,030
|
11,030
|
(0.13)
|
(0.17)
|
(1.05)
|
(1.40)
|
OTC BB
|
793,500
|
13,490
|
|||
STBI
|
STURGIS BANCORP
|
MI
|
404,526
|
38,177
|
30,889
|
0.81
|
0.82
|
8.72
|
8.76
|
OTC BB
|
2,440,000
|
45,872
|
|||
STND
|
STANDARD FINANCIAL CORP
|
PA
|
982,921
|
133,290
|
103,215
|
0.51
|
0.50
|
3.70
|
3.61
|
NASDAQ
|
4,783,023
|
143,873
|
|||
SUGR
|
SUGAR CREEK FINANCIAL CORP
|
IL
|
95,764
|
10,581
|
10,581
|
0.21
|
0.21
|
1.76
|
1.74
|
OTC BB
|
808,530
|
10,551
|
|||
SVBI
|
SEVERN BANCORP
|
MD
|
801,231
|
92,010
|
90,444
|
0.54
|
0.57
|
4.76
|
4.99
|
NASDAQ
|
12,245,425
|
88,841
|
|||
SZBI
|
SOUTHFIRST BANCSHARES
|
AL
|
88,599
|
10,057
|
10,057
|
0.49
|
0.57
|
4.35
|
5.14
|
OTC PINK
|
702,000
|
3,103
|
|||
TBK
|
TRIUMPH BANCORP
|
TX
|
2,906,161
|
386,097
|
343,645
|
1.31
|
1.33
|
11.25
|
11.38
|
NASDAQ
|
20,820,900
|
655,858
|
ASSETS AND EQUITY
|
PROFITABILITY
|
CAPITAL ISSUES
|
|||||||||||||
Total
|
Total
|
Total
|
Core
|
Core
|
Number of
|
Mkt. Value
|
|||||||||
Assets
|
Equity
|
Tang. Equity
|
ROAA
|
ROAA
|
ROAE
|
ROAE
|
Shares
|
of Shares
|
|||||||
State
|
($000)
|
($000)
|
($000)
|
(%)
|
(%)
|
(%)
|
(%)
|
Exchange
|
Outstanding
|
($000)
|
|||||
TBNK
|
TERRITORIAL BANCORP
|
HI
|
1,962,523
|
237,292
|
237,017
|
0.89
|
0.86
|
7.34
|
7.11
|
NASDAQ
|
9,855,555
|
304,241
|
|||
TDCB
|
THIRD CENTURY BANCORP
|
IN
|
153,918
|
15,354
|
15,155
|
0.58
|
0.58
|
5.51
|
5.51
|
OTC BB
|
1,420,000
|
18,176
|
|||
TRST
|
TRUSTCO BANK CORP NY
|
NY
|
4,871,816
|
454,928
|
454,375
|
0.95
|
0.93
|
10.50
|
10.30
|
NASDAQ
|
96,107,596
|
884,190
|
|||
TSBK
|
TIMBERLAND BANCORP
|
WA
|
952,024
|
111,000
|
103,525
|
1.51
|
1.51
|
13.36
|
13.34
|
NASDAQ
|
7,361,077
|
195,437
|
|||
UBNK
|
UNITED FINANCIAL BANCORP
|
CT
|
6,989,048
|
690,653
|
559,394
|
0.88
|
0.87
|
8.87
|
8.76
|
NASDAQ
|
50,821,391
|
896,489
|
|||
UCBA
|
UNITED COMMUNITY BANCORP
|
IN
|
538,844
|
72,058
|
68,624
|
0.70
|
0.69
|
5.27
|
5.25
|
NASDAQ
|
4,201,113
|
86,333
|
|||
UCFC
|
UNITED COMMUNITY FINANCIAL CORP
|
OH
|
2,607,085
|
291,851
|
261,809
|
0.90
|
0.88
|
8.08
|
7.94
|
NASDAQ
|
49,758,487
|
454,295
|
|||
UNTN
|
UNITED TENNESSEE BANKSHARES
|
TN
|
205,159
|
21,374
|
21,374
|
0.78
|
0.77
|
7.59
|
7.53
|
OTC PINK
|
827,000
|
17,863
|
|||
VERF
|
VERSAILLES FINANCIAL CORP
|
OH
|
56,461
|
10,520
|
10,520
|
0.61
|
0.61
|
3.26
|
3.26
|
OTC BB
|
329,320
|
7,904
|
|||
WAWL
|
WAWEL BANK
|
NJ
|
71,802
|
6,761
|
6,761
|
(0.69)
|
(1.01)
|
(7.11)
|
(10.40)
|
OTC PINK
|
2,180,000
|
8,284
|
|||
WAYN
|
WAYNE SAVINGS BANCSHARES
|
OH
|
447,169
|
42,598
|
40,377
|
0.67
|
0.67
|
7.22
|
7.21
|
NASDAQ
|
2,781,839
|
51,325
|
|||
WBB
|
WESTBURY BANCORP
|
WI
|
792,005
|
75,253
|
74,548
|
0.42
|
0.41
|
4.19
|
4.12
|
NASDAQ
|
3,692,166
|
84,920
|
|||
WCFB
|
WCF BANCORP
|
IA
|
111,668
|
28,971
|
28,908
|
0.14
|
0.05
|
0.56
|
0.21
|
NASDAQ
|
2,561,542
|
24,386
|
|||
WEBK
|
WELLESLEY BANCORP
|
MA
|
767,943
|
59,043
|
58,937
|
0.67
|
0.67
|
8.55
|
8.55
|
NASDAQ
|
2,492,352
|
74,023
|
|||
WEIN
|
WEST END INDIANA BANCSHARES
|
IN
|
296,998
|
29,031
|
28,330
|
0.40
|
0.60
|
4.11
|
6.11
|
OTC BB
|
1,066,751
|
30,818
|
|||
WNEB
|
WESTERN NEW ENGLAND BANCORP
|
MA
|
2,086,378
|
252,555
|
235,532
|
0.70
|
0.67
|
5.83
|
5.60
|
NASDAQ
|
30,816,813
|
335,903
|
|||
WSBF
|
WATERSTONE FINANCIAL
|
WI
|
1,851,585
|
411,930
|
410,611
|
1.61
|
1.60
|
7.11
|
7.05
|
NASDAQ
|
29,483,346
|
502,691
|
|||
WSFS
|
WSFS FINANCIAL CORP
|
DE
|
6,875,344
|
740,861
|
551,745
|
1.14
|
1.11
|
10.95
|
10.65
|
NASDAQ
|
31,410,498
|
1,502,992
|
|||
WVFC
|
WVS FINANCIAL CORP
|
PA
|
355,972
|
33,545
|
33,545
|
0.50
|
0.50
|
5.26
|
5.26
|
NASDAQ
|
2,008,144
|
31,106
|
|||
ASSETS AND EQUITY
|
PROFITABILITY
|
CAPITAL ISSUES
|
||||||||||||
Total
|
Total
|
Total
|
Core
|
Core
|
Number of
|
Mkt. Value
|
||||||||
Assets
|
Equity
|
Tang. Equity
|
ROAA
|
ROAA
|
ROAE
|
ROAE
|
Shares
|
of Shares
|
||||||
State
|
($000)
|
($000)
|
($000)
|
(%)
|
(%)
|
(%)
|
(%)
|
Exchange
|
Outstanding
|
($000)
|
||||
ALL INSTITUTIONS
|
||||||||||||||
AVERAGE
|
2,056,044
|
251,996
|
212,175
|
0.90
|
0.80
|
7.29
|
6.51
|
18,821,719
|
344,684
|
|||||
MEDIAN
|
507,965
|
64,609
|
60,050
|
0.71
|
0.67
|
6.49
|
5.56
|
3,456,662
|
74,265
|
|||||
HIGH
|
48,457,891
|
6,759,654
|
4,316,662
|
2.26
|
1.69
|
22.64
|
23.11
|
489,061,848
|
6,367,585
|
|||||
LOW
|
52,367
|
5,319
|
4,965
|
(1.21)
|
(20.85)
|
(14.47)
|
(193.89)
|
45,271
|
341
|
|||||
AVERAGE FOR STATE
|
||||||||||||||
IN
|
485,243
|
53,942
|
51,438
|
0.97
|
0.86
|
8.88
|
7.94
|
2,190,262
|
198,843
|
|||||
AVERAGE BY REGION
|
||||||||||||||
MID-ATLANTIC
|
3,312,738
|
447,006
|
385,577
|
0.82
|
0.60
|
6.02
|
4.41
|
34,493,298
|
607,510
|
|||||
MIDWEST
|
914,806
|
98,357
|
87,051
|
0.88
|
0.85
|
8.01
|
7.77
|
6,287,507
|
155,988
|
|||||
NORTH CENTRAL
|
1,680,477
|
211,690
|
195,283
|
1.00
|
0.99
|
7.60
|
7.56
|
15,705,604
|
302,554
|
|||||
NORTHEAST
|
4,009,182
|
483,379
|
368,387
|
0.85
|
0.80
|
7.14
|
6.67
|
37,170,351
|
564,922
|
|||||
SOUTHEAST
|
995,255
|
111,534
|
96,146
|
0.95
|
0.95
|
8.66
|
8.58
|
8,299,110
|
195,831
|
|||||
SOUTHWEST
|
722,054
|
89,111
|
82,554
|
1.19
|
1.11
|
10.40
|
9.75
|
4,307,570
|
124,645
|
|||||
WEST
|
1,718,280
|
188,626
|
182,784
|
1.31
|
1.29
|
12.29
|
12.12
|
14,800,703
|
330,064
|
|||||
AVERAGE BY EXCHANGE
|
||||||||||||||
NYSE
|
24,944,385
|
3,170,326
|
2,126,654
|
0.92
|
0.87
|
7.33
|
6.95
|
204,237,068
|
3,433,318
|
|||||
NASDAQ
|
2,561,007
|
310,706
|
280,919
|
0.89
|
0.77
|
7.23
|
6.26
|
24,796,598
|
455,386
|
|||||
OTC
|
311,119
|
36,102
|
34,839
|
0.93
|
0.88
|
7.98
|
7.59
|
1,974,407
|
76,714
|
|||||
OTC PINK
|
239,677
|
27,678
|
26,900
|
0.87
|
0.81
|
7.52
|
7.03
|
2,234,890
|
27,532
|
Percentage Price Change
|
|||||||||||||||||
From Initial Trading Date
|
|||||||||||||||||
Conversion
|
One
|
One
|
One
|
Through
|
|||||||||||||
Company Name
|
Ticker
|
Date
|
Exchange
|
Day
|
Week
|
Month
|
2/12/16
|
||||||||||
Community Savings Bancorp
|
CCSB
|
1/10/2017
|
OTC Pink
|
30.00
|
30.00
|
30.00
|
40.50
|
%
|
|||||||||
HV Bancorp, Inc.
|
HVBC
|
1/12/2017
|
NASDAQ
|
36.70
|
41.30
|
39.90
|
40.20
|
||||||||||
PCSB Financial Corp.
|
PCSB
|
4/21/2017
|
NASDAQ
|
64.60
|
63.50
|
63.60
|
94.80
|
||||||||||
Eagle Financial Bancorp
|
EFBI
|
7/21/2017
|
NASDAQ
|
49.20
|
51.00
|
60.00
|
60.00
|
||||||||||
AVERAGE
|
45.13
|
%
|
46.45
|
%
|
48.38
|
%
|
58.88
|
%
|
|||||||||
MEDIAN
|
42.95
|
%
|
46.15
|
%
|
49.95
|
%
|
50.25
|
%
|
KELLER & COMPANY
|
|||||||||||
Dublin, Ohio
|
|||||||||||
(614) 766-1426
|
|||||||||||
COMPARABLE GROUP SELECTION
|
|||||||||||
BALANCE SHEET PARAMETERS
|
|||||||||||
Most Recent Quarter
|
General Parameters:
|
|||||||||||
Regions: Mid-Atlantic, Midwest, Northeast, North Central and Southwest
|
|||||||||||
Asset Size: < $1 Billion
|
|||||||||||
Stock trades on the NYSE or NASDAQ exchanges
|
Total
|
||||||||||
No Recent Acquisition Activity
|
Cash &
|
1-4 Fam.
|
Total Net
|
Net Loans
|
Borrowed
|
||||||
Total
|
Securities/
|
MBS/
|
Loans/
|
Loans/
|
& MBS/
|
Funds/
|
Equity/
|
||||
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
||||
($000)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
||||
MID-SOUTHERN BANCORP, INC.
|
IN
|
176,677
|
17.14
|
13.05
|
45.22
|
65.03
|
78.08
|
0.00
|
13.67
|
||
DEFINED PARAMETERS FOR
|
|
|
|
|
|
50.00 -
|
70.00 -
|
|
8.00 -
|
||
INCLUSION IN COMPARABLE GROUP
|
|
< 1,000,000
|
< 25.00
|
< 20.00
|
< 55.00
|
95.00
|
95.00
|
< 15.00
|
15.00
|
||
WCFB
|
WCF BANCORP
|
IA
|
111,668
|
16.57
|
21.62
|
44.03
|
52.71
|
74.33
|
3.41
|
25.94
|
|
IROQ
|
IF BANCORP
|
IL
|
612,009
|
4.73
|
14.43
|
23.40
|
76.12
|
90.55
|
11.56
|
13.85
|
|
JXSB
|
JACKSONVILLE BANCORP
|
IL
|
336,610
|
21.54
|
16.61
|
15.38
|
54.70
|
71.31
|
2.19
|
13.42
|
|
FCAP
|
FIRST CAPITAL
|
IN
|
752,219
|
23.41
|
17.73
|
17.22
|
53.28
|
71.01
|
0.55
|
10.83
|
|
UCBA
|
UNITED COMMUNITY BANCORP
|
IN
|
538,844
|
22.84
|
17.26
|
27.60
|
53.33
|
70.59
|
1.88
|
13.37
|
|
PBSK
|
POAGE BANKSHARES
|
KY
|
460,260
|
13.07
|
7.02
|
38.17
|
73.05
|
80.07
|
2.82
|
14.35
|
|
HFBL
|
HOME FED BANCORP OF LOUISIANA
|
LA
|
418,595
|
1.51
|
13.27
|
35.56
|
76.81
|
90.08
|
8.32
|
11.08
|
|
PVBC
|
PROVIDENT BANCORP
|
MA
|
928,219
|
9.91
|
3.74
|
11.74
|
80.64
|
84.38
|
8.44
|
12.50
|
|
RNDB
|
RANDOLPH BANCORP
|
MA
|
506,555
|
7.57
|
7.53
|
48.99
|
73.59
|
81.12
|
12.13
|
16.43
|
|
WEBK
|
WELLESLEY BANCORP
|
MA
|
767,943
|
10.58
|
2.03
|
55.80
|
84.46
|
86.49
|
14.88
|
7.69
|
|
BYBK
|
BAY BANCORP
|
MD
|
651,412
|
9.70
|
5.29
|
24.48
|
80.01
|
85.30
|
3.84
|
11.02
|
|
HBK
|
HAMILTON BANCORP
|
MD
|
509,375
|
5.72
|
13.30
|
37.03
|
71.72
|
85.02
|
10.84
|
12.13
|
|
SVBI
|
SEVERN BANCORP
|
MD
|
801,231
|
8.96
|
3.96
|
39.01
|
80.24
|
84.20
|
11.66
|
11.48
|
|
HMNF
|
HMN FINANCIAL
|
MN
|
715,746
|
18.32
|
0.76
|
20.57
|
81.46
|
82.22
|
0.00
|
11.27
|
|
EQFN
|
EQUITABLE FINANCIAL CORP
|
NE
|
262,781
|
2.40
|
0.20
|
22.52
|
93.25
|
93.45
|
4.11
|
13.68
|
|
MGYR
|
MAGYAR BANCORP
|
NJ
|
603,012
|
5.51
|
8.67
|
31.00
|
78.06
|
86.73
|
5.39
|
8.24
|
|
MSBF
|
MB BANCORP
|
NJ
|
541,746
|
4.65
|
4.49
|
33.11
|
85.15
|
89.64
|
13.01
|
10.78
|
|
BCTF
|
BANCORP 34
|
NM
|
362,721
|
3.39
|
6.34
|
15.96
|
73.35
|
79.69
|
18.96
|
14.31
|
|
CARV
|
CARVER BANCORP
|
NY
|
666,416
|
13.67
|
6.96
|
19.58
|
77.04
|
84.00
|
3.90
|
7.00
|
|
ESBK
|
ELMIRA SAVINGS BANK
|
NY
|
565,204
|
8.75
|
2.33
|
54.65
|
78.50
|
80.83
|
6.55
|
11.60
|
|
FSBC
|
FSB COMMUNITY BANKSHARES
|
NY
|
302,874
|
7.28
|
3.03
|
70.40
|
83.57
|
86.60
|
22.95
|
10.34
|
|
WAYN
|
WAYNE SAVINGS BANCSHARES
|
OH
|
447,169
|
6.63
|
10.70
|
39.84
|
77.05
|
87.75
|
6.67
|
9.53
|
KELLER & COMPANY
|
|||||||||||
Dublin, Ohio
|
|||||||||||
(614) 766-1426
|
|||||||||||
COMPARABLE GROUP SELECTION
|
|||||||||||
BALANCE SHEET PARAMETERS
|
|||||||||||
Most Recent Quarter
|
General Parameters:
|
||||||||||
Regions: Mid-Atlantic, Midwest, Northeast, North Central and Southwest
|
||||||||||
Asset Size: < $1 Billion
|
||||||||||
Stock trades on the NYSE or NASDAQ exchanges
|
Total
|
|||||||||
No Recent Acquisition Activity
|
Cash &
|
1-4 Fam.
|
Total Net
|
Net Loans
|
Borrowed
|
|||||
Total
|
Securities/
|
MBS/
|
Loans/
|
Loans/
|
& MBS/
|
Funds/
|
Equity/
|
|||
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
|||
($000)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
|||
MID-SOUTHERN BANCORP, INC.
|
IN
|
176,677
|
17.14
|
13.05
|
45.22
|
65.03
|
78.08
|
0.00
|
13.67
|
|
DEFINED PARAMETERS FOR
|
|
|
|
|
|
50.00 -
|
70.00 -
|
|
8.00 -
|
|
INCLUSION IN COMPARABLE GROUP
|
|
< 1,000,000
|
< 25.00
|
< 20.00
|
< 55.00
|
95.00
|
95.00
|
< 15.00
|
15.00
|
|
PBIP
|
PRUDENTIAL BANCORP
|
PA
|
898,392
|
16.04
|
13.93
|
38.00
|
63.60
|
77.53
|
12.72
|
13.94
|
STND
|
STANDARD FINANCIAL CORP
|
PA
|
982,921
|
10.82
|
5.41
|
43.89
|
76.04
|
81.45
|
13.68
|
13.56
|
WVFC
|
WVS FINANCIAL CORP
|
PA
|
355,972
|
38.63
|
35.25
|
19.83
|
22.29
|
57.54
|
47.76
|
9.42
|
CWAY
|
COASTWAY BANCORP
|
RI
|
701,086
|
6.36
|
0.00
|
46.39
|
83.34
|
83.34
|
22.34
|
10.12
|
WBB
|
WESTBURY BANCORP
|
WI
|
792,005
|
8.48
|
10.09
|
21.36
|
76.01
|
86.10
|
3.39
|
9.50
|
KELLER & COMPANY
|
|||||||||||||
Dublin, Ohio
|
|||||||||||||
(614) 766-1426
|
|||||||||||||
COMPARABLE GROUP SELECTION
|
|||||||||||||
OPERATING PERFORMANCE AND ASSET QUALITY RATIOS
|
|||||||||||||
Most Recent Four Quarters
|
General Parameters:
|
||||||||||||||
Regions: Mid-Atlantic, Midwest, Northeast, North Central and Southwest
|
||||||||||||||
Asset Size: < $1 Billion
|
||||||||||||||
Stock trades on the NYSE or NASDAQ exchanges
|
||||||||||||||
No Recent Acquisition Activity
|
OPERATING PERFORMANCE
|
ASSET QUALITY
|
||||||||||||
Net
|
Operating
|
Noninterest
|
||||||||||||
Total
|
Core
|
Core
|
Interest
|
Expenses/
|
Income/
|
NPA/
|
REO/
|
Reserves/
|
||||||
Assets
|
ROAA
|
ROAE
|
Margin
(2)
|
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
||||||
($000)
|
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
|
(%)
|
(%)
|
(%)
|
||||
MID-SOUTHERN BANCORP, INC.
|
IN
|
176,677
|
0.54
|
4.08
|
3.44
|
2.96
|
0.50
|
1.17
|
0.10
|
0.98
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
DEFINED PARAMETERS FOR
|
|
|
|
|
|
2.75-
|
2.25-
|
|
|
|
|
|
||
INCLUSION IN COMPARABLE GROUP
|
|
< 1,000,000
|
|
< 1.00
|
< 9.00
|
4.75
|
4.25
|
< 1.20
|
|
< 1.40
|
< 0.50
|
> 0.30
|
||
WCFB
|
WCF BANCORP
|
IA
|
111,668
|
0.05
|
0.21
|
2.97
|
3.17
|
0.52
|
0.59
|
0.02
|
0.46
|
|||
IROQ
|
IF BANCORP
|
IL
|
612,009
|
|
0.47
|
3.36
|
3.11
|
2.48
|
0.81
|
|
1.67
|
0.07
|
1.18
|
|
JXSB
|
JACKSONVILLE BANCORP
|
IL
|
336,610
|
0.82
|
6.21
|
3.29
|
3.06
|
1.22
|
0.40
|
0.00
|
0.92
|
|||
FCAP
|
FIRST CAPITAL
|
IN
|
752,219
|
0.91
|
8.70
|
3.48
|
2.61
|
0.86
|
0.89
|
0.52
|
0.47
|
|||
UCBA
|
UNITED COMMUNITY BANCORP
|
IN
|
538,844
|
|
0.69
|
5.25
|
2.85
|
2.69
|
0.86
|
|
0.39
|
0.02
|
0.79
|
|
PBSK
|
POAGE BANKSHARES
|
KY
|
460,260
|
|
0.39
|
2.63
|
3.78
|
3.38
|
0.60
|
|
1.38
|
0.40
|
0.69
|
|
HFBL
|
HOME FED BANCORP OF LOUISIANA
|
LA
|
418,595
|
|
0.91
|
8.36
|
3.60
|
2.80
|
0.90
|
|
0.78
|
0.16
|
0.77
|
|
PVBC
|
PROVIDENT BANCORP
|
MA
|
928,219
|
0.61
|
4.69
|
3.72
|
2.64
|
0.77
|
0.61
|
0.00
|
1.18
|
|||
RNDB
|
RANDOLPH BANCORP
|
MA
|
506,555
|
(0.28)
|
(1.64)
|
2.96
|
6.05
|
2.97
|
0.43
|
0.00
|
0.70
|
|||
WEBK
|
WELLESLEY BANCORP
|
MA
|
767,943
|
0.67
|
8.55
|
3.09
|
2.36
|
0.26
|
0.08
|
0.00
|
0.75
|
|||
BYBK
|
BAY BANCORP
|
MD
|
651,412
|
NM
|
NM
|
6.40
|
3.33
|
1.01
|
1.69
|
0.17
|
0.62
|
|||
HBK
|
HAMILTON BANCORP
|
MD
|
509,375
|
(0.17)
|
(1.43)
|
3.15
|
2.50
|
0.21
|
1.25
|
0.09
|
0.49
|
|||
SVBI
|
SEVERN BANCORP
|
MD
|
801,231
|
|
0.57
|
4.99
|
3.20
|
2.88
|
0.66
|
|
0.93
|
0.14
|
0.99
|
|
HMNF
|
HMN FINANCIAL
|
MN
|
715,746
|
|
0.88
|
7.86
|
3.76
|
3.63
|
1.08
|
|
0.62
|
0.06
|
1.30
|
|
EQFN
|
EQUITABLE FINANCIAL CORP
|
NE
|
262,781
|
|
0.61
|
4.22
|
3.65
|
3.39
|
1.01
|
|
1.17
|
0.08
|
1.43
|
|
MGYR
|
MAGYAR BANCORP
|
NJ
|
603,012
|
0.31
|
3.79
|
3.35
|
2.79
|
0.34
|
2.22
|
1.83
|
0.58
|
|||
MSBF
|
MB BANCORP
|
NJ
|
541,746
|
0.60
|
4.85
|
3.19
|
2.16
|
0.16
|
0.82
|
0.00
|
0.97
|
|||
BCTF
|
BANCORP 34
|
NM
|
362,721
|
0.25
|
1.70
|
4.06
|
6.56
|
3.46
|
1.60
|
0.00
|
0.85
|
|||
CARV
|
CARVER BANCORP
|
NY
|
666,416
|
(0.63)
|
(8.86)
|
3.07
|
4.20
|
0.67
|
1.46
|
0.09
|
0.77
|
|||
ESBK
|
ELMIRA SAVINGS BANK
|
NY
|
565,204
|
|
0.78
|
7.28
|
3.24
|
2.69
|
1.00
|
|
0.68
|
0.01
|
0.78
|
|
FSBC
|
FSB COMMUNITY BANKSHARES
|
NY
|
302,874
|
0.36
|
3.28
|
2.80
|
3.44
|
1.30
|
0.03
|
0.00
|
0.39
|
|||
WAYN
|
WAYNE SAVINGS BANCSHARES
|
OH
|
447,169
|
0.67
|
7.21
|
3.33
|
2.77
|
0.48
|
0.57
|
0.02
|
0.73
|
KELLER & COMPANY
|
|||||||||||||
Dublin, Ohio
|
|||||||||||||
(614) 766-1426
|
|||||||||||||
COMPARABLE GROUP SELECTION
|
|||||||||||||
OPERATING PERFORMANCE AND ASSET QUALITY RATIOS
|
|||||||||||||
Most Recent Four Quarters
|
General Parameters:
|
|||||||||||||
Regions: Mid-Atlantic, Midwest, Northeast, North Central and Southwest
|
|||||||||||||
Asset Size: < $1 Billion
|
|||||||||||||
Stock trades on the NYSE or NASDAQ exchanges
|
|||||||||||||
No Recent Acquisition Activity
|
OPERATING PERFORMANCE
|
ASSET QUALITY
|
|||||||||||
Net
|
Operating
|
Noninterest
|
|||||||||||
Total
|
Core
|
Core
|
Interest
|
Expenses/
|
Income/
|
NPA/
|
REO/
|
Reserves/
|
|||||
Assets
|
ROAA
|
ROAE
|
Margin
(2)
|
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
|||||
($000)
|
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
|
(%)
|
(%)
|
(%)
|
|||
MID-SOUTHERN BANCORP, INC.
|
IN
|
176,677
|
0.54
|
4.08
|
3.44
|
2.96
|
0.50
|
1.17
|
0.10
|
0.98
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEFINED PARAMETERS FOR
|
|
|
|
|
|
2.75-
|
2.25-
|
|
|
|
|
|
|
INCLUSION IN COMPARABLE GROUP
|
|
< 1,000,000
|
|
< 1.00
|
< 9.00
|
4.75
|
4.25
|
< 1.20
|
|
< 1.40
|
< 0.50
|
> 0.30
|
|
PBIP
|
PRUDENTIAL BANCORP
|
PA
|
898,392
|
0.24
|
1.58
|
2.83
|
2.08
|
0.28
|
1.74
|
0.02
|
0.50
|
||
STND
|
STANDARD FINANCIAL CORP
|
PA
|
982,921
|
|
0.50
|
3.61
|
4.67
|
4.06
|
0.71
|
|
0.31
|
0.04
|
0.40
|
WVFC
|
WVS FINANCIAL CORP
|
PA
|
355,972
|
0.50
|
5.26
|
1.80
|
1.06
|
0.14
|
0.07
|
0.00
|
0.12
|
||
CWAY
|
COASTWAY BANCORP
|
RI
|
701,086
|
0.47
|
4.46
|
3.11
|
3.17
|
1.12
|
1.36
|
0.66
|
0.40
|
||
WBB
|
WESTBURY BANCORP
|
WI
|
792,005
|
|
0.41
|
4.12
|
3.15
|
3.07
|
0.81
|
|
0.04
|
0.00
|
0.73
|
KELLER & COMPANY
|
|||||||||||||
Dublin, Ohio
|
|||||||||||||
(614) 766-1426
|
FINAL COMPARABLE GROUP
|
|||||||||||
BALANCE SHEET RATIOS
|
|||||||||||
Most Recent Quarter
|
|||||||||||
Total
|
|||||||||||
Cash &
|
1-4 Fam.
|
Total Net
|
Net Loans
|
Borrowed
|
|||||||
Total
|
Securities/
|
MBS/
|
Loans/
|
Loans/
|
& MBS/
|
Funds/
|
Equity/
|
||||
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
||||
($000)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
||||
MID-SOUTHERN BANCORP, INC.
|
IN
|
176,677
|
17.14
|
13.05
|
45.22
|
65.03
|
78.08
|
0.00
|
13.67
|
||
DEFINED PARAMETERS FOR
|
|
|
|
|
|
50.00 -
|
70.00 -
|
|
8.00 -
|
||
INCLUSION IN COMPARABLE GROUP
|
|
< 1,000,000
|
< 25.00
|
< 20.00
|
< 55.00
|
95.00
|
95.00
|
< 15.00
|
15.00
|
||
EQFN
|
EQUITABLE FINANCIAL CORP
|
NE
|
262,781
|
2.40
|
0.20
|
22.52
|
93.25
|
93.45
|
4.11
|
13.68
|
|
HFBL
|
HOME FED BANCORP OF LOUISIANA
|
LA
|
418,595
|
1.51
|
13.27
|
35.56
|
76.81
|
90.08
|
8.32
|
11.08
|
|
PBSK
|
POAGE BANKSHARES
|
KY
|
460,260
|
13.07
|
7.02
|
38.17
|
73.05
|
80.07
|
2.82
|
14.35
|
|
UCBA
|
UNITED COMMUNITY BANCORP
|
IN
|
538,844
|
22.84
|
17.26
|
27.60
|
53.33
|
70.59
|
1.88
|
13.37
|
|
ESBK
|
ELMIRA SAVINGS BANK
|
NY
|
565,204
|
8.75
|
2.33
|
54.65
|
78.50
|
80.83
|
6.55
|
11.60
|
|
IROQ
|
IF BANCORP
|
IL
|
612,009
|
4.73
|
14.43
|
23.40
|
76.12
|
90.55
|
11.56
|
13.85
|
|
HMNF
|
HMN FINANCIAL
|
MN
|
715,746
|
18.32
|
0.76
|
20.57
|
81.46
|
82.22
|
0.00
|
11.27
|
|
WBB
|
WESTBURY BANCORP
|
WI
|
792,005
|
8.48
|
10.09
|
21.36
|
76.01
|
86.10
|
3.39
|
9.50
|
|
SVBI
|
SEVERN BANCORP
|
MD
|
801,231
|
8.96
|
3.96
|
39.01
|
80.24
|
84.20
|
11.66
|
11.48
|
|
STND
|
STANDARD FINANCIAL CORP
|
PA
|
982,921
|
10.82
|
5.41
|
43.89
|
76.04
|
81.45
|
13.68
|
13.56
|
|
AVERAGE
|
614,960
|
9.99
|
7.47
|
32.67
|
76.48
|
83.95
|
6.40
|
12.37
|
|||
MEDIAN
|
588,607
|
8.85
|
6.21
|
31.58
|
76.47
|
83.21
|
5.33
|
12.49
|
|||
HIGH
|
982,921
|
22.84
|
17.26
|
54.65
|
93.25
|
93.45
|
13.68
|
14.35
|
|||
LOW
|
262,781
|
1.51
|
0.20
|
20.57
|
53.33
|
70.59
|
0.00
|
9.50
|
KELLER & COMPANY
|
|||||||||||||
Dublin, Ohio
|
|||||||||||||
(614) 766-1426
|
FINAL COMPARABLE GROUP
|
||||||||||||||
OPERATING PERFORMANCE AND ASSET QUALITY RATIOS
|
||||||||||||||
Most Recent Four Quarters
|
||||||||||||||
OPERATING PERFORMANCE
|
ASSET QUALITY
|
|||||||||||||
Net
|
Operating
|
Noninterest
|
||||||||||||
Total
|
Core
|
Core
|
Interest
|
Expenses/
|
Income/
|
NPA/
|
REO/
|
Reserves/
|
||||||
Assets
|
ROAA
|
ROAE
|
Margin
|
Assets
|
Assets
|
Assets
|
Assets
|
Assets
|
||||||
($000)
|
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
|
(%)
|
(%)
|
(%)
|
||||
MID-SOUTHERN BANCORP, INC.
|
IN
|
176,677
|
0.54
|
4.08
|
3.44
|
2.96
|
0.50
|
1.17
|
0.10
|
0.98
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
DEFINED PARAMETERS FOR
|
|
|
|
|
|
2.75-
|
2.25-
|
|
|
|
|
|
||
INCLUSION IN COMPARABLE GROUP
|
|
< 1,000,000
|
|
< 1.00
|
< 9.00
|
4.75
|
4.25
|
< 1.20
|
|
< 1.40
|
< 0.50
|
> 0.30
|
||
EQFN
|
EQUITABLE FINANCIAL CORP
|
NE
|
262,781
|
0.61
|
4.22
|
3.65
|
3.39
|
1.01
|
1.17
|
0.08
|
1.43
|
|||
HFBL
|
HOME FED BANCORP OF LOUISIANA
|
LA
|
418,595
|
0.91
|
8.36
|
3.60
|
2.80
|
0.90
|
0.78
|
0.16
|
0.77
|
|||
PBSK
|
POAGE BANKSHARES
|
KY
|
460,260
|
0.39
|
2.63
|
3.78
|
3.38
|
0.60
|
1.38
|
0.40
|
0.69
|
|||
UCBA
|
UNITED COMMUNITY BANCORP
|
IN
|
538,844
|
0.69
|
5.25
|
2.85
|
2.69
|
0.86
|
0.39
|
0.02
|
0.79
|
|||
ESBK
|
ELMIRA SAVINGS BANK
|
NY
|
565,204
|
0.78
|
7.28
|
3.24
|
2.69
|
1.00
|
0.68
|
0.01
|
0.78
|
|||
IROQ
|
IF BANCORP
|
IL
|
612,009
|
0.47
|
3.36
|
3.11
|
2.48
|
0.81
|
1.67
|
0.07
|
1.18
|
|||
HMNF
|
HMN FINANCIAL
|
MN
|
715,746
|
0.88
|
7.86
|
3.76
|
3.63
|
1.08
|
0.62
|
0.06
|
1.30
|
|||
WBB
|
WESTBURY BANCORP
|
WI
|
792,005
|
0.41
|
4.12
|
3.15
|
3.07
|
0.81
|
0.04
|
0.00
|
0.73
|
|||
SVBI
|
SEVERN BANCORP
|
MD
|
801,231
|
0.57
|
4.99
|
3.20
|
2.88
|
0.66
|
0.93
|
0.14
|
0.99
|
|||
STND
|
STANDARD FINANCIAL CORP
|
PA
|
982,921
|
0.50
|
3.61
|
4.67
|
4.06
|
0.71
|
0.31
|
0.04
|
0.40
|
|||
AVERAGE
|
614,960
|
0.62
|
5.17
|
3.50
|
3.11
|
0.84
|
0.80
|
0.10
|
0.91
|
|||||
MEDIAN
|
588,607
|
0.59
|
4.61
|
3.42
|
2.98
|
0.84
|
0.73
|
0.07
|
0.79
|
|||||
HIGH
|
982,921
|
0.91
|
8.36
|
4.67
|
4.06
|
1.08
|
1.67
|
0.40
|
1.43
|
|||||
LOW
|
262,781
|
0.39
|
2.63
|
2.85
|
2.48
|
0.60
|
0.04
|
0.00
|
0.40
|
KELLER & COMPANY
|
||||||||||||||
Dublin, Ohio
|
||||||||||||||
614-766-1426
|
||||||||||||||
BALANCE SHEET
|
||||||||||||||
ASSET COMPOSITION - MOST RECENT QUARTER
|
||||||||||||||
As a Percent of Total Assets
|
||||||||||||||
Repo-
|
Interest
|
Interest
|
Capitalized
|
|||||||||||
Total
|
Cash &
|
Net
|
Loan Loss
|
sessed
|
Goodwill
|
Non-Perf.
|
Earning
|
Bearing
|
Loan
|
|||||
Assets
|
Invest.
|
MBS
|
Loans
|
Reserves
|
Assets
|
& Intang.
|
Assets
|
Assets
|
Liabilities
|
Servicing
|
||||
($000)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
||||
SUBJECT
|
||||||||||||||
MID-SOUTHERN BANCORP, INC.
|
176,677
|
17.14
|
13.05
|
65.03
|
0.98
|
0.10
|
0.00
|
1.17
|
95.55
|
85.97
|
0.00
|
|||
COMPARABLE GROUP
|
||||||||||||||
EQFN
|
EQUITABLE FINANCIAL CORP
|
262,781
|
2.40
|
0.20
|
93.25
|
1.43
|
0.08
|
0.10
|
1.17
|
94.28
|
76.93
|
0.32
|
||
HFBL
|
HOME FED BANCORP OF LOUISIANA
|
418,595
|
1.51
|
13.27
|
76.81
|
0.77
|
0.16
|
0.00
|
0.78
|
92.95
|
74.08
|
0.05
|
||
PBSK
|
POAGE BANKSHARES
|
460,260
|
13.07
|
7.02
|
73.05
|
0.69
|
0.40
|
0.44
|
1.38
|
92.87
|
72.15
|
0.08
|
||
UCBA
|
UNITED COMMUNITY BANCORP
|
538,844
|
22.84
|
17.26
|
53.33
|
0.79
|
0.02
|
0.50
|
0.39
|
93.15
|
79.67
|
0.14
|
||
ESBK
|
ELMIRA SAVINGS BANK
|
565,204
|
8.75
|
2.33
|
78.50
|
0.78
|
0.01
|
2.18
|
0.68
|
88.29
|
73.90
|
0.28
|
||
IROQ
|
IF BANCORP
|
612,009
|
4.73
|
14.43
|
76.12
|
1.18
|
0.07
|
0.00
|
1.67
|
94.76
|
81.79
|
0.12
|
||
HMNF
|
HMN FINANCIAL
|
715,746
|
18.32
|
0.76
|
81.46
|
1.30
|
0.06
|
0.17
|
0.62
|
96.62
|
65.67
|
0.23
|
||
WBB
|
WESTBURY BANCORP
|
792,005
|
8.48
|
10.09
|
76.01
|
0.73
|
0.00
|
0.00
|
0.04
|
92.85
|
73.08
|
0.09
|
||
SVBI
|
SEVERN BANCORP
|
801,231
|
8.96
|
3.96
|
80.24
|
0.99
|
0.14
|
0.14
|
0.93
|
93.57
|
76.72
|
0.06
|
||
STND
|
STANDARD FINANCIAL CORP
|
982,921
|
10.82
|
5.41
|
76.04
|
0.40
|
0.04
|
3.01
|
0.31
|
90.96
|
71.06
|
0.05
|
||
Average
|
614,960
|
9.99
|
7.47
|
76.48
|
0.91
|
0.10
|
0.65
|
0.80
|
93.03
|
74.51
|
0.14
|
|||
Median
|
588,607
|
8.86
|
6.22
|
76.47
|
0.79
|
0.07
|
0.16
|
0.73
|
93.05
|
73.99
|
0.11
|
|||
High
|
982,921
|
22.84
|
17.26
|
93.25
|
1.43
|
0.40
|
3.01
|
1.67
|
96.62
|
81.79
|
0.32
|
|||
Low
|
262,781
|
1.51
|
0.20
|
53.33
|
0.40
|
0.00
|
0.00
|
0.04
|
88.29
|
65.67
|
0.05
|
|||
ALL THRIFTS (134)
|
||||||||||||||
Average
|
2,056,044
|
12.47
|
7.34
|
72.85
|
0.75
|
0.14
|
0.54
|
0.70
|
92.82
|
75.58
|
0.12
|
|||
MIDWEST THRIFTS (41)
|
||||||||||||||
Average
|
974,754
|
13.74
|
7.57
|
70.15
|
0.75
|
0.16
|
0.29
|
0.72
|
92.40
|
76.99
|
0.17
|
|||
INDIANA THRIFTS (7)
|
||||||||||||||
Average
|
485,243
|
14.63
|
14.74
|
61.63
|
0.65
|
0.25
|
0.31
|
0.74
|
90.83
|
74.57
|
0.11
|
KELLER & COMPANY
|
|||||||||||||||
Dublin, Ohio
|
|||||||||||||||
614-766-1426
|
|||||||||||||||
BALANCE SHEET COMPARISON
|
|||||||||||||||
LIABILITIES AND EQUITY - MOST RECENT QUARTER
|
|||||||||||||||
As a Percent of Assets
|
|||||||||||||||
Acc. Other
|
Total
|
||||||||||||||
Total
|
Total
|
Total
|
Total
|
Other
|
Preferred
|
Common
|
Compr.
|
Retained
|
Total
|
Tier 1
|
Risk-Based
|
||||
Liabilities
|
Equity
|
Deposits
|
Borrowings
|
Liabilities
|
Equity
|
Equity
|
Income
|
Earnings
|
Equity
|
Capital
|
Capital
|
||||
($000)
|
($000)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
||||
SUBJECT
|
|||||||||||||||
MID-SOUTHERN BANCORP, INC.
|
152,522
|
24,154
|
85.97
|
0.00
|
0.36
|
0.00
|
13.67
|
(0.03)
|
10.89
|
13.67
|
13.53
|
23.38
|
|||
COMPARABLE GROUP
|
|||||||||||||||
EQFN
|
EQUITABLE FINANCIAL CORP
|
226,835
|
35,946
|
83.86
|
4.11
|
(1.66)
|
0.00
|
13.68
|
(0.00)
|
4.87
|
13.68
|
10.99
|
13.03
|
||
HFBL
|
HOME FED BANCORP OF LOUISIANA
|
372,232
|
46,363
|
80.03
|
8.32
|
0.57
|
0.00
|
11.08
|
(0.10)
|
3.19
|
11.08
|
10.86
|
17.11
|
||
PBSK
|
POAGE BANKSHARES
|
394,225
|
66,035
|
81.52
|
2.82
|
1.32
|
0.00
|
14.35
|
0.05
|
6.77
|
14.35
|
13.99
|
21.70
|
||
UCBA
|
UNITED COMMUNITY BANCORP
|
466,786
|
72,058
|
86.00
|
1.88
|
(1.25)
|
0.00
|
13.37
|
(0.13)
|
6.55
|
13.37
|
11.24
|
21.76
|
||
ESBK
|
ELMIRA SAVINGS BANK
|
499,614
|
65,590
|
80.83
|
6.55
|
1.02
|
1.72
|
9.89
|
0.01
|
0.88
|
11.60
|
9.99
|
16.82
|
||
IROQ
|
IF BANCORP
|
527,267
|
84,742
|
75.89
|
11.56
|
(1.30)
|
0.00
|
13.85
|
(0.05)
|
8.29
|
13.85
|
11.92
|
16.42
|
||
HMNF
|
HMN FINANCIAL
|
635,114
|
80,632
|
88.44
|
0.00
|
0.29
|
0.00
|
11.27
|
(0.06)
|
12.70
|
11.27
|
10.76
|
13.87
|
||
WBB
|
WESTBURY BANCORP
|
716,752
|
75,253
|
86.02
|
3.39
|
1.09
|
0.00
|
9.50
|
(0.07)
|
5.86
|
9.50
|
9.58
|
12.66
|
||
SVBI
|
SEVERN BANCORP
|
709,221
|
92,010
|
74.09
|
11.66
|
0.19
|
0.36
|
11.12
|
(0.00)
|
3.32
|
11.48
|
10.67
|
16.17
|
||
STND
|
STANDARD FINANCIAL CORP
|
849,631
|
133,290
|
72.60
|
13.68
|
0.16
|
0.00
|
13.56
|
0.02
|
3.43
|
13.56
|
10.50
|
15.30
|
||
Average
|
539,768
|
75,192
|
80.93
|
6.40
|
0.04
|
0.21
|
12.17
|
(0.03)
|
5.59
|
12.37
|
11.05
|
16.48
|
|||
Median
|
513,441
|
73,656
|
81.17
|
5.33
|
0.24
|
0.00
|
12.32
|
(0.03)
|
5.37
|
12.49
|
10.81
|
16.30
|
|||
High
|
849,631
|
133,290
|
88.44
|
13.68
|
1.32
|
1.72
|
14.35
|
0.05
|
12.70
|
14.35
|
13.99
|
21.76
|
|||
Low
|
226,835
|
35,946
|
72.60
|
0.00
|
(1.66)
|
0.00
|
9.50
|
(0.13)
|
0.88
|
9.50
|
9.58
|
12.66
|
|||
ALL THRIFTS (134)
|
|||||||||||||||
Average
|
1,821,101
|
251,996
|
76.44
|
10.17
|
0.41
|
0.08
|
12.07
|
(0.07)
|
5.72
|
12.14
|
11.45
|
18.38
|
|||
MIDWEST THRIFTS (41)
|
|||||||||||||||
Average
|
872,186
|
102,569
|
76.42
|
9.03
|
0.61
|
0.00
|
11.76
|
(0.04)
|
5.85
|
11.76
|
11.21
|
18.92
|
|||
INDIANA THRIFTS (7)
|
|||||||||||||||
Average
|
431,301
|
53,942
|
80.62
|
7.25
|
0.82
|
0.00
|
11.31
|
(0.01)
|
6.58
|
11.31
|
10.34
|
17.42
|
KELLER & COMPANY
|
|||||||||||||
Dublin, Ohio
|
|||||||||||||
614-766-1426
|
|||||||||||||
INCOME AND EXPENSE COMPARISON
|
|||||||||||||
TRAILING FOUR QUARTERS
|
|||||||||||||
($000)
|
|||||||||||||
Net
|
|||||||||||||
Net
|
Gain
|
Total
|
Total
|
Income
|
|||||||||
Interest
|
Interest
|
Interest
|
Provision
|
(Loss)
|
Non-Int.
|
Non-Int.
|
Before
|
Income
|
Net
|
Core
|
|||
Income
|
Expense
|
Income
|
for Loss
|
on Sale
|
Income
|
Expense
|
Taxes
|
Taxes
|
Income
|
Income
|
|||
SUBJECT
|
|||||||||||||
MID-SOUTHERN BANCORP, INC.
|
6,478
|
655
|
5,823
|
(700)
|
39
|
884
|
5,252
|
2,155
|
982
|
1,173
|
960
|
||
COMPARABLE GROUP
|
|||||||||||||
EQFN
|
EQUITABLE FINANCIAL CORP
|
9886
|
1260
|
8626
|
1,017
|
0
|
2493
|
8384
|
2,362
|
872
|
1,490
|
1,511
|
|
HFBL
|
HOME FED BANCORP OF LOUISIANA
|
17390
|
3016
|
14374
|
1,500
|
94
|
3743
|
11728
|
5,881
|
1,929
|
3,952
|
3,804
|
|
PBSK
|
POAGE BANKSHARES
|
19035
|
2760
|
16275
|
2,083
|
1
|
2771
|
15518
|
2,336
|
640
|
1,696
|
1,773
|
|
UCBA
|
UNITED COMMUNITY BANCORP
|
16602
|
2297
|
14305
|
84
|
9
|
4588
|
14345
|
4,807
|
1,088
|
22,307
|
21,913
|
|
ESBK
|
ELMIRA SAVINGS BANK
|
20611
|
4050
|
16561
|
490
|
0
|
5658
|
15281
|
6,448
|
1,999
|
4,444
|
4,414
|
|
IROQ
|
IF BANCORP
|
21388
|
3767
|
17621
|
2,083
|
800
|
4775
|
14715
|
5,669
|
2,055
|
3,614
|
2,806
|
|
HMNF
|
HMN FINANCIAL
|
27624
|
1782
|
25842
|
(956)
|
(1)
|
7892
|
7325
|
10,635
|
4,252
|
6,383
|
6,146
|
|
WBB
|
WESTBURY BANCORP
|
25246
|
3409
|
21837
|
450
|
16
|
6055
|
22931
|
4,991
|
1,782
|
161
|
60
|
|
SVBI
|
SEVERN BANCORP
|
31454
|
7834
|
23620
|
(1,150)
|
(2)
|
5254
|
22803
|
7,222
|
2,952
|
433
|
512
|
|
STND
|
STANDARD FINANCIAL CORP
|
38118
|
6557
|
31561
|
477
|
54
|
5178
|
29794
|
5,586
|
1,840
|
200
|
198
|
|
Average
|
22,735
|
3,673
|
19,062
|
608
|
97
|
4,841
|
16,282
|
5,594
|
1,941
|
4,468
|
4,314
|
||
Median
|
21,000
|
3,213
|
17,091
|
484
|
5
|
4,977
|
14,998
|
5,628
|
1,885
|
2,655
|
2,290
|
||
High
|
38,118
|
7,834
|
31,561
|
2,083
|
800
|
7,892
|
29,794
|
10,635
|
4,252
|
22,307
|
21,913
|
||
Low
|
9,886
|
1,260
|
8,626
|
(1,150)
|
(2)
|
2,493
|
7,325
|
2,336
|
640
|
161
|
60
|
||
ALL THRIFTS (134)
|
|||||||||||||
Average
|
70,949
|
13,804
|
57,146
|
2,201
|
464
|
18,201
|
46,288
|
26,164
|
9,249
|
17,946
|
16,034
|
||
MIDWEST THRIFTS (41)
|
|||||||||||||
Average
|
29,383
|
5,389
|
23,993
|
1,326
|
196
|
18,996
|
30,621
|
11,085
|
3,449
|
10,333
|
10,018
|
||
INDIANA THRIFTS (7)
|
|||||||||||||
Average
|
16,127
|
1,656
|
14,471
|
4,891
|
346
|
5,678
|
13,694
|
6,092
|
1,505
|
15,685
|
14,850
|
KELLER & COMPANY
|
|||||||||||||
Dublin, Ohio
|
|||||||||||||
614-766-1426
|
|||||||||||||
INCOME AND EXPENSE COMPARISON
|
|||||||||||||
AS A PERCENTAGE OF AVERAGE ASSETS
|
|||||||||||||
Net
|
|||||||||||||
Net
|
Gain
|
Total
|
Total
|
Income
|
|||||||||
Interest
|
Interest
|
Interest
|
Provision
|
(Loss)
|
Non-Int.
|
Non-Int.
|
Before
|
Income
|
Net
|
Core
|
|||
Income
|
Expense
|
Income
|
for Loss
|
on Sale
|
Income
|
Expense
|
Taxes
|
Taxes
|
Income
|
Income
|
|||
SUBJECT
|
|||||||||||||
MID-SOUTHERN BANCORP, INC.
|
3.66
|
0.37
|
3.29
|
(0.40)
|
0.02
|
0.50
|
2.96
|
1.22
|
0.55
|
0.66
|
0.54
|
||
COMPARABLE GROUP
|
|||||||||||||
EQFN
|
EQUITABLE FINANCIAL CORP
|
4.00
|
0.51
|
3.49
|
0.41
|
0.00
|
1.01
|
3.39
|
0.96
|
0.35
|
0.60
|
0.61
|
|
HFBL
|
HOME FED BANCORP OF LOUISIANA
|
4.16
|
0.72
|
3.44
|
0.36
|
0.02
|
0.90
|
2.80
|
1.41
|
0.46
|
0.95
|
0.91
|
|
PBSK
|
POAGE BANKSHARES
|
4.15
|
0.60
|
3.54
|
0.45
|
0.00
|
0.60
|
3.38
|
0.51
|
0.14
|
0.37
|
0.39
|
|
UCBA
|
UNITED COMMUNITY BANCORP
|
3.11
|
0.43
|
2.68
|
0.00
|
0.00
|
0.86
|
2.69
|
0.19
|
0.04
|
0.70
|
0.69
|
|
ESBK
|
ELMIRA SAVINGS BANK
|
3.63
|
0.71
|
2.92
|
0.09
|
0.00
|
1.00
|
2.69
|
1.14
|
0.35
|
0.78
|
0.78
|
|
IROQ
|
IF BANCORP
|
3.61
|
0.64
|
2.98
|
0.35
|
0.14
|
0.81
|
2.48
|
0.96
|
0.35
|
0.61
|
0.47
|
|
HMNF
|
HMN FINANCIAL
|
3.94
|
0.25
|
3.69
|
(0.14)
|
(0.00)
|
1.13
|
1.05
|
1.52
|
0.61
|
0.91
|
0.88
|
|
WBB
|
WESTBURY BANCORP
|
3.38
|
0.46
|
2.93
|
0.38
|
0.01
|
0.81
|
3.07
|
4.26
|
1.52
|
0.42
|
0.41
|
|
SVBI
|
SEVERN BANCORP
|
3.98
|
0.99
|
2.99
|
(1.29)
|
(0.00)
|
0.66
|
2.88
|
8.09
|
3.31
|
0.54
|
0.57
|
|
STND
|
STANDARD FINANCIAL CORP
|
5.19
|
0.89
|
4.30
|
0.50
|
0.06
|
0.71
|
4.06
|
5.84
|
1.92
|
0.51
|
0.50
|
|
Average
|
3.92
|
0.62
|
3.29
|
0.11
|
0.02
|
0.85
|
2.85
|
2.49
|
0.91
|
0.64
|
0.62
|
||
Median
|
3.96
|
0.62
|
3.21
|
0.36
|
0.00
|
0.84
|
2.84
|
1.27
|
0.41
|
0.61
|
0.59
|
||
High
|
5.19
|
0.99
|
4.30
|
0.50
|
0.14
|
1.13
|
4.06
|
8.09
|
3.31
|
0.95
|
0.91
|
||
Low
|
3.11
|
0.25
|
2.68
|
(1.29)
|
(0.00)
|
0.60
|
1.05
|
0.19
|
0.04
|
0.37
|
0.39
|
||
ALL THRIFTS (134)
|
|||||||||||||
Average
|
3.71
|
0.59
|
3.12
|
0.21
|
0.02
|
1.17
|
3.20
|
2.48
|
0.90
|
0.90
|
0.80
|
||
MIDWEST THRIFTS (41)
|
|||||||||||||
Average
|
3.61
|
0.54
|
3.07
|
0.20
|
0.03
|
1.96
|
4.06
|
1.21
|
0.30
|
0.88
|
0.85
|
||
INDIANA THRIFTS (7)
|
|||||||||||||
Average
|
3.49
|
0.41
|
3.08
|
0.53
|
0.05
|
1.07
|
2.92
|
0.85
|
0.22
|
0.97
|
0.86
|
KELLER & COMPANY
|
||||||||||
Dublin, Ohio
|
||||||||||
614-766-1426
|
||||||||||
YIELDS, COSTS AND EARNINGS RATIOS
|
||||||||||
TRAILING FOUR QUARTERS
|
||||||||||
Yield on
|
Cost of
|
Net
|
Net
|
|||||||
Int. Earning
|
Int. Bearing
|
Interest
|
Interest
|
Core
|
Core
|
|||||
Assets
|
Liabilities
|
Spread
|
Margin
*
|
ROAA
|
ROAE
|
ROAA
|
ROAE
|
|||
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
|||
SUBJECT
|
||||||||||
MID-SOUTHERN BANCORP, INC.
|
3.83
|
0.48
|
3.35
|
3.44
|
0.66
|
4.98
|
0.54
|
4.08
|
||
COMPARABLE GROUP
|
||||||||||
EQFN
|
EQUITABLE FINANCIAL CORP
|
4.29
|
0.60
|
3.68
|
3.74
|
0.60
|
4.17
|
0.61
|
4.22
|
|
HFBL
|
HOME FED BANCORP OF LOUISIANA
|
4.63
|
0.95
|
3.68
|
3.83
|
0.95
|
8.69
|
0.91
|
8.36
|
|
PBSK
|
POAGE BANKSHARES
|
4.51
|
0.75
|
3.76
|
3.85
|
0.37
|
2.51
|
0.39
|
2.63
|
|
UCBA
|
UNITED COMMUNITY BANCORP
|
3.35
|
0.51
|
2.85
|
2.89
|
0.70
|
5.27
|
0.69
|
5.25
|
|
ESBK
|
ELMIRA SAVINGS BANK
|
4.10
|
0.88
|
3.22
|
3.30
|
0.78
|
7.33
|
0.78
|
7.28
|
|
IROQ
|
IF BANCORP
|
3.76
|
0.84
|
2.92
|
3.09
|
0.61
|
4.32
|
0.47
|
3.36
|
|
HMNF
|
HMN FINANCIAL
|
4.09
|
0.29
|
3.81
|
3.83
|
0.91
|
8.17
|
0.88
|
7.86
|
|
WBB
|
WESTBURY BANCORP
|
3.64
|
0.54
|
3.10
|
3.15
|
0.42
|
4.19
|
0.41
|
4.12
|
|
SVBI
|
SEVERN BANCORP
|
4.35
|
1.25
|
3.10
|
3.26
|
0.54
|
4.76
|
0.57
|
4.99
|
|
STND
|
STANDARD FINANCIAL CORP
|
5.64
|
1.21
|
4.43
|
4.67
|
0.51
|
3.70
|
0.50
|
3.61
|
|
Average
|
4.24
|
0.78
|
3.45
|
3.56
|
0.64
|
5.31
|
0.62
|
5.17
|
||
Median
|
4.20
|
0.79
|
3.45
|
3.52
|
0.61
|
4.54
|
0.59
|
4.61
|
||
High
|
5.64
|
1.25
|
4.43
|
4.67
|
0.95
|
8.69
|
0.91
|
8.36
|
||
Low
|
3.35
|
0.29
|
2.85
|
2.89
|
0.37
|
2.51
|
0.39
|
2.63
|
||
ALL THRIFTS (134)
|
||||||||||
Average
|
4.07
|
0.81
|
3.24
|
3.42
|
0.90
|
7.29
|
0.80
|
6.51
|
||
MIDWEST THRIFTS (41)
|
||||||||||
Average
|
3.94
|
0.73
|
3.21
|
3.35
|
0.88
|
8.01
|
0.85
|
7.77
|
||
INDIANA THRIFTS (7)
|
||||||||||
Average
|
3.88
|
0.53
|
3.35
|
3.42
|
0.97
|
8.88
|
0.86
|
7.94
|
KELLER & COMPANY
|
||||||||
Dublin, Ohio
|
||||||||
614-766-1426
|
||||||||
RESERVES AND SUPPLEMENTAL DATA
|
||||||||
RESERVES AND SUPPLEMENTAL DATA
|
||||||||
Net
|
||||||||
Reserves/
|
Chargeoffs/
|
Provisions/
|
||||||
Gross
|
Reserves/
|
Average
|
Net
|
Effective
|
||||
Loans
|
NPA
|
Loans
|
Chargeoffs
|
Tax Rate
|
||||
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
||||
SUBJECT
|
||||||||
MID-SOUTHERN BANCORP, INC.
|
1.48
|
83.36
|
0.07
|
(874.83)
|
45.56
|
|||
COMPARABLE GROUP
|
||||||||
EQFN
|
EQUITABLE FINANCIAL CORP
|
1.48
|
122.68
|
0.01
|
3,400.00
|
36.31
|
||
HFBL
|
HOME FED BANCORP OF LOUISIANA
|
0.94
|
99.11
|
0.25
|
37.22
|
33.07
|
||
PBSK
|
POAGE BANKSHARES
|
0.93
|
50.10
|
0.64
|
203.21
|
28.86
|
||
UCBA
|
UNITED COMMUNITY BANCORP
|
1.44
|
201.37
|
0.44
|
4.07
|
20.81
|
||
ESBK
|
ELMIRA SAVINGS BANK
|
0.96
|
114.11
|
0.16
|
167.55
|
31.30
|
||
IROQ
|
IF BANCORP
|
1.51
|
70.63
|
0.19
|
167.90
|
36.40
|
||
HMNF
|
HMN FINANCIAL
|
1.53
|
209.65
|
(0.15)
|
(1,322.73)
|
39.71
|
||
WBB
|
WESTBURY BANCORP
|
0.94
|
485.26
|
0.01
|
562.50
|
36.89
|
||
SVBI
|
SEVERN BANCORP
|
1.19
|
106.11
|
0.12
|
(169.27)
|
NM
|
||
STND
|
STANDARD FINANCIAL CORP
|
0.52
|
128.92
|
0.06
|
158.93
|
31.39
|
||
Average
|
1.14
|
158.79
|
0.17
|
320.94
|
32.75
|
|||
Median
|
1.08
|
118.40
|
0.14
|
163.24
|
33.07
|
|||
High
|
1.53
|
485.26
|
0.64
|
3,400.00
|
39.71
|
|||
Low
|
0.52
|
50.10
|
(0.15)
|
(1,322.73)
|
20.81
|
|||
ALL THRIFTS (134)
|
||||||||
Average
|
1.00
|
135.18
|
0.17
|
179.54
|
29.99
|
|||
MIDWEST THRIFTS (41)
|
||||||||
Average
|
1.02
|
141.36
|
0.23
|
(516.60)
|
26.85
|
|||
INDIANA THRIFTS (7)
|
||||||||
Average
|
1.05
|
100.08
|
0.57
|
95.50
|
27.58
|
KELLER & COMPANY
|
||||||||||||||||||||
Dublin, Ohio
|
||||||||||||||||||||
614-766-1426
|
||||||||||||||||||||
COMPARABLE GROUP MARKET, PRICING AND FINANCIAL RATIOS
|
||||||||||||||||||||
STOCK PRICES AS OF FEBRUARY 28, 2018
|
||||||||||||||||||||
FINANCIAL DATA/ALL RATIOS MOST RECENT FOUR QUARTERS
|
||||||||||||||||||||
Market Data
|
Pricing Ratios
|
Dividends
|
Financial Ratios
|
|||||||||||||||||
*
|
*
|
*
|
*
|
|||||||||||||||||
Price/
|
Price/
|
Price/
|
12 Mo.
|
|||||||||||||||||
Market
|
Price/
|
12 Mo.
|
Bk. Value
|
Price/
|
Book
|
Price/
|
Tang.
|
Core
|
Div./
|
Dividend
|
Payout
|
Equity/
|
Core
|
Core
|
||||||
Value
|
Share
|
EPS
|
/Share
|
Earnings
|
Value
|
Assets
|
Bk. Val.
|
Earnings
|
Share
|
Yield
|
Ratio
|
Assets
|
ROAA
|
ROAE
|
||||||
($M)
|
($)
|
($)
|
($)
|
(X)
|
(%)
|
(%)
|
(%)
|
(X)
|
($)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
||||||
---------
|
---------
|
---------
|
---------
|
---------
|
---------
|
---------
|
---------
|
---------
|
---------
|
---------
|
---------
|
---------
|
---------
|
---------
|
||||||
MID-SOUTHERN BANCORP, INC.
|
||||||||||||||||||||
Midpoint
|
27,000
|
10.00
|
0.36
|
15.17
|
22.63
|
65.92
|
13.95
|
65.92
|
27.89
|
0.06
|
0.60
|
16.74
|
21.17
|
0.47
|
2.23
|
|||||
Minimum
|
22,950
|
10.00
|
0.42
|
16.73
|
19.13
|
59.77
|
12.02
|
59.77
|
23.55
|
0.06
|
0.60
|
14.13
|
20.11
|
0.48
|
2.40
|
|||||
Maximum
|
31,050
|
10.00
|
0.31
|
14.01
|
26.17
|
71.33
|
15.84
|
71.33
|
32.30
|
0.06
|
0.60
|
19.38
|
22.20
|
0.46
|
2.09
|
|||||
Maximum, as adjusted
|
35,708
|
10.00
|
0.27
|
12.98
|
30.32
|
77.03
|
17.95
|
77.03
|
37.50
|
0.06
|
0.60
|
22.50
|
23.31
|
0.45
|
1.94
|
|||||
ALL THRIFTS (134)
|
||||||||||||||||||||
Average
|
344,684
|
26.86
|
7.88
|
50.62
|
22.50
|
125.72
|
14.48
|
135.51
|
24.59
|
0.62
|
2.73
|
23.30
|
12.19
|
0.80
|
6.51
|
|||||
Median
|
74,265
|
18.63
|
0.89
|
15.63
|
18.38
|
120.51
|
13.94
|
126.38
|
19.88
|
0.31
|
1.43
|
0.00
|
11.18
|
0.67
|
5.56
|
|||||
INDIANA THRIFTS (7)
|
||||||||||||||||||||
Average
|
198,843
|
108.52
|
2.92
|
30.70
|
17.41
|
126.92
|
11.92
|
133.09
|
16.48
|
1.06
|
2.98
|
57.46
|
11.31
|
0.86
|
7.94
|
|||||
Median
|
86,333
|
28.89
|
1.10
|
24.42
|
19.72
|
119.83
|
12.86
|
125.84
|
17.82
|
0.67
|
3.26
|
71.19
|
10.83
|
0.69
|
6.11
|
|||||
COMPARABLE GROUP (10)
|
||||||||||||||||||||
Average
|
78,628
|
20.01
|
0.99
|
19.06
|
23.81
|
104.86
|
12.97
|
112.36
|
24.40
|
0.41
|
1.84
|
38.42
|
12.37
|
0.62
|
5.17
|
|||||
Median
|
81,194
|
20.50
|
0.88
|
19.57
|
22.23
|
107.23
|
12.81
|
112.16
|
23.79
|
0.32
|
1.32
|
31.98
|
12.49
|
0.59
|
4.61
|
|||||
COMPARABLE GROUP
|
||||||||||||||||||||
EQFN
|
EQUITABLE FINANCIAL CORP
|
36,721
|
10.90
|
0.44
|
10.67
|
24.77
|
102.16
|
13.97
|
105.42
|
24.22
|
0.00
|
0.00
|
0.00
|
13.68
|
0.61
|
4.22
|
||||
ESBK
|
ELMIRA SAVINGS BANK
|
54,063
|
20.45
|
1.68
|
24.81
|
12.17
|
82.43
|
9.57
|
104.66
|
12.25
|
1.61
|
7.87
|
95.83
|
11.60
|
0.78
|
7.28
|
||||
HFBL
|
HOME FED BANCORP OF LOUISIANA
|
54,198
|
28.13
|
2.05
|
24.06
|
13.72
|
116.90
|
12.95
|
117.38
|
14.28
|
0.42
|
1.49
|
20.49
|
11.08
|
0.91
|
8.36
|
||||
HMNF
|
HMN FINANCIAL
|
85,903
|
19.10
|
1.42
|
17.93
|
13.45
|
106.53
|
12.00
|
110.40
|
13.94
|
0.00
|
0.00
|
0.00
|
11.27
|
0.88
|
7.86
|
||||
IROQ
|
IF BANCORP
|
77,468
|
19.66
|
0.92
|
21.51
|
21.37
|
91.40
|
12.66
|
92.21
|
27.69
|
0.40
|
2.03
|
43.48
|
13.85
|
0.47
|
3.36
|
||||
PBSK
|
POAGE BANKSHARES
|
73,960
|
21.00
|
0.48
|
18.75
|
43.75
|
112.00
|
16.07
|
116.21
|
42.00
|
0.24
|
1.14
|
50.00
|
14.35
|
0.39
|
2.63
|
||||
STND
|
STANDARD FINANCIAL CORP
|
143,873
|
30.08
|
0.78
|
27.87
|
38.56
|
107.93
|
14.64
|
139.39
|
39.58
|
0.77
|
2.57
|
99.10
|
13.56
|
0.50
|
3.61
|
||||
SVBI
|
SEVERN BANCORP
|
88,841
|
7.26
|
0.35
|
7.51
|
20.73
|
96.60
|
11.09
|
98.17
|
19.61
|
0.00
|
0.00
|
0.00
|
11.48
|
0.57
|
4.99
|
||||
UCBA
|
UNITED COMMUNITY BANCORP
|
86,333
|
20.55
|
0.89
|
17.15
|
23.09
|
119.83
|
16.02
|
125.84
|
23.35
|
0.67
|
3.26
|
75.28
|
13.37
|
0.69
|
5.25
|
||||
WBB
|
WESTBURY BANCORP
|
84,920
|
23.00
|
0.87
|
20.38
|
26.44
|
112.86
|
10.72
|
113.92
|
27.06
|
0.00
|
0.00
|
0.00
|
9.50
|
0.41
|
4.12
|
KELLER & COMPANY
|
|||||||||||||||||||||||||
Columbus, Ohio
|
|||||||||||||||||||||||||
614-766-1426
|
|||||||||||||||||||||||||
VALUATION ANALYSIS AND CALCULATION - SECOND STAGE OFFERING
|
|||||||||||||||||||||||||
Mid-Southern Bancorp, Inc.
|
|||||||||||||||||||||||||
February 28, 2018
|
|||||||||||||||||||||||||
Pricing ratios and parameters:
|
|||||||||||||||||||||||||
Midpoint
|
Comparable Group
|
All Thrifts
|
|||||||||||||||||||||||
Pro Forma
|
Symbol
|
Ratios
|
Average
|
Median
|
Average
|
Median
|
|||||||||||||||||||
--------------- |
----------
|
----------------
|
--------------
|
--------------
|
--------------
|
--------------
|
|||||||||||||||||||
Price to earnings (X)
|
P/E
|
|
22.63
|
23.81
|
22.23
|
22.50
|
18.38
|
||||||||||||||||||
Price to core earnings (X)
|
P/CE
|
27.89
|
24.40
|
23.79
|
24.59
|
19.88
|
|||||||||||||||||||
Price to book value
|
P/B
|
|
65.92
|
%
|
104.86
|
107.23
|
125.72
|
120.51
|
|||||||||||||||||
Price to tangible book value
|
P/TB
|
65.92
|
%
|
112.36
|
112.16
|
135.51
|
126.38
|
||||||||||||||||||
Price to assets
|
P/A
|
|
13.95
|
%
|
12.97
|
12.81
|
14.48
|
13.94
|
|||||||||||||||||
Pre conversion earnings
|
(Y)
|
$
|
1,173,000
|
For the twelve months ended December 31, 2017
|
|||||||||||||||||||||
Pre conversion core earnings
|
(CY)
|
$
|
960,000
|
For the twelve months ended December 31, 2017
|
|||||||||||||||||||||
Pre conversion book value
|
(B)
|
$
|
24,154,000
|
At December 31, 2017
|
|||||||||||||||||||||
Pre conversion tang. book value
|
(TB)
|
$
|
24,154,000
|
At December 31, 2017
|
|||||||||||||||||||||
Pre conversion assets
|
(A)
|
$
|
176,677,000
|
At December 31, 2017
|
|||||||||||||||||||||
Conversion expense
|
(X)
|
5.94
|
%
|
Percent sold (PCT)
|
71.69
|
%
|
|||||||||||||||||||
ESOP stock purchase
|
(E)
|
8.00
|
%
|
Option % granted (OP)
|
10.00
|
%
|
|||||||||||||||||||
ESOP cost of borrowings, net
|
(S)
|
0.00
|
%
|
Est. option value (OV)
|
30.61
|
%
|
|||||||||||||||||||
ESOP term (yrs.)
|
(T)
|
20
|
Option maturity (OM)
|
5
|
|||||||||||||||||||||
RRP amount
|
(M)
|
4.00
|
%
|
Option % taxable (OT)
|
25.00
|
%
|
|||||||||||||||||||
RRP term (yrs.)
|
(N)
|
5
|
Price per share (P)
|
$
|
10.00
|
||||||||||||||||||||
Tax rate
|
(TAX)
|
21.00
|
%
|
||||||||||||||||||||||
Investment rate of return, pretax
|
1.89
|
%
|
|||||||||||||||||||||||
Investment rate of return, net
|
(RR)
|
1.49
|
%
|
||||||||||||||||||||||
VALUATION CORRELATION AND CONCLUSIONS:
|
||||||||||||||||||||||||||
Gross Proceeds
|
||||||||||||||||||||||||||
Exchange
|
Public
|
of Public
|
Exchange
|
Total
|
TOTAL
|
|||||||||||||||||||||
Shares Issued
|
Shares Issued
|
Offering
|
Ratio
|
Shares Issued
|
VALUE
|
|||||||||||||||||||||
Midpoint
|
764,370
|
1,935,630
|
$
|
19,356,300
|
1.7740
|
2,700,000
|
$
|
27,000,000
|
||||||||||||||||||
Minimum
|
649,715
|
1,645,286
|
$
|
16,452,855
|
1.5079
|
2,295,000
|
$
|
22,950,000
|
||||||||||||||||||
Maximum
|
879,026
|
2,225,975
|
$
|
22,259,745
|
2.0402
|
3,105,000
|
$
|
31,050,000
|
||||||||||||||||||
Maximum, as adjusted
|
1,010,879
|
2,559,871
|
$
|
25,598,707
|
2.3462
|
3,570,750
|
$
|
35,707,500
|
KELLER & COMPANY
|
|||||||
Columbus, Ohio
|
|||||||
614-766-1426
|
|||||||
PROJECTED EFFECT OF CONVERSION PROCEEDS
|
|||||||
Mid-Southern Bancorp, Inc.
|
|||||||
At the MINIMUM
|
|||||||
1.
|
Gross Offering Proceeds
|
|||||||||
Offering proceeds
(1)
|
$
|
16,452,855
|
||||||||
Less: Estimated offering expenses
|
1,150,000
|
|||||||||
Net offering proceeds
|
$
|
15,302,855
|
||||||||
2.
|
Generation of Additional Income
|
|||||||||
Net offering proceeds
|
$
|
15,302,855
|
||||||||
Less: Stock-based benefit plans
(2)
|
1,974,343
|
|||||||||
Plus MHC consolidation
|
920,000
|
|||||||||
Net offering proceeds invested
|
$
|
14,248,512
|
||||||||
Investment rate, after taxes
|
1.49
|
%
|
||||||||
Earnings increase - return on proceeds invested
|
$
|
212,745
|
||||||||
Less: Estimated cost of ESOP borrowings
|
0
|
|||||||||
Less: Amortization of ESOP borrowings, net of taxes
|
51,991
|
|||||||||
Less: Stock-based incentive plan expense, net of taxes
|
103,982
|
|||||||||
Less: Option expense, net of applicable taxes
|
95,405
|
|||||||||
Net earnings increase (decrease)
|
$
|
(38,634
|
)
|
|||||||
3.
|
Comparative Pro Forma Earnings
|
|||||||||
Net
|
Core
|
|||||||||
Before conversion - 12 months ended 12/31/17
|
$
|
1,173,000
|
$
|
960,000
|
||||||
Net earnings increase (decrease)
|
(38,634
|
)
|
(38,634
|
)
|
||||||
After conversion
|
$
|
1,134,366
|
$
|
921,366
|
||||||
4.
|
Comparative Pro Forma Net Worth
(3)
|
|||||||||
Total
|
Tangible
|
|||||||||
Before conversion - 12/31/17
|
$
|
24,154,000
|
$
|
24,154,000
|
||||||
Net cash conversion proceeds
|
14,248,512
|
14,248,512
|
||||||||
Other adjustments
|
0
|
0
|
||||||||
After conversion
|
$
|
38,402,512
|
$
|
38,402,512
|
||||||
5.
|
Comparative Pro Forma Assets
|
|||||||||
Before conversion - 12/31/17
|
$
|
176,677,000
|
||||||||
Net cash conversion proceeds
|
14,248,512
|
|||||||||
Other adjustments
|
0
|
|||||||||
After conversion
|
$
|
190,925,512
|
(1) Represents gross proceeds of public offering.
|
(2) Represents ESOP and stock-based incentive plans.
|
(3) ESOP and RRP are omitted from net worth.
|
KELLER & COMPANY
|
|||||||||||
Columbus, Ohio
|
|||||||||||
614-766-1426
|
|||||||||||
PROJECTED EFFECT OF CONVERSION PROCEEDS
|
|||||||||||
Mid-Southern Bancorp, Inc.
|
|||||||||||
At the MIDPOINT
|
|||||||||||
1.
|
Gross Offering Proceeds
|
|||||||||
Offering proceeds
(1)
|
$
|
19,356,300
|
||||||||
Less: Estimated offering expenses
|
1,150,000
|
|||||||||
Net offering proceeds
|
$
|
18,206,300
|
||||||||
2.
|
Generation of Additional Income
|
|||||||||
Net offering proceeds
|
$
|
18,206,300
|
||||||||
Less: Stock-based benefit plans
(2)
|
2,322,756
|
|||||||||
Plus MHC consolidation
|
920,000
|
|||||||||
Net offering proceeds invested
|
$
|
16,803,544
|
||||||||
Investment rate, after taxes
|
1.49
|
%
|
||||||||
Earnings increase - return on proceeds invested
|
$
|
250,894
|
||||||||
Less: Estimated cost of ESOP borrowings
|
0
|
|||||||||
Less: Amortization of ESOP borrowings, net of taxes
|
61,166
|
|||||||||
Less: Stock-based incentive plan expense, net of taxes
|
122,332
|
|||||||||
Less: Option expense, net of applicable taxes
|
112,241
|
|||||||||
Net earnings increase (decrease)
|
$
|
(44,845
|
)
|
|||||||
3.
|
Comparative Pro Forma Earnings
|
|||||||||
Regular
|
Core
|
|||||||||
Before conversion - 12 months ended 12/31/17
|
$
|
1,173,000
|
$
|
960,000
|
||||||
Net earnings increase
|
(44,845
|
)
|
(44,845
|
)
|
||||||
After conversion
|
$
|
1,128,155
|
$
|
915,155
|
||||||
4.
|
Comparative Pro Forma Net Worth
(3)
|
|||||||||
Total
|
Tangible
|
|||||||||
Before conversion - 12/31/17
|
$
|
24,154,000
|
$
|
24,154,000
|
||||||
Net cash conversion proceeds
|
16,803,544
|
16,803,544
|
||||||||
Other adjustments
|
0
|
0
|
||||||||
After conversion
|
$
|
40,957,544
|
$
|
40,957,544
|
||||||
5.
|
Comparative Pro Forma Assets
|
|||||||||
Before conversion - 12/31/17
|
$
|
176,677,000
|
||||||||
Net cash conversion proceeds
|
16,803,544
|
|||||||||
Other adjustments
|
0
|
|||||||||
After conversion
|
$
|
193,480,544
|
(1) Represents gross proceeds of public offering.
|
(2) Represents ESOP and stock-based incentive plans..
|
(3) ESOP and RRP are omitted from net worth.
|
KELLER & COMPANY
|
|||||||
Columbus, Ohio
|
|||||||
614-766-1426
|
|||||||
PROJECTED EFFECT OF CONVERSION PROCEEDS
|
|||||||
Mid-Southern Bancorp, Inc.
|
|||||||
At the MAXIMUM
|
1.
|
Gross Offering Proceeds
|
|||||||||
Offering proceeds
(1)
|
$
|
22,259,745
|
||||||||
Less: Estimated offering expenses
|
1,150,000
|
|||||||||
Net offering proceeds
|
$
|
21,109,745
|
||||||||
2.
|
Generation of Additional Income
|
|||||||||
Net offering proceeds
|
$
|
21,109,745
|
||||||||
Less: Stock-based benefit plans
(2)
|
2,671,169
|
|||||||||
Plus MHC consolidation
|
920,000
|
|||||||||
Net offering proceeds invested
|
$
|
19,358,576
|
||||||||
Investment rate, after taxes
|
1.49
|
%
|
||||||||
Earnings increase - return on proceeds invested
|
$
|
289,043
|
||||||||
Less: Estimated cost of ESOP borrowings
|
0
|
|||||||||
Less: Amortization of ESOP borrowings, net of taxes
|
70,341
|
|||||||||
Less: Stock-based incentive plan expense, net of taxes
|
140,682
|
|||||||||
Less: Option expense, net of applicable taxes
|
129,078
|
|||||||||
Net earnings increase (decrease)
|
$
|
(51,057
|
)
|
|||||||
3.
|
Comparative Pro Forma Earnings
|
|||||||||
Regular
|
Core
|
|||||||||
Before conversion - 12 months ended 12/31/17
|
$
|
1,173,000
|
$
|
960,000
|
||||||
Net earnings increase
|
(51,057
|
)
|
(51,057
|
)
|
||||||
After conversion
|
$
|
1,121,943
|
$
|
908,943
|
||||||
4.
|
Comparative Pro Forma Net Worth
(3)
|
|||||||||
Total
|
Tangible
|
|||||||||
Before conversion - 12/31/17
|
$
|
24,154,000
|
$
|
24,154,000
|
||||||
Net cash conversion proceeds
|
19,358,576
|
19,358,576
|
||||||||
Other adjustments
|
0
|
0
|
||||||||
After conversion
|
$
|
43,512,576
|
$
|
43,512,576
|
||||||
5.
|
Comparative Pro Forma Assets
|
|||||||||
Before conversion - 12/31/17
|
$
|
176,677,000
|
||||||||
Net cash conversion proceeds
|
19,358,576
|
|||||||||
Other adjustments
|
0
|
|||||||||
After conversion
|
$
|
196,035,576
|
(1) Represents gross proceeds of public offering.
|
(2) Represents ESOP and stock-based incentive plans..
|
(3) ESOP and RRP are omitted from net worth.
|
KELLER & COMPANY
|
|||||||
Columbus, Ohio
|
|||||||
614-766-1426
|
|||||||
PROJECTED EFFECT OF CONVERSION PROCEEDS
|
|||||||
Mid-Southern Bancorp, Inc.
|
|||||||
At the Maximum, as adjusted
|
1.
|
Gross Offering Proceeds
|
|||||||||
Offering proceeds
(1)
|
$
|
25,598,707
|
||||||||
Less: Estimated offering expenses
|
1,250,000
|
|||||||||
Net offering proceeds
|
$
|
24,348,707
|
||||||||
2.
|
Generation of Additional Income
|
|||||||||
Net offering proceeds
|
$
|
24,348,707
|
||||||||
Less: Stock-based benefit plans
(2)
|
3,071,845
|
|||||||||
Plus MHC consolidation
|
920,000
|
|||||||||
Net offering proceeds invested
|
$
|
22,196,862
|
||||||||
Investment rate, after taxes
|
1.49
|
%
|
||||||||
Earnings increase - return on proceeds invested
|
$
|
331,421
|
||||||||
Less: Estimated cost of ESOP borrowings
|
0
|
|||||||||
Less: Amortization of ESOP borrowings, net of taxes
|
80,892
|
|||||||||
Less: Stock-based incentive plan expense, net of taxes
|
161,784
|
|||||||||
Less: Option expense, net of applicable taxes
|
148,439
|
|||||||||
Net earnings increase (decrease)
|
$
|
(59,694
|
)
|
|||||||
3.
|
Comparative Pro Forma Earnings
|
|||||||||
Regular
|
Core
|
|||||||||
Before conversion - 12 months ended 12/31/17
|
$
|
1,173,000
|
$
|
960,000
|
||||||
Net earnings increase
|
(59,694
|
)
|
(59,694
|
)
|
||||||
After conversion
|
$
|
1,113,306
|
$
|
900,306
|
||||||
4.
|
Comparative Pro Forma Net Worth
(3)
|
|||||||||
Total
|
Tangible
|
|||||||||
Before conversion - 12/31/17
|
$
|
24,154,000
|
$
|
24,154,000
|
||||||
Net cash conversion proceeds
|
22,196,862
|
22,196,862
|
||||||||
Other adjustments
|
0
|
0
|
||||||||
After conversion
|
$
|
46,350,862
|
$
|
46,350,862
|
||||||
5.
|
Comparative Pro Forma Assets
|
|||||||||
Before conversion - 12/31/17
|
$
|
176,677,000
|
||||||||
Net cash conversion proceeds
|
22,196,862
|
|||||||||
Other adjustments
|
0
|
|||||||||
After conversion
|
$
|
198,873,862
|
(1) Represents gross proceeds of public offering.
|
(2) Represents ESOP and stock-based incentive plans.
|
(3) ESOP and RRP are omitted from net worth.
|
KELLER & COMPANY
|
|||||||
Columbus, Ohio
|
|||||||
614-766-1426
|
|||||||
SUMMARY OF VALUATION PREMIUM OR DISCOUNT
|
|||||||
Premium or (discount)
|
|||||
from comparable group.
|
|||||
Mid-Southern Bancorp, Inc.
|
Average
|
Median
|
|||
Midpoint:
|
|||||
Price/earnings
|
22.63
|
x
|
(4.96)%
|
1.80%
|
|
Price/book value
|
65.92
|
%
*
|
(37.14)%
|
(38.52)%
|
|
Price/assets
|
13.95
|
%
|
7.56%
|
8.90%
|
|
Price/tangible book value
|
65.92
|
%
|
(41.33)%
|
(41.23)%
|
|
Price/core earnings
|
27.89
|
x
|
14.30%
|
17.23%
|
|
Minimum of range:
|
|||||
Price/earnings
|
19.13
|
x
|
(19.66)%
|
(13.95)%
|
|
Price/book value
|
59.77
|
%
*
|
(43.00)%
|
(44.26)%
|
|
Price/assets
|
12.02
|
%
|
(7.32)%
|
(6.17)%
|
|
Price/tangible book value
|
59.77
|
%
|
(46.80)%
|
(46.71)%
|
|
Price/core earnings
|
23.55
|
x
|
(3.48)%
|
(1.01)%
|
|
Maximum of range:
|
|||||
Price/earnings
|
26.17
|
x
|
9.91%
|
17.72%
|
|
Price/book value
|
71.33
|
%
*
|
(31.98)%
|
(33.48)%
|
|
Price/assets
|
15.84
|
%
|
22.13%
|
23.65%
|
|
Price/tangible book value
|
71.33
|
%
|
(36.52)%
|
(36.40)%
|
|
Price/core earnings
|
32.30
|
x
|
32.38%
|
35.77%
|
|
Super maximum of range:
|
|||||
Price/earnings
|
30.32
|
x
|
27.34%
|
36.39%
|
|
Price/book value
|
77.03
|
%
*
|
(26.54)%
|
(28.16)%
|
|
Price/assets
|
17.95
|
%
|
38.40%
|
40.12%
|
|
Price/tangible book value
|
77.03
|
%
|
(31.44)%
|
(31.32)%
|
|
Price/core earnings
|
37.50
|
x
|
53.69%
|
57.63%
|
555 Metro Place North
|
614-766-1426
|
Dublin, Ohio 43017
|
(fax) 614-766-1459
|
(i) |
commission of a felony, fraud, moral turpitude, dishonesty or breach of trust;
|
(ii) |
violation of securities or commodities laws or regulations;
|
(iii) |
violation of depository institution laws or regulations;
|
(iv) |
violation of housing authority laws or regulations;
|
(v) |
violation of the rules, regulations, codes or conduct or ethics of a self-regulatory trade or professional organization;
|
(vi) |
adjudication of bankruptcy or insolvency or appointment of a receiver, conservator, trustee, referee, or guardian.
|
Conversion Appraiser | ||
March 12, 2018
|
|
/s/ Michael R. Keller
|
Date
|
|
Michael R. Keller
|
|
|
/s/ Michael R. Keller
|
|
|
MICHAEL R. KELLER
|
|
|
/s/ Janet M. Mohr
|
|
|
NOTARY PUBLIC
|
(1) |
The subscription rights will have no ascertainable fair market value, and;
|
(2) |
The price at which the subscription rights are exercisable will not be more or less than the fair market value of the shares on the date of the exercise.
|
Re: |
Plan of Conversion and Reorganization
|